| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | HK$ 236.31M | HK$ 247.06M | HK$ 284.10M | HK$ 300.16M | HK$ 320.40M |
| Gross Profit | HK$ 158.50M | HK$ 164.44M | HK$ 192.15M | HK$ 186.78M | HK$ 196.37M |
| Operating Income | HK$ -16.76M | HK$ -17.12M | HK$ -8.11M | HK$ 4.40M | HK$ 14.35M |
| EBITDA | HK$ 11.93M | HK$ 17.30M | HK$ 18.04M | HK$ 34.75M | HK$ 43.41M |
| Net Income | HK$ -12.23M | HK$ -9.79M | HK$ -4.64M | HK$ 5.38M | HK$ 11.94M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | HK$ 138.44M | HK$ 131.12M | HK$ 132.53M | HK$ 146.89M | HK$ 142.47M |
| Total Assets | HK$ 433.15M | HK$ 448.37M | HK$ 466.27M | HK$ 484.84M | HK$ 522.26M |
| Total Debt | HK$ 39.50M | HK$ 27.45M | HK$ 17.24M | HK$ 23.53M | HK$ 24.68M |
| Net Debt | HK$ -94.95M | HK$ -101.86M | HK$ -105.96M | HK$ -115.71M | HK$ -110.44M |
| Total Liabilities | HK$ 71.15M | HK$ 83.66M | HK$ 85.52M | HK$ 89.07M | HK$ 117.54M |
| Stockholders' Equity | HK$ 362.96M | HK$ 367.43M | HK$ 383.92M | HK$ 394.01M | HK$ 404.72M |
| Cash Flow | |||||
| Free Cash Flow | HK$ 12.36M | HK$ 9.32M | HK$ 7.75M | HK$ 11.56M | HK$ -495.00K |
| Operating Cash Flow | HK$ 15.44M | HK$ 18.13M | HK$ 22.22M | HK$ 45.14M | HK$ 39.68M |
| Investing Cash Flow | HK$ 907.00K | HK$ 488.00K | HK$ -15.64M | HK$ -28.41M | HK$ -40.11M |
| Financing Cash Flow | HK$ -18.02M | HK$ -12.35M | HK$ -21.98M | HK$ -12.50M | HK$ -53.58M |