| Breakdown | Dec 2025 | Dec 2024 | Dec 2023 | Dec 2022 | Dec 2021 |
|---|---|---|---|---|---|
Income Statement | |||||
| Total Revenue | 117.18M | 110.78M | 101.56M | 96.06M | 77.70M |
| Gross Profit | 23.86M | 23.84M | 22.07M | 23.25M | 19.01M |
| EBITDA | 1.77M | 2.56M | 6.59M | -15.81M | -10.21M |
| Net Income | -1.40M | -7.50M | -8.29M | -24.18M | -20.94M |
Balance Sheet | |||||
| Total Assets | 109.19M | 109.98M | 120.38M | 137.31M | 181.71M |
| Cash, Cash Equivalents and Short-Term Investments | 12.81M | 10.19M | 9.39M | 19.70M | 28.29M |
| Total Debt | 93.50M | 97.19M | 96.17M | 105.10M | 103.33M |
| Total Liabilities | 143.01M | 145.66M | 143.83M | 152.18M | 165.44M |
| Stockholders Equity | -33.82M | -35.68M | -23.45M | -14.87M | 16.27M |
Cash Flow | |||||
| Free Cash Flow | -1.03M | 609.00K | 3.08M | -8.05M | -2.92M |
| Operating Cash Flow | 2.33M | 1.62M | 8.47M | -6.62M | -814.00K |
| Investing Cash Flow | -3.36M | -950.00K | -5.38M | -358.00K | -9.71M |
| Financing Cash Flow | 3.08M | 861.00K | -11.85M | -3.77M | -9.20M |
Name | Overall Rating | Market Cap | P/E Ratio | ROE | Dividend Yield | Revenue Growth | EPS Growth |
|---|---|---|---|---|---|---|---|
70 Outperform | HK$2.37B | ― | 17.45% | 6.30% | 21.71% | -16.77% | |
62 Neutral | HK$569.75M | 27.88 | 1.30% | 7.09% | 4.53% | 247.06% | |
61 Neutral | $18.38B | 12.79 | -2.54% | 3.03% | 1.52% | -15.83% | |
55 Neutral | HK$306.80M | 11.11 | 0.55% | ― | 7.40% | 10.87% | |
51 Neutral | HK$104.92M | -28.91 | 3.92% | ― | 5.78% | 81.16% | |
46 Neutral | HK$149.40M | -3.73 | 0.24% | ― | -7.38% | -374.13% |