| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | HK$ 175.85M | HK$ 182.76M | HK$ 137.16M | HK$ 122.14M | HK$ 707.74M |
| Gross Profit | HK$ 12.82M | HK$ 16.27M | HK$ 9.31M | HK$ 8.19M | HK$ 8.51M |
| Operating Income | HK$ -18.85M | HK$ -6.01M | HK$ -12.61M | HK$ -12.44M | HK$ -11.34M |
| EBITDA | HK$ -15.51M | HK$ -1.96M | HK$ -9.31M | HK$ -6.98M | HK$ -7.90M |
| Net Income | HK$ -7.49M | HK$ -8.13M | HK$ -11.31M | HK$ -9.81M | HK$ -9.75M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | HK$ 70.99M | HK$ 76.53M | HK$ 82.14M | HK$ 93.88M | HK$ 100.68M |
| Total Assets | HK$ 418.62M | HK$ 394.95M | HK$ 404.60M | HK$ 426.50M | HK$ 463.25M |
| Total Debt | HK$ 3.47M | HK$ 127.00K | HK$ 1.68M | HK$ 4.94M | HK$ 0.00 |
| Net Debt | HK$ -67.52M | HK$ -76.41M | HK$ -80.47M | HK$ -88.93M | HK$ -100.68M |
| Total Liabilities | HK$ 55.38M | HK$ 40.60M | HK$ 41.06M | HK$ 48.51M | HK$ 47.64M |
| Stockholders' Equity | HK$ 357.08M | HK$ 344.89M | HK$ 356.67M | HK$ 367.28M | HK$ 403.26M |
| Cash Flow | |||||
| Free Cash Flow | HK$ -5.17M | HK$ -3.70M | HK$ -9.00M | HK$ -7.32M | HK$ -9.59M |
| Operating Cash Flow | HK$ -4.07M | HK$ -3.42M | HK$ -8.88M | HK$ -1.90M | HK$ -7.97M |
| Investing Cash Flow | HK$ -1.08M | HK$ 1.64M | HK$ 258.00K | HK$ -5.09M | HK$ -1.60M |
| Financing Cash Flow | HK$ -1.39M | HK$ -1.17M | HK$ -3.35M | HK$ 216.00K | HK$ -154.00K |