| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | HK$ 64.44M | HK$ 71.59M | HK$ 91.26M | HK$ 150.54M | HK$ 370.69M |
| Gross Profit | HK$ 2.40M | HK$ 3.20M | HK$ 331.00K | HK$ -113.93M | HK$ -110.78M |
| Operating Income | HK$ -2.04M | HK$ -4.82M | HK$ -23.80M | HK$ -184.09M | HK$ -188.04M |
| EBITDA | HK$ -2.04M | HK$ -11.64M | HK$ -23.86M | HK$ -213.23M | HK$ -178.37M |
| Net Income | HK$ -23.80M | HK$ -25.66M | HK$ -37.85M | HK$ -231.42M | HK$ -196.96M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | HK$ 84.90M | HK$ 85.29M | HK$ 6.28M | HK$ 7.60M | HK$ 11.04M |
| Total Assets | HK$ 124.94M | HK$ 164.61M | HK$ 87.70M | HK$ 146.38M | HK$ 433.85M |
| Total Debt | HK$ 10.12M | HK$ 261.09M | HK$ 73.28M | HK$ 213.69M | HK$ 305.08M |
| Net Debt | HK$ -74.77M | HK$ 175.80M | HK$ 67.00M | HK$ 202.97M | HK$ 290.71M |
| Total Liabilities | HK$ 321.03M | HK$ 336.00M | HK$ 320.90M | HK$ 349.80M | HK$ 476.85M |
| Stockholders' Equity | HK$ -196.09M | HK$ -171.39M | HK$ -233.20M | HK$ -203.42M | HK$ -43.00M |
| Cash Flow | |||||
| Free Cash Flow | HK$ -3.38M | HK$ 2.24M | HK$ -4.76M | HK$ -30.90M | HK$ -34.26M |
| Operating Cash Flow | HK$ -3.38M | HK$ 2.24M | HK$ -4.17M | HK$ -29.71M | HK$ -27.66M |
| Investing Cash Flow | HK$ 7.45M | HK$ 7.74M | HK$ 7.46M | HK$ -1.33M | HK$ -6.49M |
| Financing Cash Flow | HK$ -3.70M | HK$ 68.37M | HK$ -3.97M | HK$ 26.53M | HK$ 11.60M |