| Breakdown | Dec 2025 | Dec 2024 | Dec 2023 | Dec 2022 | Dec 2021 |
|---|---|---|---|---|---|
Income Statement | |||||
| Total Revenue | 51.95M | 56.95M | 72.29M | 115.52M | 108.69M |
| Gross Profit | 3.86M | -17.25M | 841.00K | 26.03M | 22.83M |
| EBITDA | ― | -30.93M | -9.78M | 17.81M | 14.68M |
| Net Income | -25.57M | -40.98M | -15.48M | 7.50M | 4.39M |
Balance Sheet | |||||
| Total Assets | 172.72M | 173.97M | 226.05M | 205.85M | 222.86M |
| Cash, Cash Equivalents and Short-Term Investments | 11.68M | 10.94M | 31.16M | 11.68M | 15.14M |
| Total Debt | 27.61M | 31.28M | 39.83M | 31.97M | 21.05M |
| Total Liabilities | 81.66M | 68.22M | 77.56M | 72.93M | 87.87M |
| Stockholders Equity | 91.06M | 105.75M | 148.49M | 132.92M | 134.99M |
Cash Flow | |||||
| Free Cash Flow | -3.04M | -8.85M | -15.36M | 738.00K | -274.00K |
| Operating Cash Flow | 1.45M | -3.14M | -6.09M | 4.27M | 6.28M |
| Investing Cash Flow | -4.52M | -11.13M | -15.03M | -5.96M | -15.67M |
| Financing Cash Flow | -2.37M | -3.87M | 38.44M | -1.32M | 12.38M |
Name | Overall Rating | Market Cap | P/E Ratio | ROE | Dividend Yield | Revenue Growth | EPS Growth |
|---|---|---|---|---|---|---|---|
72 Outperform | HK$212.19M | 1.80 | 4.64% | ― | -20.52% | -68.47% | |
71 Outperform | HK$689.77M | 5.45 | 6.04% | 5.81% | 16.92% | 146.69% | |
70 Outperform | HK$343.79M | 0.90 | 18.94% | ― | -13.26% | 63.38% | |
61 Neutral | $10.43B | 7.12 | -0.05% | 2.87% | 2.86% | -36.73% | |
46 Neutral | HK$955.08M | -28.09 | -15.58% | ― | -8.38% | -86.16% | |
44 Neutral | HK$107.40M | -0.05 | 264.73% | ― | -49.77% | -1095.34% | |
44 Neutral | HK$174.42M | -0.34 | -26.15% | ― | -20.20% | -33.73% |