| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | HK$ 54.31M | HK$ 53.01M | HK$ 48.83M | HK$ 47.24M | HK$ 69.06M |
| Gross Profit | HK$ 28.55M | HK$ 31.70M | HK$ 28.83M | HK$ 26.15M | HK$ 37.61M |
| Operating Income | HK$ -1.72M | HK$ -3.18M | HK$ -6.43M | HK$ -9.63M | HK$ -20.50M |
| EBITDA | HK$ 1.14M | HK$ 13.36M | HK$ 2.54M | HK$ 134.00K | HK$ -52.09M |
| Net Income | HK$ -3.87M | HK$ -807.00K | HK$ -10.63M | HK$ -13.23M | HK$ -71.08M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | HK$ 60.90M | HK$ 63.46M | HK$ 66.83M | HK$ 81.74M | HK$ 110.74M |
| Total Assets | HK$ 99.56M | HK$ 113.44M | HK$ 136.20M | HK$ 168.64M | HK$ 214.81M |
| Total Debt | HK$ 21.64M | HK$ 38.09M | HK$ 50.76M | HK$ 72.52M | HK$ 97.94M |
| Net Debt | HK$ -39.26M | HK$ -25.37M | HK$ -16.07M | HK$ -9.22M | HK$ -12.80M |
| Total Liabilities | HK$ 52.48M | HK$ 67.77M | HK$ 92.59M | HK$ 114.10M | HK$ 145.50M |
| Stockholders' Equity | HK$ 37.27M | HK$ 39.64M | HK$ 41.16M | HK$ 52.19M | HK$ 66.25M |
| Cash Flow | |||||
| Free Cash Flow | HK$ -4.84M | HK$ 2.33M | HK$ -1.31M | HK$ -13.17M | HK$ -5.28M |
| Operating Cash Flow | HK$ -2.34M | HK$ 4.43M | HK$ 22.56M | HK$ -12.81M | HK$ -1.61M |
| Investing Cash Flow | HK$ -179.00K | HK$ 67.00K | HK$ -24.88M | HK$ 170.00K | HK$ -780.00K |
| Financing Cash Flow | HK$ -861.00K | HK$ -7.38M | HK$ -10.38M | HK$ -15.27M | HK$ -26.76M |