| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | HK$ 253.08M | HK$ 257.75M | HK$ 264.04M | HK$ 245.61M | HK$ 279.37M |
| Gross Profit | HK$ 58.97M | HK$ 77.00M | HK$ 81.43M | HK$ 72.73M | HK$ 82.35M |
| Operating Income | HK$ -8.05M | HK$ -7.74M | HK$ 9.84M | HK$ 18.33M | HK$ 21.52M |
| EBITDA | HK$ 3.65M | HK$ 5.73M | HK$ 5.50M | HK$ 5.10M | HK$ 30.05M |
| Net Income | HK$ 3.38M | HK$ -3.46M | HK$ -3.26M | HK$ -3.23M | HK$ 16.98M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | HK$ 236.86M | HK$ 252.46M | HK$ 243.34M | HK$ 244.60M | HK$ 229.59M |
| Total Assets | HK$ 347.04M | HK$ 398.66M | HK$ 408.81M | HK$ 419.78M | HK$ 432.49M |
| Total Debt | HK$ 7.27M | HK$ 11.03M | HK$ 5.27M | HK$ 9.52M | HK$ 5.51M |
| Net Debt | HK$ -190.59M | HK$ -241.43M | HK$ -238.07M | HK$ -153.61M | HK$ -218.45M |
| Total Liabilities | HK$ 82.05M | HK$ 71.11M | HK$ 66.57M | HK$ 67.34M | HK$ 67.31M |
| Stockholders' Equity | HK$ 264.98M | HK$ 327.55M | HK$ 342.33M | HK$ 352.20M | HK$ 364.52M |
| Cash Flow | |||||
| Free Cash Flow | HK$ 26.30M | HK$ 29.51M | HK$ 13.72M | HK$ 38.10M | HK$ 23.66M |
| Operating Cash Flow | HK$ 27.97M | HK$ 30.00M | HK$ 14.72M | HK$ 40.84M | HK$ 26.25M |
| Investing Cash Flow | HK$ -40.88M | HK$ 53.35M | HK$ -16.59M | HK$ -41.74M | HK$ -2.59M |
| Financing Cash Flow | HK$ -44.08M | HK$ -17.60M | HK$ -12.62M | HK$ -12.57M | HK$ -11.53M |