| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | HK$ 380.42M | HK$ 429.31M | HK$ 496.63M | HK$ 382.79M | HK$ 403.21M |
| Gross Profit | HK$ 96.02M | HK$ 114.46M | HK$ 102.52M | HK$ 91.20M | HK$ 86.13M |
| Operating Income | HK$ 57.97M | HK$ 74.34M | HK$ 62.89M | HK$ 48.33M | HK$ 44.76M |
| EBITDA | HK$ 62.09M | HK$ 46.45M | HK$ 72.91M | HK$ 54.66M | HK$ 51.74M |
| Net Income | HK$ 55.57M | HK$ 43.19M | HK$ 57.00M | HK$ 43.40M | HK$ 36.80M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | HK$ 388.52M | HK$ 348.25M | HK$ 249.73M | HK$ 184.84M | HK$ 94.69M |
| Total Assets | HK$ 481.98M | HK$ 489.18M | HK$ 484.84M | HK$ 403.68M | HK$ 408.49M |
| Total Debt | HK$ 4.12M | HK$ 3.26M | HK$ 5.78M | HK$ 8.32M | HK$ 26.98M |
| Net Debt | HK$ -383.18M | HK$ -219.46M | HK$ -50.16M | HK$ -35.50M | HK$ -66.34M |
| Total Liabilities | HK$ 184.51M | HK$ 212.19M | HK$ 171.27M | HK$ 114.07M | HK$ 151.18M |
| Stockholders' Equity | HK$ 297.47M | HK$ 276.99M | HK$ 313.57M | HK$ 289.61M | HK$ 257.31M |
| Cash Flow | |||||
| Free Cash Flow | HK$ 55.20M | HK$ 159.65M | HK$ 102.18M | HK$ -19.47M | HK$ -55.90M |
| Operating Cash Flow | HK$ 56.25M | HK$ 161.20M | HK$ 133.33M | HK$ 120.86M | HK$ -50.80M |
| Investing Cash Flow | HK$ 111.58M | HK$ 89.39M | HK$ -79.48M | HK$ -140.34M | HK$ -5.10M |
| Financing Cash Flow | HK$ -3.24M | HK$ -83.74M | HK$ -36.68M | HK$ -29.88M | HK$ -4.96M |