| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | HK$ 137.56M | HK$ 187.85M | HK$ 291.93M | HK$ 341.24M | HK$ 391.04M |
| Gross Profit | HK$ 53.34M | HK$ 68.31M | HK$ 96.82M | HK$ 119.96M | HK$ 148.34M |
| Operating Income | HK$ -101.38M | HK$ -108.75M | HK$ -110.49M | HK$ -60.00M | HK$ -60.46M |
| EBITDA | HK$ -52.44M | HK$ -51.93M | HK$ -38.36M | HK$ 33.65M | HK$ -5.39M |
| Net Income | HK$ -364.64M | HK$ -111.44M | HK$ -113.17M | HK$ -69.66M | HK$ -53.55M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | HK$ 27.31M | HK$ 15.57M | HK$ 27.21M | HK$ 31.50M | HK$ 39.37M |
| Total Assets | HK$ 541.93M | HK$ 809.35M | HK$ 847.34M | HK$ 894.68M | HK$ 1.10B |
| Total Debt | HK$ 223.64M | HK$ 240.42M | HK$ 233.16M | HK$ 308.80M | HK$ 530.91M |
| Net Debt | HK$ 196.36M | HK$ 224.88M | HK$ 205.97M | HK$ 277.33M | HK$ 499.45M |
| Total Liabilities | HK$ 500.64M | HK$ 528.99M | HK$ 477.70M | HK$ 524.83M | HK$ 905.89M |
| Stockholders' Equity | HK$ 31.50M | HK$ 280.36M | HK$ 369.69M | HK$ 380.58M | HK$ 197.31M |
| Cash Flow | |||||
| Free Cash Flow | HK$ -50.98M | HK$ -5.46M | HK$ -11.89M | HK$ 41.56M | HK$ -31.15M |
| Operating Cash Flow | HK$ -9.79M | HK$ -5.31M | HK$ -11.16M | HK$ 42.38M | HK$ -29.40M |
| Investing Cash Flow | HK$ -51.40M | HK$ -6.62M | HK$ 12.12M | HK$ -88.82M | HK$ 1.33M |
| Financing Cash Flow | HK$ 80.28M | HK$ 397.00K | HK$ -4.26M | HK$ 52.38M | HK$ 18.59M |