| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | HK$ 106.86M | HK$ 86.49M | HK$ 191.17M | HK$ 39.13M | HK$ 5.44M |
| Gross Profit | HK$ 40.59M | HK$ 28.26M | HK$ 34.55M | HK$ 4.37M | HK$ -13.02M |
| Operating Income | HK$ -6.66M | HK$ -2.85M | HK$ 14.57M | HK$ -10.79M | HK$ -48.68M |
| EBITDA | HK$ -6.61M | HK$ -2.54M | HK$ 6.97M | HK$ -8.17M | HK$ -37.05M |
| Net Income | HK$ -7.11M | HK$ 11.34M | HK$ 9.84M | HK$ -31.05M | HK$ -56.54M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | HK$ 207.75M | HK$ 205.17M | HK$ 222.39M | HK$ 211.79M | HK$ 234.47M |
| Total Assets | HK$ 246.44M | HK$ 279.38M | HK$ 251.78M | HK$ 284.31M | HK$ 330.62M |
| Total Debt | HK$ 0.00 | HK$ 0.00 | HK$ 0.00 | HK$ 0.00 | HK$ 9.64M |
| Net Debt | HK$ -207.75M | HK$ -205.17M | HK$ -222.39M | HK$ -211.79M | HK$ -224.83M |
| Total Liabilities | HK$ 5.76M | HK$ 35.08M | HK$ 11.91M | HK$ 53.51M | HK$ 61.86M |
| Stockholders' Equity | HK$ 240.68M | HK$ 244.31M | HK$ 239.87M | HK$ 230.80M | HK$ 268.76M |
| Cash Flow | |||||
| Free Cash Flow | HK$ -683.00K | HK$ -19.90M | HK$ 1.82M | HK$ -16.79M | HK$ -40.12M |
| Operating Cash Flow | HK$ -656.00K | HK$ -19.90M | HK$ 1.82M | HK$ -16.79M | HK$ -39.26M |
| Investing Cash Flow | HK$ -27.00K | HK$ 9.48M | HK$ 9.64M | HK$ 1.78M | HK$ 2.21M |
| Financing Cash Flow | HK$ 0.00 | HK$ 0.00 | HK$ -1.00K | HK$ -2.12M | HK$ -10.14M |