| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | HK$ 232.97M | HK$ 227.80M | HK$ 235.51M | HK$ 210.51M | HK$ 208.90M |
| Gross Profit | HK$ 57.02M | HK$ 60.82M | HK$ 69.60M | HK$ 54.46M | HK$ 56.62M |
| Operating Income | HK$ 17.46M | HK$ 20.56M | HK$ 29.27M | HK$ 14.34M | HK$ 14.46M |
| EBITDA | HK$ 33.09M | HK$ 41.88M | HK$ 47.16M | HK$ 43.47M | HK$ 41.63M |
| Net Income | HK$ 19.03M | HK$ 18.37M | HK$ 21.46M | HK$ 20.51M | HK$ 18.10M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | HK$ 55.61M | HK$ 48.93M | HK$ 64.91M | HK$ 112.79M | HK$ 95.38M |
| Total Assets | HK$ 279.85M | HK$ 283.02M | HK$ 343.04M | HK$ 393.38M | HK$ 404.90M |
| Total Debt | HK$ 126.48M | HK$ 224.00K | HK$ 189.00K | HK$ 513.00K | HK$ 547.00K |
| Net Debt | HK$ 79.91M | HK$ -30.40M | HK$ -39.31M | HK$ -112.28M | HK$ -94.83M |
| Total Liabilities | HK$ 159.20M | HK$ 26.07M | HK$ 26.04M | HK$ 31.06M | HK$ 29.14M |
| Stockholders' Equity | HK$ 117.10M | HK$ 253.19M | HK$ 95.86M | HK$ 357.25M | HK$ 370.65M |
| Cash Flow | |||||
| Free Cash Flow | HK$ 40.96M | HK$ 30.64M | HK$ 35.18M | HK$ 24.87M | HK$ 6.69M |
| Operating Cash Flow | HK$ 41.22M | HK$ 35.17M | HK$ 38.19M | HK$ 36.88M | HK$ 29.45M |
| Investing Cash Flow | HK$ 8.06M | HK$ 31.13M | HK$ -49.19M | HK$ -10.13M | HK$ -21.07M |
| Financing Cash Flow | HK$ -35.13M | HK$ -74.18M | HK$ -57.50M | HK$ -5.58M | HK$ -19.13M |