| Breakdown | TTM | Dec 2025 | Dec 2024 | Dec 2023 | Dec 2022 | Dec 2021 |
|---|---|---|---|---|---|---|
Income Statement | ||||||
| Total Revenue | 195.05M | 195.05M | 200.26M | 174.01M | 130.43M | 138.21M |
| Gross Profit | 49.97M | 49.97M | 49.81M | 40.59M | 31.93M | 30.95M |
| EBITDA | 5.50M | 7.33M | 13.61M | 9.14M | 9.41M | 11.92M |
| Net Income | 2.64M | 2.64M | 8.95M | 5.62M | 6.34M | 8.72M |
Balance Sheet | ||||||
| Total Assets | 103.48M | 103.48M | 105.48M | 98.31M | 86.50M | 82.72M |
| Cash, Cash Equivalents and Short-Term Investments | 27.52M | 27.52M | 32.04M | 21.81M | 37.63M | 29.16M |
| Total Debt | 7.08M | 7.08M | 8.79M | 8.38M | 8.84M | 9.70M |
| Total Liabilities | 16.04M | 16.04M | 20.79M | 22.73M | 15.78M | 18.22M |
| Stockholders Equity | 87.43M | 87.43M | 84.69M | 75.58M | 70.72M | 64.50M |
Cash Flow | ||||||
| Free Cash Flow | -9.88M | -9.59M | 14.71M | -8.12M | 11.43M | 9.13M |
| Operating Cash Flow | -9.13M | -8.85M | 18.68M | -7.11M | 11.52M | 10.15M |
| Investing Cash Flow | -824.00K | -1.25M | -5.64M | -6.78M | -532.00K | -318.00K |
| Financing Cash Flow | -2.56M | -2.42M | -2.81M | -1.91M | -2.54M | -4.28M |
Name | Overall Rating | Market Cap | P/E Ratio | ROE | Dividend Yield | Revenue Growth | EPS Growth |
|---|---|---|---|---|---|---|---|
74 Outperform | HK$94.40M | 36.88 | 3.07% | ― | -2.60% | -71.43% | |
61 Neutral | $37.18B | 12.37 | -10.20% | 1.83% | 8.50% | -7.62% | |
53 Neutral | HK$90.80M | -21.83 | -3.56% | ― | -14.40% | -180.62% | |
50 Neutral | HK$37.08M | -6.52 | -6.35% | ― | -16.78% | -233.66% | |
46 Neutral | HK$72.99M | 36.50 | 4.28% | ― | 50.50% | ― | |
46 Neutral | HK$91.00M | -7.98 | -23.68% | ― | -30.12% | -208.11% | |
45 Neutral | HK$68.20M | 82.67 | 0.37% | ― | -10.78% | ― |