| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | HK$ 584.12M | HK$ 604.79M | HK$ 528.07M | HK$ 491.57M | HK$ 413.08M |
| Gross Profit | HK$ 113.11M | HK$ 140.67M | HK$ 106.44M | HK$ 90.02M | HK$ 97.55M |
| Operating Income | HK$ 8.26M | HK$ 6.89M | HK$ 1.17M | HK$ 484.00K | HK$ -8.32M |
| EBITDA | HK$ 8.26M | HK$ 9.02M | HK$ 7.62M | HK$ 5.89M | HK$ -3.06M |
| Net Income | HK$ 11.09M | HK$ 10.28M | HK$ 6.53M | HK$ 5.46M | HK$ -7.20M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | HK$ 95.63M | HK$ 42.68M | HK$ 50.34M | HK$ 24.67M | HK$ 30.77M |
| Total Assets | HK$ 497.25M | HK$ 456.36M | HK$ 436.86M | HK$ 412.35M | HK$ 339.38M |
| Total Debt | HK$ 20.08M | HK$ 7.66M | HK$ 983.00K | HK$ 33.31M | HK$ 4.86M |
| Net Debt | HK$ -70.90M | HK$ -31.46M | HK$ -49.30M | HK$ 9.48M | HK$ -22.11M |
| Total Liabilities | HK$ 279.61M | HK$ 245.47M | HK$ 227.04M | HK$ 204.05M | HK$ 154.91M |
| Stockholders' Equity | HK$ 229.54M | HK$ 220.50M | HK$ 216.77M | HK$ 214.11M | HK$ 187.47M |
| Cash Flow | |||||
| Free Cash Flow | HK$ 42.87M | HK$ -10.30M | HK$ 55.84M | HK$ -36.04M | HK$ -19.61M |
| Operating Cash Flow | HK$ 44.79M | HK$ -9.48M | HK$ 56.70M | HK$ -34.66M | HK$ -19.26M |
| Investing Cash Flow | HK$ -1.46M | HK$ 2.49M | HK$ 8.19M | HK$ 12.09M | HK$ -20.41M |
| Financing Cash Flow | HK$ 6.26M | HK$ -2.44M | HK$ -38.48M | HK$ 19.77M | HK$ -4.03M |