| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | HK$ 27.07M | HK$ 31.20M | HK$ 37.63M | HK$ 38.58M | HK$ 41.63M |
| Gross Profit | HK$ 2.62M | HK$ 9.64M | HK$ 12.21M | HK$ 14.83M | HK$ 13.65M |
| Operating Income | HK$ -6.25M | HK$ -2.70M | HK$ 2.03M | HK$ 2.08M | HK$ 356.00K |
| EBITDA | HK$ -3.06M | HK$ 984.00K | HK$ 5.59M | HK$ 5.12M | HK$ 2.85M |
| Net Income | HK$ -3.73M | HK$ -2.71M | HK$ 1.92M | HK$ 1.97M | HK$ 327.00K |
| Balance Sheet | |||||
| Cash & Short-Term Investments | HK$ 32.00M | HK$ 28.21M | HK$ 39.17M | HK$ 31.23M | HK$ 32.23M |
| Total Assets | HK$ 67.60M | HK$ 68.96M | HK$ 66.66M | HK$ 68.77M | HK$ 67.82M |
| Total Debt | HK$ 1.99M | HK$ 3.53M | HK$ 1.05M | HK$ 2.19M | HK$ 3.08M |
| Net Debt | HK$ -14.33M | HK$ -6.12M | HK$ -22.55M | HK$ -21.14M | HK$ -16.64M |
| Total Liabilities | HK$ 10.09M | HK$ 8.58M | HK$ 4.09M | HK$ 7.74M | HK$ 8.27M |
| Stockholders' Equity | HK$ 57.51M | HK$ 60.38M | HK$ 62.57M | HK$ 61.03M | HK$ 59.55M |
| Cash Flow | |||||
| Free Cash Flow | HK$ 2.22M | HK$ -8.06M | HK$ 4.40M | HK$ 4.21M | HK$ 4.79M |
| Operating Cash Flow | HK$ 2.30M | HK$ -8.01M | HK$ 5.53M | HK$ 6.82M | HK$ 7.83M |
| Investing Cash Flow | HK$ 6.64M | HK$ -4.71M | HK$ -3.76M | HK$ -1.77M | HK$ -15.50M |
| Financing Cash Flow | HK$ -1.71M | HK$ -1.69M | HK$ -1.69M | HK$ -1.53M | HK$ -893.00K |