| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | HK$ 78.75M | HK$ 102.42M | HK$ 107.61M | HK$ 118.53M | HK$ 98.97M |
| Gross Profit | HK$ 21.62M | HK$ 37.34M | HK$ 33.74M | HK$ 35.39M | HK$ 24.65M |
| Operating Income | HK$ -8.79M | HK$ -9.05M | HK$ -1.93M | HK$ 3.39M | HK$ -32.99M |
| EBITDA | HK$ -2.10M | HK$ -329.00K | HK$ 8.22M | HK$ 13.70M | HK$ -22.56M |
| Net Income | HK$ -15.41M | HK$ -12.40M | HK$ -9.77M | HK$ -10.33M | HK$ -36.85M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | HK$ 32.82M | HK$ 43.82M | HK$ 36.15M | HK$ 36.25M | HK$ 37.13M |
| Total Assets | HK$ 102.14M | HK$ 106.45M | HK$ 120.28M | HK$ 137.02M | HK$ 116.78M |
| Total Debt | HK$ 83.84M | HK$ 80.99M | HK$ 88.16M | HK$ 89.84M | HK$ 76.02M |
| Net Debt | HK$ 51.02M | HK$ 37.17M | HK$ 52.00M | HK$ 53.58M | HK$ 38.89M |
| Total Liabilities | HK$ 136.81M | HK$ 129.31M | HK$ 131.05M | HK$ 137.85M | HK$ 113.38M |
| Stockholders' Equity | HK$ -37.33M | HK$ -23.44M | HK$ -12.18M | HK$ -1.75M | HK$ 9.19M |
| Cash Flow | |||||
| Free Cash Flow | HK$ -9.38M | HK$ 14.80M | HK$ 6.88M | HK$ -5.14M | HK$ 6.26M |
| Operating Cash Flow | HK$ -7.33M | HK$ 16.39M | HK$ 10.06M | HK$ -1.56M | HK$ 7.16M |
| Investing Cash Flow | HK$ -1.39M | HK$ -1.20M | HK$ -2.77M | HK$ -3.47M | HK$ -897.00K |
| Financing Cash Flow | HK$ -2.70M | HK$ -7.23M | HK$ -6.67M | HK$ 4.42M | HK$ -6.42M |