| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | HK$ 388.47M | HK$ 287.21M | HK$ 326.71M | HK$ 394.87M | HK$ 267.27M |
| Gross Profit | HK$ 94.83M | HK$ 56.40M | HK$ 50.66M | HK$ 57.74M | HK$ 42.24M |
| Operating Income | HK$ 49.55M | HK$ 22.47M | HK$ 21.61M | HK$ 23.92M | HK$ 14.94M |
| EBITDA | HK$ 50.76M | HK$ 22.78M | HK$ 26.94M | HK$ 28.76M | HK$ 18.98M |
| Net Income | HK$ 40.95M | HK$ 17.55M | HK$ 17.18M | HK$ 16.80M | HK$ 12.23M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | HK$ 83.80M | HK$ 48.67M | HK$ 87.46M | HK$ 32.97M | HK$ 16.47M |
| Total Assets | HK$ 278.94M | HK$ 217.65M | HK$ 210.47M | HK$ 238.22M | HK$ 177.67M |
| Total Debt | HK$ 15.06M | HK$ 23.25M | HK$ 37.05M | HK$ 54.61M | HK$ 46.99M |
| Net Debt | HK$ -9.07M | HK$ 17.12M | HK$ 14.53M | HK$ 35.28M | HK$ 42.28M |
| Total Liabilities | HK$ 152.70M | HK$ 132.92M | HK$ 112.34M | HK$ 156.42M | HK$ 108.12M |
| Stockholders' Equity | HK$ 126.26M | HK$ 84.76M | HK$ 98.16M | HK$ 81.82M | HK$ 69.56M |
| Cash Flow | |||||
| Free Cash Flow | HK$ 20.54M | HK$ 33.00M | HK$ 70.65M | HK$ 13.22M | HK$ -9.15M |
| Operating Cash Flow | HK$ 32.05M | HK$ 39.11M | HK$ 97.14M | HK$ 17.64M | HK$ -5.15M |
| Investing Cash Flow | HK$ -33.95M | HK$ 5.22M | HK$ -84.11M | HK$ -4.11M | HK$ -8.06M |
| Financing Cash Flow | HK$ -8.49M | HK$ -49.62M | HK$ -20.14M | HK$ 4.71M | HK$ 10.57M |