| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | HK$ 21.61M | HK$ 15.61M | HK$ 87.23M | HK$ 160.38M | HK$ 125.71M |
| Gross Profit | HK$ 1.41M | HK$ 7.01M | HK$ -2.04M | HK$ 13.49M | HK$ 10.30M |
| Operating Income | HK$ -32.84M | HK$ -49.72M | HK$ -36.63M | HK$ 6.82M | HK$ -7.91M |
| EBITDA | HK$ -30.17M | HK$ -45.83M | HK$ -28.93M | HK$ 9.10M | HK$ -5.17M |
| Net Income | HK$ -39.85M | HK$ -61.21M | HK$ -34.16M | HK$ 4.90M | HK$ -8.69M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | HK$ 368.00K | HK$ 225.00K | HK$ 22.10M | HK$ 656.00K | HK$ 1.71M |
| Total Assets | HK$ 28.97M | HK$ 41.10M | HK$ 107.67M | HK$ 110.35M | HK$ 106.27M |
| Total Debt | HK$ 0.00 | HK$ 17.67M | HK$ 34.49M | HK$ 42.62M | HK$ 40.07M |
| Net Debt | HK$ -368.00K | HK$ 17.44M | HK$ 12.39M | HK$ 41.97M | HK$ 38.36M |
| Total Liabilities | HK$ 56.91M | HK$ 40.06M | HK$ 45.31M | HK$ 56.59M | HK$ 57.41M |
| Stockholders' Equity | HK$ -27.94M | HK$ 1.04M | HK$ 62.36M | HK$ 53.76M | HK$ 48.86M |
| Cash Flow | |||||
| Free Cash Flow | HK$ -10.78M | HK$ -1.84M | HK$ -6.68M | HK$ -1.98M | HK$ -11.23M |
| Operating Cash Flow | HK$ -10.78M | HK$ 2.01M | HK$ -4.07M | HK$ -1.98M | HK$ -11.23M |
| Investing Cash Flow | HK$ 16.06M | HK$ -3.86M | HK$ -2.46M | HK$ 0.00 | HK$ -33.00K |
| Financing Cash Flow | HK$ -4.91M | HK$ -19.92M | HK$ 27.97M | HK$ 925.00K | HK$ 6.93M |