| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | HK$ 922.57M | HK$ 960.49M | HK$ 1.20B | HK$ 1.73B | HK$ 2.85B |
| Gross Profit | HK$ 31.58M | HK$ 26.18M | HK$ 44.20M | HK$ -23.55M | HK$ -5.94M |
| Operating Income | HK$ 8.39M | HK$ 4.19M | HK$ 10.08M | HK$ -60.28M | HK$ -43.48M |
| EBITDA | HK$ 8.64M | HK$ 4.80M | HK$ 14.65M | HK$ -54.22M | HK$ -37.70M |
| Net Income | HK$ 3.47M | HK$ -3.19M | HK$ 3.94M | HK$ -68.55M | HK$ -46.95M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | HK$ 87.35M | HK$ 60.49M | HK$ 58.24M | HK$ 132.18M | HK$ 120.21M |
| Total Assets | HK$ 380.66M | HK$ 334.55M | HK$ 316.08M | HK$ 413.13M | HK$ 754.18M |
| Total Debt | HK$ 153.66M | HK$ 151.16M | HK$ 117.52M | HK$ 223.12M | HK$ 308.71M |
| Net Debt | HK$ 84.35M | HK$ 117.21M | HK$ 70.33M | HK$ 131.23M | HK$ 209.85M |
| Total Liabilities | HK$ 287.34M | HK$ 246.93M | HK$ 246.80M | HK$ 385.93M | HK$ 650.70M |
| Stockholders' Equity | HK$ 93.33M | HK$ 87.61M | HK$ 69.28M | HK$ 27.20M | HK$ 103.48M |
| Cash Flow | |||||
| Free Cash Flow | HK$ 20.63M | HK$ -52.23M | HK$ 42.88M | HK$ 94.86M | HK$ -249.15M |
| Operating Cash Flow | HK$ 21.70M | HK$ -52.00M | HK$ 43.46M | HK$ 95.05M | HK$ -248.41M |
| Investing Cash Flow | HK$ 16.96M | HK$ 1.54M | HK$ -13.27M | HK$ 761.00K | HK$ 26.00K |
| Financing Cash Flow | HK$ -5.24M | HK$ 47.39M | HK$ -76.28M | HK$ -95.29M | HK$ 216.74M |