| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | HK$ 106.44M | HK$ 67.36M | HK$ 61.46M | HK$ 65.65M | HK$ 82.53M |
| Gross Profit | HK$ 7.40M | HK$ 6.16M | HK$ 3.77M | HK$ 3.25M | HK$ 4.01M |
| Operating Income | HK$ -8.81M | HK$ 3.96M | HK$ -1.86M | HK$ -11.36M | HK$ -11.53M |
| EBITDA | HK$ -8.81M | HK$ 3.97M | HK$ -1.81M | HK$ -9.90M | HK$ -16.54M |
| Net Income | HK$ -8.99M | HK$ 2.89M | HK$ -17.33M | HK$ -18.38M | HK$ -22.59M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | HK$ 6.21M | HK$ 4.66M | HK$ 1.86M | HK$ 1.66M | HK$ 2.61M |
| Total Assets | HK$ 65.33M | HK$ 51.84M | HK$ 36.39M | HK$ 38.72M | HK$ 97.06M |
| Total Debt | HK$ 7.43M | HK$ 13.71M | HK$ 15.30M | HK$ 22.65M | HK$ 23.02M |
| Net Debt | HK$ 1.22M | HK$ 9.04M | HK$ 13.44M | HK$ 21.00M | HK$ 20.41M |
| Total Liabilities | HK$ 55.62M | HK$ 48.01M | HK$ 50.29M | HK$ 37.64M | HK$ 73.72M |
| Stockholders' Equity | HK$ 9.35M | HK$ 3.16M | HK$ -12.40M | HK$ 1.61M | HK$ 20.76M |
| Cash Flow | |||||
| Free Cash Flow | HK$ -7.11M | HK$ -6.41M | HK$ 7.18M | HK$ 382.00K | HK$ 4.48M |
| Operating Cash Flow | HK$ -6.25M | HK$ -6.41M | HK$ 7.19M | HK$ 575.00K | HK$ 4.48M |
| Investing Cash Flow | HK$ -856.00K | HK$ 3.00K | HK$ 45.00K | HK$ -190.00K | HK$ 3.00K |
| Financing Cash Flow | HK$ 8.63M | HK$ 9.24M | HK$ -6.98M | HK$ -1.17M | HK$ -3.14M |