| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | HK$ 94.56M | HK$ 57.31M | HK$ 24.49M | HK$ 21.44M | HK$ 20.26M |
| Gross Profit | HK$ 57.18M | HK$ 33.93M | HK$ 15.64M | HK$ 12.76M | HK$ 8.37M |
| Operating Income | HK$ 12.91M | HK$ -3.67M | HK$ -11.59M | HK$ -4.59M | HK$ -19.95M |
| EBITDA | HK$ 13.01M | HK$ -3.58M | HK$ -10.63M | HK$ -20.91M | HK$ -4.01M |
| Net Income | HK$ 10.12M | HK$ -5.51M | HK$ -8.54M | HK$ -21.87M | HK$ -83.34M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | HK$ 61.13M | HK$ 32.90M | HK$ 3.20M | HK$ 4.45M | HK$ 3.79M |
| Total Assets | HK$ 138.84M | HK$ 61.74M | HK$ 8.70M | HK$ 19.57M | HK$ 35.68M |
| Total Debt | HK$ 8.09M | HK$ 1.27M | HK$ 2.07M | HK$ 4.43M | HK$ 2.15M |
| Net Debt | HK$ -53.05M | HK$ -31.63M | HK$ -1.13M | HK$ -15.00K | HK$ -1.64M |
| Total Liabilities | HK$ 60.03M | HK$ 37.33M | HK$ 13.26M | HK$ 13.95M | HK$ 8.80M |
| Stockholders' Equity | HK$ 78.94M | HK$ 24.29M | HK$ 804.00K | HK$ 10.20M | HK$ 31.38M |
| Cash Flow | |||||
| Free Cash Flow | HK$ -13.83M | HK$ 4.20M | HK$ -5.04M | HK$ -1.24M | HK$ -1.92M |
| Operating Cash Flow | HK$ -12.57M | HK$ 4.72M | HK$ -4.90M | HK$ -1.04M | HK$ -864.00K |
| Investing Cash Flow | HK$ -616.00K | HK$ -135.00K | HK$ 5.51M | HK$ -191.00K | HK$ 39.63M |
| Financing Cash Flow | HK$ 42.24M | HK$ 25.10M | HK$ -1.86M | HK$ 1.82M | HK$ -38.40M |