| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | HK$ 19.84B | HK$ 15.15B | HK$ 10.74B | HK$ 48.40M | HK$ 13.97M |
| Gross Profit | HK$ 100.67M | HK$ 70.94M | HK$ 53.84M | HK$ 1.17M | HK$ -13.97M |
| Operating Income | HK$ 85.53M | HK$ 49.92M | HK$ 41.41M | HK$ -17.69M | HK$ -31.20M |
| EBITDA | HK$ 89.35M | HK$ 52.94M | HK$ 28.08M | HK$ -19.07M | HK$ -27.04M |
| Net Income | HK$ 64.91M | HK$ 32.15M | HK$ 17.38M | HK$ -22.07M | HK$ -29.16M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | HK$ 425.03M | HK$ 21.26M | HK$ 16.33M | HK$ 4.18M | HK$ 20.88M |
| Total Assets | HK$ 775.15M | HK$ 966.43M | HK$ 387.98M | HK$ 48.65M | HK$ 55.01M |
| Total Debt | HK$ 2.66M | HK$ 30.93M | HK$ 28.91M | HK$ 18.69M | HK$ 5.26M |
| Net Debt | HK$ -61.98M | HK$ 9.67M | HK$ 12.58M | HK$ 14.51M | HK$ -15.62M |
| Total Liabilities | HK$ 557.57M | HK$ 896.05M | HK$ 347.98M | HK$ 25.37M | HK$ 7.29M |
| Stockholders' Equity | HK$ 217.58M | HK$ 70.38M | HK$ 39.96M | HK$ 23.28M | HK$ 46.72M |
| Cash Flow | |||||
| Free Cash Flow | HK$ 352.86M | HK$ 5.43M | HK$ 1.19M | HK$ -27.77M | HK$ -31.89M |
| Operating Cash Flow | HK$ 352.90M | HK$ 5.43M | HK$ 1.25M | HK$ -27.77M | HK$ -30.71M |
| Investing Cash Flow | HK$ -359.62M | HK$ 69.00K | HK$ 4.28M | HK$ 1.06M | HK$ -2.25M |
| Financing Cash Flow | HK$ 50.23M | HK$ -648.00K | HK$ 6.37M | HK$ 9.78M | HK$ 24.86M |