| Breakdown | TTM | Dec 2025 | Dec 2024 | Dec 2023 | Dec 2022 | Dec 2021 |
|---|---|---|---|---|---|---|
Income Statement | ||||||
| Total Revenue | 32.06M | 29.62M | 29.90M | 15.08M | 3.96M | 18.45M |
| Gross Profit | 5.93M | 20.43M | 4.08M | 7.28M | -972.00K | 5.33M |
| EBITDA | -2.14M | 8.84M | 892.00K | -7.40M | -8.99M | -6.06M |
| Net Income | -7.55M | -11.60M | -10.18M | -27.76M | -13.70M | -36.94M |
Balance Sheet | ||||||
| Total Assets | 20.98M | 44.47M | 26.33M | 27.55M | 22.21M | 46.05M |
| Cash, Cash Equivalents and Short-Term Investments | 11.03M | 8.35M | 15.46M | 12.00M | 14.38M | 20.84M |
| Total Debt | 150.86M | 162.83M | 147.00M | 138.44M | 139.46M | 133.86M |
| Total Liabilities | 192.91M | 214.25M | 188.28M | 172.27M | 222.56M | 211.17M |
| Stockholders Equity | -77.34M | -75.79M | -77.33M | -68.40M | -72.29M | -54.35M |
Cash Flow | ||||||
| Free Cash Flow | -336.00K | -9.26M | 3.09M | -9.99M | -19.95M | -27.34M |
| Operating Cash Flow | 1.46M | -8.89M | 4.89M | -9.99M | -19.95M | -26.84M |
| Investing Cash Flow | 586.00K | 482.00K | -858.00K | -777.00K | -90.00K | 22.61M |
| Financing Cash Flow | -2.37M | 2.05M | -2.86M | 8.48M | 10.95M | -27.08M |
Name | Overall Rating | Market Cap | P/E Ratio | ROE | Dividend Yield | Revenue Growth | EPS Growth |
|---|---|---|---|---|---|---|---|
72 Outperform | HK$292.48M | 4.86 | 3.92% | 10.32% | 2.75% | -21.60% | |
70 Outperform | HK$299.18M | 16.57 | 5.40% | 6.41% | -34.28% | -45.72% | |
62 Neutral | $20.33B | 14.63 | -3.31% | 3.23% | 1.93% | -12.26% | |
62 Neutral | HK$158.00M | 6.42 | 2.92% | ― | -13.50% | 1.23% | |
55 Neutral | HK$373.77M | 6.87 | 10.20% | ― | 23.29% | 9.11% | |
54 Neutral | HK$54.40M | 0.65 | -0.94% | ― | 1.01% | ― | |
40 Underperform | HK$12.88M | -2.44 | 16.24% | ― | -0.95% | -3.57% |