| Breakdown | TTM | Dec 2025 | Dec 2024 | Dec 2023 | Dec 2022 | Dec 2021 |
|---|---|---|---|---|---|---|
Income Statement | ||||||
| Total Revenue | 757.52M | 941.11M | 815.18M | 549.55M | 440.53M | 443.55M |
| Gross Profit | 144.82M | 151.37M | 158.15M | 110.02M | 13.93M | 32.37M |
| EBITDA | 111.67M | 117.22M | 119.36M | 83.98M | 15.05M | 19.13M |
| Net Income | 83.30M | 87.27M | 86.17M | 61.48M | 5.80M | 10.45M |
Balance Sheet | ||||||
| Total Assets | 358.26M | 370.69M | 319.56M | 273.10M | 156.95M | 148.35M |
| Cash, Cash Equivalents and Short-Term Investments | 36.32M | 21.39M | 26.41M | 4.47M | 11.43M | 5.43M |
| Total Debt | 84.37M | 90.52M | 62.46M | 72.12M | 41.30M | 20.32M |
| Total Liabilities | 154.89M | 161.19M | 148.05M | 142.03M | 87.35M | 84.56M |
| Stockholders Equity | 203.37M | 209.49M | 171.51M | 130.69M | 69.21M | 63.40M |
Cash Flow | ||||||
| Free Cash Flow | 7.38M | 3.33M | 105.67M | -23.61M | -21.13M | -12.97M |
| Operating Cash Flow | 14.07M | 12.37M | 117.01M | -15.26M | -14.86M | -3.86M |
| Investing Cash Flow | -5.56M | 447.00K | -11.94M | -8.20M | -6.25M | -8.96M |
| Financing Cash Flow | 1.40M | -20.83M | -80.33M | 16.49M | 27.10M | 11.31M |
Name | Overall Rating | Market Cap | P/E Ratio | ROE | Dividend Yield | Revenue Growth | EPS Growth |
|---|---|---|---|---|---|---|---|
76 Outperform | HK$450.00M | 1.85 | 15.79% | 5.71% | -8.56% | 4.84% | |
70 Outperform | HK$658.52M | 3.58 | 52.03% | 8.65% | 15.45% | 2.71% | |
63 Neutral | $10.79B | 15.43 | 7.44% | 2.01% | 2.89% | -14.66% | |
59 Neutral | HK$475.00M | -113.41 | -2.11% | ― | -25.63% | 63.77% | |
59 Neutral | HK$1.48B | 72.59 | 1.90% | ― | -6.17% | -42.86% | |
48 Neutral | HK$204.00M | 5.92 | 4.36% | 15.38% | 0.39% | -42.36% |