| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | HK$ 969.93M | HK$ 1.11B | HK$ 298.94M | HK$ 266.69M | HK$ 156.58M |
| Gross Profit | HK$ 56.65M | HK$ 135.57M | HK$ 79.30M | HK$ 11.13M | HK$ 6.99M |
| Operating Income | HK$ -24.67M | HK$ 35.87M | HK$ -10.15M | HK$ 187.00K | HK$ -73.37M |
| EBITDA | HK$ 36.36M | HK$ 45.74M | HK$ 4.65M | HK$ 13.71M | HK$ -48.73M |
| Net Income | HK$ -47.47M | HK$ 8.88M | HK$ -31.89M | HK$ -15.23M | HK$ -66.18M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | HK$ 59.96M | HK$ 106.79M | HK$ 49.69M | HK$ 48.35M | HK$ 56.37M |
| Total Assets | HK$ 512.65M | HK$ 741.00M | HK$ 526.15M | HK$ 531.73M | HK$ 368.39M |
| Total Debt | HK$ 47.17M | HK$ 46.96M | HK$ 47.14M | HK$ 47.66M | HK$ 65.94M |
| Net Debt | HK$ 267.00K | HK$ -23.82M | HK$ 37.23M | HK$ 39.84M | HK$ 43.56M |
| Total Liabilities | HK$ 582.28M | HK$ 758.94M | HK$ 557.33M | HK$ 532.57M | HK$ 337.63M |
| Stockholders' Equity | HK$ -87.41M | HK$ -38.99M | HK$ -50.62M | HK$ -16.97M | HK$ 11.79M |
| Cash Flow | |||||
| Free Cash Flow | HK$ 20.99M | HK$ 59.66M | HK$ 4.66M | HK$ -2.74M | HK$ 707.00K |
| Operating Cash Flow | HK$ 33.80M | HK$ 127.06M | HK$ 13.18M | HK$ 34.68M | HK$ 9.45M |
| Investing Cash Flow | HK$ -38.64M | HK$ -66.20M | HK$ -8.06M | HK$ -37.25M | HK$ -8.37M |
| Financing Cash Flow | HK$ -16.42M | HK$ -186.00K | HK$ -814.00K | HK$ -931.00K | HK$ -1.29M |