| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | HK$ 19.38M | HK$ 24.01M | HK$ 30.56M | HK$ 23.50M | HK$ 25.86M |
| Gross Profit | HK$ 13.38M | HK$ 22.96M | HK$ 29.55M | HK$ 21.65M | HK$ 24.31M |
| Operating Income | HK$ -9.04M | HK$ -1.84M | HK$ 13.13M | HK$ 8.60M | HK$ 9.24M |
| EBITDA | HK$ -7.14M | HK$ -23.75M | HK$ 14.71M | HK$ -66.53M | HK$ 103.34M |
| Net Income | HK$ -9.60M | HK$ -24.28M | HK$ 7.75M | HK$ -59.42M | HK$ 80.78M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | HK$ 122.20M | HK$ 134.61M | HK$ 150.39M | HK$ 208.89M | HK$ 249.84M |
| Total Assets | HK$ 392.83M | HK$ 406.23M | HK$ 474.00M | HK$ 478.25M | HK$ 493.62M |
| Total Debt | HK$ 1.47M | HK$ 3.67M | HK$ 5.47M | HK$ 10.20M | HK$ 22.50M |
| Net Debt | HK$ -120.73M | HK$ -77.19M | HK$ -99.95M | HK$ -155.98M | HK$ -100.97M |
| Total Liabilities | HK$ 30.94M | HK$ 34.74M | HK$ 77.82M | HK$ 91.24M | HK$ 130.16M |
| Stockholders' Equity | HK$ 361.89M | HK$ 371.49M | HK$ 391.46M | HK$ 379.00M | HK$ 353.05M |
| Cash Flow | |||||
| Free Cash Flow | HK$ 29.07M | HK$ -25.23M | HK$ -51.69M | HK$ -26.59M | HK$ 10.99M |
| Operating Cash Flow | HK$ 29.07M | HK$ -25.23M | HK$ -50.66M | HK$ -26.59M | HK$ 10.99M |
| Investing Cash Flow | HK$ 235.00K | HK$ 2.67M | HK$ 741.00K | HK$ 314.00K | HK$ -182.00K |
| Financing Cash Flow | HK$ -2.27M | HK$ -2.01M | HK$ -5.83M | HK$ 63.99M | HK$ -13.40M |