| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | HK$ 41.76M | HK$ 18.86M | HK$ 36.23M | HK$ 1.51M | HK$ 2.16M |
| Gross Profit | HK$ 23.20M | HK$ 13.61M | HK$ 33.63M | HK$ -24.17M | HK$ -37.41M |
| Operating Income | HK$ 2.63M | HK$ -9.57M | HK$ 4.32M | HK$ -1.28M | HK$ -8.41M |
| EBITDA | HK$ 2.57M | HK$ -9.27M | HK$ 6.00M | HK$ 26.37M | HK$ 33.44M |
| Net Income | HK$ -31.93M | HK$ -16.91M | HK$ -8.82M | HK$ -7.63M | HK$ -19.02M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | HK$ 97.26M | HK$ 72.24M | HK$ 93.18M | HK$ 105.73M | HK$ 101.53M |
| Total Assets | HK$ 132.99M | HK$ 155.65M | HK$ 219.25M | HK$ 294.86M | HK$ 416.50M |
| Total Debt | HK$ 74.11M | HK$ 76.30M | HK$ 117.17M | HK$ 180.27M | HK$ 286.82M |
| Net Debt | HK$ -23.15M | HK$ 4.06M | HK$ 23.99M | HK$ 75.11M | HK$ 190.92M |
| Total Liabilities | HK$ 89.37M | HK$ 83.50M | HK$ 129.74M | HK$ 193.54M | HK$ 298.64M |
| Stockholders' Equity | HK$ 10.86M | HK$ 39.52M | HK$ 51.14M | HK$ 60.25M | HK$ 75.00M |
| Cash Flow | |||||
| Free Cash Flow | HK$ 27.31M | HK$ 22.76M | HK$ 52.68M | HK$ 88.62M | HK$ 36.87M |
| Operating Cash Flow | HK$ 27.34M | HK$ 23.03M | HK$ 52.84M | HK$ 88.70M | HK$ 37.01M |
| Investing Cash Flow | HK$ 2.03M | HK$ -273.00K | HK$ 2.82M | HK$ 11.93M | HK$ 8.48M |
| Financing Cash Flow | HK$ -6.16M | HK$ -41.12M | HK$ -65.16M | HK$ -85.48M | HK$ -92.01M |