| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | HK$ 36.43M | HK$ 39.95M | HK$ 41.66M | HK$ 44.88M | HK$ 47.87M |
| Gross Profit | HK$ 11.96M | HK$ 16.64M | HK$ 11.74M | HK$ 44.66M | HK$ 47.37M |
| Operating Income | HK$ -2.50M | HK$ -3.88M | HK$ 678.00K | HK$ -3.13M | HK$ -15.64M |
| EBITDA | HK$ 557.00K | HK$ 1.52M | HK$ 6.25M | HK$ 2.25M | HK$ -11.15M |
| Net Income | HK$ 172.00K | HK$ -2.19M | HK$ 2.64M | HK$ -1.96M | HK$ -15.67M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | HK$ 55.43M | HK$ 54.88M | HK$ 62.34M | HK$ 59.73M | HK$ 62.54M |
| Total Assets | HK$ 72.19M | HK$ 76.14M | HK$ 78.94M | HK$ 81.51M | HK$ 86.21M |
| Total Debt | HK$ 4.73M | HK$ 6.90M | HK$ 2.40M | HK$ 6.74M | HK$ 8.92M |
| Net Debt | HK$ -50.70M | HK$ -47.99M | HK$ -59.94M | HK$ -52.99M | HK$ -53.62M |
| Total Liabilities | HK$ 17.04M | HK$ 21.21M | HK$ 21.02M | HK$ 27.64M | HK$ 29.94M |
| Stockholders' Equity | HK$ 55.15M | HK$ 54.94M | HK$ 57.92M | HK$ 55.22M | HK$ 57.33M |
| Cash Flow | |||||
| Free Cash Flow | HK$ 1.19M | HK$ -6.28M | HK$ 3.04M | HK$ -840.00K | HK$ -8.73M |
| Operating Cash Flow | HK$ 1.32M | HK$ -6.04M | HK$ 3.21M | HK$ -468.00K | HK$ -7.25M |
| Investing Cash Flow | HK$ 1.68M | HK$ 1.65M | HK$ 12.26M | HK$ -10.47M | HK$ 235.00K |
| Financing Cash Flow | HK$ -2.51M | HK$ -2.52M | HK$ -2.58M | HK$ -2.48M | HK$ -3.23M |