| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | HK$ 123.03M | HK$ 108.52M | HK$ 108.38M | HK$ 93.30M | HK$ 86.01M |
| Gross Profit | HK$ 13.69M | HK$ 39.20M | HK$ 19.53M | HK$ 10.97M | HK$ 39.75M |
| Operating Income | HK$ -1.98M | HK$ 1.70M | HK$ -3.29M | HK$ -12.07M | HK$ -15.68M |
| EBITDA | HK$ 4.95M | HK$ 8.61M | HK$ 5.27M | HK$ -3.18M | HK$ -12.91M |
| Net Income | HK$ -2.15M | HK$ 296.00K | HK$ -3.20M | HK$ -9.58M | HK$ -23.13M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | HK$ 16.68M | HK$ 13.15M | HK$ 10.28M | HK$ 15.60M | HK$ 23.11M |
| Total Assets | HK$ 116.08M | HK$ 112.05M | HK$ 120.63M | HK$ 132.14M | HK$ 153.84M |
| Total Debt | HK$ 11.65M | HK$ 9.57M | HK$ 9.88M | HK$ 20.82M | HK$ 27.23M |
| Net Debt | HK$ -5.02M | HK$ -3.59M | HK$ -403.00K | HK$ 5.22M | HK$ 4.12M |
| Total Liabilities | HK$ 36.35M | HK$ 23.83M | HK$ 33.77M | HK$ 42.27M | HK$ 48.48M |
| Stockholders' Equity | HK$ 82.19M | HK$ 90.80M | HK$ 92.23M | HK$ 95.34M | HK$ 106.85M |
| Cash Flow | |||||
| Free Cash Flow | HK$ 7.87M | HK$ 9.48M | HK$ 429.00K | HK$ -2.60M | HK$ -826.00K |
| Operating Cash Flow | HK$ 8.43M | HK$ 10.09M | HK$ 565.00K | HK$ -849.00K | HK$ 1.83M |
| Investing Cash Flow | HK$ -510.00K | HK$ -451.00K | HK$ 153.00K | HK$ -1.01M | HK$ -2.59M |
| Financing Cash Flow | HK$ -4.39M | HK$ -6.42M | HK$ -6.38M | HK$ -5.66M | HK$ -5.19M |