| Breakdown | TTM | Dec 2025 | Dec 2024 | Dec 2023 | Dec 2022 | Dec 2021 |
|---|---|---|---|---|---|---|
Income Statement | ||||||
| Total Revenue | 144.25M | 132.31M | 158.89M | 178.62M | 190.29M | 172.80M |
| Gross Profit | 51.32M | 52.96M | 56.88M | 62.76M | 68.54M | 63.86M |
| EBITDA | -5.64M | 4.75M | 2.37M | 14.78M | 21.38M | 19.18M |
| Net Income | -5.38M | 7.83M | -7.72M | 6.26M | 7.10M | 3.88M |
Balance Sheet | ||||||
| Total Assets | 131.18M | 136.12M | 121.57M | 141.15M | 133.20M | 127.40M |
| Cash, Cash Equivalents and Short-Term Investments | 64.83M | 80.76M | 64.60M | 90.58M | 58.59M | 58.94M |
| Total Debt | 15.84M | 13.83M | 18.01M | 7.58M | 16.37M | 9.01M |
| Total Liabilities | 51.55M | 55.98M | 49.04M | 51.30M | 43.95M | 42.15M |
| Stockholders Equity | 80.18M | 80.54M | 76.73M | 91.86M | 91.39M | 87.31M |
Cash Flow | ||||||
| Free Cash Flow | -468.00K | 17.44M | -9.88M | 33.06M | 15.59M | 19.71M |
| Operating Cash Flow | 8.85M | 17.93M | -437.00K | 34.12M | 17.23M | 21.55M |
| Investing Cash Flow | -641.00K | 3.12M | -8.41M | 15.57M | -2.06M | -1.55M |
| Financing Cash Flow | -5.23M | -4.52M | -17.15M | -17.55M | -15.50M | -13.41M |
Name | Overall Rating | Market Cap | P/E Ratio | ROE | Dividend Yield | Revenue Growth | EPS Growth |
|---|---|---|---|---|---|---|---|
72 Outperform | HK$209.44M | 8.84 | 12.81% | 18.18% | -7.56% | -2.06% | |
67 Neutral | HK$46.36M | 4.22 | -6.85% | ― | -16.78% | -233.66% | |
63 Neutral | $10.79B | 15.43 | 7.44% | 2.01% | 2.89% | -14.66% | |
62 Neutral | HK$182.40M | 7.19 | -23.30% | 8.60% | -26.30% | -617.37% | |
54 Neutral | HK$134.73M | 4.19 | 26.38% | ― | -6.56% | ― | |
46 Neutral | HK$59.95M | 184.81 | 0.37% | ― | -10.78% | ― | |
43 Neutral | HK$11.38M | -0.17 | ― | ― | -92.47% | 14.17% |