| Breakdown | Dec 2025 | Dec 2024 | Dec 2023 | Dec 2022 | Dec 2021 |
|---|---|---|---|---|---|
Income Statement | |||||
| Total Revenue | 199.74M | 163.07M | 188.97M | 257.56M | 202.95M |
| Gross Profit | 75.35M | 56.21M | 71.98M | 101.88M | 86.68M |
| EBITDA | 21.34M | 6.36M | 28.74M | 54.98M | 44.05M |
| Net Income | 12.80M | -23.18M | 5.04M | 21.80M | 26.40M |
Balance Sheet | |||||
| Total Assets | 230.81M | 194.88M | 204.94M | 219.81M | 219.48M |
| Cash, Cash Equivalents and Short-Term Investments | 19.28M | 21.86M | 14.82M | 19.23M | 15.29M |
| Total Debt | 85.61M | 79.06M | 73.41M | 85.69M | 91.08M |
| Total Liabilities | 147.52M | 121.09M | 143.56M | 164.02M | 188.13M |
| Stockholders Equity | 83.29M | 73.79M | 61.38M | 55.79M | 31.35M |
Cash Flow | |||||
| Free Cash Flow | 765.00K | -40.19M | 13.10M | 19.43M | -5.54M |
| Operating Cash Flow | 22.20M | -20.70M | 27.78M | 34.31M | 8.19M |
| Investing Cash Flow | -21.43M | -21.10M | -14.13M | -14.21M | -7.82M |
| Financing Cash Flow | -3.87M | 48.27M | -21.36M | -13.19M | -5.43M |
Name | Overall Rating | Market Cap | P/E Ratio | ROE | Dividend Yield | Revenue Growth | EPS Growth |
|---|---|---|---|---|---|---|---|
64 Neutral | HK$123.00M | 24.23 | 1.27% | ― | -7.39% | 114.49% | |
62 Neutral | HK$254.15M | 6.44 | 15.79% | 3.51% | 22.49% | ― | |
55 Neutral | $6.65B | 3.83 | -15.92% | 6.20% | 10.91% | 7.18% | |
49 Neutral | HK$119.94M | -1.89 | -25.49% | ― | -24.59% | 9.82% | |
48 Neutral | HK$114.38M | -3.00 | 28.85% | ― | -24.52% | 75.68% | |
46 Neutral | HK$73.79M | -0.89 | -88.66% | ― | ― | ― |