| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | HK$ 186.84M | HK$ 187.28M | HK$ 170.41M | HK$ 149.29M | HK$ 129.91M |
| Gross Profit | HK$ 54.03M | HK$ 62.08M | HK$ 60.35M | HK$ 42.59M | HK$ 45.44M |
| Operating Income | HK$ 25.58M | HK$ 35.13M | HK$ 33.68M | HK$ 15.28M | HK$ 22.65M |
| EBITDA | HK$ 30.24M | HK$ 39.01M | HK$ 38.88M | HK$ 26.87M | HK$ 28.72M |
| Net Income | HK$ 22.58M | HK$ 28.05M | HK$ 28.23M | HK$ 18.47M | HK$ 20.23M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | HK$ 43.00M | HK$ 36.54M | HK$ 67.55M | HK$ 135.99M | HK$ 121.05M |
| Total Assets | HK$ 178.16M | HK$ 168.38M | HK$ 186.14M | HK$ 220.04M | HK$ 194.25M |
| Total Debt | HK$ 2.34M | HK$ 4.91M | HK$ 8.05M | HK$ 3.81M | HK$ 5.51M |
| Net Debt | HK$ -40.66M | HK$ -31.63M | HK$ -59.50M | HK$ -75.36M | HK$ -68.78M |
| Total Liabilities | HK$ 29.43M | HK$ 32.23M | HK$ 33.04M | HK$ 28.69M | HK$ 22.86M |
| Stockholders' Equity | HK$ 148.73M | HK$ 136.15M | HK$ 153.10M | HK$ 191.35M | HK$ 171.40M |
| Cash Flow | |||||
| Free Cash Flow | HK$ 20.08M | HK$ 16.51M | HK$ 59.00K | HK$ 17.64M | HK$ 20.91M |
| Operating Cash Flow | HK$ 20.49M | HK$ 17.55M | HK$ 2.29M | HK$ 19.20M | HK$ 21.61M |
| Investing Cash Flow | HK$ -414.00K | HK$ 599.00K | HK$ 55.24M | HK$ -10.38M | HK$ -47.19M |
| Financing Cash Flow | HK$ -13.63M | HK$ -49.15M | HK$ -69.15M | HK$ -3.94M | HK$ -3.50M |