| Breakdown | TTM | Dec 2025 | Dec 2024 | Dec 2023 | Dec 2022 | Dec 2021 |
|---|---|---|---|---|---|---|
Income Statement | ||||||
| Total Revenue | 24.63M | 23.75M | 16.21M | 23.09M | 16.34M | 30.38M |
| Gross Profit | 2.99M | 2.09M | 1.98M | 3.60M | 5.08M | 17.52M |
| EBITDA | -24.68M | -14.55M | -24.19M | -31.91M | -27.46M | -13.05M |
| Net Income | -36.59M | -23.09M | -28.70M | -36.73M | -33.23M | -31.86M |
Balance Sheet | ||||||
| Total Assets | 32.20M | 29.18M | 31.01M | 50.60M | 102.10M | 153.93M |
| Cash, Cash Equivalents and Short-Term Investments | 1.92M | 360.48K | 5.76M | 11.12M | 9.80M | 14.31M |
| Total Debt | 10.88M | 9.65M | 2.43M | 5.81M | 20.71M | 35.27M |
| Total Liabilities | 30.84M | 38.37M | 17.20M | 10.91M | 25.68M | 47.76M |
| Stockholders Equity | 1.36M | -9.19M | 13.80M | 39.69M | 76.42M | 106.16M |
Cash Flow | ||||||
| Free Cash Flow | -14.81M | -15.00M | -11.78M | -22.16M | 1.38M | -10.22M |
| Operating Cash Flow | -11.97M | -15.00M | -7.34M | -15.75M | 2.50M | -4.92M |
| Investing Cash Flow | 2.90M | 2.74M | 1.91M | 33.67M | 5.17M | 9.95M |
| Financing Cash Flow | 7.59M | 6.87M | 77.65K | -14.27M | -8.50M | 8.14M |
Name | Overall Rating | Market Cap | P/E Ratio | ROE | Dividend Yield | Revenue Growth | EPS Growth |
|---|---|---|---|---|---|---|---|
70 Outperform | HK$152.06M | 7.09 | 5.39% | 6.20% | -13.83% | 14.96% | |
67 Neutral | HK$132.80M | 6.03 | 8.53% | ― | -12.78% | -20.50% | |
63 Neutral | $10.79B | 15.43 | 7.44% | 2.01% | 2.89% | -14.66% | |
55 Neutral | HK$35.72M | 2.61 | -23.94% | ― | 23.95% | -12.01% | |
47 Neutral | HK$59.30M | -0.26 | -2131.30% | ― | 46.55% | 31.57% |