| Breakdown | Dec 2025 | Dec 2024 | Dec 2023 | Dec 2022 | Dec 2021 |
|---|---|---|---|---|---|
Income Statement | |||||
| Total Revenue | 284.00M | 214.52M | 38.77M | 222.12M | 111.37M |
| Gross Profit | 97.05M | 70.60M | 14.41M | 91.17M | 45.76M |
| EBITDA | 63.31M | 35.39M | 8.60M | 61.63M | 16.70M |
| Net Income | 60.28M | 18.16M | 27.26M | 18.13M | -15.48M |
Balance Sheet | |||||
| Total Assets | 699.31M | 435.05M | 413.54M | 403.90M | 363.94M |
| Cash, Cash Equivalents and Short-Term Investments | 134.75M | 108.77M | 54.61M | 25.56M | 13.51M |
| Total Debt | 166.89M | 168.23M | 33.10M | 209.17M | 253.83M |
| Total Liabilities | 215.71M | 210.92M | 253.73M | 274.08M | 287.03M |
| Stockholders Equity | 483.60M | 224.13M | 159.81M | 123.93M | 73.93M |
Cash Flow | |||||
| Free Cash Flow | 41.99M | 29.93M | 52.02M | 38.19M | 18.97M |
| Operating Cash Flow | 58.32M | 36.17M | 53.62M | 42.17M | 19.69M |
| Investing Cash Flow | -15.20M | -8.87M | -2.41M | 1.15M | 5.50M |
| Financing Cash Flow | -17.41M | 30.57M | -22.10M | -31.33M | -9.97M |
Name | Overall Rating | Market Cap | P/E Ratio | ROE | Dividend Yield | Revenue Growth | EPS Growth |
|---|---|---|---|---|---|---|---|
70 Outperform | HK$492.00M | 1.33 | 8.78% | ― | 28.86% | 225.46% | |
67 Neutral | HK$168.84M | 45.45 | 9.26% | ― | -6.51% | 97.73% | |
61 Neutral | $37.18B | 12.37 | -10.20% | 1.83% | 8.50% | -7.62% | |
50 Neutral | HK$995.00M | -13.97 | -21.73% | ― | -5.89% | -18.86% | |
50 Neutral | HK$381.96M | -7.50 | -8.85% | ― | 9.63% | -18.25% | |
49 Neutral | HK$486.82M | -3.85 | -6.58% | ― | -19.21% | -268.00% | |
42 Neutral | HK$1.18B | 74.77 | 7.75% | ― | 32.90% | ― |