| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 17 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | HK$ 459.10M | HK$ 503.98M | HK$ 499.54M | HK$ 456.69M | HK$ 182.63M |
| Gross Profit | HK$ 142.22M | HK$ 171.48M | HK$ 337.70M | HK$ 295.62M | HK$ 130.76M |
| Operating Income | HK$ -32.28M | HK$ -5.80M | HK$ 85.79M | HK$ 43.42M | HK$ -14.35M |
| EBITDA | HK$ 30.75M | HK$ 124.41M | HK$ 104.53M | HK$ 113.97M | HK$ -5.47M |
| Net Income | HK$ -52.53M | HK$ 32.90M | HK$ 3.00M | HK$ 33.41M | HK$ -14.79M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | HK$ 147.72M | HK$ 117.34M | HK$ 187.65M | HK$ 196.30M | HK$ 232.02M |
| Total Assets | HK$ 304.03M | HK$ 308.32M | HK$ 456.08M | HK$ 455.86M | HK$ 301.31M |
| Total Debt | HK$ 211.16M | HK$ 188.28M | HK$ 193.45M | HK$ 262.17M | HK$ 16.76M |
| Net Debt | HK$ 63.45M | HK$ 70.95M | HK$ 5.80M | HK$ 65.88M | HK$ -215.26M |
| Total Liabilities | HK$ 256.61M | HK$ 279.77M | HK$ 365.99M | HK$ 422.66M | HK$ 49.38M |
| Stockholders' Equity | HK$ 47.42M | HK$ 28.54M | HK$ 90.09M | HK$ 33.20M | HK$ 251.94M |
| Cash Flow | |||||
| Free Cash Flow | HK$ -14.00M | HK$ 48.17M | HK$ 39.31M | HK$ 108.51M | HK$ 4.26M |
| Operating Cash Flow | HK$ -12.63M | HK$ 60.17M | HK$ 83.82M | HK$ 141.02M | HK$ 11.11M |
| Investing Cash Flow | HK$ -1.31M | HK$ -12.18M | HK$ -44.45M | HK$ -32.29M | HK$ -10.51M |
| Financing Cash Flow | HK$ 44.32M | HK$ -76.83M | HK$ -81.57M | HK$ 22.96M | HK$ 145.30M |