| Mar 25 | Mar 24 | Mar 23 | Mar 22 | Mar 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | HK$ 378.17M | HK$ 32.20M | HK$ 10.78M | HK$ 144.15M | HK$ 73.04M |
| Gross Profit | HK$ 60.06M | HK$ 7.57M | HK$ 2.94M | HK$ 4.74M | HK$ 1.42M |
| Operating Income | HK$ 9.77M | HK$ 3.60M | HK$ 1.20M | HK$ 3.02M | HK$ 655.44K |
| EBITDA | HK$ 17.08M | HK$ 4.06M | HK$ 1.41M | HK$ 3.02M | HK$ 735.46K |
| Net Income | HK$ 7.87M | HK$ 2.53M | HK$ 1.49M | HK$ 2.46M | HK$ 580.99K |
| Balance Sheet | |||||
| Cash & Short-Term Investments | HK$ 20.40M | HK$ 6.39M | HK$ 46.61M | HK$ 8.65M | HK$ 10.70M |
| Total Assets | HK$ 333.82M | HK$ 242.82M | HK$ 203.68M | HK$ 42.09M | HK$ 29.84M |
| Total Debt | HK$ 81.50M | HK$ 46.08M | HK$ 15.22M | HK$ 5.06M | HK$ 1.42M |
| Net Debt | HK$ 61.11M | HK$ 39.69M | HK$ -31.40M | HK$ -3.58M | HK$ -9.28M |
| Total Liabilities | HK$ 176.43M | HK$ 144.77M | HK$ 125.25M | HK$ 34.59M | HK$ 27.54M |
| Stockholders' Equity | HK$ 163.05M | HK$ 98.29M | HK$ 78.53M | HK$ 7.50M | HK$ 2.30M |
| Cash Flow | |||||
| Free Cash Flow | HK$ -66.27M | HK$ -19.25M | HK$ 49.24M | HK$ 2.79M | HK$ 16.37M |
| Operating Cash Flow | HK$ -62.35M | HK$ -18.74M | HK$ 49.71M | HK$ 2.93M | HK$ 16.39M |
| Investing Cash Flow | HK$ -8.75M | HK$ -12.83M | HK$ 9.66M | HK$ -134.65K | HK$ -21.00K |
| Financing Cash Flow | HK$ 91.88M | HK$ 9.40M | HK$ -21.41M | HK$ -4.85M | HK$ -7.30M |