| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | HK$ 300.01B | HK$ 274.18B | HK$ 270.40B | ¥ 223.13B | ¥ 193.24B |
| Gross Profit | HK$ 49.53B | HK$ 43.30B | HK$ 42.43B | ¥ 34.36B | ¥ 28.87B |
| Operating Income | HK$ 13.90B | HK$ 12.56B | HK$ 13.90B | ¥ 9.49B | ¥ 7.55B |
| EBITDA | HK$ 17.70B | HK$ 15.45B | HK$ 15.43B | ¥ 13.59B | ¥ 9.75B |
| Net Income | HK$ 4.50B | HK$ 3.57B | HK$ 4.24B | ¥ 3.64B | ¥ 3.08B |
| Balance Sheet | |||||
| Cash & Short-Term Investments | HK$ 31.05B | HK$ 27.28B | HK$ 35.46B | ¥ 28.56B | ¥ 30.45B |
| Total Assets | HK$ 318.34B | HK$ 274.28B | HK$ 271.48B | ¥ 214.19B | ¥ 202.83B |
| Total Debt | HK$ 104.87B | HK$ 73.43B | HK$ 62.16B | ¥ 56.06B | ¥ 55.45B |
| Net Debt | HK$ 87.24B | HK$ 55.95B | HK$ 35.04B | ¥ 34.89B | ¥ 34.79B |
| Total Liabilities | HK$ 187.52B | HK$ 169.90B | HK$ 169.20B | ¥ 134.14B | ¥ 125.57B |
| Stockholders' Equity | HK$ 57.26B | HK$ 51.34B | HK$ 50.60B | ¥ 43.52B | ¥ 41.60B |
| Cash Flow | |||||
| Free Cash Flow | HK$ 18.83B | HK$ 14.55B | HK$ 12.42B | ¥ 6.62B | ¥ 6.79B |
| Operating Cash Flow | HK$ 22.78B | HK$ 17.55B | HK$ 15.55B | ¥ 9.57B | ¥ 9.16B |
| Investing Cash Flow | HK$ -11.20B | HK$ -9.45B | HK$ -2.07B | ¥ -2.90B | ¥ -7.21B |
| Financing Cash Flow | HK$ -12.19B | HK$ -17.91B | HK$ -4.07B | ¥ -7.90B | ¥ 4.34B |