| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | HK$ 97.08B | HK$ 89.43B | ¥ 82.00B | ¥ 81.05B | ¥ 65.71B |
| Gross Profit | HK$ 13.27B | HK$ 12.16B | ¥ 10.69B | ¥ 9.52B | ¥ 9.04B |
| Operating Income | HK$ 1.88B | HK$ 1.51B | ¥ 722.91M | ¥ 3.09B | ¥ 2.99B |
| EBITDA | HK$ 7.28B | HK$ 10.19B | ¥ 8.76B | ¥ 8.89B | ¥ 10.10B |
| Net Income | HK$ 5.63B | HK$ 5.45B | ¥ 5.49B | ¥ 6.51B | ¥ 8.09B |
| Balance Sheet | |||||
| Cash & Short-Term Investments | HK$ 34.87B | HK$ 32.94B | ¥ 28.75B | ¥ 27.68B | ¥ 27.15B |
| Total Assets | HK$ 239.32B | HK$ 223.19B | ¥ 204.10B | ¥ 194.12B | ¥ 181.83B |
| Total Debt | HK$ 88.69B | HK$ 84.60B | ¥ 76.59B | ¥ 68.70B | ¥ 59.54B |
| Net Debt | HK$ 53.82B | HK$ 51.66B | ¥ 47.93B | ¥ 45.62B | ¥ 33.72B |
| Total Liabilities | HK$ 124.89B | HK$ 119.32B | ¥ 110.99B | ¥ 103.64B | ¥ 92.83B |
| Stockholders' Equity | HK$ 99.18B | HK$ 90.32B | ¥ 80.69B | ¥ 78.96B | ¥ 78.32B |
| Cash Flow | |||||
| Free Cash Flow | HK$ 1.86B | HK$ 600.16M | ¥ -520.97M | ¥ -3.99B | ¥ 39.32M |
| Operating Cash Flow | HK$ 8.24B | HK$ 7.14B | ¥ 8.31B | ¥ 7.80B | ¥ 9.43B |
| Investing Cash Flow | HK$ -2.95B | HK$ -7.11B | ¥ -10.63B | ¥ -12.60B | ¥ -9.25B |
| Financing Cash Flow | HK$ -6.22B | HK$ 465.89M | ¥ 3.29B | ¥ 2.07B | ¥ 1.48B |