| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 1.42B | ¥ 1.66B | ¥ 1.61B | HK$ 2.56B | HK$ 2.42B |
| Gross Profit | ¥ 587.78M | ¥ 602.68M | ¥ 567.12M | HK$ 768.10M | HK$ 571.42M |
| Operating Income | ¥ 479.25M | ¥ 487.59M | ¥ 415.53M | HK$ 625.19M | HK$ 440.11M |
| EBITDA | ¥ 679.80M | ¥ 705.15M | ¥ 656.48M | HK$ 811.12M | HK$ 535.05M |
| Net Income | ¥ 232.09M | ¥ 285.97M | ¥ 190.24M | HK$ 303.75M | HK$ 264.05M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 1.61B | ¥ 1.35B | ¥ 1.21B | HK$ 2.70B | HK$ 1.58B |
| Total Assets | ¥ 10.18B | ¥ 10.00B | ¥ 9.87B | HK$ 12.17B | HK$ 10.92B |
| Total Debt | ¥ 4.53B | ¥ 4.59B | ¥ 4.44B | HK$ 6.40B | HK$ 4.38B |
| Net Debt | ¥ 2.92B | ¥ 3.24B | ¥ 3.23B | HK$ 3.76B | HK$ 2.91B |
| Total Liabilities | ¥ 5.99B | ¥ 6.09B | ¥ 6.22B | HK$ 8.06B | HK$ 6.93B |
| Stockholders' Equity | ¥ 3.87B | ¥ 3.61B | ¥ 3.32B | HK$ 3.75B | HK$ 3.58B |
| Cash Flow | |||||
| Free Cash Flow | ¥ 449.13M | ¥ 333.51M | ¥ 83.55M | HK$ 28.94M | HK$ -588.89M |
| Operating Cash Flow | ¥ 477.41M | ¥ 346.87M | ¥ 507.13M | HK$ 643.77M | HK$ 156.26M |
| Investing Cash Flow | ¥ -218.14M | ¥ -388.78M | ¥ -325.93M | HK$ -559.75M | HK$ -702.07M |
| Financing Cash Flow | ¥ -7.21M | ¥ 178.99M | ¥ -1.22B | HK$ 1.21B | HK$ 573.11M |