| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 748.08B | ¥ 891.95B | ¥ 799.33B | HK$ 844.90B | HK$ 739.74B |
| Gross Profit | ¥ 329.89B | ¥ 302.78B | ¥ 307.98B | HK$ 307.56B | HK$ 254.55B |
| Operating Income | ¥ 130.70B | ¥ 116.95B | ¥ 169.29B | HK$ 202.30B | HK$ 192.09B |
| EBITDA | ¥ 156.68B | ¥ 162.80B | ¥ 329.15B | HK$ 225.76B | HK$ 123.84B |
| Net Income | ¥ 57.11B | ¥ 54.66B | ¥ 57.49B | HK$ 73.53B | HK$ 70.22B |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 1.75T | ¥ 1.30T | ¥ 1.20T | HK$ 1.09T | HK$ 365.52B |
| Total Assets | ¥ 13.03T | ¥ 12.08T | ¥ 11.31T | HK$ 11.79T | HK$ 10.69T |
| Total Debt | ¥ 2.87T | ¥ 2.56T | ¥ 3.75T | HK$ 3.52T | HK$ 1.77T |
| Net Debt | ¥ 1.79T | ¥ 2.29T | ¥ 3.54T | HK$ 3.31T | HK$ 1.41T |
| Total Liabilities | ¥ 11.53T | ¥ 10.65T | ¥ 9.98T | HK$ 10.41T | HK$ 9.52T |
| Stockholders' Equity | ¥ 782.61B | ¥ 757.49B | ¥ 701.97B | HK$ 737.25B | HK$ 751.41B |
| Cash Flow | |||||
| Free Cash Flow | ¥ 5.11B | ¥ -94.37B | ¥ -47.02B | HK$ 170.44B | HK$ -65.19B |
| Operating Cash Flow | ¥ 58.65B | ¥ -65.72B | ¥ -220.71B | HK$ 194.02B | HK$ -40.69B |
| Investing Cash Flow | ¥ -320.30B | ¥ -106.17B | ¥ -40.92B | HK$ 55.92B | HK$ -267.45B |
| Financing Cash Flow | ¥ 208.69B | ¥ 193.82B | ¥ 273.46B | HK$ -109.19B | HK$ 208.16B |