| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 363.41M | ¥ 322.10M | ¥ 262.64M | HK$ 199.77M | HK$ 105.72M |
| Gross Profit | ¥ 190.64M | ¥ 162.50M | ¥ 131.38M | HK$ 114.22M | HK$ 55.41M |
| Operating Income | ¥ 123.72M | ¥ 44.72M | ¥ 22.75M | HK$ 10.34M | HK$ -54.48M |
| EBITDA | ¥ 132.53M | ¥ 114.94M | ¥ 81.98M | HK$ 80.33M | HK$ -48.62M |
| Net Income | ¥ 116.54M | ¥ 106.53M | ¥ 62.44M | HK$ 42.03M | HK$ 52.72M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 580.33M | ¥ 506.65M | ¥ 387.58M | HK$ 347.10M | HK$ 229.03M |
| Total Assets | ¥ 987.28M | ¥ 930.59M | ¥ 815.28M | HK$ 880.62M | HK$ 836.72M |
| Total Debt | ¥ 7.07M | ¥ 6.98M | ¥ 9.29M | HK$ 40.23M | HK$ 36.78M |
| Net Debt | ¥ -479.09M | ¥ -468.90M | ¥ -356.99M | HK$ -273.02M | HK$ -190.70M |
| Total Liabilities | ¥ 148.17M | ¥ 168.82M | ¥ 144.50M | HK$ 181.67M | HK$ 134.99M |
| Stockholders' Equity | ¥ 835.15M | ¥ 758.55M | ¥ 667.10M | HK$ 599.77M | HK$ 590.05M |
| Cash Flow | |||||
| Free Cash Flow | ¥ 107.21M | ¥ 124.53M | ¥ 113.68M | HK$ 135.05M | HK$ -32.33M |
| Operating Cash Flow | ¥ 110.08M | ¥ 126.87M | ¥ 115.89M | HK$ 136.16M | HK$ -28.78M |
| Investing Cash Flow | ¥ -55.92M | ¥ -2.36M | ¥ 17.82M | HK$ -34.59M | HK$ 133.24M |
| Financing Cash Flow | ¥ -40.26M | ¥ -22.41M | ¥ -47.74M | HK$ -3.60M | HK$ -3.56M |