Closing prices at the end of each trading day, from 31 Oct 2023. Not a live quote. Adjusted for share splits, so the line has no step at a split; dividends are not added back.
| FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|
| Revenue | 4.1 | 4.4 | 8.7 | 12.4 | 7.4 |
| Growth | +9.0% | +96.5% | +42.2% | −40.1% | |
| Operating income | −0.9 | −2.7 | −6.6 | −6.3 | −57.0 |
| Net income | −1.0 | −2.7 | −6.8 | −5.5 | −70.4 |
| Growth | |||||
| EPS, diluted | n/a | n/a | −6.00 | n/a | −4.00 |
| FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|
| Gross margin | 35.9% | 22.7% | 32.8% | 52.3% | 49.2% |
| Operating margin | −22.8% | −61.4% | −75.7% | −50.6% | −770.5% |
| Net margin | −24.2% | −60.2% | −78.6% | −44.4% | −952.0% |
| Free cash flow margin | −13.5% | 34.8% | 48.9% | −158.9% | −188.5% |
| FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|
| Operating cash flow | −0.5 | 1.6 | 4.3 | −19.6 | −13.2 |
| Capital expenditure | −0.0 | −0.0 | −0.0 | −0.0 | −0.8 |
| Free cash flow | −0.5 | 1.5 | 4.2 | −19.6 | −13.9 |
| Growth | +176.5% | −562.1% |
| FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|
| Cash and securities | 1.4 | 2.8 | 3.6 | 41.8 | 30.9 |
| Total debt | n/a | 2.2 | 1.5 | 0.9 | 0.3 |
| Net cash (debt) | n/a | 0.7 | 2.2 | 40.9 | 30.6 |
| Shareholders’ equity | −1.6 | −4.2 | 19.4 | 51.6 | 24.5 |
| Debt to equity | n/a | n/a | 0.08 | 0.02 | 0.01 |
In millions of HKD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2021 30 Sep 2021 | FY2022 30 Sep 2022 | FY2023 30 Sep 2023 | FY2024 30 Sep 2024 | FY2025 30 Sep 2025 |
|---|---|---|---|---|---|
| Assets | |||||
| 1.4 | 2.8 | 3.6 | 41.8 | 30.9 | |
| n/a | 0.0 | 0.2 | 1.3 | 1.1 | |
| n/a | 0.0 | 0.1 | 0.1 | 0.8 | |
| n/a | n/a | 10.2 | 10.2 | n/a | |
| n/a | 6.6 | 40.5 | 59.8 | 34.9 | |
| Growth | +518.2% | +47.6% | −41.7% | ||
| Liabilities | |||||
| n/a | 0.7 | 0.6 | 0.6 | n/a | |
| n/a | 1.5 | 0.9 | 0.3 | 0.3 | |
| calc | n/a | 2.2 | 1.5 | 0.9 | 0.3 |
| n/a | 10.8 | 21.2 | 8.2 | 10.3 | |
| Equity | |||||
| n/a | −4.2 | −7.0 | −12.5 | −82.9 | |
| −1.6 | −4.2 | 19.4 | 51.6 | 24.5 | |
| Growth | +166.5% | −52.5% | |||
| Per share and net cash | |||||
| calc | n/a | 0.7 | 2.2 | 40.9 | 30.6 |
| n/a | n/a | 13.3 | 15.3 | 15.3 | |
| calc | n/a | n/a | 1.46 | 3.38 | 1.61 |
Lines marked calc are worked out here from filed figures; point at one for how. Shown in HKD as filed; the screener converts to dollars.