Closing prices at the end of each trading day, from 23 Jul 2025. Not a live quote. Adjusted for share splits, so the line has no step at a split; dividends are not added back.
| FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|
| Revenue | 97.0 | 115.3 | 103.8 | 130.9 |
| Growth | +18.9% | −9.9% | +26.1% | |
| Operating income | −17.4 | 9.1 | 8.3 | 5.9 |
| Net income | −12.3 | 7.8 | 6.4 | 5.3 |
| Growth | −17.7% | −17.6% | ||
| EPS, diluted | −0.55 | 4.15 | 3.41 | 2.73 |
| FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|
| Gross margin | 23.8% | 40.8% | 40.8% | 41.9% |
| Operating margin | −18.0% | 7.9% | 8.0% | 4.5% |
| Net margin | −12.7% | 6.8% | 6.2% | 4.0% |
| Free cash flow margin | −14.6% | 4.6% | 6.6% | 8.3% |
| FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|
| Operating cash flow | −13.9 | 5.5 | 7.0 | 11.5 |
| Capital expenditure | −0.3 | −0.2 | −0.1 | −0.7 |
| Free cash flow | −14.1 | 5.3 | 6.8 | 10.8 |
| Growth | +29.5% | +58.0% |
| FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|
| Cash and securities | 0.8 | 14.8 | 13.8 | 54.7 |
| Total debt | n/a | 9.0 | 8.9 | 8.1 |
| Net cash (debt) | n/a | 5.8 | 5.0 | 46.6 |
| Shareholders’ equity | −4.2 | 3.5 | 9.9 | 51.4 |
| Debt to equity | n/a | 2.55 | 0.90 | 0.16 |
In millions of HKD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2022 31 Dec 2022 | FY2023 31 Dec 2023 | FY2024 31 Dec 2024 | FY2025 31 Dec 2025 |
|---|---|---|---|---|
| Assets | ||||
| 0.8 | 14.8 | 13.8 | 54.7 | |
| n/a | 29.6 | 18.9 | 22.6 | |
| n/a | 0.9 | 0.3 | 0.6 | |
| n/a | 71.4 | 57.0 | 116.0 | |
| Growth | −20.1% | +103.4% | ||
| Liabilities | ||||
| n/a | 9.0 | 8.9 | 8.1 | |
| calc | n/a | 9.0 | 8.9 | 8.1 |
| n/a | 67.9 | 47.1 | 64.6 | |
| Equity | ||||
| n/a | −1.2 | 5.2 | 10.5 | |
| −4.2 | 3.5 | 9.9 | 51.4 | |
| Growth | +180.4% | +419.4% | ||
| Per share and net cash | ||||
| calc | n/a | 5.8 | 5.0 | 46.6 |
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.