Financial Highlights
Revenue: HKD 33,600,000; YoY +65.69%; QoQ -3.28%. Gross Profit: HKD -6,844,500; Gross Margin: -20.37%. EBITDA: HKD -9,389,500; EBITDA Margin: -27.95% (EBITDA ratio provided: -0.279). Operating Income: HKD -9,461,500; Operating Margin: -28.16%. Net Income: HKD -9,517,000; Net Margin: -28.32%. Earnings per Share (EPS): -0.0092 HKD; Weighted Avg Shares: 1,029,198,659.
Cash Flow and Liquidity: Operating cash flow HKD 4,155,000; Free cash flow HKD 4,154,500; Net change in cash HKD 3,675,000; Cash at end of period HKD 3,675,000; Cash at beginning HKD 10,100,000.
Balance Sheet Highlights: Total assets HKD 190,557,000; Total liabilities HKD 61,710,000; Total stockholdersโ equity HKD 128,847,000; Cash and cash equivalents HKD 17,450,000; Net receivables HKD 127,277,000; Goodwill HKD 19,470,000; Current ratio 2.77; Quick ratio 2.76; Debt-to-equity 0.0197; Net debt / cash position HKD -14,916,000.
Efficiency and Turnover: DSO ~340.9 days; DIO ~0.71 days; DPO ~82.41 days; Asset Turnover 0.176; Inventory Turnover 126.79.
Valuation Multiples: P/BV 1.086x; P/S 4.17x; P/E negative; Enterprise Value multiple -13.32x; Price to FCF 33.69x.
Income Statement
| Metric |
Value |
YoY Change |
QoQ Change |
| Revenue |
33.60M |
65.69% |
-3.28% |
| Gross Profit |
-6.84M |
-145.94% |
-23.64% |
| Operating Income |
-9.46M |
-145.75% |
17.59% |
| Net Income |
-9.52M |
-194.64% |
17.07% |
| EPS |
-0.01 |
-187.50% |
20.00% |