T 
0.23
+3.57%
Close of 4 Nov 2026, in HKD
Search any instrument
Reference data, closing prices and charts across 45,000 companies, plus crypto, commodities and currencies.
At a glance
Figures in HKD, from our data supplier.
Revenue
HK$14.3m
FY2015FY2024
Net income
−HK$9.8m
FY2015FY2024
Free cash flow
−HK$1.2m
FY2015FY2024
Shareholders' equity
−HK$11.5m
FY2015FY2024
Income statement
Fiscal years
| FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | HK$14.3m | HK$9.1m | HK$12.5m | HK$6.6m | HK$21.9m | HK$96.6m | HK$129.2m | HK$116.1m | HK$80.0m | HK$72.9m |
| Operating income | −HK$5.3m | −HK$6.4m | −HK$6.7m | −HK$5.4m | −HK$4.8m | −HK$31.8m | −HK$36.5m | −HK$2.1m | HK$10.7m | HK$13.0m |
| Net income | −HK$9.8m | HK$6.0m | −HK$7.5m | −HK$3.0m | HK$14.3m | −HK$93.3m | −HK$37.7m | −HK$21.9m | HK$7.4m | HK$7.0m |
| Diluted earnings per share | -0.06 | 0.04 | -0.05 | -0.02 | 0.15 | -0.12 | -0.05 | -0.04 | 0.01 | 0.01 |
Balance sheet
At each fiscal year end
| FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | HK$6.4m | HK$15.5m | HK$10.1m | HK$16.7m | HK$12.7m | HK$9.0m | HK$65.0m | HK$89.1m | HK$40.2m | HK$18.9m |
| Cash and short-term investments | HK$2.6m | HK$2.4m | HK$1.2m | HK$3.0m | HK$9.0m | HK$1.2m | HK$1.9m | HK$52.1m | HK$1.4m | HK$2.7m |
| Total liabilities | HK$17.9m | HK$20.3m | HK$24.5m | HK$23.6m | HK$29.2m | HK$73.1m | HK$53.1m | HK$39.3m | HK$28.7m | HK$14.9m |
| Debt | HK$6.7m | HK$9.4m | HK$7.5m | HK$6.5m | HK$14.9m | HK$50.2m | HK$23.2m | HK$21.9m | HK$19.1m | HK$2.3m |
| Shareholders' equity | −HK$11.5m | −HK$4.9m | −HK$14.4m | −HK$6.9m | −HK$16.5m | −HK$64.1m | HK$11.9m | HK$49.8m | HK$11.5m | HK$4.0m |
| Shares outstanding | 171m | 139m | 138m | 120m | 94m | 800m | 800m | 626m | 600m | 600m |
Cash flow
Fiscal years
| FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash from operations | HK$1.1m | −HK$2.1m | HK$6.9m | −HK$14.8m | −HK$8.0m | HK$4.8m | −HK$23.1m | −HK$14.6m | HK$7.6m | HK$9.3m |
| Capital spending | −HK$2.3m | −HK$6.4m | −HK$5.8m | −HK$116,000 | — | −HK$1.4m | −HK$27.7m | −HK$13.8m | −HK$532,000 | −HK$274,000 |
| Free cash flow | −HK$1.2m | −HK$8.5m | HK$1.1m | −HK$14.9m | −HK$8.0m | HK$3.4m | −HK$50.7m | −HK$28.3m | HK$7.1m | HK$9.0m |
Latest quarters
By quarter end
| Jun 2025 | Dec 2024 | Jun 2024 | Dec 2023 | Sept 2023 | Jun 2023 | Mar 2023 | Dec 2022 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | HK$10.4m | HK$9.3m | HK$5.0m | HK$1.2m | HK$1.9m | HK$2.3m | HK$3.7m | HK$6.0m |
| Operating income | HK$346,000 | −HK$918,000 | −HK$3.3m | HK$11.2m | −HK$1.6m | −HK$1.2m | −HK$14.7m | −HK$1.9m |
| Net income | −HK$558,000 | −HK$6.7m | −HK$3.1m | −HK$2.9m | −HK$1.6m | −HK$1.2m | HK$11.7m | −HK$3.4m |
| Diluted earnings per share | -0.00 | -0.04 | -0.02 | -0.02 | -0.01 | -0.01 | 0.08 | -0.00 |
| Cash from operations | — | — | HK$1.0m | −HK$4.0m | — | HK$1.0m | — | — |
| Capital spending | — | −HK$2.0m | — | −HK$4.0m | — | −HK$1.0m | — | −HK$1.0m |
| Free cash flow | — | — | — | −HK$8.0m | — | HK$0 | — | — |
| Total assets | HK$6.0m | HK$6.4m | HK$14.6m | HK$15.5m | — | HK$8.9m | — | HK$10.1m |
| Cash and short-term investments | HK$922,000 | HK$2.6m | HK$942,000 | HK$2.4m | — | HK$331,000 | — | HK$1.2m |
| Debt | HK$3.8m | HK$5.2m | HK$5.2m | HK$5.4m | — | HK$2.6m | — | HK$4.5m |
| Shareholders' equity | −HK$12.2m | −HK$11.5m | −HK$8.0m | −HK$4.9m | — | −HK$3.4m | — | −HK$14.4m |
Growth per year
Compound annual rate
| 3 years | 5 years | 10 years | |
|---|---|---|---|
| Revenue | 29.2% | -31.7% | — |
| Operating income | -0.4% | -30.1% | — |
| Net income | 47.9% | -36.3% | — |
Valuation history
At each fiscal year end
| FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | |
|---|---|---|---|---|---|---|---|
| Price to earnings | -1.4 | 4.4 | -8.3 | -24.6 | 6.7 | -18.0 | -27.6 |
| Price to sales | 0.9 | 2.9 | 5.0 | 11.2 | 4.4 | 17.4 | 8.1 |
Dividends and splits
Per share, in the currency the company pays
Paid for 0 years.
- 10-to-1 reverse split · 18 Jan 2024
Sources and methodology
- Data on this tab
- Our data supplier
- Chart on the Overview
- TradingView
Nothing here is investment advice. Prices can be delayed or wrong, so check with the exchange before relying on them. Data for this page. How we cover markets.