Z 
1.10
0.00%
Close of 9 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$65.1m
FY2017FY2026
Net income
−HK$6.0m
FY2017FY2026
Free cash flow
−HK$16.5m
FY2017FY2026
Shareholders' equity
HK$28.5m
FY2017FY2026
Income statement
Fiscal years
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | HK$65.1m | HK$35.2m | HK$17.0m | HK$29.4m | HK$42.5m | HK$42.2m | HK$84.6m | HK$108.3m | HK$91.8m | HK$73.6m |
| Operating income | −HK$5.4m | HK$1.1m | −HK$14.4m | −HK$27.7m | −HK$21.3m | −HK$27.5m | −HK$18.8m | HK$11.9m | HK$19.7m | HK$19.2m |
| Net income | −HK$6.0m | −HK$7.3m | −HK$15.1m | −HK$27.3m | −HK$20.4m | −HK$29.5m | −HK$16.5m | HK$1.9m | HK$6.9m | HK$16.5m |
| Diluted earnings per share | -0.20 | -0.27 | -1.10 | -2.39 | -0.16 | -0.50 | -0.03 | 0.00 | 0.02 | 0.03 |
Balance sheet
At each fiscal year end
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | HK$108.9m | HK$27.5m | HK$27.7m | HK$43.7m | HK$73.1m | HK$82.3m | HK$108.1m | HK$115.9m | HK$61.2m | HK$41.7m |
| Cash and short-term investments | HK$17.4m | HK$464,000 | HK$851,000 | HK$5.6m | HK$14.2m | HK$13.1m | HK$11.5m | HK$18.5m | HK$842,000 | HK$1.3m |
| Total liabilities | HK$80.3m | HK$20.2m | HK$16.4m | HK$19.6m | HK$21.7m | HK$49.8m | HK$46.0m | HK$37.2m | HK$24.4m | HK$11.8m |
| Debt | HK$19.3m | HK$1.6m | HK$8.1m | HK$8.3m | HK$297,000 | HK$23.0m | HK$23.2m | HK$22.9m | HK$3.2m | HK$1.1m |
| Shareholders' equity | HK$28.5m | HK$7.3m | HK$11.3m | HK$24.1m | HK$51.4m | HK$32.5m | HK$62.1m | HK$78.7m | HK$36.8m | HK$30.0m |
| Shares outstanding | 31m | 26m | 14m | 11m | 125m | 59m | 480m | 480m | 392m | 480m |
Cash flow
Fiscal years
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash from operations | −HK$16.1m | −HK$4.8m | −HK$7.6m | −HK$2.5m | −HK$11.5m | HK$4.2m | −HK$13.4m | −HK$44.7m | HK$374,000 | HK$3.1m |
| Capital spending | −HK$443,000 | −HK$170,000 | −HK$98,000 | −HK$34,000 | −HK$5.3m | −HK$211,000 | −HK$4.0m | −HK$5.0m | −HK$327,000 | −HK$780,000 |
| Free cash flow | −HK$16.5m | −HK$5.0m | −HK$7.7m | −HK$2.5m | −HK$16.7m | HK$4.0m | −HK$17.4m | −HK$49.7m | HK$47,000 | HK$2.4m |
Latest quarters
By quarter end
| Mar 2026 | Sept 2025 | Mar 2025 | Sept 2024 | Mar 2024 | Sept 2023 | Jun 2023 | Mar 2023 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | HK$56.3m | HK$8.8m | HK$16.0m | HK$19.1m | HK$10.4m | HK$6.6m | HK$1.6m | HK$4.1m |
| Operating income | −HK$3.4m | −HK$1.9m | −HK$9.7m | HK$3.6m | −HK$10.9m | HK$2.7m | −HK$4.6m | −HK$24.7m |
| Net income | −HK$4.1m | −HK$1.9m | −HK$10.8m | HK$3.6m | −HK$12.6m | −HK$2.5m | −HK$4.6m | −HK$24.8m |
| Diluted earnings per share | -0.13 | -0.07 | -0.41 | 0.26 | -0.92 | -0.22 | -0.40 | -2.17 |
| Cash from operations | −HK$15.0m | — | −HK$3.0m | −HK$1.0m | −HK$3.0m | −HK$4.0m | — | HK$1.0m |
| Capital spending | — | — | — | — | — | — | — | HK$3.0m |
| Free cash flow | — | — | — | — | — | — | — | HK$4.0m |
| Total assets | HK$108.9m | HK$31.8m | HK$27.5m | HK$34.8m | HK$27.7m | HK$35.7m | — | HK$43.7m |
| Cash and short-term investments | HK$17.4m | HK$1.2m | HK$464,000 | HK$366,000 | HK$851,000 | HK$2.1m | — | HK$5.6m |
| Debt | HK$19.1m | HK$13.0m | HK$1.6m | HK$11.1m | HK$8.3m | HK$8.1m | — | HK$8.3m |
| Shareholders' equity | HK$28.5m | HK$5.4m | HK$7.3m | HK$14.8m | HK$11.3m | HK$21.6m | — | HK$24.1m |
Growth per year
Compound annual rate
| 3 years | 5 years | 10 years | |
|---|---|---|---|
| Revenue | 30.3% | 9.1% | 2.1% |
| Operating income | -42.2% | -27.9% | — |
| Net income | -39.5% | -27.2% | — |
Average margins
Over each period
| 1 year | 3 years | 5 years | 10 years | |
|---|---|---|---|---|
| Operating margin | -4.3% | -31.6% | -41.2% | -7.9% |
| Net margin | -13.3% | -38.0% | -45.7% | -13.4% |
Valuation history
At each fiscal year end
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | |
|---|---|---|---|---|---|---|---|
| Price to earnings | -5.9 | -3.2 | -1.2 | -0.4 | -9.3 | -18.3 | -11705.9 |
| Price to sales | 0.6 | 0.7 | 1.1 | 0.4 | 4.5 | 12.8 | — |
Dividends and splits
Per share, in the currency the company pays
Paid for 0 years.
- 10-to-1 reverse split · 25 Jul 2025
- 10-to-1 reverse split · 29 Dec 2021
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.