HKG:1520 Balance Sheet

Financials in millions HKD. Fiscal year is January - December.

Millions HKD. Fiscal year is Jan - Dec.

Assets

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Cash & Equivalents	29.87	6.22	31.24	52.01	15.35
Short-Term Investments	2.23	4.61	34.47	29	0.22
Trading Asset Securities	4.32	10.87	3.14	-	-
Cash & Short-Term Investments	36.42	21.7	68.85	81.02	15.56
Cash Growth	67.87%	-68.49%	-15.02%	420.56%	-80.19%
Accounts Receivable	35.44	36.8	31.66	39.07	27.49
Other Receivables	31.71	30.53	14.58	11.84	8.51
Receivables	103.19	102.39	76.22	137.28	143.86
Inventory	7.19	13.1	8.44	6.56	6.02
Prepaid Expenses	15.57	21.47	-	-	0.87
Other Current Assets	-	-	9.42	13.19	17
Total Current Assets	162.38	158.65	162.92	238.05	183.31
Property, Plant & Equipment	7.79	5.85	5.93	5.19	13.72
Long-Term Investments	15.04	6.61	0.73	0.84	-
Goodwill	2.7	19.21	28.81	42.54	34.63
Other Intangible Assets	0.7	0.7	0.8	0.8	0.8
Long-Term Deferred Tax Assets	0.45	0.44	2.16	0.55	0.56
Other Long-Term Assets	2.95	3.62	12.83	0.4	-
Total Assets	204.92	195.07	214.19	288.37	234.83

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Accounts Payable	5.81	6.5	7.74	17.59	19.12
Accrued Expenses	8.47	25.08	14.09	12.78	9.1
Short-Term Debt	2.22	16.44	17.44	4.76	4.06
Current Portion of Leases	3.13	2	2.08	1.48	2.97
Current Income Taxes Payable	0.32	-	1.08	7.06	-
Current Unearned Revenue	-	-	1	0.89	0.53
Other Current Liabilities	7.5	6.87	8.66	9.3	1.87
Total Current Liabilities	27.43	56.89	52.09	53.86	37.64
Long-Term Debt	8.21	7.46	12.21	24.02	-
Long-Term Leases	2.11	0.7	1.18	1.19	0.93
Total Liabilities	37.75	65.05	65.47	79.07	38.58

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Common Stock	38.07	26.82	21.37	19.84	16.9
Additional Paid-In Capital	619.79	503.43	442.85	426.02	375.96
Retained Earnings	-518.88	-425.77	-355.26	-264.76	-205.18
Treasury Stock	-4.52	-	-	-	-
Comprehensive Income & Other	34.39	26.47	39.16	27.34	8.58
Total Common Equity	168.85	130.96	148.11	208.43	196.26
Minority Interest	-1.68	-0.94	0.6	0.87	-
Shareholders' Equity	167.17	130.02	148.71	209.3	196.26
Total Liabilities & Equity	204.92	195.07	214.19	288.37	234.83

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Total Debt	15.66	26.6	32.91	31.46	7.95
Net Cash (Debt)	20.76	-4.9	35.94	49.56	7.61
Net Cash Growth	-	-	-27.48%	551.31%	-89.66%
Net Cash Per Share	0.03	-0.01	0.07	0.11	0.02
Filing Date Shares Outstanding	948.94	670.54	534.27	495.91	422.5
Total Common Shares Outstanding	948.94	670.54	534.27	495.91	422.5
Working Capital	134.94	101.76	110.83	184.19	145.67
Book Value Per Share	0.18	0.20	0.28	0.42	0.46
Tangible Book Value	165.45	111.05	118.5	165.09	160.83
Tangible Book Value Per Share	0.17	0.17	0.22	0.33	0.38
Buildings	-	-	-	-	16.97
Machinery	13.2	12.18	11.1	11.22	15.38
Leasehold Improvements	2.98	2.78	7.58	12.46	11.96