A Metaverse Company Ratios and Metrics

Market cap in millions HKD. Fiscal year is January - December.

Millions HKD. Fiscal year is Jan - Dec.

Fiscal Year	Current	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Aug '25 Aug 13, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Market Capitalization	129	62	65	327	366	268
Market Cap Growth	275.00%	-3.33%	-80.26%	-10.59%	36.58%	-86.00%
Enterprise Value	210	142	-54	272	311	620
Last Close Price	0.06	0.03	0.03	0.15	0.17	0.19
PS Ratio	7.27	3.52	2.47	7.59	3.10	2.40
PB Ratio	0.74	0.36	0.29	1.32	0.68	0.26
P/TBV Ratio	0.78	0.38	0.31	1.41	0.74	0.32
P/FCF Ratio	105.21	50.85	1.20	-	9.98	28.94
P/OCF Ratio	103.42	49.99	1.19	-	9.75	28.24
EV/Sales Ratio	11.84	8.00	-	6.32	2.63	5.54
EV/EBITDA Ratio	-	-	-	-	-	12.66
EV/EBIT Ratio	-	-	-	-	-	13.77
EV/FCF Ratio	171.29	115.76	-	-	8.48	66.95
Debt / Equity Ratio	0.54	0.54	0.43	0.64	0.37	0.31
Debt / EBITDA Ratio	-	-	-	-	-	5.77
Debt / FCF Ratio	77.65	77.65	1.79	-	5.48	34.48
Net Debt / Equity Ratio	0.46	0.46	-0.74	0.59	0.29	0.29
Net Debt / EBITDA Ratio	-3.37	-3.37	1.94	-0.56	-0.38	6.22
Net Debt / FCF Ratio	66.08	66.08	-3.07	-1.32	4.29	32.89
Asset Turnover	0.06	0.06	0.06	0.06	0.09	0.06
Inventory Turnover	0.34	0.34	2.05	2.17	2.01	0.36
Quick Ratio	0.31	0.31	2.10	1.06	1.45	1.51
Current Ratio	2.28	2.28	2.18	1.31	1.82	1.97
Return on Equity (ROE)	-21.00%	-21.00%	-7.45%	-69.33%	-81.45%	-27.10%
Return on Assets (ROA)	-5.08%	-5.08%	-11.50%	-22.85%	-20.40%	1.43%
Return on Invested Capital (ROIC)	-10.23%	-16.75%	-39.54%	-52.80%	-40.21%	2.75%
Return on Capital Employed (ROCE)	-14.90%	-14.90%	-38.90%	-103.60%	-73.30%	4.30%
Earnings Yield	-31.82%	-65.83%	-26.70%	-77.36%	-179.16%	-124.86%
FCF Yield	0.95%	1.97%	83.12%	-33.78%	10.02%	3.46%
Buyback Yield / Dilution	-	-	-	-19.62%	-8.59%	-19.07%
Total Shareholder Return	-	-	-	-19.62%	-8.59%	-19.07%