HKG:8328 Balance Sheet

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

Millions HKD. Fiscal year is Jan - Dec.

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	115.46	111.71	206.55	162.06	433.15
Short-Term Investments	-	17.54	7.47	4.85	4.8
Cash & Short-Term Investments	115.46	129.24	214.02	166.9	437.95
Cash Growth	-10.67%	-39.61%	28.23%	-61.89%	173.47%
Accounts Receivable	637.93	602.45	628.37	544.86	287.81
Other Receivables	3.69	8.13	1.48	57.71	14.73
Receivables	641.63	610.58	629.85	602.57	302.54
Inventory	211.84	139.15	248.5	519.42	180.02
Prepaid Expenses	-	26.44	28.01	22.64	45.16
Restricted Cash	0.95	2.93	-	26.2	7.05
Other Current Assets	15.24	-	-	-	-
Total Current Assets	985.11	908.35	1,120	1,338	972.73
Property, Plant & Equipment	472.49	534.03	735.9	628.09	370.55
Long-Term Investments	26.25	46.26	30.34	25.74	23.55
Other Intangible Assets	6	1.3	7.14	9.03	11.72
Long-Term Accounts Receivable	502.25	473.26	357.3	183.54	61.22
Long-Term Deferred Tax Assets	13.39	14.4	-	-	-
Long-Term Deferred Charges	-	35.51	82.06	14.66	-
Other Long-Term Assets	10.61	0.67	0.23	105.2	8.31
Total Assets	2,016	2,014	2,333	2,304	1,448
Accounts Payable	-	338.58	328.01	483.47	287.7
Accrued Expenses	-	33.88	37.35	21.68	34.88
Short-Term Debt	304.56	-	-	-	-
Current Portion of Long-Term Debt	-	312.93	376.99	208.42	105
Current Portion of Leases	9.12	8.52	8.71	5.8	5.56
Current Income Taxes Payable	1.61	2.67	5.09	7.81	18.76
Current Unearned Revenue	634.51	45.21	48.27	189.16	31.76
Other Current Liabilities	-	96.04	102.96	79.87	60.33
Total Current Liabilities	949.79	837.83	907.38	996.21	543.98
Long-Term Debt	47.21	154.9	155.17	130.6	122.34
Long-Term Leases	9	7.42	8.51	4.43	3.14
Pension & Post-Retirement Benefits	26.78	0.27	0.27	-	-
Long-Term Deferred Tax Liabilities	50.36	49.48	36.74	22.26	9.27
Total Liabilities	1,083	1,050	1,108	1,154	678.74
Common Stock	7.86	7.86	7.85	7.85	7.13
Additional Paid-In Capital	-	856.11	855.75	854.95	462.18
Retained Earnings	-	157.75	354.24	271.11	225.2
Comprehensive Income & Other	904.5	-81.58	-27.66	-6.8	59.45
Total Common Equity	912.35	940.15	1,190	1,127	753.97
Minority Interest	20.6	23.75	35.1	23.38	15.37
Shareholders' Equity	932.95	963.89	1,225	1,150	769.33
Total Liabilities & Equity	2,016	2,014	2,333	2,304	1,448
Total Debt	369.88	483.76	549.38	349.26	236.05
Net Cash (Debt)	-254.43	-354.52	-335.36	-182.36	201.91
Net Cash Growth	-	-	-	-	41.93%
Net Cash Per Share	-0.32	-0.45	-0.43	-0.24	0.30
Filing Date Shares Outstanding	785.58	785.53	785.32	785.09	713.3
Total Common Shares Outstanding	785.58	785.53	785.32	785.09	713.3
Working Capital	35.32	70.52	212.99	341.52	428.75
Book Value Per Share	1.16	1.20	1.52	1.44	1.06
Tangible Book Value	906.36	938.84	1,183	1,118	742.25
Tangible Book Value Per Share	1.15	1.20	1.51	1.42	1.04
Buildings	-	179.01	180.22	125.24	129.74
Machinery	-	369.55	416.54	253.62	158.81
Construction In Progress	-	56.08	188.76	275.93	99.53
Leasehold Improvements	-	6.81	6.4	4.58	3.66

Source: S&P Global Market Intelligence. Standard template. Financial Sources.