Revenue: HKD 128,084,499; YoY +29.25%, QoQ +29.76%; Gross Profit: HKD 13,438,499; Gross Margin 10.49% (YoY gross profit +13.3%, QoQ +51.1%); EBITDA: HKD -2,268,000; EBITDA Margin -1.77%; Operating Income: HKD -3,909,000; Operating Margin -3.05%; Net Income: HKD -4,691,000; Net Margin -3.66%; EPS: HKD -0.0094; Weighted Avg Shares: 500,000,000; Cash Flow: Operating Cash Flow HKD 7,886,000; Free Cash Flow HKD 5,971,500; Capex HKD 1,914,500; Net Change in Cash: HKD -18,642,000; Cash & Equivalents: HKD 27,813,000; Total Assets: HKD 282,928,000; Total Liabilities: HKD 126,494,000; Total Equity: HKD 156,434,000; Net Debt: HKD -15,252,000; DSO 82.05 days; DIO 67.36 days; CCC 149.41 days; Quick/Current Ratios: 1.307/2.04; Cash Conversion Cycle 77.84 days; P/B 0.895; P/E -7.46; EV Multiple -55.00; Gross Margin 10.49%; Operating Margin -3.05%; Net Margin -3.66%