{ "ticker": { "uuid": "13cbc3c2-55a8-49f2-9eb1-31ddc0d977a9", "symbol": "TJGC", "name": "TJGC Group Limited", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Communication Services", "industry": "Advertising Agencies", "page_url": "https://sharemaestro.com/factors/ticker/13cbc3c2-55a8-49f2-9eb1-31ddc0d977a9/", "api_url": "https://sharemaestro.com/factors/api/tickers/13cbc3c2-55a8-49f2-9eb1-31ddc0d977a9/" }, "ticker_metadata": { "id": 8549, "uuid": "13cbc3c2-55a8-49f2-9eb1-31ddc0d977a9", "symbol": "TJGC", "name": "TJGC Group Limited", "asset_type": "equity", "market_cap": 66357000, "stock_exchange_id": 2, "industry": "Advertising Agencies", "sector": "Communication Services", "description": "TJGC Group Limited, through its subsidiary, Ctrl Media Limited provides integrated marketing and advertising services in Hong Kong. The company is headquartered in Hung Hom, Hong Kong.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 2, "name": "NASDAQ", "symbol": "NASDAQ", "country_code": "US", "currency": "USD", "benchmark": "QQQ", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "primary", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "13cbc3c2-55a8-49f2-9eb1-31ddc0d977a9", "symbol": "TJGC", "name": "TJGC Group Limited", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Communication Services", "industry": "Advertising Agencies", "page_url": "https://sharemaestro.com/factors/ticker/13cbc3c2-55a8-49f2-9eb1-31ddc0d977a9/", "api_url": "https://sharemaestro.com/factors/api/tickers/13cbc3c2-55a8-49f2-9eb1-31ddc0d977a9/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.24, "value": 0.37, "quality": 0.36, "momentum": 0.36, "coverage": 0.879, "confidence": 0.66, "delta": null }, "headline_factors": { "price": 6.94, "market_cap": 35394000, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": null, "shareholder_yield": 0, "roe": -2.1183, "piotroski_f_score": 3, "momentum_12_1": -0.7083, "volatility_252d": 1.0579 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-03-31", "financials_age_days": 433, "has_full_data": true, "completeness_score": 0.7857, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:50:52.506649+00:00", "batch_id": "" }, "size": { "price_close": 6.94, "market_cap": 35394000, "market_cap_usd": 35394000, "enterprise_value": 35270474, "shares_outstanding": 5100000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 15.028, "ptbv_ratio": 15.028, "ps_ratio": 4.1519, "pcf_ratio": null, "pfcf_ratio": -5.5784, "ev_ebitda": null, "ev_ebit": -1.2026, "ev_sales": 4.1374, "ev_fcf": -5.5589, "earnings_yield": null, "fcf_yield": -0.1799, "price_to_sales": 4.1519, "price_to_book": 15.028, "price_to_cashflow": null, "ebitda_to_ev": null, "sales_yield": 0.2417 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.192, "operating_margin": -3.4405, "net_margin": -0.5852, "ebitda_margin": -3.4333, "fcf_margin": -0.7443, "roe": -2.1183, "roa": -1.1002, "roic": -9.8567, "roc_greenblatt": null, "asset_turnover": 1.8799, "cash_conversion": 1.2717, "accruals_ratio": 0.3151, "sbc_to_revenue": null, "piotroski_f_score": 3, "altman_z_score": -10.593, "earnings_stability_5y": 1.7394, "revenue_stability_5y": 0.2155, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.361, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 0.9254, "net_debt_to_ebitda": 0.0042, "debt_to_assets": 0.126, "interest_coverage": -387.1453, "current_ratio": 2.6064, "quick_ratio": 2.6064, "net_debt": -123526, "local_beta": -0.004, "volatility_252d": 1.0579, "volatility_60d": 2.3408, "max_drawdown_12m": -0.8431, "risk_adjusted_momentum": -0.6696 }, "growth": { "revenue_growth_1y": -0.2505, "revenue_growth_3y_cagr": -0.1597, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -19.2, "book_value_growth_1y": 11.1855, "revenue_growth": -0.2505, "earnings_growth": null }, "momentum": { "price_return_1m": 0.377, "price_return_3m": 1.8917, "price_return_6m": 1.268, "price_return_9m": 0.3608, "price_return_12m": -0.5984, "price_return_12m_ex1m": -0.7083, "momentum_6m": 1.268, "momentum_12m": -0.5984, "momentum_12_1": -0.7083, "distance_from_52w_high": -0.3831, "distance_from_52w_low": 2.9316, "relative_strength": -0.7563 }, "raw_ttm": { "revenue_ttm": 8524786, "gross_profit_ttm": 1637134, "ebit_ttm": -29329352, "ebitda_ttm": -29267773, "net_income_ttm": -4989129, "eps_diluted_ttm": -0.9783, "operating_cash_flow_ttm": -6418183, "capital_expenditure_ttm": 73316.99, "fcf_ttm": -6344866.01, "dividends_paid_ttm": 0, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 75758, "cash_and_equivalents": 694861, "total_current_assets": 3302107, "total_current_liabilities": 1266917, "net_ppe": null, "total_assets": 4534648, "total_debt": 571335, "total_equity": 2355207, "net_working_capital": 1911664, "book_value_per_share": 0.4618, "retained_earnings": -4572364, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 0.4618 }, "ranks": { "universe_ticker_count": null, "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null }, "composites": { "value_composite": 63, "quality_composite": 64, "momentum_composite": 64, "growth_composite": 63, "yield_composite": 63, "svqf_composite": 71, "vc1_composite": 63, "vc2_composite": 63, "vc3_composite": 63, "trending_value_composite": null, "overall_composite": 76, "quality_value_composite": 0.365, "os_score": 0.24, "value_percentile": 0.37, "quality_percentile": 0.36, "momentum_percentile": 0.36, "factor_coverage": 0.879, "signal_confidence": 0.66, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 92, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 2906, "ticker_id": 8549, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-03-31", "financials_age_days": 433, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:50:52.506649+00:00", "batch_id": "", "os_score_delta": null, "price_close": 6.94, "market_cap": 35394000, "market_cap_usd": 35394000, "enterprise_value": 35270474, "shares_outstanding": 5100000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 15.02797843, "ptbv_ratio": 15.02797843, "ps_ratio": 4.15189308, "pcf_ratio": null, "pfcf_ratio": -5.57836839, "ev_ebitda": null, "ev_ebit": -1.20256574, "ev_sales": 4.13740286, "ev_fcf": -5.55889974, "earnings_yield": null, "fcf_yield": -0.17989171, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.192044, "operating_margin": -3.44047956, "net_margin": -0.58524976, "ebitda_margin": -3.43325604, "fcf_margin": -0.74428449, "roe": -2.11833992, "roa": -1.1002241, "roic": -9.85670174, "roc_greenblatt": null, "asset_turnover": 1.87992232, "cash_conversion": 1.27173822, "accruals_ratio": 0.31514111, "sbc_to_revenue": null, "debt_to_equity": 0.92537089, "net_debt_to_ebitda": 0.00422055, "debt_to_assets": 0.12599324, "interest_coverage": -387.14527839, "current_ratio": 2.60641147, "quick_ratio": 2.60641147, "net_debt": -123526, "revenue_growth_1y": -0.25046836, "revenue_growth_3y_cagr": -0.15965087, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -19.20000276, "book_value_growth_1y": 11.18551925, "piotroski_f_score": 3, "altman_z_score": -10.59303366, "earnings_stability_5y": 1.739405, "revenue_stability_5y": 0.215477, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.37698413, "price_return_3m": 1.89166667, "price_return_6m": 1.26797386, "price_return_9m": 0.36078431, "price_return_12m": -0.59837963, "price_return_12m_ex1m": -0.70833333, "distance_from_52w_high": -0.38311111, "distance_from_52w_low": 2.93156583, "relative_strength": -0.75632068, "local_beta": -0.004, "volatility_252d": 1.057915, "volatility_60d": 2.340807, "max_drawdown_12m": -0.84309333, "revenue_ttm": 8524786, "gross_profit_ttm": 1637134, "ebit_ttm": -29329352, "ebitda_ttm": -29267773, "net_income_ttm": -4989129, "eps_diluted_ttm": -0.97826059, "operating_cash_flow_ttm": -6418183, "capital_expenditure_ttm": 73316.99, "fcf_ttm": -6344866.01, "dividends_paid_ttm": 0, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 75758, "cash_and_equivalents": 694861, "total_current_assets": 3302107, "total_current_liabilities": 1266917, "net_ppe": null, "total_assets": 4534648, "total_debt": 571335, "total_equity": 2355207, "net_working_capital": 1911664, "book_value_per_share": 0.46180529, "retained_earnings": -4572364, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 0.46180529, "universe_ticker_count": null, "sector": "Communication Services", "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null, "value_composite": 63, "quality_composite": 64, "momentum_composite": 64, "growth_composite": 63, "yield_composite": 63, "svqf_composite": 71, "vc1_composite": 63, "vc2_composite": 63, "vc3_composite": 63, "trending_value_composite": null, "overall_composite": 76, "factor_coverage": 0.879, "signal_confidence": 0.66, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 92, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 6.94, "os": 0.24, "value": 0.37, "quality": 0.36, "momentum": 0.36, "confidence": 0.66, "coverage": 0.879, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": -2.1183, "momentum_12_1": -0.7083, "complete_fields": { "id": 2906, "ticker_id": 8549, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-03-31", "financials_age_days": 433, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:50:52.506649+00:00", "batch_id": "", "os_score_delta": null, "price_close": 6.94, "market_cap": 35394000, "market_cap_usd": 35394000, "enterprise_value": 35270474, "shares_outstanding": 5100000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 15.02797843, "ptbv_ratio": 15.02797843, "ps_ratio": 4.15189308, "pcf_ratio": null, "pfcf_ratio": -5.57836839, "ev_ebitda": null, "ev_ebit": -1.20256574, "ev_sales": 4.13740286, "ev_fcf": -5.55889974, "earnings_yield": null, "fcf_yield": -0.17989171, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.192044, "operating_margin": -3.44047956, "net_margin": -0.58524976, "ebitda_margin": -3.43325604, "fcf_margin": -0.74428449, "roe": -2.11833992, "roa": -1.1002241, "roic": -9.85670174, "roc_greenblatt": null, "asset_turnover": 1.87992232, "cash_conversion": 1.27173822, "accruals_ratio": 0.31514111, "sbc_to_revenue": null, "debt_to_equity": 0.92537089, "net_debt_to_ebitda": 0.00422055, "debt_to_assets": 0.12599324, "interest_coverage": -387.14527839, "current_ratio": 2.60641147, "quick_ratio": 2.60641147, "net_debt": -123526, "revenue_growth_1y": -0.25046836, "revenue_growth_3y_cagr": -0.15965087, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -19.20000276, "book_value_growth_1y": 11.18551925, "piotroski_f_score": 3, "altman_z_score": -10.59303366, "earnings_stability_5y": 1.739405, "revenue_stability_5y": 0.215477, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.37698413, "price_return_3m": 1.89166667, "price_return_6m": 1.26797386, "price_return_9m": 0.36078431, "price_return_12m": -0.59837963, "price_return_12m_ex1m": -0.70833333, "distance_from_52w_high": -0.38311111, "distance_from_52w_low": 2.93156583, "relative_strength": -0.75632068, "local_beta": -0.004, "volatility_252d": 1.057915, "volatility_60d": 2.340807, "max_drawdown_12m": -0.84309333, "revenue_ttm": 8524786, "gross_profit_ttm": 1637134, "ebit_ttm": -29329352, "ebitda_ttm": -29267773, "net_income_ttm": -4989129, "eps_diluted_ttm": -0.97826059, "operating_cash_flow_ttm": -6418183, "capital_expenditure_ttm": 73316.99, "fcf_ttm": -6344866.01, "dividends_paid_ttm": 0, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 75758, "cash_and_equivalents": 694861, "total_current_assets": 3302107, "total_current_liabilities": 1266917, "net_ppe": null, "total_assets": 4534648, "total_debt": 571335, "total_equity": 2355207, "net_working_capital": 1911664, "book_value_per_share": 0.46180529, "retained_earnings": -4572364, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 0.46180529, "universe_ticker_count": null, "sector": "Communication Services", "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null, "value_composite": 63, "quality_composite": 64, "momentum_composite": 64, "growth_composite": 63, "yield_composite": 63, "svqf_composite": 71, "vc1_composite": 63, "vc2_composite": 63, "vc3_composite": 63, "trending_value_composite": null, "overall_composite": 76, "factor_coverage": 0.879, "signal_confidence": 0.66, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 92, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-03-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:53:33.387008+00:00", "is_restated": false, "income_statement": { "revenue": 30472131, "cost_of_revenue": 23885710, "gross_profit": 6586421, "ebit": -26288050, "ebitda": -26212199, "pretax_income": -26582692, "tax_provision": 253734, "net_income": -26836426, "net_income_to_common": -26836426, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 23878899, "total_current_assets": 33081894, "total_assets": 41598791, "short_term_debt": 1047376, "long_term_debt": 7217849, "total_debt": 8265225, "total_liabilities": 11917126, "total_equity": 29681665, "shares_outstanding": 4476621, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -34827785, "capital_expenditure": 11.29, "free_cash_flow": -34827773.71, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 183860, "ticker_id": 8549, "period_end_date": "2025-03-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:53:33.387008+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-26288050", "ebitda": "-26212199", "netIncome": "-26836426", "grossProfit": "6586421", "depreciation": "None", "totalRevenue": "30472131", "costOfRevenue": "23885710", "interestIncome": "17966", "incomeBeforeTax": "-26582692", "interestExpense": "294642", "operatingIncome": "-26359029", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "253734", "reportedCurrency": "HKD", "netInterestIncome": "-276676", "nonInterestIncome": "None", "operatingExpenses": "32945450", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "23885710", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "75851", "sellingGeneralAndAdministrative": "22351548", "netIncomeFromContinuingOperations": "-26836426" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "77500", "currentDebt": "None", "investments": "None", "totalAssets": "41598791", "longTermDebt": "7217849", "shortTermDebt": "1047376", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "HKD", "retainedEarnings": "-24217621", "totalLiabilities": "11917126", "otherCurrentAssets": "5770682", "totalCurrentAssets": "33081894", "currentLongTermDebt": "913024", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "3432313", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8516897", "currentAccountsPayable": "1287054", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "8265225", "totalShareholderEquity": "29681665", "capitalLeaseObligations": "134352", "otherCurrentLiabilities": "2341163", "totalCurrentLiabilities": "4675593", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "7241533", "cashAndShortTermInvestments": "23878899", "commonStockSharesOutstanding": "4476621", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "23878899", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-26836426", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "HKD", "changeInInventory": "None", "operatingCashflow": "-34827785", "capitalExpenditures": "11.29", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "54354045", "cashflowFromInvestment": "None", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "75851", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 30472131, "cost_of_revenue": 23885710, "gross_profit": 6586421, "research_and_development": null, "selling_general_admin": 22351548, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -26288050, "depreciation_amortisation": 75851, "ebitda": -26212199, "interest_expense": 294642, "interest_income": null, "other_non_operating": null, "pretax_income": -26582692, "tax_provision": 253734, "effective_tax_rate": null, "net_income": -26836426, "net_income_continuing_ops": -26836426, "net_income_to_common": -26836426, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 23878899, "short_term_investments": null, "net_receivables": 3432313, "inventory": null, "other_current_assets": null, "total_current_assets": 33081894, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8516897, "total_assets": 41598791, "short_term_debt": 1047376, "accounts_payable": 1287054, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4675593, "long_term_debt": 7217849, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7241533, "total_liabilities": 11917126, "total_debt": 8265225, "preferred_stock": null, "minority_interest": null, "retained_earnings": -24217621, "total_equity": 29681665, "shares_outstanding": 4476621, "operating_cash_flow": -34827785, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 11.29, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 54354045, "free_cash_flow": -34827773.71, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-26288050", "ebitda": "-26212199", "netIncome": "-26836426", "grossProfit": "6586421", "depreciation": "None", "totalRevenue": "30472131", "costOfRevenue": "23885710", "interestIncome": "17966", "incomeBeforeTax": "-26582692", "interestExpense": "294642", "operatingIncome": "-26359029", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "253734", "reportedCurrency": "HKD", "netInterestIncome": "-276676", "nonInterestIncome": "None", "operatingExpenses": "32945450", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "23885710", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "75851", "sellingGeneralAndAdministrative": "22351548", "netIncomeFromContinuingOperations": "-26836426" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "77500", "currentDebt": "None", "investments": "None", "totalAssets": "41598791", "longTermDebt": "7217849", "shortTermDebt": "1047376", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "HKD", "retainedEarnings": "-24217621", "totalLiabilities": "11917126", "otherCurrentAssets": "5770682", "totalCurrentAssets": "33081894", "currentLongTermDebt": "913024", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "3432313", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8516897", "currentAccountsPayable": "1287054", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "8265225", "totalShareholderEquity": "29681665", "capitalLeaseObligations": "134352", "otherCurrentLiabilities": "2341163", "totalCurrentLiabilities": "4675593", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "7241533", "cashAndShortTermInvestments": "23878899", "commonStockSharesOutstanding": "4476621", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "23878899", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-26836426", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "HKD", "changeInInventory": "None", "operatingCashflow": "-34827785", "capitalExpenditures": "11.29", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "54354045", "cashflowFromInvestment": "None", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "75851", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:53:33.387008+00:00", "is_restated": false, "income_statement": { "revenue": 40654896, "cost_of_revenue": 31491368, "gross_profit": 9163528, "ebit": 2918602, "ebitda": 2988619, "pretax_income": 2598910, "tax_provision": 699250, "net_income": 1899660, "net_income_to_common": 1899660, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4368915, "total_current_assets": 15454994, "total_assets": 16245401, "short_term_debt": 1282449, "long_term_debt": 8138551, "total_debt": 9421000, "total_liabilities": 13524806, "total_equity": 2720595, "shares_outstanding": 5000000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1913610, "capital_expenditure": 3.65, "free_cash_flow": 1913613.65, "dividends_paid": 3000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 183863, "ticker_id": 8549, "period_end_date": "2024-03-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:53:33.387008+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "2918602", "ebitda": "2988619", "netIncome": "1899660", "grossProfit": "9163528", "depreciation": "None", "totalRevenue": "40654896", "costOfRevenue": "31491368", "interestIncome": "31864", "incomeBeforeTax": "2598910", "interestExpense": "319692", "operatingIncome": "2982825", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "699250", "reportedCurrency": "HKD", "netInterestIncome": "-287828", "nonInterestIncome": "None", "operatingExpenses": "6180703", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "31491368", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "70017", "sellingGeneralAndAdministrative": "6180703", "netIncomeFromContinuingOperations": "1899660" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "77500", "currentDebt": "None", "investments": "None", "totalAssets": "16245401", "longTermDebt": "8138551", "shortTermDebt": "1282449", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "HKD", "retainedEarnings": "2618805", "totalLiabilities": "13524806", "otherCurrentAssets": "4678336", "totalCurrentAssets": "15454994", "currentLongTermDebt": "861449", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "6407743", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "790407", "currentAccountsPayable": "1779240", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "9522011", "totalShareholderEquity": "2720595", "capitalLeaseObligations": "522011", "otherCurrentLiabilities": "2190793", "totalCurrentLiabilities": "5252484", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "8272322", "cashAndShortTermInvestments": "4368915", "commonStockSharesOutstanding": "5000000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "4368915", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1899660", "profitLoss": "None", "dividendPayout": "3000000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "HKD", "changeInInventory": "None", "operatingCashflow": "1913610", "capitalExpenditures": "3.65", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-6123250", "cashflowFromInvestment": "None", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "70017", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 40654896, "cost_of_revenue": 31491368, "gross_profit": 9163528, "research_and_development": null, "selling_general_admin": 6180703, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2918602, "depreciation_amortisation": 70017, "ebitda": 2988619, "interest_expense": 319692, "interest_income": null, "other_non_operating": null, "pretax_income": 2598910, "tax_provision": 699250, "effective_tax_rate": null, "net_income": 1899660, "net_income_continuing_ops": 1899660, "net_income_to_common": 1899660, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4368915, "short_term_investments": null, "net_receivables": 6407743, "inventory": null, "other_current_assets": null, "total_current_assets": 15454994, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 790407, "total_assets": 16245401, "short_term_debt": 1282449, "accounts_payable": 1779240, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 5252484, "long_term_debt": 8138551, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 8272322, "total_liabilities": 13524806, "total_debt": 9421000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2618805, "total_equity": 2720595, "shares_outstanding": 5000000, "operating_cash_flow": 1913610, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3.65, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 3000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -6123250, "free_cash_flow": 1913613.65, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "2918602", "ebitda": "2988619", "netIncome": "1899660", "grossProfit": "9163528", "depreciation": "None", "totalRevenue": "40654896", "costOfRevenue": "31491368", "interestIncome": "31864", "incomeBeforeTax": "2598910", "interestExpense": "319692", "operatingIncome": "2982825", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "699250", "reportedCurrency": "HKD", "netInterestIncome": "-287828", "nonInterestIncome": "None", "operatingExpenses": "6180703", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "31491368", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "70017", "sellingGeneralAndAdministrative": "6180703", "netIncomeFromContinuingOperations": "1899660" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "77500", "currentDebt": "None", "investments": "None", "totalAssets": "16245401", "longTermDebt": "8138551", "shortTermDebt": "1282449", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "HKD", "retainedEarnings": "2618805", "totalLiabilities": "13524806", "otherCurrentAssets": "4678336", "totalCurrentAssets": "15454994", "currentLongTermDebt": "861449", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "6407743", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "790407", "currentAccountsPayable": "1779240", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "9522011", "totalShareholderEquity": "2720595", "capitalLeaseObligations": "522011", "otherCurrentLiabilities": "2190793", "totalCurrentLiabilities": "5252484", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "8272322", "cashAndShortTermInvestments": "4368915", "commonStockSharesOutstanding": "5000000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "4368915", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1899660", "profitLoss": "None", "dividendPayout": "3000000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "HKD", "changeInInventory": "None", "operatingCashflow": "1913610", "capitalExpenditures": "3.65", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-6123250", "cashflowFromInvestment": "None", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "70017", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-03-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:53:33.387008+00:00", "is_restated": false, "income_statement": { "revenue": 47522667, "cost_of_revenue": 38018221, "gross_profit": 9504446, "ebit": 3511973, "ebitda": 3523642, "pretax_income": 3511973, "tax_provision": 777962, "net_income": 2734011, "net_income_to_common": 2734011, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8574262, "total_current_assets": 17936575, "total_assets": 18405624, "short_term_debt": 147277, "long_term_debt": 9000000, "total_debt": 9147277, "total_liabilities": 14588982, "total_equity": 3816642, "shares_outstanding": 5000000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 493687, "capital_expenditure": 350082, "free_cash_flow": 843769, "dividends_paid": 6888921, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 183865, "ticker_id": 8549, "period_end_date": "2023-03-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:53:33.387008+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "3511973", "ebitda": "3523642", "netIncome": "2734011", "grossProfit": "9504446", "depreciation": "None", "totalRevenue": "47522667", "costOfRevenue": "38018221", "interestIncome": "4238", "incomeBeforeTax": "3511973", "interestExpense": "0", "operatingIncome": "2844262", "fiscalDateEnding": "2023-03-31", "incomeTaxExpense": "777962", "reportedCurrency": "HKD", "netInterestIncome": "4238", "nonInterestIncome": "None", "operatingExpenses": "6660184", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "38018221", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11669", "sellingGeneralAndAdministrative": "6660184", "netIncomeFromContinuingOperations": "2734011" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "77500", "currentDebt": "None", "investments": "None", "totalAssets": "18405624", "longTermDebt": "9000000", "shortTermDebt": "147277", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-03-31", "intangibleAssets": "None", "reportedCurrency": "HKD", "retainedEarnings": "3719145", "totalLiabilities": "14588982", "otherCurrentAssets": "3496322", "totalCurrentAssets": "17936575", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "5865991", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "469049", "currentAccountsPayable": "1020763", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "9130636", "totalShareholderEquity": "3816642", "capitalLeaseObligations": "130636", "otherCurrentLiabilities": "4354596", "totalCurrentLiabilities": "5549631", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "9039351", "cashAndShortTermInvestments": "8574262", "commonStockSharesOutstanding": "5000000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "8574262", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2734011", "profitLoss": "None", "dividendPayout": "6888921", "fiscalDateEnding": "2023-03-31", "reportedCurrency": "HKD", "changeInInventory": "None", "operatingCashflow": "493687", "capitalExpenditures": "350082", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "5513332", "cashflowFromInvestment": "541827", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6888921", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "11669", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 47522667, "cost_of_revenue": 38018221, "gross_profit": 9504446, "research_and_development": null, "selling_general_admin": 6660184, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 3511973, "depreciation_amortisation": 11669, "ebitda": 3523642, "interest_expense": 0, "interest_income": null, "other_non_operating": null, "pretax_income": 3511973, "tax_provision": 777962, "effective_tax_rate": null, "net_income": 2734011, "net_income_continuing_ops": 2734011, "net_income_to_common": 2734011, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 8574262, "short_term_investments": null, "net_receivables": 5865991, "inventory": null, "other_current_assets": null, "total_current_assets": 17936575, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 469049, "total_assets": 18405624, "short_term_debt": 147277, "accounts_payable": 1020763, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 5549631, "long_term_debt": 9000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 9039351, "total_liabilities": 14588982, "total_debt": 9147277, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3719145, "total_equity": 3816642, "shares_outstanding": 5000000, "operating_cash_flow": 493687, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 350082, "acquisitions": null, "other_investing": null, "investing_cash_flow": 541827, "dividends_paid": 6888921, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 5513332, "free_cash_flow": 843769, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "3511973", "ebitda": "3523642", "netIncome": "2734011", "grossProfit": "9504446", "depreciation": "None", "totalRevenue": "47522667", "costOfRevenue": "38018221", "interestIncome": "4238", "incomeBeforeTax": "3511973", "interestExpense": "0", "operatingIncome": "2844262", "fiscalDateEnding": "2023-03-31", "incomeTaxExpense": "777962", "reportedCurrency": "HKD", "netInterestIncome": "4238", "nonInterestIncome": "None", "operatingExpenses": "6660184", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "38018221", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11669", "sellingGeneralAndAdministrative": "6660184", "netIncomeFromContinuingOperations": "2734011" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "77500", "currentDebt": "None", "investments": "None", "totalAssets": "18405624", "longTermDebt": "9000000", "shortTermDebt": "147277", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-03-31", "intangibleAssets": "None", "reportedCurrency": "HKD", "retainedEarnings": "3719145", "totalLiabilities": "14588982", "otherCurrentAssets": "3496322", "totalCurrentAssets": "17936575", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "5865991", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "469049", "currentAccountsPayable": "1020763", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "9130636", "totalShareholderEquity": "3816642", "capitalLeaseObligations": "130636", "otherCurrentLiabilities": "4354596", "totalCurrentLiabilities": "5549631", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "9039351", "cashAndShortTermInvestments": "8574262", "commonStockSharesOutstanding": "5000000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "8574262", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2734011", "profitLoss": "None", "dividendPayout": "6888921", "fiscalDateEnding": "2023-03-31", "reportedCurrency": "HKD", "changeInInventory": "None", "operatingCashflow": "493687", "capitalExpenditures": "350082", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "5513332", "cashflowFromInvestment": "541827", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6888921", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "11669", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-03-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:53:33.387008+00:00", "is_restated": false, "income_statement": { "revenue": 51348004, "cost_of_revenue": 39306288, "gross_profit": 12041716, "ebit": 7818907, "ebitda": 7818907, "pretax_income": 7921089, "tax_provision": 1131971, "net_income": 6789118, "net_income_to_common": 6789118, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2025416, "total_current_assets": 15152411, "total_assets": 15523454, "short_term_debt": 278048, "long_term_debt": null, "total_debt": 278048, "total_liabilities": 14440823, "total_equity": 1082631, "shares_outstanding": 5000000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 2600603, "capital_expenditure": 4.45, "free_cash_flow": 2600607.45, "dividends_paid": 5665548, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 183866, "ticker_id": 8549, "period_end_date": "2022-03-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:53:33.387008+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "None", "ebitda": "7818907", "netIncome": "6789118", "grossProfit": "12041716", "depreciation": "None", "totalRevenue": "51348004", "costOfRevenue": "39306288", "interestIncome": "49", "incomeBeforeTax": "7921089", "interestExpense": "None", "operatingIncome": "7818907", "fiscalDateEnding": "2022-03-31", "incomeTaxExpense": "1131971", "reportedCurrency": "HKD", "netInterestIncome": "49", "nonInterestIncome": "None", "operatingExpenses": "4222809", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "39306288", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "4222809", "netIncomeFromContinuingOperations": "6789118" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "77500", "currentDebt": "None", "investments": "None", "totalAssets": "15523454", "longTermDebt": "None", "shortTermDebt": "278048", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-03-31", "intangibleAssets": "None", "reportedCurrency": "HKD", "retainedEarnings": "985134", "totalLiabilities": "14440823", "otherCurrentAssets": "2697745", "totalCurrentAssets": "15152411", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "10429250", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "371043", "currentAccountsPayable": "1469086", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "370730", "totalShareholderEquity": "1082631", "capitalLeaseObligations": "370730", "otherCurrentLiabilities": "9831302", "totalCurrentLiabilities": "14348141", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "92682", "cashAndShortTermInvestments": "2025416", "commonStockSharesOutstanding": "5000000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "2025416", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "6789118", "profitLoss": "None", "dividendPayout": "5665548", "fiscalDateEnding": "2022-03-31", "reportedCurrency": "HKD", "changeInInventory": "None", "operatingCashflow": "2600603", "capitalExpenditures": "4.45", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5665548", "cashflowFromInvestment": "-455305", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5665548", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "0", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 51348004, "cost_of_revenue": 39306288, "gross_profit": 12041716, "research_and_development": null, "selling_general_admin": 4222809, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 7818907, "depreciation_amortisation": null, "ebitda": 7818907, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": 7921089, "tax_provision": 1131971, "effective_tax_rate": null, "net_income": 6789118, "net_income_continuing_ops": 6789118, "net_income_to_common": 6789118, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2025416, "short_term_investments": null, "net_receivables": 10429250, "inventory": null, "other_current_assets": null, "total_current_assets": 15152411, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 371043, "total_assets": 15523454, "short_term_debt": 278048, "accounts_payable": 1469086, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 14348141, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 92682, "total_liabilities": 14440823, "total_debt": 278048, "preferred_stock": null, "minority_interest": null, "retained_earnings": 985134, "total_equity": 1082631, "shares_outstanding": 5000000, "operating_cash_flow": 2600603, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4.45, "acquisitions": null, "other_investing": null, "investing_cash_flow": -455305, "dividends_paid": 5665548, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -5665548, "free_cash_flow": 2600607.45, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "None", "ebitda": "7818907", "netIncome": "6789118", "grossProfit": "12041716", "depreciation": "None", "totalRevenue": "51348004", "costOfRevenue": "39306288", "interestIncome": "49", "incomeBeforeTax": "7921089", "interestExpense": "None", "operatingIncome": "7818907", "fiscalDateEnding": "2022-03-31", "incomeTaxExpense": "1131971", "reportedCurrency": "HKD", "netInterestIncome": "49", "nonInterestIncome": "None", "operatingExpenses": "4222809", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "39306288", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "4222809", "netIncomeFromContinuingOperations": "6789118" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "77500", "currentDebt": "None", "investments": "None", "totalAssets": "15523454", "longTermDebt": "None", "shortTermDebt": "278048", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-03-31", "intangibleAssets": "None", "reportedCurrency": "HKD", "retainedEarnings": "985134", "totalLiabilities": "14440823", "otherCurrentAssets": "2697745", "totalCurrentAssets": "15152411", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "10429250", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "371043", "currentAccountsPayable": "1469086", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "370730", "totalShareholderEquity": "1082631", "capitalLeaseObligations": "370730", "otherCurrentLiabilities": "9831302", "totalCurrentLiabilities": "14348141", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "92682", "cashAndShortTermInvestments": "2025416", "commonStockSharesOutstanding": "5000000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "2025416", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "6789118", "profitLoss": "None", "dividendPayout": "5665548", "fiscalDateEnding": "2022-03-31", "reportedCurrency": "HKD", "changeInInventory": "None", "operatingCashflow": "2600603", "capitalExpenditures": "4.45", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5665548", "cashflowFromInvestment": "-455305", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5665548", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "0", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:53:33.387008+00:00", "is_restated": false, "income_statement": { "revenue": 2442756, "cost_of_revenue": 1832169, "gross_profit": 610586, "ebit": -1389401, "ebitda": -1377593, "pretax_income": -1391963, "tax_provision": 61721, "net_income": -1453685, "net_income_to_common": -1453685, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 694861, "total_current_assets": 3302107, "total_assets": 4534648, "short_term_debt": 571335, "long_term_debt": null, "total_debt": 571335, "total_liabilities": 2179440, "total_equity": 2355207, "shares_outstanding": 5100000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -2662224, "capital_expenditure": 73276, "free_cash_flow": -2588948, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 183858, "ticker_id": 8549, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:53:33.387008+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1389401", "ebitda": "-1377593", "netIncome": "-1453685", "grossProfit": "610586", "depreciation": "None", "totalRevenue": "2442756", "costOfRevenue": "1832169", "interestIncome": "None", "incomeBeforeTax": "-1391963", "interestExpense": "17090", "operatingIncome": "-1389401", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "61721", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "1999988", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1832169", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11808", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "9960", "currentDebt": "None", "investments": "None", "totalAssets": "4534648", "longTermDebt": "None", "shortTermDebt": "571335", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "-4572364", "totalLiabilities": "2179440", "otherCurrentAssets": "None", "totalCurrentAssets": "3302107", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2607246", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1232541", "currentAccountsPayable": "249339", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1481247", "totalShareholderEquity": "2355207", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "312681", "totalCurrentLiabilities": "1266917", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "912523", "cashAndShortTermInvestments": "694861", "commonStockSharesOutstanding": "5100000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "694861", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1453685", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "-2662224", "capitalExpenditures": "73276", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "371063", "cashflowFromInvestment": "-73272", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "11808", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2442756, "cost_of_revenue": 1832169, "gross_profit": 610586, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1389401, "depreciation_amortisation": 11808, "ebitda": -1377593, "interest_expense": 17090, "interest_income": null, "other_non_operating": null, "pretax_income": -1391963, "tax_provision": 61721, "effective_tax_rate": null, "net_income": -1453685, "net_income_continuing_ops": null, "net_income_to_common": -1453685, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 694861, "short_term_investments": null, "net_receivables": 2607246, "inventory": null, "other_current_assets": null, "total_current_assets": 3302107, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1232541, "total_assets": 4534648, "short_term_debt": 571335, "accounts_payable": 249339, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1266917, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 912523, "total_liabilities": 2179440, "total_debt": 571335, "preferred_stock": null, "minority_interest": null, "retained_earnings": -4572364, "total_equity": 2355207, "shares_outstanding": 5100000, "operating_cash_flow": -2662224, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 73276, "acquisitions": null, "other_investing": null, "investing_cash_flow": -73272, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 371063, "free_cash_flow": -2588948, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1389401", "ebitda": "-1377593", "netIncome": "-1453685", "grossProfit": "610586", "depreciation": "None", "totalRevenue": "2442756", "costOfRevenue": "1832169", "interestIncome": "None", "incomeBeforeTax": "-1391963", "interestExpense": "17090", "operatingIncome": "-1389401", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "61721", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "1999988", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1832169", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11808", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "9960", "currentDebt": "None", "investments": "None", "totalAssets": "4534648", "longTermDebt": "None", "shortTermDebt": "571335", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "-4572364", "totalLiabilities": "2179440", "otherCurrentAssets": "None", "totalCurrentAssets": "3302107", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2607246", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1232541", "currentAccountsPayable": "249339", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1481247", "totalShareholderEquity": "2355207", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "312681", "totalCurrentLiabilities": "1266917", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "912523", "cashAndShortTermInvestments": "694861", "commonStockSharesOutstanding": "5100000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "694861", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1453685", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "-2662224", "capitalExpenditures": "73276", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "371063", "cashflowFromInvestment": "-73272", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "11808", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:53:33.387008+00:00", "is_restated": false, "income_statement": { "revenue": 1653547, "cost_of_revenue": 1437179, "gross_profit": 216367, "ebit": -28040810, "ebitda": -28000000, "pretax_income": -3584738, "tax_provision": -30572, "net_income": -3554165, "net_income_to_common": -3554165, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 23878899, "total_current_assets": 33081894, "total_assets": 41598791, "short_term_debt": 1047376, "long_term_debt": 7217849, "total_debt": 8265225, "total_liabilities": 11917126, "total_equity": 29681665, "shares_outstanding": 4472311, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -4169424, "capital_expenditure": 37, "free_cash_flow": -4169387, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 183859, "ticker_id": 8549, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:53:33.387008+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-28040810", "ebitda": "-28000000", "netIncome": "-3554165", "grossProfit": "216367", "depreciation": "None", "totalRevenue": "1653547", "costOfRevenue": "1437179", "interestIncome": "None", "incomeBeforeTax": "-3584738", "interestExpense": "17295", "operatingIncome": "-2237473", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-30572", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "2453840", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1437179", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "40810", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "77500", "currentDebt": "None", "investments": "None", "totalAssets": "41598791", "longTermDebt": "7217849", "shortTermDebt": "1047376", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "HKD", "retainedEarnings": "-24217621", "totalLiabilities": "11917126", "otherCurrentAssets": "5770682", "totalCurrentAssets": "33081894", "currentLongTermDebt": "913024", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "3432313", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8516897", "currentAccountsPayable": "1287054", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "8265225", "totalShareholderEquity": "29681665", "capitalLeaseObligations": "134352", "otherCurrentLiabilities": "2341163", "totalCurrentLiabilities": "4675593", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "7241533", "cashAndShortTermInvestments": "23878899", "commonStockSharesOutstanding": "4472311", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "23878899", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3554165", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "-4169424", "capitalExpenditures": "37", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "6862919", "cashflowFromInvestment": "None", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "40810", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1653547, "cost_of_revenue": 1437179, "gross_profit": 216367, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -28040810, "depreciation_amortisation": 40810, "ebitda": -28000000, "interest_expense": 17295, "interest_income": null, "other_non_operating": null, "pretax_income": -3584738, "tax_provision": -30572, "effective_tax_rate": null, "net_income": -3554165, "net_income_continuing_ops": null, "net_income_to_common": -3554165, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 23878899, "short_term_investments": null, "net_receivables": 3432313, "inventory": null, "other_current_assets": null, "total_current_assets": 33081894, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8516897, "total_assets": 41598791, "short_term_debt": 1047376, "accounts_payable": 1287054, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4675593, "long_term_debt": 7217849, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7241533, "total_liabilities": 11917126, "total_debt": 8265225, "preferred_stock": null, "minority_interest": null, "retained_earnings": -24217621, "total_equity": 29681665, "shares_outstanding": 4472311, "operating_cash_flow": -4169424, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 37, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 6862919, "free_cash_flow": -4169387, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-28040810", "ebitda": "-28000000", "netIncome": "-3554165", "grossProfit": "216367", "depreciation": "None", "totalRevenue": "1653547", "costOfRevenue": "1437179", "interestIncome": "None", "incomeBeforeTax": "-3584738", "interestExpense": "17295", "operatingIncome": "-2237473", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-30572", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "2453840", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1437179", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "40810", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "77500", "currentDebt": "None", "investments": "None", "totalAssets": "41598791", "longTermDebt": "7217849", "shortTermDebt": "1047376", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "HKD", "retainedEarnings": "-24217621", "totalLiabilities": "11917126", "otherCurrentAssets": "5770682", "totalCurrentAssets": "33081894", "currentLongTermDebt": "913024", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "3432313", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8516897", "currentAccountsPayable": "1287054", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "8265225", "totalShareholderEquity": "29681665", "capitalLeaseObligations": "134352", "otherCurrentLiabilities": "2341163", "totalCurrentLiabilities": "4675593", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "7241533", "cashAndShortTermInvestments": "23878899", "commonStockSharesOutstanding": "4472311", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "23878899", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3554165", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "-4169424", "capitalExpenditures": "37", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "6862919", "cashflowFromInvestment": "None", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "40810", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:53:33.387008+00:00", "is_restated": false, "income_statement": { "revenue": 2255459, "cost_of_revenue": 1627476, "gross_profit": 627983, "ebit": 186610, "ebitda": 191093, "pretax_income": 166099, "tax_provision": 62944, "net_income": 103154, "net_income_to_common": 103154, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2941264, "total_current_assets": 16206315, "total_assets": 16770723, "short_term_debt": 1208202, "long_term_debt": 7696208, "total_debt": 8904410, "total_liabilities": 13244637, "total_equity": 3526086, "shares_outstanding": 4333333, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -308691, "capital_expenditure": 0, "free_cash_flow": -308691, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 183861, "ticker_id": 8549, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:53:33.387008+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "186610", "ebitda": "191093", "netIncome": "103154", "grossProfit": "627983", "depreciation": "None", "totalRevenue": "2255459", "costOfRevenue": "1627476", "interestIncome": "None", "incomeBeforeTax": "166099", "interestExpense": "20506", "operatingIncome": "209569", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "62944", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "418413", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1627476", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4483", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "77500", "currentDebt": "None", "investments": "None", "totalAssets": "16770723", "longTermDebt": "7696208", "shortTermDebt": "1208202", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "HKD", "retainedEarnings": "3424296", "totalLiabilities": "13244637", "otherCurrentAssets": "None", "totalCurrentAssets": "16206315", "currentLongTermDebt": "877181", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "13265051", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "564408", "currentAccountsPayable": "1390953", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "8904410", "totalShareholderEquity": "3526086", "capitalLeaseObligations": "331021", "otherCurrentLiabilities": "2327813", "totalCurrentLiabilities": "5518006", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "7726631", "cashAndShortTermInvestments": "2941264", "commonStockSharesOutstanding": "4333333", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "2941264", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "103154", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "-308691", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "125860", "cashflowFromInvestment": "None", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4483", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2255459, "cost_of_revenue": 1627476, "gross_profit": 627983, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 186610, "depreciation_amortisation": 4483, "ebitda": 191093, "interest_expense": 20506, "interest_income": null, "other_non_operating": null, "pretax_income": 166099, "tax_provision": 62944, "effective_tax_rate": null, "net_income": 103154, "net_income_continuing_ops": null, "net_income_to_common": 103154, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2941264, "short_term_investments": null, "net_receivables": 13265051, "inventory": null, "other_current_assets": null, "total_current_assets": 16206315, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 564408, "total_assets": 16770723, "short_term_debt": 1208202, "accounts_payable": 1390953, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 5518006, "long_term_debt": 7696208, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7726631, "total_liabilities": 13244637, "total_debt": 8904410, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3424296, "total_equity": 3526086, "shares_outstanding": 4333333, "operating_cash_flow": -308691, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 125860, "free_cash_flow": -308691, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "186610", "ebitda": "191093", "netIncome": "103154", "grossProfit": "627983", "depreciation": "None", "totalRevenue": "2255459", "costOfRevenue": "1627476", "interestIncome": "None", "incomeBeforeTax": "166099", "interestExpense": "20506", "operatingIncome": "209569", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "62944", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "418413", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1627476", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4483", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "77500", "currentDebt": "None", "investments": "None", "totalAssets": "16770723", "longTermDebt": "7696208", "shortTermDebt": "1208202", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "HKD", "retainedEarnings": "3424296", "totalLiabilities": "13244637", "otherCurrentAssets": "None", "totalCurrentAssets": "16206315", "currentLongTermDebt": "877181", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "13265051", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "564408", "currentAccountsPayable": "1390953", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "8904410", "totalShareholderEquity": "3526086", "capitalLeaseObligations": "331021", "otherCurrentLiabilities": "2327813", "totalCurrentLiabilities": "5518006", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "7726631", "cashAndShortTermInvestments": "2941264", "commonStockSharesOutstanding": "4333333", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "2941264", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "103154", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "-308691", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "125860", "cashflowFromInvestment": "None", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4483", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:53:33.387008+00:00", "is_restated": false, "income_statement": { "revenue": 2173024, "cost_of_revenue": 1990826, "gross_profit": 182198, "ebit": -85751, "ebitda": -81273, "pretax_income": -106621, "tax_provision": -22188, "net_income": -84433, "net_income_to_common": -84433, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4368915, "total_current_assets": 15454994, "total_assets": 16245401, "short_term_debt": 1282449, "long_term_debt": 8138551, "total_debt": 9421000, "total_liabilities": 13524806, "total_equity": 2720595, "shares_outstanding": 5000000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 722156, "capital_expenditure": 3.99, "free_cash_flow": 722159.99, "dividends_paid": 698, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 183862, "ticker_id": 8549, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:53:33.387008+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-85751", "ebitda": "-81273", "netIncome": "-84433", "grossProfit": "182198", "depreciation": "None", "totalRevenue": "2173024", "costOfRevenue": "1990826", "interestIncome": "None", "incomeBeforeTax": "-106621", "interestExpense": "20867", "operatingIncome": "-86228", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-22188", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "268427", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1990826", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4478", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "77500", "currentDebt": "None", "investments": "None", "totalAssets": "16245401", "longTermDebt": "8138551", "shortTermDebt": "1282449", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "HKD", "retainedEarnings": "2618805", "totalLiabilities": "13524806", "otherCurrentAssets": "4678336", "totalCurrentAssets": "15454994", "currentLongTermDebt": "861449", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "6407743", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "790407", "currentAccountsPayable": "1779240", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "9522011", "totalShareholderEquity": "2720595", "capitalLeaseObligations": "522011", "otherCurrentLiabilities": "2190793", "totalCurrentLiabilities": "5252484", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "8272322", "cashAndShortTermInvestments": "4368915", "commonStockSharesOutstanding": "5000000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "4368915", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-84433", "profitLoss": "None", "dividendPayout": "698", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "722156", "capitalExpenditures": "3.99", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-626066", "cashflowFromInvestment": "None", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "698", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4478", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2173024, "cost_of_revenue": 1990826, "gross_profit": 182198, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -85751, "depreciation_amortisation": 4478, "ebitda": -81273, "interest_expense": 20867, "interest_income": null, "other_non_operating": null, "pretax_income": -106621, "tax_provision": -22188, "effective_tax_rate": null, "net_income": -84433, "net_income_continuing_ops": null, "net_income_to_common": -84433, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4368915, "short_term_investments": null, "net_receivables": 6407743, "inventory": null, "other_current_assets": null, "total_current_assets": 15454994, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 790407, "total_assets": 16245401, "short_term_debt": 1282449, "accounts_payable": 1779240, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 5252484, "long_term_debt": 8138551, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 8272322, "total_liabilities": 13524806, "total_debt": 9421000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2618805, "total_equity": 2720595, "shares_outstanding": 5000000, "operating_cash_flow": 722156, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3.99, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 698, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -626066, "free_cash_flow": 722159.99, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-85751", "ebitda": "-81273", "netIncome": "-84433", "grossProfit": "182198", "depreciation": "None", "totalRevenue": "2173024", "costOfRevenue": "1990826", "interestIncome": "None", "incomeBeforeTax": "-106621", "interestExpense": "20867", "operatingIncome": "-86228", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-22188", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "268427", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1990826", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4478", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "77500", "currentDebt": "None", "investments": "None", "totalAssets": "16245401", "longTermDebt": "8138551", "shortTermDebt": "1282449", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "HKD", "retainedEarnings": "2618805", "totalLiabilities": "13524806", "otherCurrentAssets": "4678336", "totalCurrentAssets": "15454994", "currentLongTermDebt": "861449", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "6407743", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "790407", "currentAccountsPayable": "1779240", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "9522011", "totalShareholderEquity": "2720595", "capitalLeaseObligations": "522011", "otherCurrentLiabilities": "2190793", "totalCurrentLiabilities": "5252484", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "8272322", "cashAndShortTermInvestments": "4368915", "commonStockSharesOutstanding": "5000000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "4368915", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-84433", "profitLoss": "None", "dividendPayout": "698", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "722156", "capitalExpenditures": "3.99", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-626066", "cashflowFromInvestment": "None", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "698", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4478", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:53:33.387008+00:00", "is_restated": false, "income_statement": { "revenue": 3022082, "cost_of_revenue": 2033874, "gross_profit": 988208, "ebit": 458269, "ebitda": 462739, "pretax_income": 438277, "tax_provision": 111433, "net_income": 326843, "net_income_to_common": 326843, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 460224, "total_current_assets": 2162095, "total_assets": 2857696, "short_term_debt": 106701, "long_term_debt": null, "total_debt": 106701, "total_liabilities": 2426592, "total_equity": 431104, "shares_outstanding": 5000000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -477364, "capital_expenditure": 4.91, "free_cash_flow": -477359.09, "dividends_paid": 383064, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 183864, "ticker_id": 8549, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:53:33.387008+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "458269", "ebitda": "462739", "netIncome": "326843", "grossProfit": "988208", "depreciation": "None", "totalRevenue": "3022082", "costOfRevenue": "2033874", "interestIncome": "None", "incomeBeforeTax": "438277", "interestExpense": "19991", "operatingIncome": "466943", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "111433", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "521264", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2033874", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4470", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "9895", "currentDebt": "None", "investments": "None", "totalAssets": "2857696", "longTermDebt": "None", "shortTermDebt": "106701", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "418655", "totalLiabilities": "2426592", "otherCurrentAssets": "58743", "totalCurrentAssets": "2162095", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1643128", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "695601", "currentAccountsPayable": "446503", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1239488", "totalShareholderEquity": "431104", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "735994", "totalCurrentLiabilities": "1289198", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1137394", "cashAndShortTermInvestments": "460224", "commonStockSharesOutstanding": "5000000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "460224", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "326843", "profitLoss": "None", "dividendPayout": "383064", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "-477364", "capitalExpenditures": "4.91", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-157226", "cashflowFromInvestment": "None", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "383064", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4470", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3022082, "cost_of_revenue": 2033874, "gross_profit": 988208, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 458269, "depreciation_amortisation": 4470, "ebitda": 462739, "interest_expense": 19991, "interest_income": null, "other_non_operating": null, "pretax_income": 438277, "tax_provision": 111433, "effective_tax_rate": null, "net_income": 326843, "net_income_continuing_ops": null, "net_income_to_common": 326843, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 460224, "short_term_investments": null, "net_receivables": 1643128, "inventory": null, "other_current_assets": null, "total_current_assets": 2162095, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 695601, "total_assets": 2857696, "short_term_debt": 106701, "accounts_payable": 446503, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1289198, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1137394, "total_liabilities": 2426592, "total_debt": 106701, "preferred_stock": null, "minority_interest": null, "retained_earnings": 418655, "total_equity": 431104, "shares_outstanding": 5000000, "operating_cash_flow": -477364, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4.91, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 383064, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -157226, "free_cash_flow": -477359.09, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "458269", "ebitda": "462739", "netIncome": "326843", "grossProfit": "988208", "depreciation": "None", "totalRevenue": "3022082", "costOfRevenue": "2033874", "interestIncome": "None", "incomeBeforeTax": "438277", "interestExpense": "19991", "operatingIncome": "466943", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "111433", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "521264", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2033874", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4470", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "9895", "currentDebt": "None", "investments": "None", "totalAssets": "2857696", "longTermDebt": "None", "shortTermDebt": "106701", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "418655", "totalLiabilities": "2426592", "otherCurrentAssets": "58743", "totalCurrentAssets": "2162095", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1643128", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "695601", "currentAccountsPayable": "446503", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1239488", "totalShareholderEquity": "431104", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "735994", "totalCurrentLiabilities": "1289198", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1137394", "cashAndShortTermInvestments": "460224", "commonStockSharesOutstanding": "5000000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "460224", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "326843", "profitLoss": "None", "dividendPayout": "383064", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "-477364", "capitalExpenditures": "4.91", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-157226", "cashflowFromInvestment": "None", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "383064", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4470", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 4, "quarterly_financial_periods": 5, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-03-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }