{ "ticker": { "uuid": "56570ba8-1b50-4f57-9159-4d1be3adb028", "symbol": "ATGL", "name": "Alpha Technology Group Limited Ordinary Shares", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Technology", "industry": "Software - Infrastructure", "page_url": "https://sharemaestro.com/factors/ticker/56570ba8-1b50-4f57-9159-4d1be3adb028/", "api_url": "https://sharemaestro.com/factors/api/tickers/56570ba8-1b50-4f57-9159-4d1be3adb028/" }, "ticker_metadata": { "id": 4891, "uuid": "56570ba8-1b50-4f57-9159-4d1be3adb028", "symbol": "ATGL", "name": "Alpha Technology Group Limited Ordinary Shares", "asset_type": "equity", "market_cap": 233768000, "stock_exchange_id": 2, "industry": "Software - Infrastructure", "sector": "Technology", "description": "Alpha Technology Group Limited, an investment holding company, provides IT development and consulting service in Hong Kong. The company is headquartered in Kwun Tong, 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": "56570ba8-1b50-4f57-9159-4d1be3adb028", "symbol": "ATGL", "name": "Alpha Technology Group Limited Ordinary Shares", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Technology", "industry": "Software - Infrastructure", "page_url": "https://sharemaestro.com/factors/ticker/56570ba8-1b50-4f57-9159-4d1be3adb028/", "api_url": "https://sharemaestro.com/factors/api/tickers/56570ba8-1b50-4f57-9159-4d1be3adb028/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.72, "value": 0.6, "quality": 0.59, "momentum": 0.6, "coverage": 0.788, "confidence": 0.704, "delta": null }, "headline_factors": { "price": 13, "market_cap": 214012487, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": null, "shareholder_yield": 0, "roe": -2.8653, "piotroski_f_score": 2, "momentum_12_1": -0.2722, "volatility_252d": 1.7074 }, "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": "2025-09-30", "financials_age_days": 250, "has_full_data": false, "completeness_score": 0.7143, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:45:59.407758+00:00", "batch_id": "" }, "size": { "price_close": 13, "market_cap": 214012487, "market_cap_usd": 214012487, "enterprise_value": 187647142, "shares_outstanding": 16462499, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 8.7255, "ptbv_ratio": 8.7255, "ps_ratio": 28.9906, "pcf_ratio": null, "pfcf_ratio": -17.3327, "ev_ebitda": null, "ev_ebit": -2.6732, "ev_sales": 25.4191, "ev_fcf": -15.1974, "earnings_yield": null, "fcf_yield": -0.0658, "price_to_sales": 28.9906, "price_to_book": 8.7255, "price_to_cashflow": null, "ebitda_to_ev": null, "sales_yield": 0.0393 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": -5.2482, "operating_margin": -9.509, "net_margin": -9.5199, "ebitda_margin": -9.3474, "fcf_margin": -1.6726, "roe": -2.8653, "roa": -2.016, "roic": null, "roc_greenblatt": null, "asset_turnover": 0.2118, "cash_conversion": 0.1757, "accruals_ratio": -1.6394, "sbc_to_revenue": null, "piotroski_f_score": 2, "altman_z_score": 3.4326, "earnings_stability_5y": 1.9459, "revenue_stability_5y": 0.4608, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": -1.1114, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 0.4212, "net_debt_to_ebitda": 0.3821, "debt_to_assets": 0.1306, "interest_coverage": -61.5598, "current_ratio": 3.253, "quick_ratio": 3.253, "net_debt": -26365345, "local_beta": 0.0015, "volatility_252d": 1.7074, "volatility_60d": 4.2044, "max_drawdown_12m": -0.7344, "risk_adjusted_momentum": -0.1594 }, "growth": { "revenue_growth_1y": null, "revenue_growth_3y_cagr": 0.1864, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": -0.5597, "revenue_growth": null, "earnings_growth": null }, "momentum": { "price_return_1m": -0.2774, "price_return_3m": -0.2486, "price_return_6m": -0.5013, "price_return_9m": -0.5808, "price_return_12m": -0.4741, "price_return_12m_ex1m": -0.2722, "momentum_6m": -0.5013, "momentum_12m": -0.4741, "momentum_12_1": -0.2722, "distance_from_52w_high": -0.6168, "distance_from_52w_low": 0.4428, "relative_strength": -0.6321 }, "raw_ttm": { "revenue_ttm": 7382146, "gross_profit_ttm": -38743334, "ebit_ttm": -70196783, "ebitda_ttm": -69004126, "net_income_ttm": -70277218, "eps_diluted_ttm": -4.2689, "operating_cash_flow_ttm": -13130994, "capital_expenditure_ttm": 783644, "fcf_ttm": -12347350, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 1140302, "cash_and_equivalents": 30919411, "total_current_assets": 32144661, "total_current_liabilities": 9881499, "net_ppe": null, "total_assets": 34858989, "total_debt": 4554066, "total_equity": 24527341, "net_working_capital": -4102183, "book_value_per_share": 1.4899, "retained_earnings": -82885915, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 24527341, "tangible_book_per_share": 1.4899 }, "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": 40, "quality_composite": 41, "momentum_composite": 40, "growth_composite": 40, "yield_composite": 40, "svqf_composite": 38, "vc1_composite": 40, "vc2_composite": 40, "vc3_composite": 40, "trending_value_composite": null, "overall_composite": 28, "quality_value_composite": 0.595, "os_score": 0.72, "value_percentile": 0.6, "quality_percentile": 0.59, "momentum_percentile": 0.6, "factor_coverage": 0.788, "signal_confidence": 0.704, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 43, "small_cap_core_rank": 48, "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": 182, "ticker_id": 4891, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-09-30", "financials_age_days": 250, "has_full_data": false, "completeness_score": 0.7143, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:45:59.407758+00:00", "batch_id": "", "os_score_delta": null, "price_close": 13, "market_cap": 214012487, "market_cap_usd": 214012487, "enterprise_value": 187647142, "shares_outstanding": 16462499, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 8.72546629, "ptbv_ratio": 8.72546629, "ps_ratio": 28.99055193, "pcf_ratio": null, "pfcf_ratio": -17.33266547, "ev_ebitda": null, "ev_ebit": -2.67315871, "ev_sales": 25.4190505, "ev_fcf": -15.19736154, "earnings_yield": null, "fcf_yield": -0.0658009, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": -5.24824814, "operating_margin": -9.50899413, "net_margin": -9.51989002, "ebitda_margin": -9.34743447, "fcf_margin": -1.67259629, "roe": -2.86526036, "roa": -2.01604292, "roic": null, "roc_greenblatt": null, "asset_turnover": 0.21177166, "cash_conversion": 0.17569492, "accruals_ratio": -1.63935403, "sbc_to_revenue": null, "debt_to_equity": 0.42122984, "net_debt_to_ebitda": 0.3820836, "debt_to_assets": 0.13064252, "interest_coverage": -61.55981749, "current_ratio": 3.25301465, "quick_ratio": 3.25301465, "net_debt": -26365345, "revenue_growth_1y": null, "revenue_growth_3y_cagr": 0.18635289, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": -0.55970137, "piotroski_f_score": 2, "altman_z_score": 3.43255112, "earnings_stability_5y": 1.945909, "revenue_stability_5y": 0.460812, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.27737632, "price_return_3m": -0.24855491, "price_return_6m": -0.50130428, "price_return_9m": -0.58078039, "price_return_12m": -0.47411003, "price_return_12m_ex1m": -0.27224919, "distance_from_52w_high": -0.61680177, "distance_from_52w_low": 0.44284129, "relative_strength": -0.63205108, "local_beta": 0.0015, "volatility_252d": 1.707433, "volatility_60d": 4.20437, "max_drawdown_12m": -0.73441415, "revenue_ttm": 7382146, "gross_profit_ttm": -38743334, "ebit_ttm": -70196783, "ebitda_ttm": -69004126, "net_income_ttm": -70277218, "eps_diluted_ttm": -4.2689277, "operating_cash_flow_ttm": -13130994, "capital_expenditure_ttm": 783644, "fcf_ttm": -12347350, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 1140302, "cash_and_equivalents": 30919411, "total_current_assets": 32144661, "total_current_liabilities": 9881499, "net_ppe": null, "total_assets": 34858989, "total_debt": 4554066, "total_equity": 24527341, "net_working_capital": -4102183, "book_value_per_share": 1.48989172, "retained_earnings": -82885915, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 24527341, "tangible_book_per_share": 1.48989172, "universe_ticker_count": null, "sector": "Technology", "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": 40, "quality_composite": 41, "momentum_composite": 40, "growth_composite": 40, "yield_composite": 40, "svqf_composite": 38, "vc1_composite": 40, "vc2_composite": 40, "vc3_composite": 40, "trending_value_composite": null, "overall_composite": 28, "factor_coverage": 0.788, "signal_confidence": 0.704, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 43, "small_cap_core_rank": 48, "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": 13, "os": 0.72, "value": 0.6, "quality": 0.59, "momentum": 0.6, "confidence": 0.704, "coverage": 0.788, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": -2.8653, "momentum_12_1": -0.2722, "complete_fields": { "id": 182, "ticker_id": 4891, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-09-30", "financials_age_days": 250, "has_full_data": false, "completeness_score": 0.7143, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:45:59.407758+00:00", "batch_id": "", "os_score_delta": null, "price_close": 13, "market_cap": 214012487, "market_cap_usd": 214012487, "enterprise_value": 187647142, "shares_outstanding": 16462499, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 8.72546629, "ptbv_ratio": 8.72546629, "ps_ratio": 28.99055193, "pcf_ratio": null, "pfcf_ratio": -17.33266547, "ev_ebitda": null, "ev_ebit": -2.67315871, "ev_sales": 25.4190505, "ev_fcf": -15.19736154, "earnings_yield": null, "fcf_yield": -0.0658009, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": -5.24824814, "operating_margin": -9.50899413, "net_margin": -9.51989002, "ebitda_margin": -9.34743447, "fcf_margin": -1.67259629, "roe": -2.86526036, "roa": -2.01604292, "roic": null, "roc_greenblatt": null, "asset_turnover": 0.21177166, "cash_conversion": 0.17569492, "accruals_ratio": -1.63935403, "sbc_to_revenue": null, "debt_to_equity": 0.42122984, "net_debt_to_ebitda": 0.3820836, "debt_to_assets": 0.13064252, "interest_coverage": -61.55981749, "current_ratio": 3.25301465, "quick_ratio": 3.25301465, "net_debt": -26365345, "revenue_growth_1y": null, "revenue_growth_3y_cagr": 0.18635289, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": -0.55970137, "piotroski_f_score": 2, "altman_z_score": 3.43255112, "earnings_stability_5y": 1.945909, "revenue_stability_5y": 0.460812, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.27737632, "price_return_3m": -0.24855491, "price_return_6m": -0.50130428, "price_return_9m": -0.58078039, "price_return_12m": -0.47411003, "price_return_12m_ex1m": -0.27224919, "distance_from_52w_high": -0.61680177, "distance_from_52w_low": 0.44284129, "relative_strength": -0.63205108, "local_beta": 0.0015, "volatility_252d": 1.707433, "volatility_60d": 4.20437, "max_drawdown_12m": -0.73441415, "revenue_ttm": 7382146, "gross_profit_ttm": -38743334, "ebit_ttm": -70196783, "ebitda_ttm": -69004126, "net_income_ttm": -70277218, "eps_diluted_ttm": -4.2689277, "operating_cash_flow_ttm": -13130994, "capital_expenditure_ttm": 783644, "fcf_ttm": -12347350, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 1140302, "cash_and_equivalents": 30919411, "total_current_assets": 32144661, "total_current_liabilities": 9881499, "net_ppe": null, "total_assets": 34858989, "total_debt": 4554066, "total_equity": 24527341, "net_working_capital": -4102183, "book_value_per_share": 1.48989172, "retained_earnings": -82885915, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 24527341, "tangible_book_per_share": 1.48989172, "universe_ticker_count": null, "sector": "Technology", "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": 40, "quality_composite": 41, "momentum_composite": 40, "growth_composite": 40, "yield_composite": 40, "svqf_composite": 38, "vc1_composite": 40, "vc2_composite": 40, "vc3_composite": 40, "trending_value_composite": null, "overall_composite": 28, "factor_coverage": 0.788, "signal_confidence": 0.704, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 43, "small_cap_core_rank": 48, "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": "2025-09-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:36:08.444400+00:00", "is_restated": false, "income_statement": { "revenue": 7382146, "cost_of_revenue": 46125480, "gross_profit": -38743334, "ebit": -70196783, "ebitda": -69004126, "pretax_income": -71337085, "tax_provision": -1059867, "net_income": -70277218, "net_income_to_common": -70277218, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 30919411, "total_current_assets": 32144661, "total_assets": 34858989, "short_term_debt": 4554066, "long_term_debt": null, "total_debt": 4554066, "total_liabilities": 10331648, "total_equity": 24527341, "shares_outstanding": 16462499, "goodwill_and_intangibles": 0 }, "cash_flow": { "operating_cash_flow": -13130994, "capital_expenditure": 783644, "free_cash_flow": -12347350, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 21909, "ticker_id": 4891, "period_end_date": "2025-09-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:36:08.444400+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-70196783", "ebitda": "-69004126", "netIncome": "-70277218", "grossProfit": "-38743334", "depreciation": "None", "totalRevenue": "7382146", "costOfRevenue": "46125480", "interestIncome": "None", "incomeBeforeTax": "-71337085", "interestExpense": "1140302", "operatingIncome": "-57733115", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-1059867", "reportedCurrency": "HKD", "netInterestIncome": "-1142460", "nonInterestIncome": "None", "operatingExpenses": "18989780", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "46125480", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1192657", "sellingGeneralAndAdministrative": "60029968", "netIncomeFromContinuingOperations": "-70409731" }, "balance": { "goodwill": "0", "inventory": "None", "commonStock": "12810", "currentDebt": "None", "investments": "None", "totalAssets": "34858989", "longTermDebt": "None", "shortTermDebt": "4554066", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "HKD", "retainedEarnings": "-82885915", "totalLiabilities": "10331648", "otherCurrentAssets": "107504", "totalCurrentAssets": "32144661", "currentLongTermDebt": "3986472", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1117746", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2714320", "currentAccountsPayable": "363753", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5454371", "totalShareholderEquity": "24527341", "capitalLeaseObligations": "1017686", "otherCurrentLiabilities": "2894285", "totalCurrentLiabilities": "9881499", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "450148", "cashAndShortTermInvestments": "30919411", "commonStockSharesOutstanding": "16462499", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "30919411", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-70277218", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "HKD", "changeInInventory": "None", "operatingCashflow": "-13130994", "capitalExpenditures": "783644", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3058498", "cashflowFromInvestment": "-783675.30", "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": "1192657", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 7382146, "cost_of_revenue": 46125480, "gross_profit": -38743334, "research_and_development": null, "selling_general_admin": 60029968, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -70196783, "depreciation_amortisation": 1192657, "ebitda": -69004126, "interest_expense": 1140302, "interest_income": null, "other_non_operating": null, "pretax_income": -71337085, "tax_provision": -1059867, "effective_tax_rate": null, "net_income": -70277218, "net_income_continuing_ops": -70409731, "net_income_to_common": -70277218, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 30919411, "short_term_investments": null, "net_receivables": 1117746, "inventory": null, "other_current_assets": null, "total_current_assets": 32144661, "net_ppe": null, "goodwill": 0, "intangible_assets": null, "goodwill_and_intangibles": 0, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2714320, "total_assets": 34858989, "short_term_debt": 4554066, "accounts_payable": 363753, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 9881499, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 450148, "total_liabilities": 10331648, "total_debt": 4554066, "preferred_stock": null, "minority_interest": null, "retained_earnings": -82885915, "total_equity": 24527341, "shares_outstanding": 16462499, "operating_cash_flow": -13130994, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 783644, "acquisitions": null, "other_investing": null, "investing_cash_flow": -783675.3, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 3058498, "free_cash_flow": -12347350, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-70196783", "ebitda": "-69004126", "netIncome": "-70277218", "grossProfit": "-38743334", "depreciation": "None", "totalRevenue": "7382146", "costOfRevenue": "46125480", "interestIncome": "None", "incomeBeforeTax": "-71337085", "interestExpense": "1140302", "operatingIncome": "-57733115", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-1059867", "reportedCurrency": "HKD", "netInterestIncome": "-1142460", "nonInterestIncome": "None", "operatingExpenses": "18989780", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "46125480", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1192657", "sellingGeneralAndAdministrative": "60029968", "netIncomeFromContinuingOperations": "-70409731" }, "balance": { "goodwill": "0", "inventory": "None", "commonStock": "12810", "currentDebt": "None", "investments": "None", "totalAssets": "34858989", "longTermDebt": "None", "shortTermDebt": "4554066", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "HKD", "retainedEarnings": "-82885915", "totalLiabilities": "10331648", "otherCurrentAssets": "107504", "totalCurrentAssets": "32144661", "currentLongTermDebt": "3986472", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1117746", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2714320", "currentAccountsPayable": "363753", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5454371", "totalShareholderEquity": "24527341", "capitalLeaseObligations": "1017686", "otherCurrentLiabilities": "2894285", "totalCurrentLiabilities": "9881499", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "450148", "cashAndShortTermInvestments": "30919411", "commonStockSharesOutstanding": "16462499", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "30919411", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-70277218", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "HKD", "changeInInventory": "None", "operatingCashflow": "-13130994", "capitalExpenditures": "783644", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3058498", "cashflowFromInvestment": "-783675.30", "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": "1192657", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:36:08.444400+00:00", "is_restated": false, "income_statement": { "revenue": 12354572, "cost_of_revenue": 5896520, "gross_profit": 6458052, "ebit": -5385607, "ebitda": -4664161, "pretax_income": -5487765, "tax_provision": null, "net_income": -5487765, "net_income_to_common": -5487765, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 41795661, "total_current_assets": 43688083, "total_assets": 59818491, "short_term_debt": 2092857, "long_term_debt": 305485, "total_debt": 2398342, "total_liabilities": 8181383, "total_equity": 51637108, "shares_outstanding": 15260000, "goodwill_and_intangibles": 14270410 }, "cash_flow": { "operating_cash_flow": -19599041, "capital_expenditure": 82968, "free_cash_flow": -19516073, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 21913, "ticker_id": 4891, "period_end_date": "2024-09-30", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:36:08.444400+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-5385607", "ebitda": "-4664161", "netIncome": "-5487765", "grossProfit": "6458052", "depreciation": "None", "totalRevenue": "12354572", "costOfRevenue": "5896520", "interestIncome": "None", "incomeBeforeTax": "-5487765", "interestExpense": "102158", "operatingIncome": "-6253682", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "None", "reportedCurrency": "HKD", "netInterestIncome": "-102158", "nonInterestIncome": "None", "operatingExpenses": "12711734", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5896520", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "721446", "sellingGeneralAndAdministrative": "5806762", "netIncomeFromContinuingOperations": "-5487765" }, "balance": { "goodwill": "10176959", "inventory": "None", "commonStock": "54112233", "currentDebt": "None", "investments": "None", "totalAssets": "59818491", "longTermDebt": "305485", "shortTermDebt": "2092857", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "4093451", "reportedCurrency": "HKD", "retainedEarnings": "-12475125", "totalLiabilities": "8181383", "otherCurrentAssets": "575122", "totalCurrentAssets": "43688083", "currentLongTermDebt": "1450667", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1317300", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "16130408", "currentAccountsPayable": "0", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3416028", "totalShareholderEquity": "51637108", "capitalLeaseObligations": "1659876", "otherCurrentLiabilities": "2858011", "totalCurrentLiabilities": "6858212", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1323171", "cashAndShortTermInvestments": "41795661", "commonStockSharesOutstanding": "15260000", "intangibleAssetsExcludingGoodwill": "4093451", "cashAndCashEquivalentsAtCarryingValue": "41795661", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5487765", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "HKD", "changeInInventory": "None", "operatingCashflow": "-19599041", "capitalExpenditures": "82968", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "57848323", "cashflowFromInvestment": "-82968", "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": "721446", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 12354572, "cost_of_revenue": 5896520, "gross_profit": 6458052, "research_and_development": null, "selling_general_admin": 5806762, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -5385607, "depreciation_amortisation": 721446, "ebitda": -4664161, "interest_expense": 102158, "interest_income": null, "other_non_operating": null, "pretax_income": -5487765, "tax_provision": null, "effective_tax_rate": null, "net_income": -5487765, "net_income_continuing_ops": -5487765, "net_income_to_common": -5487765, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 41795661, "short_term_investments": null, "net_receivables": 1317300, "inventory": null, "other_current_assets": null, "total_current_assets": 43688083, "net_ppe": null, "goodwill": 10176959, "intangible_assets": 4093451, "goodwill_and_intangibles": 14270410, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 16130408, "total_assets": 59818491, "short_term_debt": 2092857, "accounts_payable": 0, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 6858212, "long_term_debt": 305485, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1323171, "total_liabilities": 8181383, "total_debt": 2398342, "preferred_stock": null, "minority_interest": null, "retained_earnings": -12475125, "total_equity": 51637108, "shares_outstanding": 15260000, "operating_cash_flow": -19599041, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 82968, "acquisitions": null, "other_investing": null, "investing_cash_flow": -82968, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 57848323, "free_cash_flow": -19516073, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-5385607", "ebitda": "-4664161", "netIncome": "-5487765", "grossProfit": "6458052", "depreciation": "None", "totalRevenue": "12354572", "costOfRevenue": "5896520", "interestIncome": "None", "incomeBeforeTax": "-5487765", "interestExpense": "102158", "operatingIncome": "-6253682", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "None", "reportedCurrency": "HKD", "netInterestIncome": "-102158", "nonInterestIncome": "None", "operatingExpenses": "12711734", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5896520", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "721446", "sellingGeneralAndAdministrative": "5806762", "netIncomeFromContinuingOperations": "-5487765" }, "balance": { "goodwill": "10176959", "inventory": "None", "commonStock": "54112233", "currentDebt": "None", "investments": "None", "totalAssets": "59818491", "longTermDebt": "305485", "shortTermDebt": "2092857", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "4093451", "reportedCurrency": "HKD", "retainedEarnings": "-12475125", "totalLiabilities": "8181383", "otherCurrentAssets": "575122", "totalCurrentAssets": "43688083", "currentLongTermDebt": "1450667", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1317300", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "16130408", "currentAccountsPayable": "0", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3416028", "totalShareholderEquity": "51637108", "capitalLeaseObligations": "1659876", "otherCurrentLiabilities": "2858011", "totalCurrentLiabilities": "6858212", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1323171", "cashAndShortTermInvestments": "41795661", "commonStockSharesOutstanding": "15260000", "intangibleAssetsExcludingGoodwill": "4093451", "cashAndCashEquivalentsAtCarryingValue": "41795661", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5487765", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "HKD", "changeInInventory": "None", "operatingCashflow": "-19599041", "capitalExpenditures": "82968", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "57848323", "cashflowFromInvestment": "-82968", "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": "721446", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:36:08.444400+00:00", "is_restated": false, "income_statement": { "revenue": 8689749, "cost_of_revenue": 5843677, "gross_profit": 2846072, "ebit": -6503978, "ebitda": -5733773, "pretax_income": -6578565, "tax_provision": 252408, "net_income": -6830973, "net_income_to_common": -6830973, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3629347, "total_current_assets": 25526630, "total_assets": 40530555, "short_term_debt": 679165, "long_term_debt": 911272, "total_debt": 1590437, "total_liabilities": 21153672, "total_equity": 19376883, "shares_outstanding": 13250000, "goodwill_and_intangibles": 14782092 }, "cash_flow": { "operating_cash_flow": 4296899, "capital_expenditure": 48432, "free_cash_flow": 4345331, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 21917, "ticker_id": 4891, "period_end_date": "2023-09-30", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:36:08.444400+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-6503978", "ebitda": "-5733773", "netIncome": "-6830973", "grossProfit": "2846072", "depreciation": "None", "totalRevenue": "8689749", "costOfRevenue": "5843677", "interestIncome": "None", "incomeBeforeTax": "-6578565", "interestExpense": "74587", "operatingIncome": "-6581115", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "252408", "reportedCurrency": "HKD", "netInterestIncome": "-74587", "nonInterestIncome": "None", "operatingExpenses": "9427187", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5843677", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "770205", "sellingGeneralAndAdministrative": "5503686", "netIncomeFromContinuingOperations": "-6830973" }, "balance": { "goodwill": "10176959", "inventory": "119548", "commonStock": "10000100", "currentDebt": "None", "investments": "None", "totalAssets": "40530555", "longTermDebt": "911272", "shortTermDebt": "679165", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "4605133", "reportedCurrency": "USD", "retainedEarnings": "-6987360", "totalLiabilities": "21153672", "otherCurrentAssets": "20966090", "totalCurrentAssets": "25526630", "currentLongTermDebt": "562331", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "931193", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "15003925", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1733494", "totalShareholderEquity": "19376883", "capitalLeaseObligations": "259891", "otherCurrentLiabilities": "13175610", "totalCurrentLiabilities": "20099343", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1054329", "cashAndShortTermInvestments": "3629347", "commonStockSharesOutstanding": "13250000", "intangibleAssetsExcludingGoodwill": "4605133", "cashAndCashEquivalentsAtCarryingValue": "3629347", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6830973", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "4296899", "capitalExpenditures": "48432", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "6874638", "cashflowFromInvestment": "-10048432", "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": "770205", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 8689749, "cost_of_revenue": 5843677, "gross_profit": 2846072, "research_and_development": null, "selling_general_admin": 5503686, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -6503978, "depreciation_amortisation": 770205, "ebitda": -5733773, "interest_expense": 74587, "interest_income": null, "other_non_operating": null, "pretax_income": -6578565, "tax_provision": 252408, "effective_tax_rate": null, "net_income": -6830973, "net_income_continuing_ops": -6830973, "net_income_to_common": -6830973, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3629347, "short_term_investments": null, "net_receivables": 931193, "inventory": 119548, "other_current_assets": null, "total_current_assets": 25526630, "net_ppe": null, "goodwill": 10176959, "intangible_assets": 4605133, "goodwill_and_intangibles": 14782092, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 15003925, "total_assets": 40530555, "short_term_debt": 679165, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 20099343, "long_term_debt": 911272, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1054329, "total_liabilities": 21153672, "total_debt": 1590437, "preferred_stock": null, "minority_interest": null, "retained_earnings": -6987360, "total_equity": 19376883, "shares_outstanding": 13250000, "operating_cash_flow": 4296899, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 48432, "acquisitions": null, "other_investing": null, "investing_cash_flow": -10048432, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 6874638, "free_cash_flow": 4345331, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-6503978", "ebitda": "-5733773", "netIncome": "-6830973", "grossProfit": "2846072", "depreciation": "None", "totalRevenue": "8689749", "costOfRevenue": "5843677", "interestIncome": "None", "incomeBeforeTax": "-6578565", "interestExpense": "74587", "operatingIncome": "-6581115", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "252408", "reportedCurrency": "HKD", "netInterestIncome": "-74587", "nonInterestIncome": "None", "operatingExpenses": "9427187", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5843677", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "770205", "sellingGeneralAndAdministrative": "5503686", "netIncomeFromContinuingOperations": "-6830973" }, "balance": { "goodwill": "10176959", "inventory": "119548", "commonStock": "10000100", "currentDebt": "None", "investments": "None", "totalAssets": "40530555", "longTermDebt": "911272", "shortTermDebt": "679165", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "4605133", "reportedCurrency": "USD", "retainedEarnings": "-6987360", "totalLiabilities": "21153672", "otherCurrentAssets": "20966090", "totalCurrentAssets": "25526630", "currentLongTermDebt": "562331", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "931193", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "15003925", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1733494", "totalShareholderEquity": "19376883", "capitalLeaseObligations": "259891", "otherCurrentLiabilities": "13175610", "totalCurrentLiabilities": "20099343", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1054329", "cashAndShortTermInvestments": "3629347", "commonStockSharesOutstanding": "13250000", "intangibleAssetsExcludingGoodwill": "4605133", "cashAndCashEquivalentsAtCarryingValue": "3629347", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6830973", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "4296899", "capitalExpenditures": "48432", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "6874638", "cashflowFromInvestment": "-10048432", "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": "770205", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-09-30", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:36:08.444400+00:00", "is_restated": false, "income_statement": { "revenue": 4421208, "cost_of_revenue": 3419035, "gross_profit": 1002173, "ebit": -2503610, "ebitda": -2366022, "pretax_income": -2590231, "tax_provision": 73323, "net_income": -2663554, "net_income_to_common": -2663554, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2801810, "total_current_assets": 6107874, "total_assets": 6556721, "short_term_debt": 792784, "long_term_debt": 1469529, "total_debt": 2262313, "total_liabilities": 10780310, "total_equity": -4223589, "shares_outstanding": 15000000, "goodwill_and_intangibles": 0 }, "cash_flow": { "operating_cash_flow": 1561907, "capital_expenditure": 25455, "free_cash_flow": 1587362, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 21920, "ticker_id": 4891, "period_end_date": "2022-09-30", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:36:08.444400+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-2503610", "ebitda": "-2366022", "netIncome": "-2663554", "grossProfit": "1002173", "depreciation": "None", "totalRevenue": "4421208", "costOfRevenue": "3419035", "interestIncome": "None", "incomeBeforeTax": "-2590231", "interestExpense": "86621", "operatingIncome": "-2714060", "fiscalDateEnding": "2022-09-30", "incomeTaxExpense": "73323", "reportedCurrency": "HKD", "netInterestIncome": "-86621", "nonInterestIncome": "None", "operatingExpenses": "3716233", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3419035", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "137588", "sellingGeneralAndAdministrative": "2962864", "netIncomeFromContinuingOperations": "-2663554" }, "balance": { "goodwill": "0", "inventory": "None", "commonStock": "20000", "currentDebt": "None", "investments": "None", "totalAssets": "6556721", "longTermDebt": "1469529", "shortTermDebt": "792784", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-09-30", "intangibleAssets": "None", "reportedCurrency": "HKD", "retainedEarnings": "-4243589", "totalLiabilities": "10780310", "otherCurrentAssets": "1958324", "totalCurrentAssets": "6107874", "currentLongTermDebt": "681046", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1347740", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "448847", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2522210", "totalShareholderEquity": "-4223589", "capitalLeaseObligations": "371635", "otherCurrentLiabilities": "1723273", "totalCurrentLiabilities": "9050884", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1729426", "cashAndShortTermInvestments": "2801810", "commonStockSharesOutstanding": "15000000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "2801810", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2663554", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-09-30", "reportedCurrency": "HKD", "changeInInventory": "None", "operatingCashflow": "1561907", "capitalExpenditures": "25455", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-576615", "cashflowFromInvestment": "378727", "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": "137588", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4421208, "cost_of_revenue": 3419035, "gross_profit": 1002173, "research_and_development": null, "selling_general_admin": 2962864, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2503610, "depreciation_amortisation": 137588, "ebitda": -2366022, "interest_expense": 86621, "interest_income": null, "other_non_operating": null, "pretax_income": -2590231, "tax_provision": 73323, "effective_tax_rate": null, "net_income": -2663554, "net_income_continuing_ops": -2663554, "net_income_to_common": -2663554, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2801810, "short_term_investments": null, "net_receivables": 1347740, "inventory": null, "other_current_assets": null, "total_current_assets": 6107874, "net_ppe": null, "goodwill": 0, "intangible_assets": null, "goodwill_and_intangibles": 0, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 448847, "total_assets": 6556721, "short_term_debt": 792784, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 9050884, "long_term_debt": 1469529, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1729426, "total_liabilities": 10780310, "total_debt": 2262313, "preferred_stock": null, "minority_interest": null, "retained_earnings": -4243589, "total_equity": -4223589, "shares_outstanding": 15000000, "operating_cash_flow": 1561907, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 25455, "acquisitions": null, "other_investing": null, "investing_cash_flow": 378727, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -576615, "free_cash_flow": 1587362, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-2503610", "ebitda": "-2366022", "netIncome": "-2663554", "grossProfit": "1002173", "depreciation": "None", "totalRevenue": "4421208", "costOfRevenue": "3419035", "interestIncome": "None", "incomeBeforeTax": "-2590231", "interestExpense": "86621", "operatingIncome": "-2714060", "fiscalDateEnding": "2022-09-30", "incomeTaxExpense": "73323", "reportedCurrency": "HKD", "netInterestIncome": "-86621", "nonInterestIncome": "None", "operatingExpenses": "3716233", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3419035", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "137588", "sellingGeneralAndAdministrative": "2962864", "netIncomeFromContinuingOperations": "-2663554" }, "balance": { "goodwill": "0", "inventory": "None", "commonStock": "20000", "currentDebt": "None", "investments": "None", "totalAssets": "6556721", "longTermDebt": "1469529", "shortTermDebt": "792784", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-09-30", "intangibleAssets": "None", "reportedCurrency": "HKD", "retainedEarnings": "-4243589", "totalLiabilities": "10780310", "otherCurrentAssets": "1958324", "totalCurrentAssets": "6107874", "currentLongTermDebt": "681046", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1347740", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "448847", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2522210", "totalShareholderEquity": "-4223589", "capitalLeaseObligations": "371635", "otherCurrentLiabilities": "1723273", "totalCurrentLiabilities": "9050884", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1729426", "cashAndShortTermInvestments": "2801810", "commonStockSharesOutstanding": "15000000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "2801810", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2663554", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-09-30", "reportedCurrency": "HKD", "changeInInventory": "None", "operatingCashflow": "1561907", "capitalExpenditures": "25455", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-576615", "cashflowFromInvestment": "378727", "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": "137588", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-09-30", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:36:08.444400+00:00", "is_restated": false, "income_statement": { "revenue": 4055406, "cost_of_revenue": 2598293, "gross_profit": 1457113, "ebit": -908738, "ebitda": -864568, "pretax_income": -956481, "tax_provision": 24554, "net_income": -981035, "net_income_to_common": -981035, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1437791, "total_current_assets": 4033213, "total_assets": 4744833, "short_term_debt": 727282, "long_term_debt": 2150575, "total_debt": 2877857, "total_liabilities": 6304868, "total_equity": -1560035, "shares_outstanding": 15000000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -531828, "capital_expenditure": 92068, "free_cash_flow": -439760, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 21922, "ticker_id": 4891, "period_end_date": "2021-09-30", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:36:08.444400+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-908738", "ebitda": "-864568", "netIncome": "-981035", "grossProfit": "1457113", "depreciation": "None", "totalRevenue": "4055406", "costOfRevenue": "2598293", "interestIncome": "None", "incomeBeforeTax": "-956481", "interestExpense": "47743", "operatingIncome": "-925238", "fiscalDateEnding": "2021-09-30", "incomeTaxExpense": "24554", "reportedCurrency": "HKD", "netInterestIncome": "-47743", "nonInterestIncome": "None", "operatingExpenses": "2382351", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2598293", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "44170", "sellingGeneralAndAdministrative": "2078278", "netIncomeFromContinuingOperations": "-981035" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "20000", "currentDebt": "None", "investments": "None", "totalAssets": "4744833", "longTermDebt": "2150575", "shortTermDebt": "727282", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-09-30", "intangibleAssets": "None", "reportedCurrency": "HKD", "retainedEarnings": "-1580035", "totalLiabilities": "6304868", "otherCurrentAssets": "461000", "totalCurrentAssets": "4033213", "currentLongTermDebt": "431746", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2134422", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "711620", "currentAccountsPayable": "1351511", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3249492", "totalShareholderEquity": "-1560035", "capitalLeaseObligations": "667171", "otherCurrentLiabilities": "1351561", "totalCurrentLiabilities": "3782658", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2522210", "cashAndShortTermInvestments": "1437791", "commonStockSharesOutstanding": "15000000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1437791", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-981035", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-09-30", "reportedCurrency": "HKD", "changeInInventory": "None", "operatingCashflow": "-531828", "capitalExpenditures": "92068", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2723443", "cashflowFromInvestment": "-901238", "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": "44170", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4055406, "cost_of_revenue": 2598293, "gross_profit": 1457113, "research_and_development": null, "selling_general_admin": 2078278, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -908738, "depreciation_amortisation": 44170, "ebitda": -864568, "interest_expense": 47743, "interest_income": null, "other_non_operating": null, "pretax_income": -956481, "tax_provision": 24554, "effective_tax_rate": null, "net_income": -981035, "net_income_continuing_ops": -981035, "net_income_to_common": -981035, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1437791, "short_term_investments": null, "net_receivables": 2134422, "inventory": null, "other_current_assets": null, "total_current_assets": 4033213, "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": 711620, "total_assets": 4744833, "short_term_debt": 727282, "accounts_payable": 1351511, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3782658, "long_term_debt": 2150575, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2522210, "total_liabilities": 6304868, "total_debt": 2877857, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1580035, "total_equity": -1560035, "shares_outstanding": 15000000, "operating_cash_flow": -531828, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 92068, "acquisitions": null, "other_investing": null, "investing_cash_flow": -901238, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 2723443, "free_cash_flow": -439760, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-908738", "ebitda": "-864568", "netIncome": "-981035", "grossProfit": "1457113", "depreciation": "None", "totalRevenue": "4055406", "costOfRevenue": "2598293", "interestIncome": "None", "incomeBeforeTax": "-956481", "interestExpense": "47743", "operatingIncome": "-925238", "fiscalDateEnding": "2021-09-30", "incomeTaxExpense": "24554", "reportedCurrency": "HKD", "netInterestIncome": "-47743", "nonInterestIncome": "None", "operatingExpenses": "2382351", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2598293", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "44170", "sellingGeneralAndAdministrative": "2078278", "netIncomeFromContinuingOperations": "-981035" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "20000", "currentDebt": "None", "investments": "None", "totalAssets": "4744833", "longTermDebt": "2150575", "shortTermDebt": "727282", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-09-30", "intangibleAssets": "None", "reportedCurrency": "HKD", "retainedEarnings": "-1580035", "totalLiabilities": "6304868", "otherCurrentAssets": "461000", "totalCurrentAssets": "4033213", "currentLongTermDebt": "431746", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2134422", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "711620", "currentAccountsPayable": "1351511", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3249492", "totalShareholderEquity": "-1560035", "capitalLeaseObligations": "667171", "otherCurrentLiabilities": "1351561", "totalCurrentLiabilities": "3782658", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2522210", "cashAndShortTermInvestments": "1437791", "commonStockSharesOutstanding": "15000000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1437791", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-981035", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-09-30", "reportedCurrency": "HKD", "changeInInventory": "None", "operatingCashflow": "-531828", "capitalExpenditures": "92068", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2723443", "cashflowFromInvestment": "-901238", "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": "44170", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:36:08.444400+00:00", "is_restated": false, "income_statement": { "revenue": 4323250, "cost_of_revenue": 44456282, "gross_profit": -40129059, "ebit": -64442869, "ebitda": -63257852, "pretax_income": -65560088, "tax_provision": -1057486, "net_income": -64502593, "net_income_to_common": -64502593, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 30919411, "total_current_assets": 32144661, "total_assets": 34858989, "short_term_debt": 4554066, "long_term_debt": null, "total_debt": 4554066, "total_liabilities": 10331648, "total_equity": 24527341, "shares_outstanding": 16462499, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -7996311, "capital_expenditure": 783644, "free_cash_flow": -7212667, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 21907, "ticker_id": 4891, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:36:08.444400+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-64442869", "ebitda": "-63257852", "netIncome": "-64502593", "grossProfit": "-40129059", "depreciation": "None", "totalRevenue": "4323250", "costOfRevenue": "44456282", "interestIncome": "None", "incomeBeforeTax": "-65560088", "interestExpense": "440718", "operatingIncome": "-51979201", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-1057486", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "11850141", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "44456282", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1185017", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "12810", "currentDebt": "None", "investments": "None", "totalAssets": "34858989", "longTermDebt": "None", "shortTermDebt": "4554066", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "-82885915", "totalLiabilities": "10331648", "otherCurrentAssets": "107504", "totalCurrentAssets": "32144661", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1117746", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2714320", "currentAccountsPayable": "363753", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5454371", "totalShareholderEquity": "24527341", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "2894285", "totalCurrentLiabilities": "9881499", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "450148", "cashAndShortTermInvestments": "30919411", "commonStockSharesOutstanding": "16462499", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "30919411", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-64637030", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "-7996311", "capitalExpenditures": "783644", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1193789", "cashflowFromInvestment": "-783675.30", "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": "1192657", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4323250, "cost_of_revenue": 44456282, "gross_profit": -40129059, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -64442869, "depreciation_amortisation": 1185017, "ebitda": -63257852, "interest_expense": 440718, "interest_income": null, "other_non_operating": null, "pretax_income": -65560088, "tax_provision": -1057486, "effective_tax_rate": null, "net_income": -64502593, "net_income_continuing_ops": null, "net_income_to_common": -64502593, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 30919411, "short_term_investments": null, "net_receivables": 1117746, "inventory": null, "other_current_assets": null, "total_current_assets": 32144661, "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": 2714320, "total_assets": 34858989, "short_term_debt": 4554066, "accounts_payable": 363753, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 9881499, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 450148, "total_liabilities": 10331648, "total_debt": 4554066, "preferred_stock": null, "minority_interest": null, "retained_earnings": -82885915, "total_equity": 24527341, "shares_outstanding": 16462499, "operating_cash_flow": -7996311, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 783644, "acquisitions": null, "other_investing": null, "investing_cash_flow": -783675.3, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1193789, "free_cash_flow": -7212667, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-64442869", "ebitda": "-63257852", "netIncome": "-64502593", "grossProfit": "-40129059", "depreciation": "None", "totalRevenue": "4323250", "costOfRevenue": "44456282", "interestIncome": "None", "incomeBeforeTax": "-65560088", "interestExpense": "440718", "operatingIncome": "-51979201", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-1057486", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "11850141", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "44456282", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1185017", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "12810", "currentDebt": "None", "investments": "None", "totalAssets": "34858989", "longTermDebt": "None", "shortTermDebt": "4554066", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "-82885915", "totalLiabilities": "10331648", "otherCurrentAssets": "107504", "totalCurrentAssets": "32144661", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1117746", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2714320", "currentAccountsPayable": "363753", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5454371", "totalShareholderEquity": "24527341", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "2894285", "totalCurrentLiabilities": "9881499", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "450148", "cashAndShortTermInvestments": "30919411", "commonStockSharesOutstanding": "16462499", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "30919411", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-64637030", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "-7996311", "capitalExpenditures": "783644", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1193789", "cashflowFromInvestment": "-783675.30", "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": "1192657", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:36:08.444400+00:00", "is_restated": false, "income_statement": { "revenue": null, "cost_of_revenue": null, "gross_profit": null, "ebit": null, "ebitda": null, "pretax_income": null, "tax_provision": null, "net_income": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 30919014, "total_current_assets": 32896621, "total_assets": 34858545, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": 10331518, "total_equity": 24527027, "shares_outstanding": 16462500, "goodwill_and_intangibles": 0 }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": null, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 21908, "ticker_id": 4891, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:36:08.444400+00:00", "is_restated": false, "raw_data": { "balance": { "goodwill": "0", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "34858545", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "HKD", "retainedEarnings": "-82884856", "totalLiabilities": "10331518", "otherCurrentAssets": "None", "totalCurrentAssets": "32896621", "currentLongTermDebt": "3986472", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1074940", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1961924", "currentAccountsPayable": "363750", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "24527027", "capitalLeaseObligations": "1017686", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "9881373", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "450145", "cashAndShortTermInvestments": "30919014", "commonStockSharesOutstanding": "16462500", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "30919014", "accumulatedDepreciationAmortizationPPE": "None" } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 30919014, "short_term_investments": null, "net_receivables": 1074940, "inventory": null, "other_current_assets": null, "total_current_assets": 32896621, "net_ppe": null, "goodwill": 0, "intangible_assets": null, "goodwill_and_intangibles": 0, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1961924, "total_assets": 34858545, "short_term_debt": null, "accounts_payable": 363750, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 9881373, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 450145, "total_liabilities": 10331518, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": -82884856, "total_equity": 24527027, "shares_outstanding": 16462500, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "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": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "balance": { "goodwill": "0", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "34858545", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "HKD", "retainedEarnings": "-82884856", "totalLiabilities": "10331518", "otherCurrentAssets": "None", "totalCurrentAssets": "32896621", "currentLongTermDebt": "3986472", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1074940", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1961924", "currentAccountsPayable": "363750", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "24527027", "capitalLeaseObligations": "1017686", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "9881373", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "450145", "cashAndShortTermInvestments": "30919014", "commonStockSharesOutstanding": "16462500", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "30919014", "accumulatedDepreciationAmortizationPPE": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:36:08.444400+00:00", "is_restated": false, "income_statement": { "revenue": 3054923, "cost_of_revenue": 1669198, "gross_profit": 1385725, "ebit": -5753914, "ebitda": -5746274, "pretax_income": -5640188, "tax_provision": null, "net_income": -5640188, "net_income_to_common": -5640188, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 38525687, "total_current_assets": 40927204, "total_assets": 56502622, "short_term_debt": 3764806, "long_term_debt": null, "total_debt": 3764806, "total_liabilities": 10505702, "total_equity": 45996920, "shares_outstanding": 15862500, "goodwill_and_intangibles": 14014569 }, "cash_flow": { "operating_cash_flow": -5134683, "capital_expenditure": 0, "free_cash_flow": -5134683, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 21910, "ticker_id": 4891, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:36:08.444400+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-5753914", "ebitda": "-5746274", "netIncome": "-5640188", "grossProfit": "1385725", "depreciation": "None", "totalRevenue": "3054923", "costOfRevenue": "1669198", "interestIncome": "None", "incomeBeforeTax": "-5640188", "interestExpense": "None", "operatingIncome": "-5753914", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "None", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "7139639", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1669198", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7640", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "10176959", "inventory": "None", "commonStock": "54112233", "currentDebt": "None", "investments": "None", "totalAssets": "56502622", "longTermDebt": "None", "shortTermDebt": "3764806", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "3837610", "reportedCurrency": "None", "retainedEarnings": "-18115313", "totalLiabilities": "10505702", "otherCurrentAssets": "689192", "totalCurrentAssets": "40927204", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "107500", "currentNetReceivables": "1604825", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "15575418", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4491680", "totalShareholderEquity": "45996920", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "6014022", "totalCurrentLiabilities": "9778828", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "726874", "cashAndShortTermInvestments": "38525687", "commonStockSharesOutstanding": "15862500", "intangibleAssetsExcludingGoodwill": "3837610", "cashAndCashEquivalentsAtCarryingValue": "38525687", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5640188", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "-5134683", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1864709", "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": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3054923, "cost_of_revenue": 1669198, "gross_profit": 1385725, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -5753914, "depreciation_amortisation": 7640, "ebitda": -5746274, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": -5640188, "tax_provision": null, "effective_tax_rate": null, "net_income": -5640188, "net_income_continuing_ops": null, "net_income_to_common": -5640188, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 38525687, "short_term_investments": 107500, "net_receivables": 1604825, "inventory": null, "other_current_assets": null, "total_current_assets": 40927204, "net_ppe": null, "goodwill": 10176959, "intangible_assets": 3837610, "goodwill_and_intangibles": 14014569, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 15575418, "total_assets": 56502622, "short_term_debt": 3764806, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 9778828, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 726874, "total_liabilities": 10505702, "total_debt": 3764806, "preferred_stock": null, "minority_interest": null, "retained_earnings": -18115313, "total_equity": 45996920, "shares_outstanding": 15862500, "operating_cash_flow": -5134683, "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": 1864709, "free_cash_flow": -5134683, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-5753914", "ebitda": "-5746274", "netIncome": "-5640188", "grossProfit": "1385725", "depreciation": "None", "totalRevenue": "3054923", "costOfRevenue": "1669198", "interestIncome": "None", "incomeBeforeTax": "-5640188", "interestExpense": "None", "operatingIncome": "-5753914", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "None", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "7139639", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1669198", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7640", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "10176959", "inventory": "None", "commonStock": "54112233", "currentDebt": "None", "investments": "None", "totalAssets": "56502622", "longTermDebt": "None", "shortTermDebt": "3764806", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "3837610", "reportedCurrency": "None", "retainedEarnings": "-18115313", "totalLiabilities": "10505702", "otherCurrentAssets": "689192", "totalCurrentAssets": "40927204", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "107500", "currentNetReceivables": "1604825", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "15575418", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4491680", "totalShareholderEquity": "45996920", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "6014022", "totalCurrentLiabilities": "9778828", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "726874", "cashAndShortTermInvestments": "38525687", "commonStockSharesOutstanding": "15862500", "intangibleAssetsExcludingGoodwill": "3837610", "cashAndCashEquivalentsAtCarryingValue": "38525687", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5640188", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "-5134683", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1864709", "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": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:36:08.444400+00:00", "is_restated": false, "income_statement": { "revenue": 3165783, "cost_of_revenue": 1321357, "gross_profit": 1844426, "ebit": -490820, "ebitda": -487000, "pretax_income": -238542, "tax_provision": null, "net_income": -238542, "net_income_to_common": -238542, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 41795661, "total_current_assets": 43688083, "total_assets": 59818491, "short_term_debt": 2092857, "long_term_debt": null, "total_debt": 2092857, "total_liabilities": 8181383, "total_equity": 51637108, "shares_outstanding": 15262500, "goodwill_and_intangibles": 14270410 }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": 0, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 21911, "ticker_id": 4891, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:36:08.444400+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-490820", "ebitda": "-487000", "netIncome": "-238542", "grossProfit": "1844426", "depreciation": "None", "totalRevenue": "3165783", "costOfRevenue": "1321357", "interestIncome": "None", "incomeBeforeTax": "-238542", "interestExpense": "36159", "operatingIncome": "-1007873", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "None", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "2348362", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1321357", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3820", "sellingGeneralAndAdministrative": "1214137", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "10176959", "inventory": "None", "commonStock": "54112233", "currentDebt": "None", "investments": "None", "totalAssets": "59818491", "longTermDebt": "None", "shortTermDebt": "2092857", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "4093451", "reportedCurrency": "None", "retainedEarnings": "-12475125", "totalLiabilities": "8181383", "otherCurrentAssets": "575122", "totalCurrentAssets": "43688083", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1317300", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "16130408", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3416028", "totalShareholderEquity": "51637108", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "2858011", "totalCurrentLiabilities": "6858212", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1323171", "cashAndShortTermInvestments": "41795661", "commonStockSharesOutstanding": "15262500", "intangibleAssetsExcludingGoodwill": "4093451", "cashAndCashEquivalentsAtCarryingValue": "41795661", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-238542", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "None", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "None", "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": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3165783, "cost_of_revenue": 1321357, "gross_profit": 1844426, "research_and_development": null, "selling_general_admin": 1214137, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -490820, "depreciation_amortisation": 3820, "ebitda": -487000, "interest_expense": 36159, "interest_income": null, "other_non_operating": null, "pretax_income": -238542, "tax_provision": null, "effective_tax_rate": null, "net_income": -238542, "net_income_continuing_ops": null, "net_income_to_common": -238542, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 41795661, "short_term_investments": null, "net_receivables": 1317300, "inventory": null, "other_current_assets": null, "total_current_assets": 43688083, "net_ppe": null, "goodwill": 10176959, "intangible_assets": 4093451, "goodwill_and_intangibles": 14270410, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 16130408, "total_assets": 59818491, "short_term_debt": 2092857, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 6858212, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1323171, "total_liabilities": 8181383, "total_debt": 2092857, "preferred_stock": null, "minority_interest": null, "retained_earnings": -12475125, "total_equity": 51637108, "shares_outstanding": 15262500, "operating_cash_flow": null, "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": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-490820", "ebitda": "-487000", "netIncome": "-238542", "grossProfit": "1844426", "depreciation": "None", "totalRevenue": "3165783", "costOfRevenue": "1321357", "interestIncome": "None", "incomeBeforeTax": "-238542", "interestExpense": "36159", "operatingIncome": "-1007873", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "None", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "2348362", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1321357", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3820", "sellingGeneralAndAdministrative": "1214137", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "10176959", "inventory": "None", "commonStock": "54112233", "currentDebt": "None", "investments": "None", "totalAssets": "59818491", "longTermDebt": "None", "shortTermDebt": "2092857", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "4093451", "reportedCurrency": "None", "retainedEarnings": "-12475125", "totalLiabilities": "8181383", "otherCurrentAssets": "575122", "totalCurrentAssets": "43688083", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1317300", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "16130408", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3416028", "totalShareholderEquity": "51637108", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "2858011", "totalCurrentLiabilities": "6858212", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1323171", "cashAndShortTermInvestments": "41795661", "commonStockSharesOutstanding": "15262500", "intangibleAssetsExcludingGoodwill": "4093451", "cashAndCashEquivalentsAtCarryingValue": "41795661", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-238542", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "None", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "None", "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": "None", "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": "2026-06-06T19:36:08.444400+00:00", "is_restated": false, "income_statement": { "revenue": null, "cost_of_revenue": null, "gross_profit": null, "ebit": null, "ebitda": null, "pretax_income": null, "tax_provision": null, "net_income": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 41795661, "total_current_assets": 43688083, "total_assets": 59818491, "short_term_debt": null, "long_term_debt": 305485, "total_debt": 305485, "total_liabilities": 8181383, "total_equity": 51637108, "shares_outstanding": 15262500, "goodwill_and_intangibles": 14270410 }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": null, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 21912, "ticker_id": 4891, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:36:08.444400+00:00", "is_restated": false, "raw_data": { "balance": { "goodwill": "10176959", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "59818491", "longTermDebt": "305485", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "4093451", "reportedCurrency": "HKD", "retainedEarnings": "-12475125", "totalLiabilities": "8181383", "otherCurrentAssets": "None", "totalCurrentAssets": "43688083", "currentLongTermDebt": "1450667", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1274500", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "16130408", "currentAccountsPayable": "0", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "51637108", "capitalLeaseObligations": "1659876", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "6858212", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1323171", "cashAndShortTermInvestments": "41795661", "commonStockSharesOutstanding": "15262500", "intangibleAssetsExcludingGoodwill": "4093451", "cashAndCashEquivalentsAtCarryingValue": "41795661", "accumulatedDepreciationAmortizationPPE": "None" } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 41795661, "short_term_investments": null, "net_receivables": 1274500, "inventory": null, "other_current_assets": null, "total_current_assets": 43688083, "net_ppe": null, "goodwill": 10176959, "intangible_assets": 4093451, "goodwill_and_intangibles": 14270410, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 16130408, "total_assets": 59818491, "short_term_debt": null, "accounts_payable": 0, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 6858212, "long_term_debt": 305485, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1323171, "total_liabilities": 8181383, "total_debt": 305485, "preferred_stock": null, "minority_interest": null, "retained_earnings": -12475125, "total_equity": 51637108, "shares_outstanding": 15262500, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "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": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "balance": { "goodwill": "10176959", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "59818491", "longTermDebt": "305485", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "4093451", "reportedCurrency": "HKD", "retainedEarnings": "-12475125", "totalLiabilities": "8181383", "otherCurrentAssets": "None", "totalCurrentAssets": "43688083", "currentLongTermDebt": "1450667", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1274500", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "16130408", "currentAccountsPayable": "0", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "51637108", "capitalLeaseObligations": "1659876", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "6858212", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1323171", "cashAndShortTermInvestments": "41795661", "commonStockSharesOutstanding": "15262500", "intangibleAssetsExcludingGoodwill": "4093451", "cashAndCashEquivalentsAtCarryingValue": "41795661", "accumulatedDepreciationAmortizationPPE": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:36:08.444400+00:00", "is_restated": false, "income_statement": { "revenue": 3011503, "cost_of_revenue": 1626903, "gross_profit": 1384600, "ebit": -2096995, "ebitda": -2094520, "pretax_income": -2505341, "tax_provision": null, "net_income": -2505341, "net_income_to_common": -2505341, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 43746007, "total_current_assets": 45686759, "total_assets": 60339974, "short_term_debt": 666623, "long_term_debt": 605491, "total_debt": 1272114, "total_liabilities": 8225783, "total_equity": 52114191, "shares_outstanding": 15262500, "goodwill_and_intangibles": 14526251 }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": 0, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 21914, "ticker_id": 4891, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:36:08.444400+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-2096995", "ebitda": "-2094520", "netIncome": "-2505341", "grossProfit": "1384600", "depreciation": "None", "totalRevenue": "3011503", "costOfRevenue": "1626903", "interestIncome": "None", "incomeBeforeTax": "-2505341", "interestExpense": "14920", "operatingIncome": "-5749746", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "None", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "4007504", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1626903", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2475", "sellingGeneralAndAdministrative": "5199693", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "10176959", "inventory": "None", "commonStock": "54112233", "currentDebt": "None", "investments": "None", "totalAssets": "60339974", "longTermDebt": "605491", "shortTermDebt": "666623", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "4349292", "reportedCurrency": "HKD", "retainedEarnings": "-11998042", "totalLiabilities": "8225783", "otherCurrentAssets": "1250113", "totalCurrentAssets": "45686759", "currentLongTermDebt": "583963", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "690639", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "14653215", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1391579", "totalShareholderEquity": "52114191", "capitalLeaseObligations": "202125", "otherCurrentLiabilities": "2472464", "totalCurrentLiabilities": "7500827", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "724956", "cashAndShortTermInvestments": "43746007", "commonStockSharesOutstanding": "15262500", "intangibleAssetsExcludingGoodwill": "4349292", "cashAndCashEquivalentsAtCarryingValue": "43746007", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2505341", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "None", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "None", "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": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3011503, "cost_of_revenue": 1626903, "gross_profit": 1384600, "research_and_development": null, "selling_general_admin": 5199693, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2096995, "depreciation_amortisation": 2475, "ebitda": -2094520, "interest_expense": 14920, "interest_income": null, "other_non_operating": null, "pretax_income": -2505341, "tax_provision": null, "effective_tax_rate": null, "net_income": -2505341, "net_income_continuing_ops": null, "net_income_to_common": -2505341, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 43746007, "short_term_investments": null, "net_receivables": 690639, "inventory": null, "other_current_assets": null, "total_current_assets": 45686759, "net_ppe": null, "goodwill": 10176959, "intangible_assets": 4349292, "goodwill_and_intangibles": 14526251, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 14653215, "total_assets": 60339974, "short_term_debt": 666623, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 7500827, "long_term_debt": 605491, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 724956, "total_liabilities": 8225783, "total_debt": 1272114, "preferred_stock": null, "minority_interest": null, "retained_earnings": -11998042, "total_equity": 52114191, "shares_outstanding": 15262500, "operating_cash_flow": null, "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": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-2096995", "ebitda": "-2094520", "netIncome": "-2505341", "grossProfit": "1384600", "depreciation": "None", "totalRevenue": "3011503", "costOfRevenue": "1626903", "interestIncome": "None", "incomeBeforeTax": "-2505341", "interestExpense": "14920", "operatingIncome": "-5749746", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "None", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "4007504", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1626903", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2475", "sellingGeneralAndAdministrative": "5199693", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "10176959", "inventory": "None", "commonStock": "54112233", "currentDebt": "None", "investments": "None", "totalAssets": "60339974", "longTermDebt": "605491", "shortTermDebt": "666623", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "4349292", "reportedCurrency": "HKD", "retainedEarnings": "-11998042", "totalLiabilities": "8225783", "otherCurrentAssets": "1250113", "totalCurrentAssets": "45686759", "currentLongTermDebt": "583963", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "690639", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "14653215", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1391579", "totalShareholderEquity": "52114191", "capitalLeaseObligations": "202125", "otherCurrentLiabilities": "2472464", "totalCurrentLiabilities": "7500827", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "724956", "cashAndShortTermInvestments": "43746007", "commonStockSharesOutstanding": "15262500", "intangibleAssetsExcludingGoodwill": "4349292", "cashAndCashEquivalentsAtCarryingValue": "43746007", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2505341", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "None", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "None", "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": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:36:08.444400+00:00", "is_restated": false, "income_statement": { "revenue": 3145368, "cost_of_revenue": 2990116, "gross_profit": 155252, "ebit": -558774.59, "ebitda": 141427.41, "pretax_income": -409554, "tax_provision": 176502, "net_income": -4587155.06, "net_income_to_common": -4587155.06, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3629347, "total_current_assets": 25526630, "total_assets": 40530555, "short_term_debt": 679165, "long_term_debt": null, "total_debt": 679165, "total_liabilities": 21153672, "total_equity": 19376883, "shares_outstanding": 13250000, "goodwill_and_intangibles": 14782092 }, "cash_flow": { "operating_cash_flow": 3158635, "capital_expenditure": 48404.71, "free_cash_flow": 3207039.71, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 21915, "ticker_id": 4891, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:36:08.444400+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-558774.59", "ebitda": "141427.41", "netIncome": "-4587155.06", "grossProfit": "155252", "depreciation": "None", "totalRevenue": "3145368", "costOfRevenue": "2990116", "interestIncome": "None", "incomeBeforeTax": "-409554", "interestExpense": "37031", "operatingIncome": "-4382584.36", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "176502", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "4537789", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2990116", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "700202", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "10176959", "inventory": "119548", "commonStock": "10000100", "currentDebt": "None", "investments": "None", "totalAssets": "40530555", "longTermDebt": "None", "shortTermDebt": "679165", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "4605133", "reportedCurrency": "None", "retainedEarnings": "-6987360", "totalLiabilities": "21153672", "otherCurrentAssets": "20966090", "totalCurrentAssets": "25526630", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "931193", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "15003925", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1733494", "totalShareholderEquity": "19376883", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "13175610", "totalCurrentLiabilities": "20099343", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1054329", "cashAndShortTermInvestments": "3629347", "commonStockSharesOutstanding": "13250000", "intangibleAssetsExcludingGoodwill": "4605133", "cashAndCashEquivalentsAtCarryingValue": "3629347", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4587155.06", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "3158635", "capitalExpenditures": "48404.71", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-10868514", "cashflowFromInvestment": "-46493.34", "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": "700202", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3145368, "cost_of_revenue": 2990116, "gross_profit": 155252, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -558774.59, "depreciation_amortisation": 700202, "ebitda": 141427.41, "interest_expense": 37031, "interest_income": null, "other_non_operating": null, "pretax_income": -409554, "tax_provision": 176502, "effective_tax_rate": null, "net_income": -4587155.06, "net_income_continuing_ops": null, "net_income_to_common": -4587155.06, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3629347, "short_term_investments": null, "net_receivables": 931193, "inventory": 119548, "other_current_assets": null, "total_current_assets": 25526630, "net_ppe": null, "goodwill": 10176959, "intangible_assets": 4605133, "goodwill_and_intangibles": 14782092, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 15003925, "total_assets": 40530555, "short_term_debt": 679165, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 20099343, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1054329, "total_liabilities": 21153672, "total_debt": 679165, "preferred_stock": null, "minority_interest": null, "retained_earnings": -6987360, "total_equity": 19376883, "shares_outstanding": 13250000, "operating_cash_flow": 3158635, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 48404.71, "acquisitions": null, "other_investing": null, "investing_cash_flow": -46493.34, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -10868514, "free_cash_flow": 3207039.71, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-558774.59", "ebitda": "141427.41", "netIncome": "-4587155.06", "grossProfit": "155252", "depreciation": "None", "totalRevenue": "3145368", "costOfRevenue": "2990116", "interestIncome": "None", "incomeBeforeTax": "-409554", "interestExpense": "37031", "operatingIncome": "-4382584.36", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "176502", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "4537789", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2990116", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "700202", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "10176959", "inventory": "119548", "commonStock": "10000100", "currentDebt": "None", "investments": "None", "totalAssets": "40530555", "longTermDebt": "None", "shortTermDebt": "679165", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "4605133", "reportedCurrency": "None", "retainedEarnings": "-6987360", "totalLiabilities": "21153672", "otherCurrentAssets": "20966090", "totalCurrentAssets": "25526630", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "931193", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "15003925", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1733494", "totalShareholderEquity": "19376883", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "13175610", "totalCurrentLiabilities": "20099343", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1054329", "cashAndShortTermInvestments": "3629347", "commonStockSharesOutstanding": "13250000", "intangibleAssetsExcludingGoodwill": "4605133", "cashAndCashEquivalentsAtCarryingValue": "3629347", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4587155.06", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "3158635", "capitalExpenditures": "48404.71", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-10868514", "cashflowFromInvestment": "-46493.34", "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": "700202", "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": "2026-06-06T19:36:08.444400+00:00", "is_restated": false, "income_statement": { "revenue": 401853, "cost_of_revenue": 382018, "gross_profit": 19835, "ebit": -559918, "ebitda": -470460, "pretax_income": -563505, "tax_provision": 22550, "net_income": -586056, "net_income_to_common": -586056, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3629347, "total_current_assets": 25526630, "total_assets": 40530555, "short_term_debt": 679165, "long_term_debt": 911272, "total_debt": 1590437, "total_liabilities": 21153672, "total_equity": 19376883, "shares_outstanding": 13250000, "goodwill_and_intangibles": 14782092 }, "cash_flow": { "operating_cash_flow": 403548, "capital_expenditure": 6184.2, "free_cash_flow": 409732.2, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 21916, "ticker_id": 4891, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:36:08.444400+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-559918", "ebitda": "-470460", "netIncome": "-586056", "grossProfit": "19835", "depreciation": "None", "totalRevenue": "401853", "costOfRevenue": "382018", "interestIncome": "None", "incomeBeforeTax": "-563505", "interestExpense": "4731.10", "operatingIncome": "-559920", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "22550", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "579749", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "382018", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "89458", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "10176959", "inventory": "None", "commonStock": "10000100", "currentDebt": "None", "investments": "None", "totalAssets": "40530555", "longTermDebt": "911272", "shortTermDebt": "679165", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "4605133", "reportedCurrency": "HKD", "retainedEarnings": "-6987360", "totalLiabilities": "21153672", "otherCurrentAssets": "None", "totalCurrentAssets": "25526630", "currentLongTermDebt": "562331", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "931193", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "15003925", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1733494", "totalShareholderEquity": "19376883", "capitalLeaseObligations": "259891", "otherCurrentLiabilities": "13408869", "totalCurrentLiabilities": "20099343", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1054329", "cashAndShortTermInvestments": "3629347", "commonStockSharesOutstanding": "13250000", "intangibleAssetsExcludingGoodwill": "4605133", "cashAndCashEquivalentsAtCarryingValue": "3629347", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-586056", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "403548", "capitalExpenditures": "6184.2", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1388564", "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": "89458", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 401853, "cost_of_revenue": 382018, "gross_profit": 19835, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -559918, "depreciation_amortisation": 89458, "ebitda": -470460, "interest_expense": 4731.1, "interest_income": null, "other_non_operating": null, "pretax_income": -563505, "tax_provision": 22550, "effective_tax_rate": null, "net_income": -586056, "net_income_continuing_ops": null, "net_income_to_common": -586056, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3629347, "short_term_investments": null, "net_receivables": 931193, "inventory": null, "other_current_assets": null, "total_current_assets": 25526630, "net_ppe": null, "goodwill": 10176959, "intangible_assets": 4605133, "goodwill_and_intangibles": 14782092, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 15003925, "total_assets": 40530555, "short_term_debt": 679165, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 20099343, "long_term_debt": 911272, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1054329, "total_liabilities": 21153672, "total_debt": 1590437, "preferred_stock": null, "minority_interest": null, "retained_earnings": -6987360, "total_equity": 19376883, "shares_outstanding": 13250000, "operating_cash_flow": 403548, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 6184.2, "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": -1388564, "free_cash_flow": 409732.2, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-559918", "ebitda": "-470460", "netIncome": "-586056", "grossProfit": "19835", "depreciation": "None", "totalRevenue": "401853", "costOfRevenue": "382018", "interestIncome": "None", "incomeBeforeTax": "-563505", "interestExpense": "4731.10", "operatingIncome": "-559920", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "22550", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "579749", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "382018", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "89458", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "10176959", "inventory": "None", "commonStock": "10000100", "currentDebt": "None", "investments": "None", "totalAssets": "40530555", "longTermDebt": "911272", "shortTermDebt": "679165", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "4605133", "reportedCurrency": "HKD", "retainedEarnings": "-6987360", "totalLiabilities": "21153672", "otherCurrentAssets": "None", "totalCurrentAssets": "25526630", "currentLongTermDebt": "562331", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "931193", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "15003925", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1733494", "totalShareholderEquity": "19376883", "capitalLeaseObligations": "259891", "otherCurrentLiabilities": "13408869", "totalCurrentLiabilities": "20099343", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1054329", "cashAndShortTermInvestments": "3629347", "commonStockSharesOutstanding": "13250000", "intangibleAssetsExcludingGoodwill": "4605133", "cashAndCashEquivalentsAtCarryingValue": "3629347", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-586056", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "403548", "capitalExpenditures": "6184.2", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1388564", "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": "89458", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-03-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:36:08.444400+00:00", "is_restated": false, "income_statement": { "revenue": 5556354.15, "cost_of_revenue": 3631057.73, "gross_profit": 1925296.41, "ebit": -2375179.84, "ebitda": -2305401.09, "pretax_income": -2327575.95, "tax_provision": 75988.12, "net_income": -2403559.21, "net_income_to_common": -2403559.21, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 11388448, "total_current_assets": 13083920, "total_assets": 44111210, "short_term_debt": 722738, "long_term_debt": 1183644, "total_debt": 1906382, "total_liabilities": 20144582, "total_equity": 23966628, "shares_outstanding": 13250000, "goodwill_and_intangibles": 15293773 }, "cash_flow": { "operating_cash_flow": 861836.95, "capital_expenditure": 0, "free_cash_flow": 861836.95, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 21918, "ticker_id": 4891, "period_end_date": "2023-03-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:36:08.444400+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-2375179.84", "ebitda": "-2305401.09", "netIncome": "-2403559.21", "grossProfit": "1925296.41", "depreciation": "None", "totalRevenue": "5556354.15", "costOfRevenue": "3631057.73", "interestIncome": "None", "incomeBeforeTax": "-2327575.95", "interestExpense": "37628.15", "operatingIncome": "-2375183.23", "fiscalDateEnding": "2023-03-31", "incomeTaxExpense": "75988.12", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "4300463.95", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3631057.73", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "69778.75", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "10176959", "inventory": "None", "commonStock": "10000100", "currentDebt": "None", "investments": "None", "totalAssets": "44111210", "longTermDebt": "1183644", "shortTermDebt": "722738", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-03-31", "intangibleAssets": "5116814", "reportedCurrency": "HKD", "retainedEarnings": "-2397615", "totalLiabilities": "20144582", "otherCurrentAssets": "1515479", "totalCurrentAssets": "13083920", "currentLongTermDebt": "608477", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "179993", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "31027290", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2108446", "totalShareholderEquity": "23966628", "capitalLeaseObligations": "316325", "otherCurrentLiabilities": "13586714", "totalCurrentLiabilities": "18758874", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1385708", "cashAndShortTermInvestments": "11388448", "commonStockSharesOutstanding": "13250000", "intangibleAssetsExcludingGoodwill": "5116814", "cashAndCashEquivalentsAtCarryingValue": "11388448", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2403559.21", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "861836.95", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "17770913", "cashflowFromInvestment": "-10024813", "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": "69778.75", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5556354.15, "cost_of_revenue": 3631057.73, "gross_profit": 1925296.41, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2375179.84, "depreciation_amortisation": 69778.75, "ebitda": -2305401.09, "interest_expense": 37628.15, "interest_income": null, "other_non_operating": null, "pretax_income": -2327575.95, "tax_provision": 75988.12, "effective_tax_rate": null, "net_income": -2403559.21, "net_income_continuing_ops": null, "net_income_to_common": -2403559.21, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 11388448, "short_term_investments": null, "net_receivables": 179993, "inventory": null, "other_current_assets": null, "total_current_assets": 13083920, "net_ppe": null, "goodwill": 10176959, "intangible_assets": 5116814, "goodwill_and_intangibles": 15293773, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 31027290, "total_assets": 44111210, "short_term_debt": 722738, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 18758874, "long_term_debt": 1183644, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1385708, "total_liabilities": 20144582, "total_debt": 1906382, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2397615, "total_equity": 23966628, "shares_outstanding": 13250000, "operating_cash_flow": 861836.95, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": -10024813, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 17770913, "free_cash_flow": 861836.95, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-2375179.84", "ebitda": "-2305401.09", "netIncome": "-2403559.21", "grossProfit": "1925296.41", "depreciation": "None", "totalRevenue": "5556354.15", "costOfRevenue": "3631057.73", "interestIncome": "None", "incomeBeforeTax": "-2327575.95", "interestExpense": "37628.15", "operatingIncome": "-2375183.23", "fiscalDateEnding": "2023-03-31", "incomeTaxExpense": "75988.12", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "4300463.95", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3631057.73", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "69778.75", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "10176959", "inventory": "None", "commonStock": "10000100", "currentDebt": "None", "investments": "None", "totalAssets": "44111210", "longTermDebt": "1183644", "shortTermDebt": "722738", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-03-31", "intangibleAssets": "5116814", "reportedCurrency": "HKD", "retainedEarnings": "-2397615", "totalLiabilities": "20144582", "otherCurrentAssets": "1515479", "totalCurrentAssets": "13083920", "currentLongTermDebt": "608477", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "179993", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "31027290", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2108446", "totalShareholderEquity": "23966628", "capitalLeaseObligations": "316325", "otherCurrentLiabilities": "13586714", "totalCurrentLiabilities": "18758874", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1385708", "cashAndShortTermInvestments": "11388448", "commonStockSharesOutstanding": "13250000", "intangibleAssetsExcludingGoodwill": "5116814", "cashAndCashEquivalentsAtCarryingValue": "11388448", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2403559.21", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "861836.95", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "17770913", "cashflowFromInvestment": "-10024813", "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": "69778.75", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-09-30", "period_type": "quarterly", "fiscal_year": 2022, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:36:08.444400+00:00", "is_restated": false, "income_statement": { "revenue": null, "cost_of_revenue": null, "gross_profit": null, "ebit": null, "ebitda": null, "pretax_income": null, "tax_provision": null, "net_income": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2801810, "total_current_assets": 6107874, "total_assets": 6556721, "short_term_debt": 792784, "long_term_debt": 1469529, "total_debt": 2262313, "total_liabilities": 10780310, "total_equity": -4223589, "shares_outstanding": 15000000, "goodwill_and_intangibles": 0 }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": null, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 21919, "ticker_id": 4891, "period_end_date": "2022-09-30", "period_type": "quarterly", "fiscal_year": 2022, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:36:08.444400+00:00", "is_restated": false, "raw_data": { "balance": { "goodwill": "0", "inventory": "None", "commonStock": "20000", "currentDebt": "None", "investments": "None", "totalAssets": "6556721", "longTermDebt": "1469529", "shortTermDebt": "792784", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-09-30", "intangibleAssets": "None", "reportedCurrency": "HKD", "retainedEarnings": "-4243589", "totalLiabilities": "10780310", "otherCurrentAssets": "1958324", "totalCurrentAssets": "6107874", "currentLongTermDebt": "681046", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1347740", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "448847", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2522210", "totalShareholderEquity": "-4223589", "capitalLeaseObligations": "371635", "otherCurrentLiabilities": "1723273", "totalCurrentLiabilities": "9050884", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1729426", "cashAndShortTermInvestments": "2801810", "commonStockSharesOutstanding": "15000000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "2801810", "accumulatedDepreciationAmortizationPPE": "None" } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2801810, "short_term_investments": null, "net_receivables": 1347740, "inventory": null, "other_current_assets": null, "total_current_assets": 6107874, "net_ppe": null, "goodwill": 0, "intangible_assets": null, "goodwill_and_intangibles": 0, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 448847, "total_assets": 6556721, "short_term_debt": 792784, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 9050884, "long_term_debt": 1469529, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1729426, "total_liabilities": 10780310, "total_debt": 2262313, "preferred_stock": null, "minority_interest": null, "retained_earnings": -4243589, "total_equity": -4223589, "shares_outstanding": 15000000, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "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": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "balance": { "goodwill": "0", "inventory": "None", "commonStock": "20000", "currentDebt": "None", "investments": "None", "totalAssets": "6556721", "longTermDebt": "1469529", "shortTermDebt": "792784", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-09-30", "intangibleAssets": "None", "reportedCurrency": "HKD", "retainedEarnings": "-4243589", "totalLiabilities": "10780310", "otherCurrentAssets": "1958324", "totalCurrentAssets": "6107874", "currentLongTermDebt": "681046", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1347740", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "448847", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2522210", "totalShareholderEquity": "-4223589", "capitalLeaseObligations": "371635", "otherCurrentLiabilities": "1723273", "totalCurrentLiabilities": "9050884", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1729426", "cashAndShortTermInvestments": "2801810", "commonStockSharesOutstanding": "15000000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "2801810", "accumulatedDepreciationAmortizationPPE": "None" } } }, { "period_end_date": "2021-09-30", "period_type": "quarterly", "fiscal_year": 2021, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:36:08.444400+00:00", "is_restated": false, "income_statement": { "revenue": null, "cost_of_revenue": null, "gross_profit": null, "ebit": null, "ebitda": null, "pretax_income": null, "tax_provision": null, "net_income": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1437791, "total_current_assets": 4033213, "total_assets": 4744833, "short_term_debt": 727282, "long_term_debt": null, "total_debt": 727282, "total_liabilities": 6304868, "total_equity": -1560035, "shares_outstanding": null, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": null, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 21921, "ticker_id": 4891, "period_end_date": "2021-09-30", "period_type": "quarterly", "fiscal_year": 2021, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:36:08.444400+00:00", "is_restated": false, "raw_data": { "balance": { "goodwill": "None", "inventory": "None", "commonStock": "20000", "currentDebt": "None", "investments": "None", "totalAssets": "4744833", "longTermDebt": "None", "shortTermDebt": "727282", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-09-30", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "-1580035", "totalLiabilities": "6304868", "otherCurrentAssets": "461000", "totalCurrentAssets": "4033213", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2134422", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "711620", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3249492", "totalShareholderEquity": "-1560035", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1351561", "totalCurrentLiabilities": "3782658", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2522210", "cashAndShortTermInvestments": "1437791", "commonStockSharesOutstanding": "None", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1437791", "accumulatedDepreciationAmortizationPPE": "None" } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1437791, "short_term_investments": null, "net_receivables": 2134422, "inventory": null, "other_current_assets": null, "total_current_assets": 4033213, "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": 711620, "total_assets": 4744833, "short_term_debt": 727282, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3782658, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2522210, "total_liabilities": 6304868, "total_debt": 727282, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1580035, "total_equity": -1560035, "shares_outstanding": null, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "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": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "balance": { "goodwill": "None", "inventory": "None", "commonStock": "20000", "currentDebt": "None", "investments": "None", "totalAssets": "4744833", "longTermDebt": "None", "shortTermDebt": "727282", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-09-30", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "-1580035", "totalLiabilities": "6304868", "otherCurrentAssets": "461000", "totalCurrentAssets": "4033213", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2134422", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "711620", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3249492", "totalShareholderEquity": "-1560035", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1351561", "totalCurrentLiabilities": "3782658", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2522210", "cashAndShortTermInvestments": "1437791", "commonStockSharesOutstanding": "None", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1437791", "accumulatedDepreciationAmortizationPPE": "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": 5, "quarterly_financial_periods": 11, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-09-30" }, "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" ] } } }