{ "ticker": { "uuid": "5cfa0bc1-495b-4070-82d7-cd99543d46ca", "symbol": "FEBO", "name": "Fenbo Holdings Limited Ordinary Shares", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Technology", "industry": "Consumer Electronics", "page_url": "https://sharemaestro.com/factors/ticker/5cfa0bc1-495b-4070-82d7-cd99543d46ca/", "api_url": "https://sharemaestro.com/factors/api/tickers/5cfa0bc1-495b-4070-82d7-cd99543d46ca/" }, "ticker_metadata": { "id": 6010, "uuid": "5cfa0bc1-495b-4070-82d7-cd99543d46ca", "symbol": "FEBO", "name": "Fenbo Holdings Limited Ordinary Shares", "asset_type": "equity", "market_cap": 9320200, "stock_exchange_id": 2, "industry": "Consumer Electronics", "sector": "Technology", "description": "Fenbo Holdings Limited, manufactures and sells personal care electric appliances and toys products.", "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": "5cfa0bc1-495b-4070-82d7-cd99543d46ca", "symbol": "FEBO", "name": "Fenbo Holdings Limited Ordinary Shares", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Technology", "industry": "Consumer Electronics", "page_url": "https://sharemaestro.com/factors/ticker/5cfa0bc1-495b-4070-82d7-cd99543d46ca/", "api_url": "https://sharemaestro.com/factors/api/tickers/5cfa0bc1-495b-4070-82d7-cd99543d46ca/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.6, "value": 0.53, "quality": 0.53, "momentum": 0.53, "coverage": 0.788, "confidence": 0.788, "delta": null }, "headline_factors": { "price": 0.84, "market_cap": 9292500, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": null, "shareholder_yield": 0, "roe": -0.4346, "piotroski_f_score": 4, "momentum_12_1": -0.0822, "volatility_252d": 0.838 }, "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": "2025-06-30", "financials_age_days": 342, "has_full_data": false, "completeness_score": 0.7143, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:47:36.635776+00:00", "batch_id": "" }, "size": { "price_close": 0.84, "market_cap": 9292500, "market_cap_usd": 9292500, "enterprise_value": 9292500, "shares_outstanding": 11062500, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 0.2608, "ptbv_ratio": 0.2608, "ps_ratio": 0.0699, "pcf_ratio": null, "pfcf_ratio": -0.4437, "ev_ebitda": null, "ev_ebit": -0.7046, "ev_sales": 0.0699, "ev_fcf": -0.4437, "earnings_yield": null, "fcf_yield": -2.2536, "price_to_sales": 0.0699, "price_to_book": 0.2608, "price_to_cashflow": null, "ebitda_to_ev": null, "sales_yield": 14.3026 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.1868, "operating_margin": -0.0992, "net_margin": -0.1165, "ebitda_margin": -0.0441, "fcf_margin": -0.1576, "roe": -0.4346, "roa": -0.2168, "roic": -0.4158, "roc_greenblatt": null, "asset_turnover": 1.8608, "cash_conversion": 1.3527, "accruals_ratio": 0.0821, "sbc_to_revenue": null, "piotroski_f_score": 4, "altman_z_score": 1.9723, "earnings_stability_5y": null, "revenue_stability_5y": 0.09, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.3475, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 1.0049, "net_debt_to_ebitda": 2.0199, "debt_to_assets": 0.1008, "interest_coverage": -23.8931, "current_ratio": 2.0663, "quick_ratio": 1.7249, "net_debt": -11836839, "local_beta": -0.0026, "volatility_252d": 0.838, "volatility_60d": 1.9349, "max_drawdown_12m": -0.4054, "risk_adjusted_momentum": -0.0981 }, "growth": { "revenue_growth_1y": null, "revenue_growth_3y_cagr": -0.0198, "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": -0.9025, "revenue_growth": null, "earnings_growth": null }, "momentum": { "price_return_1m": -0.2364, "price_return_3m": -0.1683, "price_return_6m": 0.1732, "price_return_9m": 0.1969, "price_return_12m": -0.2991, "price_return_12m_ex1m": -0.0822, "momentum_6m": 0.1732, "momentum_12m": -0.2991, "momentum_12_1": -0.0822, "distance_from_52w_high": -0.4, "distance_from_52w_low": 0.2727, "relative_strength": -0.4571 }, "raw_ttm": { "revenue_ttm": 132907000, "gross_profit_ttm": 24823000, "ebit_ttm": -13189000, "ebitda_ttm": -5860000, "net_income_ttm": -15482000, "eps_diluted_ttm": -1.3995, "operating_cash_flow_ttm": -21347000, "capital_expenditure_ttm": 405000, "fcf_ttm": -20942000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 552000, "cash_and_equivalents": 19039134, "total_current_assets": 59319203, "total_current_liabilities": 28708193, "net_ppe": null, "total_assets": 71425022, "total_debt": 7202295, "total_equity": 35624519, "net_working_capital": 18774171, "book_value_per_share": 3.2203, "retained_earnings": 2595746, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 3.2203 }, "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": 47, "quality_composite": 47, "momentum_composite": 47, "growth_composite": 47, "yield_composite": 47, "svqf_composite": 47, "vc1_composite": 47, "vc2_composite": 47, "vc3_composite": 47, "trending_value_composite": null, "overall_composite": 40, "quality_value_composite": 0.53, "os_score": 0.6, "value_percentile": 0.53, "quality_percentile": 0.53, "momentum_percentile": 0.53, "factor_coverage": 0.788, "signal_confidence": 0.788, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 57, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 1105, "ticker_id": 6010, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-06-30", "financials_age_days": 342, "has_full_data": false, "completeness_score": 0.7143, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:47:36.635776+00:00", "batch_id": "", "os_score_delta": null, "price_close": 0.84, "market_cap": 9292500, "market_cap_usd": 9292500, "enterprise_value": 9292500, "shares_outstanding": 11062500, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.26084563, "ptbv_ratio": 0.26084563, "ps_ratio": 0.06991731, "pcf_ratio": null, "pfcf_ratio": -0.44372553, "ev_ebitda": null, "ev_ebit": -0.70456441, "ev_sales": 0.06991731, "ev_fcf": -0.44372553, "earnings_yield": null, "fcf_yield": -2.25364541, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.1867697, "operating_margin": -0.0992348, "net_margin": -0.11648747, "ebitda_margin": -0.04409098, "fcf_margin": -0.15756883, "roe": -0.43458832, "roa": -0.21675877, "roic": -0.415835, "roc_greenblatt": null, "asset_turnover": 1.86079047, "cash_conversion": 1.35266761, "accruals_ratio": 0.08211408, "sbc_to_revenue": null, "debt_to_equity": 1.00493994, "net_debt_to_ebitda": 2.0199384, "debt_to_assets": 0.10083714, "interest_coverage": -23.89311594, "current_ratio": 2.06628132, "quick_ratio": 1.72487924, "net_debt": -11836839, "revenue_growth_1y": null, "revenue_growth_3y_cagr": -0.01980679, "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": -0.90249104, "piotroski_f_score": 4, "altman_z_score": 1.9723361, "earnings_stability_5y": null, "revenue_stability_5y": 0.090049, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.23636364, "price_return_3m": -0.16831683, "price_return_6m": 0.17318436, "price_return_9m": 0.1969222, "price_return_12m": -0.2991239, "price_return_12m_ex1m": -0.08218607, "distance_from_52w_high": -0.4, "distance_from_52w_low": 0.27272727, "relative_strength": -0.45706496, "local_beta": -0.0026, "volatility_252d": 0.837997, "volatility_60d": 1.934942, "max_drawdown_12m": -0.40540541, "revenue_ttm": 132907000, "gross_profit_ttm": 24823000, "ebit_ttm": -13189000, "ebitda_ttm": -5860000, "net_income_ttm": -15482000, "eps_diluted_ttm": -1.39950282, "operating_cash_flow_ttm": -21347000, "capital_expenditure_ttm": 405000, "fcf_ttm": -20942000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 552000, "cash_and_equivalents": 19039134, "total_current_assets": 59319203, "total_current_liabilities": 28708193, "net_ppe": null, "total_assets": 71425022, "total_debt": 7202295, "total_equity": 35624519, "net_working_capital": 18774171, "book_value_per_share": 3.2202955, "retained_earnings": 2595746, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 3.2202955, "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": 47, "quality_composite": 47, "momentum_composite": 47, "growth_composite": 47, "yield_composite": 47, "svqf_composite": 47, "vc1_composite": 47, "vc2_composite": 47, "vc3_composite": 47, "trending_value_composite": null, "overall_composite": 40, "factor_coverage": 0.788, "signal_confidence": 0.788, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 57, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 0.84, "os": 0.6, "value": 0.53, "quality": 0.53, "momentum": 0.53, "confidence": 0.788, "coverage": 0.788, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": -0.4346, "momentum_12_1": -0.0822, "complete_fields": { "id": 1105, "ticker_id": 6010, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-06-30", "financials_age_days": 342, "has_full_data": false, "completeness_score": 0.7143, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:47:36.635776+00:00", "batch_id": "", "os_score_delta": null, "price_close": 0.84, "market_cap": 9292500, "market_cap_usd": 9292500, "enterprise_value": 9292500, "shares_outstanding": 11062500, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.26084563, "ptbv_ratio": 0.26084563, "ps_ratio": 0.06991731, "pcf_ratio": null, "pfcf_ratio": -0.44372553, "ev_ebitda": null, "ev_ebit": -0.70456441, "ev_sales": 0.06991731, "ev_fcf": -0.44372553, "earnings_yield": null, "fcf_yield": -2.25364541, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.1867697, "operating_margin": -0.0992348, "net_margin": -0.11648747, "ebitda_margin": -0.04409098, "fcf_margin": -0.15756883, "roe": -0.43458832, "roa": -0.21675877, "roic": -0.415835, "roc_greenblatt": null, "asset_turnover": 1.86079047, "cash_conversion": 1.35266761, "accruals_ratio": 0.08211408, "sbc_to_revenue": null, "debt_to_equity": 1.00493994, "net_debt_to_ebitda": 2.0199384, "debt_to_assets": 0.10083714, "interest_coverage": -23.89311594, "current_ratio": 2.06628132, "quick_ratio": 1.72487924, "net_debt": -11836839, "revenue_growth_1y": null, "revenue_growth_3y_cagr": -0.01980679, "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": -0.90249104, "piotroski_f_score": 4, "altman_z_score": 1.9723361, "earnings_stability_5y": null, "revenue_stability_5y": 0.090049, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.23636364, "price_return_3m": -0.16831683, "price_return_6m": 0.17318436, "price_return_9m": 0.1969222, "price_return_12m": -0.2991239, "price_return_12m_ex1m": -0.08218607, "distance_from_52w_high": -0.4, "distance_from_52w_low": 0.27272727, "relative_strength": -0.45706496, "local_beta": -0.0026, "volatility_252d": 0.837997, "volatility_60d": 1.934942, "max_drawdown_12m": -0.40540541, "revenue_ttm": 132907000, "gross_profit_ttm": 24823000, "ebit_ttm": -13189000, "ebitda_ttm": -5860000, "net_income_ttm": -15482000, "eps_diluted_ttm": -1.39950282, "operating_cash_flow_ttm": -21347000, "capital_expenditure_ttm": 405000, "fcf_ttm": -20942000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 552000, "cash_and_equivalents": 19039134, "total_current_assets": 59319203, "total_current_liabilities": 28708193, "net_ppe": null, "total_assets": 71425022, "total_debt": 7202295, "total_equity": 35624519, "net_working_capital": 18774171, "book_value_per_share": 3.2202955, "retained_earnings": 2595746, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 3.2202955, "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": 47, "quality_composite": 47, "momentum_composite": 47, "growth_composite": 47, "yield_composite": 47, "svqf_composite": 47, "vc1_composite": 47, "vc2_composite": 47, "vc3_composite": 47, "trending_value_composite": null, "overall_composite": 40, "factor_coverage": 0.788, "signal_confidence": 0.788, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 57, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-06-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:48:34.290048+00:00", "is_restated": false, "income_statement": { "revenue": 132907000, "cost_of_revenue": 108084000, "gross_profit": 24823000, "ebit": -13189000, "ebitda": -5860000, "pretax_income": -13741000, "tax_provision": 1741000, "net_income": -15482000, "net_income_to_common": -15482000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 27476000, "total_current_assets": 79999000, "total_assets": 96412000, "short_term_debt": 16822000, "long_term_debt": null, "total_debt": 16822000, "total_liabilities": 50896000, "total_equity": 45516000, "shares_outstanding": 11000000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -21347000, "capital_expenditure": 405000, "free_cash_flow": -20942000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 69889, "ticker_id": 6010, "period_end_date": "2025-06-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:48:34.290048+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-13189000", "ebitda": "-5860000", "netIncome": "-15482000", "grossProfit": "24823000", "depreciation": "None", "totalRevenue": "132907000", "costOfRevenue": "108084000", "interestIncome": "275000", "incomeBeforeTax": "-13741000", "interestExpense": "552000", "operatingIncome": "-13763000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "1741000", "reportedCurrency": "HKD", "netInterestIncome": "-277000", "nonInterestIncome": "None", "operatingExpenses": "38586000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "108084000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7329000", "sellingGeneralAndAdministrative": "33563000", "netIncomeFromContinuingOperations": "-15482000" }, "balance": { "goodwill": "None", "inventory": "11502000", "commonStock": "9000", "currentDebt": "None", "investments": "None", "totalAssets": "96412000", "longTermDebt": "None", "shortTermDebt": "16822000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "HKD", "retainedEarnings": "13239000", "totalLiabilities": "50896000", "otherCurrentAssets": "1977000", "totalCurrentAssets": "79999000", "currentLongTermDebt": "11000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "39044000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "16413000", "currentAccountsPayable": "15223000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "26304000", "totalShareholderEquity": "45516000", "capitalLeaseObligations": "15304000", "otherCurrentLiabilities": "9364000", "totalCurrentLiabilities": "41414000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "9482000", "cashAndShortTermInvestments": "27476000", "commonStockSharesOutstanding": "11000000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "27476000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-15482000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "HKD", "changeInInventory": "1981000", "operatingCashflow": "-21347000", "capitalExpenditures": "405000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2719000", "cashflowFromInvestment": "-405000", "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": "7329000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 132907000, "cost_of_revenue": 108084000, "gross_profit": 24823000, "research_and_development": null, "selling_general_admin": 33563000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -13189000, "depreciation_amortisation": 7329000, "ebitda": -5860000, "interest_expense": 552000, "interest_income": null, "other_non_operating": null, "pretax_income": -13741000, "tax_provision": 1741000, "effective_tax_rate": null, "net_income": -15482000, "net_income_continuing_ops": -15482000, "net_income_to_common": -15482000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 27476000, "short_term_investments": null, "net_receivables": 39044000, "inventory": 11502000, "other_current_assets": null, "total_current_assets": 79999000, "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": 16413000, "total_assets": 96412000, "short_term_debt": 16822000, "accounts_payable": 15223000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 41414000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 9482000, "total_liabilities": 50896000, "total_debt": 16822000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 13239000, "total_equity": 45516000, "shares_outstanding": 11000000, "operating_cash_flow": -21347000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 405000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -405000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 2719000, "free_cash_flow": -20942000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-13189000", "ebitda": "-5860000", "netIncome": "-15482000", "grossProfit": "24823000", "depreciation": "None", "totalRevenue": "132907000", "costOfRevenue": "108084000", "interestIncome": "275000", "incomeBeforeTax": "-13741000", "interestExpense": "552000", "operatingIncome": "-13763000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "1741000", "reportedCurrency": "HKD", "netInterestIncome": "-277000", "nonInterestIncome": "None", "operatingExpenses": "38586000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "108084000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7329000", "sellingGeneralAndAdministrative": "33563000", "netIncomeFromContinuingOperations": "-15482000" }, "balance": { "goodwill": "None", "inventory": "11502000", "commonStock": "9000", "currentDebt": "None", "investments": "None", "totalAssets": "96412000", "longTermDebt": "None", "shortTermDebt": "16822000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "HKD", "retainedEarnings": "13239000", "totalLiabilities": "50896000", "otherCurrentAssets": "1977000", "totalCurrentAssets": "79999000", "currentLongTermDebt": "11000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "39044000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "16413000", "currentAccountsPayable": "15223000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "26304000", "totalShareholderEquity": "45516000", "capitalLeaseObligations": "15304000", "otherCurrentLiabilities": "9364000", "totalCurrentLiabilities": "41414000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "9482000", "cashAndShortTermInvestments": "27476000", "commonStockSharesOutstanding": "11000000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "27476000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-15482000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "HKD", "changeInInventory": "1981000", "operatingCashflow": "-21347000", "capitalExpenditures": "405000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2719000", "cashflowFromInvestment": "-405000", "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": "7329000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:48:34.290048+00:00", "is_restated": false, "income_statement": { "revenue": 118805855, "cost_of_revenue": 97009104, "gross_profit": 21796751, "ebit": 2943975, "ebitda": 49141731, "pretax_income": -10393714, "tax_provision": 1022972.64, "net_income": -11416686, "net_income_to_common": -11416686, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 361882427, "total_current_assets": 97938033, "total_assets": 102983287, "short_term_debt": 89958465, "long_term_debt": null, "total_debt": 89958465, "total_liabilities": 43204218, "total_equity": 466787880, "shares_outstanding": 11000000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 9703153.16, "capital_expenditure": 283269.71, "free_cash_flow": 9986422.87, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 69893, "ticker_id": 6010, "period_end_date": "2024-06-30", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:48:34.290048+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "2943975", "ebitda": "49141731", "netIncome": "-11416686", "grossProfit": "21796751", "depreciation": "None", "totalRevenue": "118805855", "costOfRevenue": "97009104", "interestIncome": "84000", "incomeBeforeTax": "-10393714", "interestExpense": "13337689", "operatingIncome": "-3045491.06", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "1022972.64", "reportedCurrency": "HKD", "netInterestIncome": "-1624000", "nonInterestIncome": "None", "operatingExpenses": "22438553", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "97009104", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "46197756", "sellingGeneralAndAdministrative": "2576153", "netIncomeFromContinuingOperations": "-1462000" }, "balance": { "goodwill": "None", "inventory": "14088738", "commonStock": "70280.56", "currentDebt": "None", "investments": "None", "totalAssets": "102983287", "longTermDebt": "None", "shortTermDebt": "89958465", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "28722471", "totalLiabilities": "43204218", "otherCurrentAssets": "5672140.88", "totalCurrentAssets": "97938033", "currentLongTermDebt": "11000000", "longTermInvestments": "None", "shortTermInvestments": "-315538049", "currentNetReceivables": "31487652", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5045254.19", "currentAccountsPayable": "144325040", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "119148980", "totalShareholderEquity": "466787880", "capitalLeaseObligations": "4258000", "otherCurrentLiabilities": "-116398040.87", "totalCurrentLiabilities": "335816147", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1546172.38", "cashAndShortTermInvestments": "361882427", "commonStockSharesOutstanding": "11000000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "361882427", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1458259.21", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "HKD", "changeInInventory": "11518203", "operatingCashflow": "9703153.16", "capitalExpenditures": "283269.71", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "23300224", "cashflowFromInvestment": "-283269.71", "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": "5900888.81", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 118805855, "cost_of_revenue": 97009104, "gross_profit": 21796751, "research_and_development": null, "selling_general_admin": 2576153, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2943975, "depreciation_amortisation": 46197756, "ebitda": 49141731, "interest_expense": 13337689, "interest_income": null, "other_non_operating": null, "pretax_income": -10393714, "tax_provision": 1022972.64, "effective_tax_rate": null, "net_income": -11416686, "net_income_continuing_ops": -1462000, "net_income_to_common": -11416686, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 361882427, "short_term_investments": -315538049, "net_receivables": 31487652, "inventory": 14088738, "other_current_assets": null, "total_current_assets": 97938033, "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": 5045254.19, "total_assets": 102983287, "short_term_debt": 89958465, "accounts_payable": 144325040, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 335816147, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1546172.38, "total_liabilities": 43204218, "total_debt": 89958465, "preferred_stock": null, "minority_interest": null, "retained_earnings": 28722471, "total_equity": 466787880, "shares_outstanding": 11000000, "operating_cash_flow": 9703153.16, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 283269.71, "acquisitions": null, "other_investing": null, "investing_cash_flow": -283269.71, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 23300224, "free_cash_flow": 9986422.87, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "2943975", "ebitda": "49141731", "netIncome": "-11416686", "grossProfit": "21796751", "depreciation": "None", "totalRevenue": "118805855", "costOfRevenue": "97009104", "interestIncome": "84000", "incomeBeforeTax": "-10393714", "interestExpense": "13337689", "operatingIncome": "-3045491.06", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "1022972.64", "reportedCurrency": "HKD", "netInterestIncome": "-1624000", "nonInterestIncome": "None", "operatingExpenses": "22438553", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "97009104", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "46197756", "sellingGeneralAndAdministrative": "2576153", "netIncomeFromContinuingOperations": "-1462000" }, "balance": { "goodwill": "None", "inventory": "14088738", "commonStock": "70280.56", "currentDebt": "None", "investments": "None", "totalAssets": "102983287", "longTermDebt": "None", "shortTermDebt": "89958465", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "28722471", "totalLiabilities": "43204218", "otherCurrentAssets": "5672140.88", "totalCurrentAssets": "97938033", "currentLongTermDebt": "11000000", "longTermInvestments": "None", "shortTermInvestments": "-315538049", "currentNetReceivables": "31487652", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5045254.19", "currentAccountsPayable": "144325040", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "119148980", "totalShareholderEquity": "466787880", "capitalLeaseObligations": "4258000", "otherCurrentLiabilities": "-116398040.87", "totalCurrentLiabilities": "335816147", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1546172.38", "cashAndShortTermInvestments": "361882427", "commonStockSharesOutstanding": "11000000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "361882427", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1458259.21", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "HKD", "changeInInventory": "11518203", "operatingCashflow": "9703153.16", "capitalExpenditures": "283269.71", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "23300224", "cashflowFromInvestment": "-283269.71", "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": "5900888.81", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:48:34.290048+00:00", "is_restated": false, "income_statement": { "revenue": 119302142, "cost_of_revenue": 100533132, "gross_profit": 18769009, "ebit": 10546000, "ebitda": 16090202.84, "pretax_income": 8933106.62, "tax_provision": 310888.27, "net_income": 8622218.35, "net_income_to_common": 8622218.35, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 13848892, "total_current_assets": 69397427, "total_assets": 79912307, "short_term_debt": 16621866, "long_term_debt": null, "total_debt": 16621866, "total_liabilities": 43878988, "total_equity": 36033311, "shares_outstanding": 11000000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 5674740.95, "capital_expenditure": 552028.78, "free_cash_flow": 6226769.73, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 69897, "ticker_id": 6010, "period_end_date": "2023-06-30", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:48:34.290048+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "10546000", "ebitda": "16090202.84", "netIncome": "8622218.35", "grossProfit": "18769009", "depreciation": "None", "totalRevenue": "119302142", "costOfRevenue": "100533132", "interestIncome": "20000", "incomeBeforeTax": "8933106.62", "interestExpense": "12335969", "operatingIncome": "-2451276.48", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "310888.27", "reportedCurrency": "HKD", "netInterestIncome": "-1561000", "nonInterestIncome": "None", "operatingExpenses": "21220247", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "100533132", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5544202.84", "sellingGeneralAndAdministrative": "2396365", "netIncomeFromContinuingOperations": "8653000" }, "balance": { "goodwill": "None", "inventory": "15855294", "commonStock": "7997.63", "currentDebt": "None", "investments": "None", "totalAssets": "79912307", "longTermDebt": "None", "shortTermDebt": "16621866", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "30174054", "totalLiabilities": "43878988", "otherCurrentAssets": "18593418", "totalCurrentAssets": "69397427", "currentLongTermDebt": "11000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "280582831", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10514880", "currentAccountsPayable": "107660787", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "19172312", "totalShareholderEquity": "36033311", "capitalLeaseObligations": "8178000", "otherCurrentLiabilities": "-8113645", "totalCurrentLiabilities": "41327744", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2551236.07", "cashAndShortTermInvestments": "13848892", "commonStockSharesOutstanding": "11000000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "13848892", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "8622218.35", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "4201993.19", "operatingCashflow": "5674740.95", "capitalExpenditures": "552028.78", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "5016089.14", "cashflowFromInvestment": "-552028.78", "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": "5544202.84", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 119302142, "cost_of_revenue": 100533132, "gross_profit": 18769009, "research_and_development": null, "selling_general_admin": 2396365, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 10546000, "depreciation_amortisation": 5544202.84, "ebitda": 16090202.84, "interest_expense": 12335969, "interest_income": null, "other_non_operating": null, "pretax_income": 8933106.62, "tax_provision": 310888.27, "effective_tax_rate": null, "net_income": 8622218.35, "net_income_continuing_ops": 8653000, "net_income_to_common": 8622218.35, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 13848892, "short_term_investments": null, "net_receivables": 280582831, "inventory": 15855294, "other_current_assets": null, "total_current_assets": 69397427, "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": 10514880, "total_assets": 79912307, "short_term_debt": 16621866, "accounts_payable": 107660787, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 41327744, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2551236.07, "total_liabilities": 43878988, "total_debt": 16621866, "preferred_stock": null, "minority_interest": null, "retained_earnings": 30174054, "total_equity": 36033311, "shares_outstanding": 11000000, "operating_cash_flow": 5674740.95, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 552028.78, "acquisitions": null, "other_investing": null, "investing_cash_flow": -552028.78, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 5016089.14, "free_cash_flow": 6226769.73, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "10546000", "ebitda": "16090202.84", "netIncome": "8622218.35", "grossProfit": "18769009", "depreciation": "None", "totalRevenue": "119302142", "costOfRevenue": "100533132", "interestIncome": "20000", "incomeBeforeTax": "8933106.62", "interestExpense": "12335969", "operatingIncome": "-2451276.48", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "310888.27", "reportedCurrency": "HKD", "netInterestIncome": "-1561000", "nonInterestIncome": "None", "operatingExpenses": "21220247", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "100533132", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5544202.84", "sellingGeneralAndAdministrative": "2396365", "netIncomeFromContinuingOperations": "8653000" }, "balance": { "goodwill": "None", "inventory": "15855294", "commonStock": "7997.63", "currentDebt": "None", "investments": "None", "totalAssets": "79912307", "longTermDebt": "None", "shortTermDebt": "16621866", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "30174054", "totalLiabilities": "43878988", "otherCurrentAssets": "18593418", "totalCurrentAssets": "69397427", "currentLongTermDebt": "11000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "280582831", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10514880", "currentAccountsPayable": "107660787", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "19172312", "totalShareholderEquity": "36033311", "capitalLeaseObligations": "8178000", "otherCurrentLiabilities": "-8113645", "totalCurrentLiabilities": "41327744", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2551236.07", "cashAndShortTermInvestments": "13848892", "commonStockSharesOutstanding": "11000000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "13848892", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "8622218.35", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "4201993.19", "operatingCashflow": "5674740.95", "capitalExpenditures": "552028.78", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "5016089.14", "cashflowFromInvestment": "-552028.78", "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": "5544202.84", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-06-30", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:48:34.290048+00:00", "is_restated": false, "income_statement": { "revenue": 141127870, "cost_of_revenue": 117843804, "gross_profit": 23284065, "ebit": 5223000, "ebitda": 11321132.67, "pretax_income": 3657474.53, "tax_provision": 2830882.12, "net_income": 826592.41, "net_income_to_common": 826592.41, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3996509.19, "total_current_assets": 77908046, "total_assets": 94148142, "short_term_debt": 16522047, "long_term_debt": null, "total_debt": 16522047, "total_liabilities": 56669307, "total_equity": 37478835, "shares_outstanding": 11000000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 5915000, "capital_expenditure": 27000, "free_cash_flow": 5942000, "dividends_paid": 3370000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 69902, "ticker_id": 6010, "period_end_date": "2022-06-30", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:48:34.290048+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "5223000", "ebitda": "11321132.67", "netIncome": "826592.41", "grossProfit": "23284065", "depreciation": "None", "totalRevenue": "141127870", "costOfRevenue": "117843804", "interestIncome": "17000", "incomeBeforeTax": "3657474.53", "interestExpense": "12296351", "operatingIncome": "3327422.36", "fiscalDateEnding": "2022-06-30", "incomeTaxExpense": "2830882.12", "reportedCurrency": "HKD", "netInterestIncome": "-1560000", "nonInterestIncome": "None", "operatingExpenses": "19956619", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "117843804", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6098132.67", "sellingGeneralAndAdministrative": "2165442", "netIncomeFromContinuingOperations": "824000" }, "balance": { "goodwill": "None", "inventory": "21510771", "commonStock": "8001.03", "currentDebt": "None", "investments": "None", "totalAssets": "94148142", "longTermDebt": "None", "shortTermDebt": "16522047", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-06-30", "intangibleAssets": "None", "reportedCurrency": "HKD", "retainedEarnings": "31534067", "totalLiabilities": "56669307", "otherCurrentAssets": "-6742111.55", "totalCurrentAssets": "77908046", "currentLongTermDebt": "11000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "51237610", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "16240088", "currentAccountsPayable": "149185855", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "25375271", "totalShareholderEquity": "37478835", "capitalLeaseObligations": "14372000", "otherCurrentLiabilities": "-44856759.20", "totalCurrentLiabilities": "47817166", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "8852141.15", "cashAndShortTermInvestments": "3996509.19", "commonStockSharesOutstanding": "11000000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "3996509.19", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "824000", "profitLoss": "None", "dividendPayout": "3370000", "fiscalDateEnding": "2022-06-30", "reportedCurrency": "HKD", "changeInInventory": "-1948000", "operatingCashflow": "5915000", "capitalExpenditures": "27000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5194000", "cashflowFromInvestment": "-27085", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3370000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6079000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 141127870, "cost_of_revenue": 117843804, "gross_profit": 23284065, "research_and_development": null, "selling_general_admin": 2165442, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 5223000, "depreciation_amortisation": 6098132.67, "ebitda": 11321132.67, "interest_expense": 12296351, "interest_income": null, "other_non_operating": null, "pretax_income": 3657474.53, "tax_provision": 2830882.12, "effective_tax_rate": null, "net_income": 826592.41, "net_income_continuing_ops": 824000, "net_income_to_common": 826592.41, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3996509.19, "short_term_investments": null, "net_receivables": 51237610, "inventory": 21510771, "other_current_assets": null, "total_current_assets": 77908046, "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": 16240088, "total_assets": 94148142, "short_term_debt": 16522047, "accounts_payable": 149185855, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 47817166, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 8852141.15, "total_liabilities": 56669307, "total_debt": 16522047, "preferred_stock": null, "minority_interest": null, "retained_earnings": 31534067, "total_equity": 37478835, "shares_outstanding": 11000000, "operating_cash_flow": 5915000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 27000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -27085, "dividends_paid": 3370000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -5194000, "free_cash_flow": 5942000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "5223000", "ebitda": "11321132.67", "netIncome": "826592.41", "grossProfit": "23284065", "depreciation": "None", "totalRevenue": "141127870", "costOfRevenue": "117843804", "interestIncome": "17000", "incomeBeforeTax": "3657474.53", "interestExpense": "12296351", "operatingIncome": "3327422.36", "fiscalDateEnding": "2022-06-30", "incomeTaxExpense": "2830882.12", "reportedCurrency": "HKD", "netInterestIncome": "-1560000", "nonInterestIncome": "None", "operatingExpenses": "19956619", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "117843804", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6098132.67", "sellingGeneralAndAdministrative": "2165442", "netIncomeFromContinuingOperations": "824000" }, "balance": { "goodwill": "None", "inventory": "21510771", "commonStock": "8001.03", "currentDebt": "None", "investments": "None", "totalAssets": "94148142", "longTermDebt": "None", "shortTermDebt": "16522047", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-06-30", "intangibleAssets": "None", "reportedCurrency": "HKD", "retainedEarnings": "31534067", "totalLiabilities": "56669307", "otherCurrentAssets": "-6742111.55", "totalCurrentAssets": "77908046", "currentLongTermDebt": "11000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "51237610", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "16240088", "currentAccountsPayable": "149185855", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "25375271", "totalShareholderEquity": "37478835", "capitalLeaseObligations": "14372000", "otherCurrentLiabilities": "-44856759.20", "totalCurrentLiabilities": "47817166", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "8852141.15", "cashAndShortTermInvestments": "3996509.19", "commonStockSharesOutstanding": "11000000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "3996509.19", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "824000", "profitLoss": "None", "dividendPayout": "3370000", "fiscalDateEnding": "2022-06-30", "reportedCurrency": "HKD", "changeInInventory": "-1948000", "operatingCashflow": "5915000", "capitalExpenditures": "27000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5194000", "cashflowFromInvestment": "-27085", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3370000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6079000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-06-30", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:48:34.290048+00:00", "is_restated": false, "income_statement": { "revenue": 143919000, "cost_of_revenue": 116698000, "gross_profit": 27221000, "ebit": 6831000, "ebitda": 12302000, "pretax_income": 5436000, "tax_provision": 1111000, "net_income": 4325000, "net_income_to_common": 4325000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3295000, "total_current_assets": 84347000, "total_assets": 104903000, "short_term_debt": 18886000, "long_term_debt": null, "total_debt": 18886000, "total_liabilities": 65884000, "total_equity": 39019000, "shares_outstanding": 10000000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 11386000, "capital_expenditure": 769000, "free_cash_flow": 12155000, "dividends_paid": 11000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 69903, "ticker_id": 6010, "period_end_date": "2021-06-30", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:48:34.290048+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "6831000", "ebitda": "12302000", "netIncome": "4325000", "grossProfit": "27221000", "depreciation": "None", "totalRevenue": "143919000", "costOfRevenue": "116698000", "interestIncome": "14000", "incomeBeforeTax": "5436000", "interestExpense": "1395000", "operatingIncome": "8743000", "fiscalDateEnding": "2021-06-30", "incomeTaxExpense": "1111000", "reportedCurrency": "HKD", "netInterestIncome": "-1381000", "nonInterestIncome": "None", "operatingExpenses": "18478000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "116698000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5471000", "sellingGeneralAndAdministrative": "13392000", "netIncomeFromContinuingOperations": "4325000" }, "balance": { "goodwill": "None", "inventory": "18902000", "commonStock": "8000", "currentDebt": "None", "investments": "None", "totalAssets": "104903000", "longTermDebt": "None", "shortTermDebt": "18886000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-06-30", "intangibleAssets": "None", "reportedCurrency": "HKD", "retainedEarnings": "34076000", "totalLiabilities": "65884000", "otherCurrentAssets": "1206000", "totalCurrentAssets": "84347000", "currentLongTermDebt": "14072000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "60944000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "20556000", "currentAccountsPayable": "25072000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "32134000", "totalShareholderEquity": "39019000", "capitalLeaseObligations": "18062000", "otherCurrentLiabilities": "8624000", "totalCurrentLiabilities": "52636000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "13248000", "cashAndShortTermInvestments": "3295000", "commonStockSharesOutstanding": "10000000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "3295000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "4325000", "profitLoss": "None", "dividendPayout": "11000000", "fiscalDateEnding": "2021-06-30", "reportedCurrency": "HKD", "changeInInventory": "3605000", "operatingCashflow": "11386000", "capitalExpenditures": "769000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-12017000", "cashflowFromInvestment": "-769000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "11000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5471000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 143919000, "cost_of_revenue": 116698000, "gross_profit": 27221000, "research_and_development": null, "selling_general_admin": 13392000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 6831000, "depreciation_amortisation": 5471000, "ebitda": 12302000, "interest_expense": 1395000, "interest_income": null, "other_non_operating": null, "pretax_income": 5436000, "tax_provision": 1111000, "effective_tax_rate": null, "net_income": 4325000, "net_income_continuing_ops": 4325000, "net_income_to_common": 4325000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3295000, "short_term_investments": null, "net_receivables": 60944000, "inventory": 18902000, "other_current_assets": null, "total_current_assets": 84347000, "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": 20556000, "total_assets": 104903000, "short_term_debt": 18886000, "accounts_payable": 25072000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 52636000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 13248000, "total_liabilities": 65884000, "total_debt": 18886000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 34076000, "total_equity": 39019000, "shares_outstanding": 10000000, "operating_cash_flow": 11386000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 769000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -769000, "dividends_paid": 11000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -12017000, "free_cash_flow": 12155000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "6831000", "ebitda": "12302000", "netIncome": "4325000", "grossProfit": "27221000", "depreciation": "None", "totalRevenue": "143919000", "costOfRevenue": "116698000", "interestIncome": "14000", "incomeBeforeTax": "5436000", "interestExpense": "1395000", "operatingIncome": "8743000", "fiscalDateEnding": "2021-06-30", "incomeTaxExpense": "1111000", "reportedCurrency": "HKD", "netInterestIncome": "-1381000", "nonInterestIncome": "None", "operatingExpenses": "18478000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "116698000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5471000", "sellingGeneralAndAdministrative": "13392000", "netIncomeFromContinuingOperations": "4325000" }, "balance": { "goodwill": "None", "inventory": "18902000", "commonStock": "8000", "currentDebt": "None", "investments": "None", "totalAssets": "104903000", "longTermDebt": "None", "shortTermDebt": "18886000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-06-30", "intangibleAssets": "None", "reportedCurrency": "HKD", "retainedEarnings": "34076000", "totalLiabilities": "65884000", "otherCurrentAssets": "1206000", "totalCurrentAssets": "84347000", "currentLongTermDebt": "14072000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "60944000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "20556000", "currentAccountsPayable": "25072000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "32134000", "totalShareholderEquity": "39019000", "capitalLeaseObligations": "18062000", "otherCurrentLiabilities": "8624000", "totalCurrentLiabilities": "52636000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "13248000", "cashAndShortTermInvestments": "3295000", "commonStockSharesOutstanding": "10000000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "3295000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "4325000", "profitLoss": "None", "dividendPayout": "11000000", "fiscalDateEnding": "2021-06-30", "reportedCurrency": "HKD", "changeInInventory": "3605000", "operatingCashflow": "11386000", "capitalExpenditures": "769000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-12017000", "cashflowFromInvestment": "-769000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "11000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5471000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:48:34.290048+00:00", "is_restated": false, "income_statement": { "revenue": 5427150, "cost_of_revenue": 4857227, "gross_profit": 569922, "ebit": -931621, "ebitda": -931621, "pretax_income": -874052, "tax_provision": null, "net_income": -874052, "net_income_to_common": -874052, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 19039134, "total_current_assets": 59319203, "total_assets": 71425022, "short_term_debt": 7202295, "long_term_debt": null, "total_debt": 7202295, "total_liabilities": 35800502, "total_equity": 35624519, "shares_outstanding": 11062500, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -245404, "capital_expenditure": 1536, "free_cash_flow": -243868, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 69885, "ticker_id": 6010, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:48:34.290048+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "None", "ebitda": "-931621", "netIncome": "-874052", "grossProfit": "569922", "depreciation": "None", "totalRevenue": "5427150", "costOfRevenue": "4857227", "interestIncome": "None", "incomeBeforeTax": "-874052", "interestExpense": "None", "operatingIncome": "-931621", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "None", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "1501543", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4857227", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "9801037", "commonStock": "8999", "currentDebt": "None", "investments": "None", "totalAssets": "71425022", "longTermDebt": "None", "shortTermDebt": "7202295", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "2595746", "totalLiabilities": "35800502", "otherCurrentAssets": "2065811", "totalCurrentAssets": "59319203", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "28413219", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12105810", "currentAccountsPayable": "14035626", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "14294597", "totalShareholderEquity": "35624519", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "7470270", "totalCurrentLiabilities": "28708193", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "7092302", "cashAndShortTermInvestments": "19039134", "commonStockSharesOutstanding": "11062500", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "19039134", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-874052", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "None", "changeInInventory": "-35731", "operatingCashflow": "-245404", "capitalExpenditures": "1536", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-995822", "cashflowFromInvestment": "11288", "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": 5427150, "cost_of_revenue": 4857227, "gross_profit": 569922, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -931621, "depreciation_amortisation": null, "ebitda": -931621, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": -874052, "tax_provision": null, "effective_tax_rate": null, "net_income": -874052, "net_income_continuing_ops": null, "net_income_to_common": -874052, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 19039134, "short_term_investments": null, "net_receivables": 28413219, "inventory": 9801037, "other_current_assets": null, "total_current_assets": 59319203, "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": 12105810, "total_assets": 71425022, "short_term_debt": 7202295, "accounts_payable": 14035626, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 28708193, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7092302, "total_liabilities": 35800502, "total_debt": 7202295, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2595746, "total_equity": 35624519, "shares_outstanding": 11062500, "operating_cash_flow": -245404, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1536, "acquisitions": null, "other_investing": null, "investing_cash_flow": 11288, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -995822, "free_cash_flow": -243868, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "None", "ebitda": "-931621", "netIncome": "-874052", "grossProfit": "569922", "depreciation": "None", "totalRevenue": "5427150", "costOfRevenue": "4857227", "interestIncome": "None", "incomeBeforeTax": "-874052", "interestExpense": "None", "operatingIncome": "-931621", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "None", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "1501543", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4857227", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "9801037", "commonStock": "8999", "currentDebt": "None", "investments": "None", "totalAssets": "71425022", "longTermDebt": "None", "shortTermDebt": "7202295", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "2595746", "totalLiabilities": "35800502", "otherCurrentAssets": "2065811", "totalCurrentAssets": "59319203", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "28413219", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12105810", "currentAccountsPayable": "14035626", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "14294597", "totalShareholderEquity": "35624519", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "7470270", "totalCurrentLiabilities": "28708193", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "7092302", "cashAndShortTermInvestments": "19039134", "commonStockSharesOutstanding": "11062500", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "19039134", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-874052", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "None", "changeInInventory": "-35731", "operatingCashflow": "-245404", "capitalExpenditures": "1536", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-995822", "cashflowFromInvestment": "11288", "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": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:48:34.290048+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": 19041000, "total_current_assets": 59325000, "total_assets": 71432000, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": 35804000, "total_equity": 35628000, "shares_outstanding": 11062500, "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": 69886, "ticker_id": 6010, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:48:34.290048+00:00", "is_restated": false, "raw_data": { "balance": { "goodwill": "None", "inventory": "9802000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "71432000", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "HKD", "retainedEarnings": "2596000", "totalLiabilities": "35804000", "otherCurrentAssets": "None", "totalCurrentAssets": "59325000", "currentLongTermDebt": "3000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "26760000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12107000", "currentAccountsPayable": "14037000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "35628000", "capitalLeaseObligations": "11296000", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "28711000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "7093000", "cashAndShortTermInvestments": "19041000", "commonStockSharesOutstanding": "11062500", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "19041000", "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": 19041000, "short_term_investments": null, "net_receivables": 26760000, "inventory": 9802000, "other_current_assets": null, "total_current_assets": 59325000, "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": 12107000, "total_assets": 71432000, "short_term_debt": null, "accounts_payable": 14037000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 28711000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7093000, "total_liabilities": 35804000, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2596000, "total_equity": 35628000, "shares_outstanding": 11062500, "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": "9802000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "71432000", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "HKD", "retainedEarnings": "2596000", "totalLiabilities": "35804000", "otherCurrentAssets": "None", "totalCurrentAssets": "59325000", "currentLongTermDebt": "3000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "26760000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12107000", "currentAccountsPayable": "14037000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "35628000", "capitalLeaseObligations": "11296000", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "28711000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "7093000", "cashAndShortTermInvestments": "19041000", "commonStockSharesOutstanding": "11062500", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "19041000", "accumulatedDepreciationAmortizationPPE": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:48:34.290048+00:00", "is_restated": false, "income_statement": { "revenue": 5478865, "cost_of_revenue": 4645775, "gross_profit": 833090, "ebit": -462870, "ebitda": 41834, "pretax_income": -490974, "tax_provision": null, "net_income": -490974, "net_income_to_common": -490974, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 28257768, "total_current_assets": 71513346, "total_assets": 87085119, "short_term_debt": 18027569, "long_term_debt": null, "total_debt": 18027569, "total_liabilities": 44878453, "total_equity": 42206665, "shares_outstanding": 11062500, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 449396, "capital_expenditure": 6026, "free_cash_flow": 455422, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 69887, "ticker_id": 6010, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:48:34.290048+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-462870", "ebitda": "41834", "netIncome": "-490974", "grossProfit": "833090", "depreciation": "None", "totalRevenue": "5478865", "costOfRevenue": "4645775", "interestIncome": "None", "incomeBeforeTax": "-490974", "interestExpense": "61468", "operatingIncome": "-462870", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "None", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "1295961", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4645775", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "504704", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "9601236", "commonStock": "8999", "currentDebt": "None", "investments": "None", "totalAssets": "87085119", "longTermDebt": "None", "shortTermDebt": "18027569", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "9412254", "totalLiabilities": "44878453", "otherCurrentAssets": "3461733", "totalCurrentAssets": "71513346", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "30192608", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "15571764", "currentAccountsPayable": "13307948", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "25613963", "totalShareholderEquity": "42206665", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "5956533", "totalCurrentLiabilities": "37292051", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "7586394", "cashAndShortTermInvestments": "28257768", "commonStockSharesOutstanding": "11062500", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "28257768", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-490974", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "None", "changeInInventory": "253699", "operatingCashflow": "449396", "capitalExpenditures": "6026", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-343399", "cashflowFromInvestment": "-6031", "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": "504704", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5478865, "cost_of_revenue": 4645775, "gross_profit": 833090, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -462870, "depreciation_amortisation": 504704, "ebitda": 41834, "interest_expense": 61468, "interest_income": null, "other_non_operating": null, "pretax_income": -490974, "tax_provision": null, "effective_tax_rate": null, "net_income": -490974, "net_income_continuing_ops": null, "net_income_to_common": -490974, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 28257768, "short_term_investments": null, "net_receivables": 30192608, "inventory": 9601236, "other_current_assets": null, "total_current_assets": 71513346, "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": 15571764, "total_assets": 87085119, "short_term_debt": 18027569, "accounts_payable": 13307948, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 37292051, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7586394, "total_liabilities": 44878453, "total_debt": 18027569, "preferred_stock": null, "minority_interest": null, "retained_earnings": 9412254, "total_equity": 42206665, "shares_outstanding": 11062500, "operating_cash_flow": 449396, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 6026, "acquisitions": null, "other_investing": null, "investing_cash_flow": -6031, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -343399, "free_cash_flow": 455422, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-462870", "ebitda": "41834", "netIncome": "-490974", "grossProfit": "833090", "depreciation": "None", "totalRevenue": "5478865", "costOfRevenue": "4645775", "interestIncome": "None", "incomeBeforeTax": "-490974", "interestExpense": "61468", "operatingIncome": "-462870", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "None", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "1295961", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4645775", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "504704", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "9601236", "commonStock": "8999", "currentDebt": "None", "investments": "None", "totalAssets": "87085119", "longTermDebt": "None", "shortTermDebt": "18027569", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "9412254", "totalLiabilities": "44878453", "otherCurrentAssets": "3461733", "totalCurrentAssets": "71513346", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "30192608", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "15571764", "currentAccountsPayable": "13307948", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "25613963", "totalShareholderEquity": "42206665", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "5956533", "totalCurrentLiabilities": "37292051", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "7586394", "cashAndShortTermInvestments": "28257768", "commonStockSharesOutstanding": "11062500", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "28257768", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-490974", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "None", "changeInInventory": "253699", "operatingCashflow": "449396", "capitalExpenditures": "6026", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-343399", "cashflowFromInvestment": "-6031", "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": "504704", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:48:34.290048+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": 28260000, "total_current_assets": 71519000, "total_assets": 87092000, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": 44882000, "total_equity": 42210000, "shares_outstanding": 11062500, "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": 69888, "ticker_id": 6010, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:48:34.290048+00:00", "is_restated": false, "raw_data": { "balance": { "goodwill": "None", "inventory": "9602000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "87092000", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "HKD", "retainedEarnings": "9413000", "totalLiabilities": "44882000", "otherCurrentAssets": "3462000", "totalCurrentAssets": "71519000", "currentLongTermDebt": "11000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "30195000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "15573000", "currentAccountsPayable": "13309000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "42210000", "capitalLeaseObligations": "14616000", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "37295000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "7587000", "cashAndShortTermInvestments": "28260000", "commonStockSharesOutstanding": "11062500", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "28260000", "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": 28260000, "short_term_investments": null, "net_receivables": 30195000, "inventory": 9602000, "other_current_assets": null, "total_current_assets": 71519000, "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": 15573000, "total_assets": 87092000, "short_term_debt": null, "accounts_payable": 13309000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 37295000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7587000, "total_liabilities": 44882000, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": 9413000, "total_equity": 42210000, "shares_outstanding": 11062500, "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": "9602000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "87092000", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "HKD", "retainedEarnings": "9413000", "totalLiabilities": "44882000", "otherCurrentAssets": "3462000", "totalCurrentAssets": "71519000", "currentLongTermDebt": "11000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "30195000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "15573000", "currentAccountsPayable": "13309000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "42210000", "capitalLeaseObligations": "14616000", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "37295000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "7587000", "cashAndShortTermInvestments": "28260000", "commonStockSharesOutstanding": "11062500", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "28260000", "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": "2026-06-06T20:48:34.290048+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": 27476000, "total_current_assets": 79999000, "total_assets": 96412000, "short_term_debt": 16822000, "long_term_debt": null, "total_debt": 16822000, "total_liabilities": 50896000, "total_equity": 45516000, "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": 69890, "ticker_id": 6010, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:48:34.290048+00:00", "is_restated": false, "raw_data": { "balance": { "goodwill": "None", "inventory": "11502000", "commonStock": "9000", "currentDebt": "None", "investments": "None", "totalAssets": "96412000", "longTermDebt": "None", "shortTermDebt": "16822000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "13239000", "totalLiabilities": "50896000", "otherCurrentAssets": "1977000", "totalCurrentAssets": "79999000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "39044000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "16413000", "currentAccountsPayable": "15223000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "26304000", "totalShareholderEquity": "45516000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "9364000", "totalCurrentLiabilities": "41414000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "9482000", "cashAndShortTermInvestments": "27476000", "commonStockSharesOutstanding": "None", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "27476000", "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": 27476000, "short_term_investments": null, "net_receivables": 39044000, "inventory": 11502000, "other_current_assets": null, "total_current_assets": 79999000, "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": 16413000, "total_assets": 96412000, "short_term_debt": 16822000, "accounts_payable": 15223000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 41414000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 9482000, "total_liabilities": 50896000, "total_debt": 16822000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 13239000, "total_equity": 45516000, "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": "11502000", "commonStock": "9000", "currentDebt": "None", "investments": "None", "totalAssets": "96412000", "longTermDebt": "None", "shortTermDebt": "16822000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "13239000", "totalLiabilities": "50896000", "otherCurrentAssets": "1977000", "totalCurrentAssets": "79999000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "39044000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "16413000", "currentAccountsPayable": "15223000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "26304000", "totalShareholderEquity": "45516000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "9364000", "totalCurrentLiabilities": "41414000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "9482000", "cashAndShortTermInvestments": "27476000", "commonStockSharesOutstanding": "None", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "27476000", "accumulatedDepreciationAmortizationPPE": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:48:34.290048+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": 27476000, "total_current_assets": 79999000, "total_assets": 96412000, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": 50896000, "total_equity": 45516000, "shares_outstanding": 11062500, "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": 69891, "ticker_id": 6010, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:48:34.290048+00:00", "is_restated": false, "raw_data": { "balance": { "goodwill": "None", "inventory": "11502000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "96412000", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "HKD", "retainedEarnings": "13239000", "totalLiabilities": "50896000", "otherCurrentAssets": "None", "totalCurrentAssets": "79999000", "currentLongTermDebt": "11000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "37342000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "16413000", "currentAccountsPayable": "15223000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "45516000", "capitalLeaseObligations": "15304000", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "41414000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "9482000", "cashAndShortTermInvestments": "27476000", "commonStockSharesOutstanding": "11062500", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "27476000", "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": 27476000, "short_term_investments": null, "net_receivables": 37342000, "inventory": 11502000, "other_current_assets": null, "total_current_assets": 79999000, "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": 16413000, "total_assets": 96412000, "short_term_debt": null, "accounts_payable": 15223000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 41414000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 9482000, "total_liabilities": 50896000, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": 13239000, "total_equity": 45516000, "shares_outstanding": 11062500, "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": "11502000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "96412000", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "HKD", "retainedEarnings": "13239000", "totalLiabilities": "50896000", "otherCurrentAssets": "None", "totalCurrentAssets": "79999000", "currentLongTermDebt": "11000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "37342000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "16413000", "currentAccountsPayable": "15223000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "45516000", "capitalLeaseObligations": "15304000", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "41414000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "9482000", "cashAndShortTermInvestments": "27476000", "commonStockSharesOutstanding": "11062500", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "27476000", "accumulatedDepreciationAmortizationPPE": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:48:34.290048+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": 25900000, "total_current_assets": 96119000, "total_assets": 98233000, "short_term_debt": 12043000, "long_term_debt": null, "total_debt": 12043000, "total_liabilities": 38882000, "total_equity": 59351000, "shares_outstanding": 11062500, "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": 69892, "ticker_id": 6010, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:48:34.290048+00:00", "is_restated": false, "raw_data": { "balance": { "goodwill": "None", "inventory": "14802000", "commonStock": "9000", "currentDebt": "None", "investments": "None", "totalAssets": "98233000", "longTermDebt": "None", "shortTermDebt": "12043000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "HKD", "retainedEarnings": "26820000", "totalLiabilities": "38882000", "otherCurrentAssets": "10116000", "totalCurrentAssets": "96119000", "currentLongTermDebt": "11000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "45301000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2114000", "currentAccountsPayable": "20963000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "12043000", "totalShareholderEquity": "59351000", "capitalLeaseObligations": "1043000", "otherCurrentLiabilities": "5876000", "totalCurrentLiabilities": "38882000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "0", "cashAndShortTermInvestments": "25900000", "commonStockSharesOutstanding": "11062500", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "25900000", "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": 25900000, "short_term_investments": null, "net_receivables": 45301000, "inventory": 14802000, "other_current_assets": null, "total_current_assets": 96119000, "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": 2114000, "total_assets": 98233000, "short_term_debt": 12043000, "accounts_payable": 20963000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 38882000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 0, "total_liabilities": 38882000, "total_debt": 12043000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 26820000, "total_equity": 59351000, "shares_outstanding": 11062500, "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": "14802000", "commonStock": "9000", "currentDebt": "None", "investments": "None", "totalAssets": "98233000", "longTermDebt": "None", "shortTermDebt": "12043000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "HKD", "retainedEarnings": "26820000", "totalLiabilities": "38882000", "otherCurrentAssets": "10116000", "totalCurrentAssets": "96119000", "currentLongTermDebt": "11000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "45301000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2114000", "currentAccountsPayable": "20963000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "12043000", "totalShareholderEquity": "59351000", "capitalLeaseObligations": "1043000", "otherCurrentLiabilities": "5876000", "totalCurrentLiabilities": "38882000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "0", "cashAndShortTermInvestments": "25900000", "commonStockSharesOutstanding": "11062500", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "25900000", "accumulatedDepreciationAmortizationPPE": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:48:34.290048+00:00", "is_restated": false, "income_statement": { "revenue": 30273094, "cost_of_revenue": 24459283, "gross_profit": 5813811, "ebit": -19922, "ebitda": 109081, "pretax_income": -926547.7, "tax_provision": -153789.49, "net_income": -849543.63, "net_income_to_common": -849543.63, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 361882427, "total_current_assets": 97938033, "total_assets": 102983287, "short_term_debt": 89958465, "long_term_debt": null, "total_debt": 89958465, "total_liabilities": 43204218, "total_equity": 466787880, "shares_outstanding": 10169864, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1248065, "capital_expenditure": 117006.16, "free_cash_flow": 1365071.16, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 69894, "ticker_id": 6010, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:48:34.290048+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-19922", "ebitda": "109081", "netIncome": "-849543.63", "grossProfit": "5813811", "depreciation": "None", "totalRevenue": "30273094", "costOfRevenue": "24459283", "interestIncome": "None", "incomeBeforeTax": "-926547.70", "interestExpense": "770977", "operatingIncome": "-629533.17", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-153789.49", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "6391330", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "24459283", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "129003", "sellingGeneralAndAdministrative": "5832802", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "14088738", "commonStock": "70280.56", "currentDebt": "None", "investments": "None", "totalAssets": "102983287", "longTermDebt": "None", "shortTermDebt": "89958465", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "HKD", "retainedEarnings": "28722471", "totalLiabilities": "43204218", "otherCurrentAssets": "5672140.88", "totalCurrentAssets": "97938033", "currentLongTermDebt": "11000000", "longTermInvestments": "None", "shortTermInvestments": "-315538049", "currentNetReceivables": "31487652", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5045254.19", "currentAccountsPayable": "144325040", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "119148980", "totalShareholderEquity": "466787880", "capitalLeaseObligations": "4258000", "otherCurrentLiabilities": "-116398040.87", "totalCurrentLiabilities": "335816147", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1546172.38", "cashAndShortTermInvestments": "361882427", "commonStockSharesOutstanding": "10169864", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "361882427", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-849543.63", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "None", "changeInInventory": "-650034.25", "operatingCashflow": "1248065", "capitalExpenditures": "117006.16", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "11462103", "cashflowFromInvestment": "-117006.16", "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": "1461070", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 30273094, "cost_of_revenue": 24459283, "gross_profit": 5813811, "research_and_development": null, "selling_general_admin": 5832802, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -19922, "depreciation_amortisation": 129003, "ebitda": 109081, "interest_expense": 770977, "interest_income": null, "other_non_operating": null, "pretax_income": -926547.7, "tax_provision": -153789.49, "effective_tax_rate": null, "net_income": -849543.63, "net_income_continuing_ops": null, "net_income_to_common": -849543.63, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 361882427, "short_term_investments": -315538049, "net_receivables": 31487652, "inventory": 14088738, "other_current_assets": null, "total_current_assets": 97938033, "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": 5045254.19, "total_assets": 102983287, "short_term_debt": 89958465, "accounts_payable": 144325040, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 335816147, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1546172.38, "total_liabilities": 43204218, "total_debt": 89958465, "preferred_stock": null, "minority_interest": null, "retained_earnings": 28722471, "total_equity": 466787880, "shares_outstanding": 10169864, "operating_cash_flow": 1248065, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 117006.16, "acquisitions": null, "other_investing": null, "investing_cash_flow": -117006.16, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 11462103, "free_cash_flow": 1365071.16, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-19922", "ebitda": "109081", "netIncome": "-849543.63", "grossProfit": "5813811", "depreciation": "None", "totalRevenue": "30273094", "costOfRevenue": "24459283", "interestIncome": "None", "incomeBeforeTax": "-926547.70", "interestExpense": "770977", "operatingIncome": "-629533.17", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-153789.49", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "6391330", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "24459283", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "129003", "sellingGeneralAndAdministrative": "5832802", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "14088738", "commonStock": "70280.56", "currentDebt": "None", "investments": "None", "totalAssets": "102983287", "longTermDebt": "None", "shortTermDebt": "89958465", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "HKD", "retainedEarnings": "28722471", "totalLiabilities": "43204218", "otherCurrentAssets": "5672140.88", "totalCurrentAssets": "97938033", "currentLongTermDebt": "11000000", "longTermInvestments": "None", "shortTermInvestments": "-315538049", "currentNetReceivables": "31487652", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5045254.19", "currentAccountsPayable": "144325040", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "119148980", "totalShareholderEquity": "466787880", "capitalLeaseObligations": "4258000", "otherCurrentLiabilities": "-116398040.87", "totalCurrentLiabilities": "335816147", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1546172.38", "cashAndShortTermInvestments": "361882427", "commonStockSharesOutstanding": "10169864", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "361882427", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-849543.63", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "None", "changeInInventory": "-650034.25", "operatingCashflow": "1248065", "capitalExpenditures": "117006.16", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "11462103", "cashflowFromInvestment": "-117006.16", "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": "1461070", "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": "2026-06-06T20:48:34.290048+00:00", "is_restated": false, "income_statement": { "revenue": 30257662, "cost_of_revenue": 24446816, "gross_profit": 5810845.69, "ebit": -629208.12, "ebitda": -500271.29, "pretax_income": -926070.63, "tax_provision": 76964.81, "net_income": -849106.15, "net_income_to_common": -849106.15, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 46320821, "total_current_assets": 97888244, "total_assets": 102930940, "short_term_debt": 10994970, "long_term_debt": null, "total_debt": 10994970, "total_liabilities": 43182255, "total_equity": 59748677, "shares_outstanding": 10169864, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1247422.58, "capital_expenditure": 116946.54, "free_cash_flow": 1364369.12, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 69895, "ticker_id": 6010, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:48:34.290048+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-629208.12", "ebitda": "-500271.29", "netIncome": "-849106.15", "grossProfit": "5810845.69", "depreciation": "None", "totalRevenue": "30257662", "costOfRevenue": "24446816", "interestIncome": "None", "incomeBeforeTax": "-926070.63", "interestExpense": "None", "operatingIncome": "-629212.34", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "76964.81", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "6388075.38", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "24446816", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "128936.83", "sellingGeneralAndAdministrative": "5829834.38", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "14081556", "commonStock": "8995.89", "currentDebt": "None", "investments": "None", "totalAssets": "102930940", "longTermDebt": "None", "shortTermDebt": "10994970", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "31512591", "totalLiabilities": "43182255", "otherCurrentAssets": "6014250.14", "totalCurrentAssets": "97888244", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "31471608", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5042695.87", "currentAccountsPayable": "18473549", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "11192872", "totalShareholderEquity": "59748677", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-2597539", "totalCurrentLiabilities": "42984345", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "197909.78", "cashAndShortTermInvestments": "46320821", "commonStockSharesOutstanding": "10169864", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "46320821", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-849106.15", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "None", "changeInInventory": "-649702.98", "operatingCashflow": "1247422.58", "capitalExpenditures": "116946.54", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "11456256", "cashflowFromInvestment": "-116946.54", "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": "1460329.21", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 30257662, "cost_of_revenue": 24446816, "gross_profit": 5810845.69, "research_and_development": null, "selling_general_admin": 5829834.38, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -629208.12, "depreciation_amortisation": 128936.83, "ebitda": -500271.29, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": -926070.63, "tax_provision": 76964.81, "effective_tax_rate": null, "net_income": -849106.15, "net_income_continuing_ops": null, "net_income_to_common": -849106.15, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 46320821, "short_term_investments": null, "net_receivables": 31471608, "inventory": 14081556, "other_current_assets": null, "total_current_assets": 97888244, "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": 5042695.87, "total_assets": 102930940, "short_term_debt": 10994970, "accounts_payable": 18473549, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 42984345, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 197909.78, "total_liabilities": 43182255, "total_debt": 10994970, "preferred_stock": null, "minority_interest": null, "retained_earnings": 31512591, "total_equity": 59748677, "shares_outstanding": 10169864, "operating_cash_flow": 1247422.58, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 116946.54, "acquisitions": null, "other_investing": null, "investing_cash_flow": -116946.54, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 11456256, "free_cash_flow": 1364369.12, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-629208.12", "ebitda": "-500271.29", "netIncome": "-849106.15", "grossProfit": "5810845.69", "depreciation": "None", "totalRevenue": "30257662", "costOfRevenue": "24446816", "interestIncome": "None", "incomeBeforeTax": "-926070.63", "interestExpense": "None", "operatingIncome": "-629212.34", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "76964.81", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "6388075.38", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "24446816", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "128936.83", "sellingGeneralAndAdministrative": "5829834.38", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "14081556", "commonStock": "8995.89", "currentDebt": "None", "investments": "None", "totalAssets": "102930940", "longTermDebt": "None", "shortTermDebt": "10994970", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "31512591", "totalLiabilities": "43182255", "otherCurrentAssets": "6014250.14", "totalCurrentAssets": "97888244", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "31471608", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5042695.87", "currentAccountsPayable": "18473549", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "11192872", "totalShareholderEquity": "59748677", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-2597539", "totalCurrentLiabilities": "42984345", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "197909.78", "cashAndShortTermInvestments": "46320821", "commonStockSharesOutstanding": "10169864", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "46320821", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-849106.15", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "None", "changeInInventory": "-649702.98", "operatingCashflow": "1247422.58", "capitalExpenditures": "116946.54", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "11456256", "cashflowFromInvestment": "-116946.54", "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": "1460329.21", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:48:34.290048+00:00", "is_restated": false, "income_statement": { "revenue": 58542893, "cost_of_revenue": 48068207, "gross_profit": 10474686, "ebit": 744652.52, "ebitda": 868641.13, "pretax_income": 521780.17, "tax_provision": 284882.32, "net_income": 236897.85, "net_income_to_common": 236897.85, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 21293946, "total_current_assets": 68899131, "total_assets": 81294357, "short_term_debt": 18017232, "long_term_debt": null, "total_debt": 18017232, "total_liabilities": 46264370, "total_equity": 35029978, "shares_outstanding": 11000000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 3615744.16, "capital_expenditure": 24998.27, "free_cash_flow": 3640742.43, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 69896, "ticker_id": 6010, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:48:34.290048+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "744652.52", "ebitda": "868641.13", "netIncome": "236897.85", "grossProfit": "10474686", "depreciation": "None", "totalRevenue": "58542893", "costOfRevenue": "48068207", "interestIncome": "None", "incomeBeforeTax": "521780.17", "interestExpense": "935610.96", "operatingIncome": "868641.13", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "284882.32", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "9606037.87", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "48068207", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "123988.61", "sellingGeneralAndAdministrative": "4225203.34", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "12942141", "commonStock": "7998.85", "currentDebt": "None", "investments": "None", "totalAssets": "81294357", "longTermDebt": "None", "shortTermDebt": "18017232", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "HKD", "retainedEarnings": "30415642", "totalLiabilities": "46264370", "otherCurrentAssets": "38139293", "totalCurrentAssets": "68899131", "currentLongTermDebt": "11000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "262645233", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12395225", "currentAccountsPayable": "140356923", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "18278376", "totalShareholderEquity": "35029978", "capitalLeaseObligations": "7281000", "otherCurrentLiabilities": "-37225887.84", "totalCurrentLiabilities": "46001411", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "262958.65", "cashAndShortTermInvestments": "21293946", "commonStockSharesOutstanding": "11000000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "21293946", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "118488.10", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "1387396.81", "operatingCashflow": "3615744.16", "capitalExpenditures": "24998.27", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "187980.96", "cashflowFromInvestment": "-24998.27", "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": "1496889.78", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 58542893, "cost_of_revenue": 48068207, "gross_profit": 10474686, "research_and_development": null, "selling_general_admin": 4225203.34, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 744652.52, "depreciation_amortisation": 123988.61, "ebitda": 868641.13, "interest_expense": 935610.96, "interest_income": null, "other_non_operating": null, "pretax_income": 521780.17, "tax_provision": 284882.32, "effective_tax_rate": null, "net_income": 236897.85, "net_income_continuing_ops": null, "net_income_to_common": 236897.85, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 21293946, "short_term_investments": null, "net_receivables": 262645233, "inventory": 12942141, "other_current_assets": null, "total_current_assets": 68899131, "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": 12395225, "total_assets": 81294357, "short_term_debt": 18017232, "accounts_payable": 140356923, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 46001411, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 262958.65, "total_liabilities": 46264370, "total_debt": 18017232, "preferred_stock": null, "minority_interest": null, "retained_earnings": 30415642, "total_equity": 35029978, "shares_outstanding": 11000000, "operating_cash_flow": 3615744.16, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 24998.27, "acquisitions": null, "other_investing": null, "investing_cash_flow": -24998.27, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 187980.96, "free_cash_flow": 3640742.43, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "744652.52", "ebitda": "868641.13", "netIncome": "236897.85", "grossProfit": "10474686", "depreciation": "None", "totalRevenue": "58542893", "costOfRevenue": "48068207", "interestIncome": "None", "incomeBeforeTax": "521780.17", "interestExpense": "935610.96", "operatingIncome": "868641.13", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "284882.32", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "9606037.87", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "48068207", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "123988.61", "sellingGeneralAndAdministrative": "4225203.34", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "12942141", "commonStock": "7998.85", "currentDebt": "None", "investments": "None", "totalAssets": "81294357", "longTermDebt": "None", "shortTermDebt": "18017232", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "HKD", "retainedEarnings": "30415642", "totalLiabilities": "46264370", "otherCurrentAssets": "38139293", "totalCurrentAssets": "68899131", "currentLongTermDebt": "11000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "262645233", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12395225", "currentAccountsPayable": "140356923", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "18278376", "totalShareholderEquity": "35029978", "capitalLeaseObligations": "7281000", "otherCurrentLiabilities": "-37225887.84", "totalCurrentLiabilities": "46001411", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "262958.65", "cashAndShortTermInvestments": "21293946", "commonStockSharesOutstanding": "11000000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "21293946", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "118488.10", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "1387396.81", "operatingCashflow": "3615744.16", "capitalExpenditures": "24998.27", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "187980.96", "cashflowFromInvestment": "-24998.27", "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": "1496889.78", "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": "2026-06-06T20:48:34.290048+00:00", "is_restated": false, "income_statement": { "revenue": 29281819, "cost_of_revenue": 24042617, "gross_profit": 5239202.55, "ebit": 434470.38, "ebitda": 558461.24, "pretax_income": 260980.51, "tax_provision": 142484.31, "net_income": 118488.35, "net_income_to_common": 118488.35, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 21295775, "total_current_assets": 73625774, "total_assets": 81301339, "short_term_debt": 10999369, "long_term_debt": null, "total_debt": 10999369, "total_liabilities": 46268340, "total_equity": 35032991, "shares_outstanding": 10000000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 3615790.44, "capital_expenditure": 24998.57, "free_cash_flow": 3640789.01, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 69898, "ticker_id": 6010, "period_end_date": "2023-03-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:48:34.290048+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "434470.38", "ebitda": "558461.24", "netIncome": "118488.35", "grossProfit": "5239202.55", "depreciation": "None", "totalRevenue": "29281819", "costOfRevenue": "24042617", "interestIncome": "None", "incomeBeforeTax": "260980.51", "interestExpense": "None", "operatingIncome": "434470.38", "fiscalDateEnding": "2023-03-31", "incomeTaxExpense": "142484.31", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "4515234.39", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "24042617", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "123990.86", "sellingGeneralAndAdministrative": "4225249.94", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "12943253", "commonStock": "7999.54", "currentDebt": "None", "investments": "None", "totalAssets": "81301339", "longTermDebt": "None", "shortTermDebt": "10999369", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-03-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "33224095", "totalLiabilities": "46268340", "otherCurrentAssets": "9133472.05", "totalCurrentAssets": "73625774", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "30253259", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7675564.86", "currentAccountsPayable": "17911969", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "11262351", "totalShareholderEquity": "35032991", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1463972", "totalCurrentLiabilities": "46005357", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "262982.13", "cashAndShortTermInvestments": "21295775", "commonStockSharesOutstanding": "10000000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "21295775", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "118488.35", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-03-31", "reportedCurrency": "None", "changeInInventory": "1387416.59", "operatingCashflow": "3615790.44", "capitalExpenditures": "24998.57", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "187987.91", "cashflowFromInvestment": "-24998.57", "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": "1496909.41", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 29281819, "cost_of_revenue": 24042617, "gross_profit": 5239202.55, "research_and_development": null, "selling_general_admin": 4225249.94, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 434470.38, "depreciation_amortisation": 123990.86, "ebitda": 558461.24, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": 260980.51, "tax_provision": 142484.31, "effective_tax_rate": null, "net_income": 118488.35, "net_income_continuing_ops": null, "net_income_to_common": 118488.35, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 21295775, "short_term_investments": null, "net_receivables": 30253259, "inventory": 12943253, "other_current_assets": null, "total_current_assets": 73625774, "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": 7675564.86, "total_assets": 81301339, "short_term_debt": 10999369, "accounts_payable": 17911969, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 46005357, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 262982.13, "total_liabilities": 46268340, "total_debt": 10999369, "preferred_stock": null, "minority_interest": null, "retained_earnings": 33224095, "total_equity": 35032991, "shares_outstanding": 10000000, "operating_cash_flow": 3615790.44, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 24998.57, "acquisitions": null, "other_investing": null, "investing_cash_flow": -24998.57, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 187987.91, "free_cash_flow": 3640789.01, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "434470.38", "ebitda": "558461.24", "netIncome": "118488.35", "grossProfit": "5239202.55", "depreciation": "None", "totalRevenue": "29281819", "costOfRevenue": "24042617", "interestIncome": "None", "incomeBeforeTax": "260980.51", "interestExpense": "None", "operatingIncome": "434470.38", "fiscalDateEnding": "2023-03-31", "incomeTaxExpense": "142484.31", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "4515234.39", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "24042617", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "123990.86", "sellingGeneralAndAdministrative": "4225249.94", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "12943253", "commonStock": "7999.54", "currentDebt": "None", "investments": "None", "totalAssets": "81301339", "longTermDebt": "None", "shortTermDebt": "10999369", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-03-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "33224095", "totalLiabilities": "46268340", "otherCurrentAssets": "9133472.05", "totalCurrentAssets": "73625774", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "30253259", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7675564.86", "currentAccountsPayable": "17911969", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "11262351", "totalShareholderEquity": "35032991", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1463972", "totalCurrentLiabilities": "46005357", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "262982.13", "cashAndShortTermInvestments": "21295775", "commonStockSharesOutstanding": "10000000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "21295775", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "118488.35", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-03-31", "reportedCurrency": "None", "changeInInventory": "1387416.59", "operatingCashflow": "3615790.44", "capitalExpenditures": "24998.57", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "187987.91", "cashflowFromInvestment": "-24998.57", "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": "1496909.41", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "quarterly", "fiscal_year": 2022, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:48:34.290048+00:00", "is_restated": false, "income_statement": { "revenue": 58089587, "cost_of_revenue": 48282515, "gross_profit": 9807072.2, "ebit": -2163967.78, "ebitda": 3376903.33, "pretax_income": 9304168.83, "tax_provision": -44813, "net_income": 9348979.38, "net_income_to_common": 9348979.38, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 13848892, "total_current_assets": 69397427, "total_assets": 79912307, "short_term_debt": 16621866, "long_term_debt": null, "total_debt": 16621866, "total_liabilities": 43878988, "total_equity": 36033311, "shares_outstanding": 11000000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -105398022, "capital_expenditure": 686632.07, "free_cash_flow": -104711389.93, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 69899, "ticker_id": 6010, "period_end_date": "2022-12-31", "period_type": "quarterly", "fiscal_year": 2022, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:48:34.290048+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-2163967.78", "ebitda": "3376903.33", "netIncome": "9348979.38", "grossProfit": "9807072.20", "depreciation": "None", "totalRevenue": "58089587", "costOfRevenue": "48282515", "interestIncome": "5000", "incomeBeforeTax": "9304168.83", "interestExpense": "2020883.02", "operatingIncome": "-2163983.39", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-44813", "reportedCurrency": "HKD", "netInterestIncome": "-254000", "nonInterestIncome": "None", "operatingExpenses": "11971039", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "48282515", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5540871.11", "sellingGeneralAndAdministrative": "51747089", "netIncomeFromContinuingOperations": "10393000" }, "balance": { "goodwill": "None", "inventory": "15855294", "commonStock": "7997.63", "currentDebt": "None", "investments": "None", "totalAssets": "79912307", "longTermDebt": "None", "shortTermDebt": "16621866", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "None", "reportedCurrency": "HKD", "retainedEarnings": "30174054", "totalLiabilities": "43878988", "otherCurrentAssets": "18593418", "totalCurrentAssets": "69397427", "currentLongTermDebt": "11000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "280582831", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10514880", "currentAccountsPayable": "107660787", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "19172312", "totalShareholderEquity": "36033311", "capitalLeaseObligations": "8178000", "otherCurrentLiabilities": "-8113645", "totalCurrentLiabilities": "41327744", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2551236.07", "cashAndShortTermInvestments": "13848892", "commonStockSharesOutstanding": "11000000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "13848892", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "9348979.38", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-33356273", "operatingCashflow": "-105398022", "capitalExpenditures": "686632.07", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "31733325", "cashflowFromInvestment": "-686632.07", "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": "5540871.11", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 58089587, "cost_of_revenue": 48282515, "gross_profit": 9807072.2, "research_and_development": null, "selling_general_admin": 51747089, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2163967.78, "depreciation_amortisation": 5540871.11, "ebitda": 3376903.33, "interest_expense": 2020883.02, "interest_income": null, "other_non_operating": null, "pretax_income": 9304168.83, "tax_provision": -44813, "effective_tax_rate": null, "net_income": 9348979.38, "net_income_continuing_ops": 10393000, "net_income_to_common": 9348979.38, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 13848892, "short_term_investments": null, "net_receivables": 280582831, "inventory": 15855294, "other_current_assets": null, "total_current_assets": 69397427, "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": 10514880, "total_assets": 79912307, "short_term_debt": 16621866, "accounts_payable": 107660787, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 41327744, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2551236.07, "total_liabilities": 43878988, "total_debt": 16621866, "preferred_stock": null, "minority_interest": null, "retained_earnings": 30174054, "total_equity": 36033311, "shares_outstanding": 11000000, "operating_cash_flow": -105398022, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 686632.07, "acquisitions": null, "other_investing": null, "investing_cash_flow": -686632.07, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 31733325, "free_cash_flow": -104711389.93, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-2163967.78", "ebitda": "3376903.33", "netIncome": "9348979.38", "grossProfit": "9807072.20", "depreciation": "None", "totalRevenue": "58089587", "costOfRevenue": "48282515", "interestIncome": "5000", "incomeBeforeTax": "9304168.83", "interestExpense": "2020883.02", "operatingIncome": "-2163983.39", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-44813", "reportedCurrency": "HKD", "netInterestIncome": "-254000", "nonInterestIncome": "None", "operatingExpenses": "11971039", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "48282515", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5540871.11", "sellingGeneralAndAdministrative": "51747089", "netIncomeFromContinuingOperations": "10393000" }, "balance": { "goodwill": "None", "inventory": "15855294", "commonStock": "7997.63", "currentDebt": "None", "investments": "None", "totalAssets": "79912307", "longTermDebt": "None", "shortTermDebt": "16621866", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "None", "reportedCurrency": "HKD", "retainedEarnings": "30174054", "totalLiabilities": "43878988", "otherCurrentAssets": "18593418", "totalCurrentAssets": "69397427", "currentLongTermDebt": "11000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "280582831", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10514880", "currentAccountsPayable": "107660787", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "19172312", "totalShareholderEquity": "36033311", "capitalLeaseObligations": "8178000", "otherCurrentLiabilities": "-8113645", "totalCurrentLiabilities": "41327744", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2551236.07", "cashAndShortTermInvestments": "13848892", "commonStockSharesOutstanding": "11000000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "13848892", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "9348979.38", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-33356273", "operatingCashflow": "-105398022", "capitalExpenditures": "686632.07", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "31733325", "cashflowFromInvestment": "-686632.07", "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": "5540871.11", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 5, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-06-30" }, "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" ] } } }