{ "ticker": { "uuid": "62a30584-2355-4523-af19-6ef49aad3310", "symbol": "MB", "name": "MasterBeef Group Ordinary Shares", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Restaurants", "page_url": "https://sharemaestro.com/factors/ticker/62a30584-2355-4523-af19-6ef49aad3310/", "api_url": "https://sharemaestro.com/factors/api/tickers/62a30584-2355-4523-af19-6ef49aad3310/" }, "ticker_metadata": { "id": 7058, "uuid": "62a30584-2355-4523-af19-6ef49aad3310", "symbol": "MB", "name": "MasterBeef Group Ordinary Shares", "asset_type": "equity", "market_cap": 121800000, "stock_exchange_id": 2, "industry": "Restaurants", "sector": "Consumer Cyclical", "description": "MINDBODY, Inc. operates cloud-based business management software and payments platform for small and medium-sized businesses in the wellness services industry. The company is headquartered in San Luis Obispo, California.", "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": "62a30584-2355-4523-af19-6ef49aad3310", "symbol": "MB", "name": "MasterBeef Group Ordinary Shares", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Restaurants", "page_url": "https://sharemaestro.com/factors/ticker/62a30584-2355-4523-af19-6ef49aad3310/", "api_url": "https://sharemaestro.com/factors/api/tickers/62a30584-2355-4523-af19-6ef49aad3310/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.45, "value": 0.46, "quality": 0.46, "momentum": 0.46, "coverage": 0.788, "confidence": 0.788, "delta": null }, "headline_factors": { "price": 6.85, "market_cap": 117511750, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": 0.4847, "shareholder_yield": 0, "roe": -1.1076, "piotroski_f_score": 3, "momentum_12_1": -0.0239, "volatility_252d": 1.6265 }, "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": "2025-12-31", "financials_age_days": 158, "has_full_data": false, "completeness_score": 0.7143, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:49:04.644333+00:00", "batch_id": "" }, "size": { "price_close": 6.85, "market_cap": 117511750, "market_cap_usd": 117511750, "enterprise_value": 63444409, "shares_outstanding": 17155000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 2.4779, "ptbv_ratio": 2.4779, "ps_ratio": 0.256, "pcf_ratio": null, "pfcf_ratio": -10.4448, "ev_ebitda": 2.0633, "ev_ebit": -1.7699, "ev_sales": 0.1382, "ev_fcf": -5.6391, "earnings_yield": null, "fcf_yield": -0.1773, "price_to_sales": 0.256, "price_to_book": 2.4779, "price_to_cashflow": null, "ebitda_to_ev": 0.4847, "sales_yield": 7.2363 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.3098, "operating_margin": -0.0781, "net_margin": -0.1144, "ebitda_margin": 0.067, "fcf_margin": -0.0245, "roe": -1.1076, "roa": -0.1728, "roic": null, "roc_greenblatt": null, "asset_turnover": 1.5101, "cash_conversion": 0.2142, "accruals_ratio": -0.1312, "sbc_to_revenue": 0.0255, "piotroski_f_score": 3, "altman_z_score": 1.5806, "earnings_stability_5y": null, "revenue_stability_5y": 0.053, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.4678, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 5.411, "net_debt_to_ebitda": -1.7583, "debt_to_assets": 0.308, "interest_coverage": -3.6935, "current_ratio": 1.5526, "quick_ratio": 1.3794, "net_debt": -54067341, "local_beta": 0.0054, "volatility_252d": 1.6265, "volatility_60d": 2.0278, "max_drawdown_12m": -0.7614, "risk_adjusted_momentum": -0.0147 }, "growth": { "revenue_growth_1y": null, "revenue_growth_3y_cagr": 0.0018, "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": 3.5994, "revenue_growth": null, "earnings_growth": null }, "momentum": { "price_return_1m": -0.0945, "price_return_3m": 0.161, "price_return_6m": 0.0522, "price_return_9m": -0.412, "price_return_12m": -0.1161, "price_return_12m_ex1m": -0.0239, "momentum_6m": 0.0522, "momentum_12m": -0.1161, "momentum_12_1": -0.0239, "distance_from_52w_high": -0.5397, "distance_from_52w_low": 0.9296, "relative_strength": -0.2741 }, "raw_ttm": { "revenue_ttm": 459102040, "gross_profit_ttm": 142215832, "ebit_ttm": -35845944, "ebitda_ttm": 30749201, "net_income_ttm": -52527733, "eps_diluted_ttm": -3.0619, "operating_cash_flow_ttm": -12626408, "capital_expenditure_ttm": 1375666, "fcf_ttm": -11250742, "dividends_paid_ttm": 0, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 9705101, "cash_and_equivalents": 147715125, "total_current_assets": 210315986, "total_current_liabilities": 135462544, "net_ppe": null, "total_assets": 304029162, "total_debt": 93647784, "total_equity": 47423069, "net_working_capital": 20786101, "book_value_per_share": 2.7644, "retained_earnings": -24010190, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 2.7644 }, "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": 54, "quality_composite": 54, "momentum_composite": 54, "growth_composite": 54, "yield_composite": 54, "svqf_composite": 57, "vc1_composite": 54, "vc2_composite": 54, "vc3_composite": 54, "trending_value_composite": null, "overall_composite": 55, "quality_value_composite": 0.46, "os_score": 0.45, "value_percentile": 0.46, "quality_percentile": 0.46, "momentum_percentile": 0.46, "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": 39, "all_cap_buyback_rank": 72, "small_cap_core_rank": 56, "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": 1903, "ticker_id": 7058, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": false, "completeness_score": 0.7143, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:49:04.644333+00:00", "batch_id": "", "os_score_delta": null, "price_close": 6.85, "market_cap": 117511750, "market_cap_usd": 117511750, "enterprise_value": 63444409, "shares_outstanding": 17155000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 2.47794486, "ptbv_ratio": 2.47794486, "ps_ratio": 0.25595998, "pcf_ratio": null, "pfcf_ratio": -10.4448, "ev_ebitda": 2.06328642, "ev_ebit": -1.76991877, "ev_sales": 0.13819239, "ev_fcf": -5.63913109, "earnings_yield": null, "fcf_yield": -0.17733228, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.30976955, "operating_margin": -0.07807838, "net_margin": -0.11441407, "ebitda_margin": 0.06697683, "fcf_margin": -0.02450597, "roe": -1.10764095, "roa": -0.17277202, "roic": null, "roc_greenblatt": null, "asset_turnover": 1.51005922, "cash_conversion": 0.2141867, "accruals_ratio": -0.13124177, "sbc_to_revenue": 0.02548453, "debt_to_equity": 5.41099719, "net_debt_to_ebitda": -1.7583332, "debt_to_assets": 0.30802237, "interest_coverage": -3.69351581, "current_ratio": 1.55257667, "quick_ratio": 1.37941656, "net_debt": -54067341, "revenue_growth_1y": null, "revenue_growth_3y_cagr": 0.00175877, "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": 3.59942531, "piotroski_f_score": 3, "altman_z_score": 1.58063016, "earnings_stability_5y": null, "revenue_stability_5y": 0.052951, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.09451421, "price_return_3m": 0.16101695, "price_return_6m": 0.05221118, "price_return_9m": -0.41201717, "price_return_12m": -0.11612903, "price_return_12m_ex1m": -0.02387097, "distance_from_52w_high": -0.53965054, "distance_from_52w_low": 0.92957746, "relative_strength": -0.27407008, "local_beta": 0.0054, "volatility_252d": 1.626533, "volatility_60d": 2.02782, "max_drawdown_12m": -0.76142473, "revenue_ttm": 459102040, "gross_profit_ttm": 142215832, "ebit_ttm": -35845944, "ebitda_ttm": 30749201, "net_income_ttm": -52527733, "eps_diluted_ttm": -3.06194888, "operating_cash_flow_ttm": -12626408, "capital_expenditure_ttm": 1375666, "fcf_ttm": -11250742, "dividends_paid_ttm": 0, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 9705101, "cash_and_equivalents": 147715125, "total_current_assets": 210315986, "total_current_liabilities": 135462544, "net_ppe": null, "total_assets": 304029162, "total_debt": 93647784, "total_equity": 47423069, "net_working_capital": 20786101, "book_value_per_share": 2.76438758, "retained_earnings": -24010190, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 2.76438758, "universe_ticker_count": null, "sector": "Consumer Cyclical", "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": 54, "quality_composite": 54, "momentum_composite": 54, "growth_composite": 54, "yield_composite": 54, "svqf_composite": 57, "vc1_composite": 54, "vc2_composite": 54, "vc3_composite": 54, "trending_value_composite": null, "overall_composite": 55, "factor_coverage": 0.788, "signal_confidence": 0.788, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": 39, "all_cap_buyback_rank": 72, "small_cap_core_rank": 56, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 6.85, "os": 0.45, "value": 0.46, "quality": 0.46, "momentum": 0.46, "confidence": 0.788, "coverage": 0.788, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": -1.1076, "momentum_12_1": -0.0239, "complete_fields": { "id": 1903, "ticker_id": 7058, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": false, "completeness_score": 0.7143, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:49:04.644333+00:00", "batch_id": "", "os_score_delta": null, "price_close": 6.85, "market_cap": 117511750, "market_cap_usd": 117511750, "enterprise_value": 63444409, "shares_outstanding": 17155000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 2.47794486, "ptbv_ratio": 2.47794486, "ps_ratio": 0.25595998, "pcf_ratio": null, "pfcf_ratio": -10.4448, "ev_ebitda": 2.06328642, "ev_ebit": -1.76991877, "ev_sales": 0.13819239, "ev_fcf": -5.63913109, "earnings_yield": null, "fcf_yield": -0.17733228, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.30976955, "operating_margin": -0.07807838, "net_margin": -0.11441407, "ebitda_margin": 0.06697683, "fcf_margin": -0.02450597, "roe": -1.10764095, "roa": -0.17277202, "roic": null, "roc_greenblatt": null, "asset_turnover": 1.51005922, "cash_conversion": 0.2141867, "accruals_ratio": -0.13124177, "sbc_to_revenue": 0.02548453, "debt_to_equity": 5.41099719, "net_debt_to_ebitda": -1.7583332, "debt_to_assets": 0.30802237, "interest_coverage": -3.69351581, "current_ratio": 1.55257667, "quick_ratio": 1.37941656, "net_debt": -54067341, "revenue_growth_1y": null, "revenue_growth_3y_cagr": 0.00175877, "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": 3.59942531, "piotroski_f_score": 3, "altman_z_score": 1.58063016, "earnings_stability_5y": null, "revenue_stability_5y": 0.052951, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.09451421, "price_return_3m": 0.16101695, "price_return_6m": 0.05221118, "price_return_9m": -0.41201717, "price_return_12m": -0.11612903, "price_return_12m_ex1m": -0.02387097, "distance_from_52w_high": -0.53965054, "distance_from_52w_low": 0.92957746, "relative_strength": -0.27407008, "local_beta": 0.0054, "volatility_252d": 1.626533, "volatility_60d": 2.02782, "max_drawdown_12m": -0.76142473, "revenue_ttm": 459102040, "gross_profit_ttm": 142215832, "ebit_ttm": -35845944, "ebitda_ttm": 30749201, "net_income_ttm": -52527733, "eps_diluted_ttm": -3.06194888, "operating_cash_flow_ttm": -12626408, "capital_expenditure_ttm": 1375666, "fcf_ttm": -11250742, "dividends_paid_ttm": 0, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 9705101, "cash_and_equivalents": 147715125, "total_current_assets": 210315986, "total_current_liabilities": 135462544, "net_ppe": null, "total_assets": 304029162, "total_debt": 93647784, "total_equity": 47423069, "net_working_capital": 20786101, "book_value_per_share": 2.76438758, "retained_earnings": -24010190, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 2.76438758, "universe_ticker_count": null, "sector": "Consumer Cyclical", "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": 54, "quality_composite": 54, "momentum_composite": 54, "growth_composite": 54, "yield_composite": 54, "svqf_composite": 57, "vc1_composite": 54, "vc2_composite": 54, "vc3_composite": 54, "trending_value_composite": null, "overall_composite": 55, "factor_coverage": 0.788, "signal_confidence": 0.788, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": 39, "all_cap_buyback_rank": 72, "small_cap_core_rank": 56, "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": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:59:04.413941+00:00", "is_restated": false, "income_statement": { "revenue": 459102040, "cost_of_revenue": 316886208, "gross_profit": 142215832, "ebit": -35845944, "ebitda": 30749201, "pretax_income": -45551045, "tax_provision": 6976688, "net_income": -52527733, "net_income_to_common": -52527733, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 147715125, "total_current_assets": 210315986, "total_assets": 304029162, "short_term_debt": 93647784, "long_term_debt": 88948422, "total_debt": 182596206, "total_liabilities": 256606093, "total_equity": 47423069, "shares_outstanding": 17155000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -12626408, "capital_expenditure": 1375666, "free_cash_flow": -11250742, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 117153, "ticker_id": 7058, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:59:04.413941+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-35845944", "ebitda": "30749201", "netIncome": "-52527733", "grossProfit": "142215832", "depreciation": "None", "totalRevenue": "459102040", "costOfRevenue": "316886208", "interestIncome": "484236", "incomeBeforeTax": "-45551045", "interestExpense": "9705101", "operatingIncome": "-32283673", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "6976688", "reportedCurrency": "HKD", "netInterestIncome": "-9220865", "nonInterestIncome": "None", "operatingExpenses": "174499505", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "6998444", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "316886208", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "66595145", "sellingGeneralAndAdministrative": "64340013", "netIncomeFromContinuingOperations": "-52527733" }, "balance": { "goodwill": "None", "inventory": "23456709", "commonStock": "66916", "currentDebt": "None", "investments": "None", "totalAssets": "304029162", "longTermDebt": "88948422", "shortTermDebt": "93647784", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "HKD", "retainedEarnings": "-24010190", "totalLiabilities": "256606093", "otherCurrentAssets": "17862709", "totalCurrentAssets": "210315986", "currentLongTermDebt": "62161236", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "21281443", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "93713176", "currentAccountsPayable": "12567498", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "211161333", "totalShareholderEquity": "47423069", "capitalLeaseObligations": "60051675", "otherCurrentLiabilities": "29247262", "totalCurrentLiabilities": "135462544", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "121143549", "cashAndShortTermInvestments": "147715125", "commonStockSharesOutstanding": "17155000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "147715125", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-45551045", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "HKD", "changeInInventory": "-3105593", "operatingCashflow": "-12626408", "capitalExpenditures": "1375666", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "44324542", "cashflowFromInvestment": "-1312732", "stockBasedCompensation": "11700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "66595145", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 459102040, "cost_of_revenue": 316886208, "gross_profit": 142215832, "research_and_development": 6998444, "selling_general_admin": 64340013, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -35845944, "depreciation_amortisation": 66595145, "ebitda": 30749201, "interest_expense": 9705101, "interest_income": null, "other_non_operating": null, "pretax_income": -45551045, "tax_provision": 6976688, "effective_tax_rate": null, "net_income": -52527733, "net_income_continuing_ops": -52527733, "net_income_to_common": -52527733, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 147715125, "short_term_investments": null, "net_receivables": 21281443, "inventory": 23456709, "other_current_assets": null, "total_current_assets": 210315986, "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": 93713176, "total_assets": 304029162, "short_term_debt": 93647784, "accounts_payable": 12567498, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 135462544, "long_term_debt": 88948422, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 121143549, "total_liabilities": 256606093, "total_debt": 182596206, "preferred_stock": null, "minority_interest": null, "retained_earnings": -24010190, "total_equity": 47423069, "shares_outstanding": 17155000, "operating_cash_flow": -12626408, "stock_based_compensation": 11700000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1375666, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1312732, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 44324542, "free_cash_flow": -11250742, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-35845944", "ebitda": "30749201", "netIncome": "-52527733", "grossProfit": "142215832", "depreciation": "None", "totalRevenue": "459102040", "costOfRevenue": "316886208", "interestIncome": "484236", "incomeBeforeTax": "-45551045", "interestExpense": "9705101", "operatingIncome": "-32283673", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "6976688", "reportedCurrency": "HKD", "netInterestIncome": "-9220865", "nonInterestIncome": "None", "operatingExpenses": "174499505", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "6998444", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "316886208", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "66595145", "sellingGeneralAndAdministrative": "64340013", "netIncomeFromContinuingOperations": "-52527733" }, "balance": { "goodwill": "None", "inventory": "23456709", "commonStock": "66916", "currentDebt": "None", "investments": "None", "totalAssets": "304029162", "longTermDebt": "88948422", "shortTermDebt": "93647784", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "HKD", "retainedEarnings": "-24010190", "totalLiabilities": "256606093", "otherCurrentAssets": "17862709", "totalCurrentAssets": "210315986", "currentLongTermDebt": "62161236", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "21281443", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "93713176", "currentAccountsPayable": "12567498", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "211161333", "totalShareholderEquity": "47423069", "capitalLeaseObligations": "60051675", "otherCurrentLiabilities": "29247262", "totalCurrentLiabilities": "135462544", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "121143549", "cashAndShortTermInvestments": "147715125", "commonStockSharesOutstanding": "17155000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "147715125", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-45551045", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "HKD", "changeInInventory": "-3105593", "operatingCashflow": "-12626408", "capitalExpenditures": "1375666", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "44324542", "cashflowFromInvestment": "-1312732", "stockBasedCompensation": "11700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "66595145", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:59:04.413941+00:00", "is_restated": false, "income_statement": { "revenue": 503975453, "cost_of_revenue": 332496656, "gross_profit": 171478797, "ebit": 45804946, "ebitda": 124405880, "pretax_income": 35614151, "tax_provision": 2713707, "net_income": 32900444, "net_income_to_common": 32900444, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 117336010, "total_current_assets": 176385780, "total_assets": 308315006, "short_term_debt": 124011590, "long_term_debt": 28004873, "total_debt": 152016463, "total_liabilities": 279771542, "total_equity": 28543464, "shares_outstanding": 47491000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 60166184, "capital_expenditure": 11991530, "free_cash_flow": 72157714, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 117158, "ticker_id": 7058, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:59:04.413941+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "45804946", "ebitda": "124405880", "netIncome": "32900444", "grossProfit": "171478797", "depreciation": "None", "totalRevenue": "503975453", "costOfRevenue": "332496656", "interestIncome": "682409", "incomeBeforeTax": "35614151", "interestExpense": "10190795", "operatingIncome": "-5802114", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "2713707", "reportedCurrency": "HKD", "netInterestIncome": "-9508386", "nonInterestIncome": "None", "operatingExpenses": "177280911", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "5930705", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "332496656", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "78600934", "sellingGeneralAndAdministrative": "55127291", "netIncomeFromContinuingOperations": "32900444" }, "balance": { "goodwill": "None", "inventory": "20351116", "commonStock": "58500", "currentDebt": "None", "investments": "None", "totalAssets": "308315006", "longTermDebt": "28004873", "shortTermDebt": "124011590", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "HKD", "retainedEarnings": "28517543", "totalLiabilities": "279771542", "otherCurrentAssets": "17993090", "totalCurrentAssets": "176385780", "currentLongTermDebt": "85862847", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "20705564", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "131929226", "currentAccountsPayable": "16656904", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "188284758", "totalShareholderEquity": "28543464", "capitalLeaseObligations": "74417038", "otherCurrentLiabilities": "70334982", "totalCurrentLiabilities": "212718374", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "67053168", "cashAndShortTermInvestments": "117336010", "commonStockSharesOutstanding": "47491000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "117336010", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "35614151", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "HKD", "changeInInventory": "4768410", "operatingCashflow": "60166184", "capitalExpenditures": "11991530", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-76834451", "cashflowFromInvestment": "-12181442", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "78600934", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 503975453, "cost_of_revenue": 332496656, "gross_profit": 171478797, "research_and_development": 5930705, "selling_general_admin": 55127291, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 45804946, "depreciation_amortisation": 78600934, "ebitda": 124405880, "interest_expense": 10190795, "interest_income": null, "other_non_operating": null, "pretax_income": 35614151, "tax_provision": 2713707, "effective_tax_rate": null, "net_income": 32900444, "net_income_continuing_ops": 32900444, "net_income_to_common": 32900444, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 117336010, "short_term_investments": null, "net_receivables": 20705564, "inventory": 20351116, "other_current_assets": null, "total_current_assets": 176385780, "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": 131929226, "total_assets": 308315006, "short_term_debt": 124011590, "accounts_payable": 16656904, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 212718374, "long_term_debt": 28004873, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 67053168, "total_liabilities": 279771542, "total_debt": 152016463, "preferred_stock": null, "minority_interest": null, "retained_earnings": 28517543, "total_equity": 28543464, "shares_outstanding": 47491000, "operating_cash_flow": 60166184, "stock_based_compensation": 0, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 11991530, "acquisitions": null, "other_investing": null, "investing_cash_flow": -12181442, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -76834451, "free_cash_flow": 72157714, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "45804946", "ebitda": "124405880", "netIncome": "32900444", "grossProfit": "171478797", "depreciation": "None", "totalRevenue": "503975453", "costOfRevenue": "332496656", "interestIncome": "682409", "incomeBeforeTax": "35614151", "interestExpense": "10190795", "operatingIncome": "-5802114", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "2713707", "reportedCurrency": "HKD", "netInterestIncome": "-9508386", "nonInterestIncome": "None", "operatingExpenses": "177280911", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "5930705", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "332496656", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "78600934", "sellingGeneralAndAdministrative": "55127291", "netIncomeFromContinuingOperations": "32900444" }, "balance": { "goodwill": "None", "inventory": "20351116", "commonStock": "58500", "currentDebt": "None", "investments": "None", "totalAssets": "308315006", "longTermDebt": "28004873", "shortTermDebt": "124011590", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "HKD", "retainedEarnings": "28517543", "totalLiabilities": "279771542", "otherCurrentAssets": "17993090", "totalCurrentAssets": "176385780", "currentLongTermDebt": "85862847", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "20705564", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "131929226", "currentAccountsPayable": "16656904", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "188284758", "totalShareholderEquity": "28543464", "capitalLeaseObligations": "74417038", "otherCurrentLiabilities": "70334982", "totalCurrentLiabilities": "212718374", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "67053168", "cashAndShortTermInvestments": "117336010", "commonStockSharesOutstanding": "47491000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "117336010", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "35614151", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "HKD", "changeInInventory": "4768410", "operatingCashflow": "60166184", "capitalExpenditures": "11991530", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-76834451", "cashflowFromInvestment": "-12181442", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "78600934", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:59:04.413941+00:00", "is_restated": false, "income_statement": { "revenue": 499536692, "cost_of_revenue": 161838494, "gross_profit": 337698198, "ebit": 20271286, "ebitda": 104534533, "pretax_income": 10658664, "tax_provision": 7657988, "net_income": 3000676, "net_income_to_common": 3000676, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 187646572, "total_current_assets": 291158494, "total_assets": 456084482, "short_term_debt": 115737847, "long_term_debt": 38711557, "total_debt": 154449404, "total_liabilities": 365991211, "total_equity": 90093271, "shares_outstanding": 47491000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 83824411, "capital_expenditure": 44512104, "free_cash_flow": 128336515, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 117161, "ticker_id": 7058, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:59:04.413941+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "20271286", "ebitda": "104534533", "netIncome": "3000676", "grossProfit": "337698198", "depreciation": "None", "totalRevenue": "499536692", "costOfRevenue": "161838494", "interestIncome": "515980", "incomeBeforeTax": "10658664", "interestExpense": "9612622", "operatingIncome": "85786413", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "7657988", "reportedCurrency": "HKD", "netInterestIncome": "-9612622", "nonInterestIncome": "None", "operatingExpenses": "251911785", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "7257135", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "161838494", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "84263247", "sellingGeneralAndAdministrative": "161570231", "netIncomeFromContinuingOperations": "3000676" }, "balance": { "goodwill": "None", "inventory": "25790715", "commonStock": "64358", "currentDebt": "None", "investments": "None", "totalAssets": "456084482", "longTermDebt": "38711557", "shortTermDebt": "115737847", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "HKD", "retainedEarnings": "48680610", "totalLiabilities": "365991211", "otherCurrentAssets": "15530206", "totalCurrentAssets": "291158494", "currentLongTermDebt": "77754259", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "62191000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "164925988", "currentAccountsPayable": "16198249", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "193449183", "totalShareholderEquity": "90093271", "capitalLeaseObligations": "76983367", "otherCurrentLiabilities": "147399121", "totalCurrentLiabilities": "283639874", "otherNonCurrentLiabilities": "1", "totalNonCurrentLiabilities": "82351337", "cashAndShortTermInvestments": "187646572", "commonStockSharesOutstanding": "47491000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "187646572", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-29788123", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "HKD", "changeInInventory": "5146061", "operatingCashflow": "83824411", "capitalExpenditures": "44512104", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-81568286", "cashflowFromInvestment": "-44450865", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "84263247", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 499536692, "cost_of_revenue": 161838494, "gross_profit": 337698198, "research_and_development": 7257135, "selling_general_admin": 161570231, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 20271286, "depreciation_amortisation": 84263247, "ebitda": 104534533, "interest_expense": 9612622, "interest_income": null, "other_non_operating": null, "pretax_income": 10658664, "tax_provision": 7657988, "effective_tax_rate": null, "net_income": 3000676, "net_income_continuing_ops": 3000676, "net_income_to_common": 3000676, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 187646572, "short_term_investments": null, "net_receivables": 62191000, "inventory": 25790715, "other_current_assets": null, "total_current_assets": 291158494, "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": 164925988, "total_assets": 456084482, "short_term_debt": 115737847, "accounts_payable": 16198249, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 283639874, "long_term_debt": 38711557, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 82351337, "total_liabilities": 365991211, "total_debt": 154449404, "preferred_stock": null, "minority_interest": null, "retained_earnings": 48680610, "total_equity": 90093271, "shares_outstanding": 47491000, "operating_cash_flow": 83824411, "stock_based_compensation": 0, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 44512104, "acquisitions": null, "other_investing": null, "investing_cash_flow": -44450865, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -81568286, "free_cash_flow": 128336515, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "20271286", "ebitda": "104534533", "netIncome": "3000676", "grossProfit": "337698198", "depreciation": "None", "totalRevenue": "499536692", "costOfRevenue": "161838494", "interestIncome": "515980", "incomeBeforeTax": "10658664", "interestExpense": "9612622", "operatingIncome": "85786413", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "7657988", "reportedCurrency": "HKD", "netInterestIncome": "-9612622", "nonInterestIncome": "None", "operatingExpenses": "251911785", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "7257135", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "161838494", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "84263247", "sellingGeneralAndAdministrative": "161570231", "netIncomeFromContinuingOperations": "3000676" }, "balance": { "goodwill": "None", "inventory": "25790715", "commonStock": "64358", "currentDebt": "None", "investments": "None", "totalAssets": "456084482", "longTermDebt": "38711557", "shortTermDebt": "115737847", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "HKD", "retainedEarnings": "48680610", "totalLiabilities": "365991211", "otherCurrentAssets": "15530206", "totalCurrentAssets": "291158494", "currentLongTermDebt": "77754259", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "62191000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "164925988", "currentAccountsPayable": "16198249", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "193449183", "totalShareholderEquity": "90093271", "capitalLeaseObligations": "76983367", "otherCurrentLiabilities": "147399121", "totalCurrentLiabilities": "283639874", "otherNonCurrentLiabilities": "1", "totalNonCurrentLiabilities": "82351337", "cashAndShortTermInvestments": "187646572", "commonStockSharesOutstanding": "47491000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "187646572", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-29788123", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "HKD", "changeInInventory": "5146061", "operatingCashflow": "83824411", "capitalExpenditures": "44512104", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-81568286", "cashflowFromInvestment": "-44450865", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "84263247", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:59:04.413941+00:00", "is_restated": false, "income_statement": { "revenue": 456688173, "cost_of_revenue": 161065896, "gross_profit": 295622277, "ebit": 45391427, "ebitda": 113965748, "pretax_income": 37789702, "tax_provision": 4380349, "net_income": 33409353, "net_income_to_common": 33409353, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 196296774, "total_current_assets": 244517475, "total_assets": 455861254, "short_term_debt": 148690511, "long_term_debt": 48841959, "total_debt": 197532470, "total_liabilities": 422662002, "total_equity": 33199252, "shares_outstanding": 47491000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 141018607, "capital_expenditure": 32506078, "free_cash_flow": 173524685, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 117162, "ticker_id": 7058, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:59:04.413941+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "45391427", "ebitda": "113965748", "netIncome": "33409353", "grossProfit": "295622277", "depreciation": "None", "totalRevenue": "456688173", "costOfRevenue": "161065896", "interestIncome": "28253", "incomeBeforeTax": "37789702", "interestExpense": "7601725", "operatingIncome": "43417353", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "4380349", "reportedCurrency": "HKD", "netInterestIncome": "-7573472", "nonInterestIncome": "None", "operatingExpenses": "252204924", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "6276523", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "161065896", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "68574321", "sellingGeneralAndAdministrative": "166216051", "netIncomeFromContinuingOperations": "33409353" }, "balance": { "goodwill": "None", "inventory": "31234997", "commonStock": "10", "currentDebt": "None", "investments": "None", "totalAssets": "455861254", "longTermDebt": "48841959", "shortTermDebt": "148690511", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "None", "reportedCurrency": "HKD", "retainedEarnings": "None", "totalLiabilities": "422662002", "otherCurrentAssets": "12762615", "totalCurrentAssets": "244517475", "currentLongTermDebt": "105225599", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "4223089", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "211343779", "currentAccountsPayable": "17780894", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "262173558", "totalShareholderEquity": "33199252", "capitalLeaseObligations": "108106000", "otherCurrentLiabilities": "133111038", "totalCurrentLiabilities": "305078955", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "117583047", "cashAndShortTermInvestments": "196296774", "commonStockSharesOutstanding": "47491000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "196296774", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "37789702", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "HKD", "changeInInventory": "2144219", "operatingCashflow": "141018607", "capitalExpenditures": "32506078", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "22964489", "cashflowFromInvestment": "-32289213", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "68574321", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 456688173, "cost_of_revenue": 161065896, "gross_profit": 295622277, "research_and_development": 6276523, "selling_general_admin": 166216051, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 45391427, "depreciation_amortisation": 68574321, "ebitda": 113965748, "interest_expense": 7601725, "interest_income": null, "other_non_operating": null, "pretax_income": 37789702, "tax_provision": 4380349, "effective_tax_rate": null, "net_income": 33409353, "net_income_continuing_ops": 33409353, "net_income_to_common": 33409353, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 196296774, "short_term_investments": null, "net_receivables": 4223089, "inventory": 31234997, "other_current_assets": null, "total_current_assets": 244517475, "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": 211343779, "total_assets": 455861254, "short_term_debt": 148690511, "accounts_payable": 17780894, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 305078955, "long_term_debt": 48841959, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 117583047, "total_liabilities": 422662002, "total_debt": 197532470, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 33199252, "shares_outstanding": 47491000, "operating_cash_flow": 141018607, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 32506078, "acquisitions": null, "other_investing": null, "investing_cash_flow": -32289213, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 22964489, "free_cash_flow": 173524685, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "45391427", "ebitda": "113965748", "netIncome": "33409353", "grossProfit": "295622277", "depreciation": "None", "totalRevenue": "456688173", "costOfRevenue": "161065896", "interestIncome": "28253", "incomeBeforeTax": "37789702", "interestExpense": "7601725", "operatingIncome": "43417353", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "4380349", "reportedCurrency": "HKD", "netInterestIncome": "-7573472", "nonInterestIncome": "None", "operatingExpenses": "252204924", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "6276523", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "161065896", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "68574321", "sellingGeneralAndAdministrative": "166216051", "netIncomeFromContinuingOperations": "33409353" }, "balance": { "goodwill": "None", "inventory": "31234997", "commonStock": "10", "currentDebt": "None", "investments": "None", "totalAssets": "455861254", "longTermDebt": "48841959", "shortTermDebt": "148690511", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "None", "reportedCurrency": "HKD", "retainedEarnings": "None", "totalLiabilities": "422662002", "otherCurrentAssets": "12762615", "totalCurrentAssets": "244517475", "currentLongTermDebt": "105225599", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "4223089", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "211343779", "currentAccountsPayable": "17780894", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "262173558", "totalShareholderEquity": "33199252", "capitalLeaseObligations": "108106000", "otherCurrentLiabilities": "133111038", "totalCurrentLiabilities": "305078955", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "117583047", "cashAndShortTermInvestments": "196296774", "commonStockSharesOutstanding": "47491000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "196296774", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "37789702", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "HKD", "changeInInventory": "2144219", "operatingCashflow": "141018607", "capitalExpenditures": "32506078", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "22964489", "cashflowFromInvestment": "-32289213", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "68574321", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:59:04.413941+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": 64615723, "total_current_assets": 116480561, "total_assets": 315652626, "short_term_debt": 58045347, "long_term_debt": 62852667, "total_debt": 120898014, "total_liabilities": 315816480, "total_equity": -163854, "shares_outstanding": 17000000, "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": 117163, "ticker_id": 7058, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:59:04.413941+00:00", "is_restated": false, "raw_data": { "balance": { "goodwill": "None", "inventory": "33379216", "commonStock": "10", "currentDebt": "None", "investments": "None", "totalAssets": "315652626", "longTermDebt": "62852667", "shortTermDebt": "58045347", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "None", "reportedCurrency": "HKD", "retainedEarnings": "-346143", "totalLiabilities": "315816480", "otherCurrentAssets": "13406263", "totalCurrentAssets": "116480561", "currentLongTermDebt": "22152151", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "5079359", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "199172065", "currentAccountsPayable": "13049577", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "186330528", "totalShareholderEquity": "-163854", "capitalLeaseObligations": "101325710", "otherCurrentLiabilities": "109615198", "totalCurrentLiabilities": "183731299", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "132085181", "cashAndShortTermInvestments": "64615723", "commonStockSharesOutstanding": "17000000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "64615723", "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": 64615723, "short_term_investments": null, "net_receivables": 5079359, "inventory": 33379216, "other_current_assets": null, "total_current_assets": 116480561, "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": 199172065, "total_assets": 315652626, "short_term_debt": 58045347, "accounts_payable": 13049577, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 183731299, "long_term_debt": 62852667, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 132085181, "total_liabilities": 315816480, "total_debt": 120898014, "preferred_stock": null, "minority_interest": null, "retained_earnings": -346143, "total_equity": -163854, "shares_outstanding": 17000000, "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": "33379216", "commonStock": "10", "currentDebt": "None", "investments": "None", "totalAssets": "315652626", "longTermDebt": "62852667", "shortTermDebt": "58045347", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "None", "reportedCurrency": "HKD", "retainedEarnings": "-346143", "totalLiabilities": "315816480", "otherCurrentAssets": "13406263", "totalCurrentAssets": "116480561", "currentLongTermDebt": "22152151", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "5079359", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "199172065", "currentAccountsPayable": "13049577", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "186330528", "totalShareholderEquity": "-163854", "capitalLeaseObligations": "101325710", "otherCurrentLiabilities": "109615198", "totalCurrentLiabilities": "183731299", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "132085181", "cashAndShortTermInvestments": "64615723", "commonStockSharesOutstanding": "17000000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "64615723", "accumulatedDepreciationAmortizationPPE": "None" } } }, { "period_end_date": "2017-12-31", "period_type": "annual", "fiscal_year": 2017, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:59:04.413941+00:00", "is_restated": false, "income_statement": { "revenue": 182626000, "cost_of_revenue": 51870000, "gross_profit": 130756000, "ebit": -14625000, "ebitda": -5475000, "pretax_income": -14625000, "tax_provision": 167000, "net_income": -14792000, "net_income_to_common": -14792000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 232019000, "total_current_assets": 248548000, "total_assets": 301313000, "short_term_debt": 1828000, "long_term_debt": null, "total_debt": 1828000, "total_liabilities": 49377000, "total_equity": 251936000, "shares_outstanding": 47491000, "goodwill_and_intangibles": 18960000 }, "cash_flow": { "operating_cash_flow": 11110000, "capital_expenditure": 6850000, "free_cash_flow": 17960000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 117168, "ticker_id": 7058, "period_end_date": "2017-12-31", "period_type": "annual", "fiscal_year": 2017, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:59:04.413941+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-14625000", "ebitda": "-5475000", "netIncome": "-14792000", "grossProfit": "130756000", "depreciation": "None", "totalRevenue": "182626000", "costOfRevenue": "51870000", "interestIncome": "None", "incomeBeforeTax": "-14625000", "interestExpense": "None", "operatingIncome": "-14350000", "fiscalDateEnding": "2017-12-31", "incomeTaxExpense": "167000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "145106000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "35810000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "51870000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9150000", "sellingGeneralAndAdministrative": "34354000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "11583000", "inventory": "None", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "301313000", "longTermDebt": "None", "shortTermDebt": "1828000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2017-12-31", "intangibleAssets": "7377000", "reportedCurrency": "None", "retainedEarnings": "-202153000", "totalLiabilities": "49377000", "otherCurrentAssets": "5612000", "totalCurrentAssets": "248548000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "10917000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "52765000", "currentAccountsPayable": "7448000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "16760000", "totalShareholderEquity": "251936000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "13099000", "totalCurrentLiabilities": "28693000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "33650000", "cashAndShortTermInvestments": "232019000", "commonStockSharesOutstanding": "47491000", "intangibleAssetsExcludingGoodwill": "7377000", "cashAndCashEquivalentsAtCarryingValue": "232019000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-14792000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2017-12-31", "reportedCurrency": "None", "changeInInventory": "-78184000", "operatingCashflow": "11110000", "capitalExpenditures": "6850000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "145296000", "cashflowFromInvestment": "-10513000", "stockBasedCompensation": "14101000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-232019000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9150000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 182626000, "cost_of_revenue": 51870000, "gross_profit": 130756000, "research_and_development": 35810000, "selling_general_admin": 34354000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -14625000, "depreciation_amortisation": 9150000, "ebitda": -5475000, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": -14625000, "tax_provision": 167000, "effective_tax_rate": null, "net_income": -14792000, "net_income_continuing_ops": null, "net_income_to_common": -14792000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 232019000, "short_term_investments": null, "net_receivables": 10917000, "inventory": null, "other_current_assets": null, "total_current_assets": 248548000, "net_ppe": null, "goodwill": 11583000, "intangible_assets": 7377000, "goodwill_and_intangibles": 18960000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 52765000, "total_assets": 301313000, "short_term_debt": 1828000, "accounts_payable": 7448000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 28693000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 33650000, "total_liabilities": 49377000, "total_debt": 1828000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -202153000, "total_equity": 251936000, "shares_outstanding": 47491000, "operating_cash_flow": 11110000, "stock_based_compensation": 14101000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 6850000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -10513000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 145296000, "free_cash_flow": 17960000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-14625000", "ebitda": "-5475000", "netIncome": "-14792000", "grossProfit": "130756000", "depreciation": "None", "totalRevenue": "182626000", "costOfRevenue": "51870000", "interestIncome": "None", "incomeBeforeTax": "-14625000", "interestExpense": "None", "operatingIncome": "-14350000", "fiscalDateEnding": "2017-12-31", "incomeTaxExpense": "167000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "145106000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "35810000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "51870000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9150000", "sellingGeneralAndAdministrative": "34354000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "11583000", "inventory": "None", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "301313000", "longTermDebt": "None", "shortTermDebt": "1828000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2017-12-31", "intangibleAssets": "7377000", "reportedCurrency": "None", "retainedEarnings": "-202153000", "totalLiabilities": "49377000", "otherCurrentAssets": "5612000", "totalCurrentAssets": "248548000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "10917000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "52765000", "currentAccountsPayable": "7448000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "16760000", "totalShareholderEquity": "251936000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "13099000", "totalCurrentLiabilities": "28693000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "33650000", "cashAndShortTermInvestments": "232019000", "commonStockSharesOutstanding": "47491000", "intangibleAssetsExcludingGoodwill": "7377000", "cashAndCashEquivalentsAtCarryingValue": "232019000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-14792000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2017-12-31", "reportedCurrency": "None", "changeInInventory": "-78184000", "operatingCashflow": "11110000", "capitalExpenditures": "6850000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "145296000", "cashflowFromInvestment": "-10513000", "stockBasedCompensation": "14101000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-232019000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9150000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2016-12-31", "period_type": "annual", "fiscal_year": 2016, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:59:04.413941+00:00", "is_restated": false, "income_statement": { "revenue": 139021000, "cost_of_revenue": 43080000, "gross_profit": 95941000, "ebit": -22658000, "ebitda": -14903000, "pretax_income": -22658000, "tax_provision": 321000, "net_income": -22979000, "net_income_to_common": -22979000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 85864000, "total_current_assets": 98695000, "total_assets": 143515000, "short_term_debt": 581000, "long_term_debt": null, "total_debt": 581000, "total_liabilities": 41859000, "total_equity": 101656000, "shares_outstanding": 47491000, "goodwill_and_intangibles": 11066000 }, "cash_flow": { "operating_cash_flow": -3896000, "capital_expenditure": 8591000, "free_cash_flow": 4695000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 117173, "ticker_id": 7058, "period_end_date": "2016-12-31", "period_type": "annual", "fiscal_year": 2016, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:59:04.413941+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-22658000", "ebitda": "-14903000", "netIncome": "-22979000", "grossProfit": "95941000", "depreciation": "None", "totalRevenue": "139021000", "costOfRevenue": "43080000", "interestIncome": "None", "incomeBeforeTax": "-22658000", "interestExpense": "None", "operatingIncome": "-21332000", "fiscalDateEnding": "2016-12-31", "incomeTaxExpense": "321000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "117273000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "30316000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "43080000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7755000", "sellingGeneralAndAdministrative": "25963000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "9039000", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "143515000", "longTermDebt": "None", "shortTermDebt": "581000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2016-12-31", "intangibleAssets": "2027000", "reportedCurrency": "None", "retainedEarnings": "-187361000", "totalLiabilities": "41859000", "otherCurrentAssets": "3702000", "totalCurrentAssets": "98695000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "9129000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "44820000", "currentAccountsPayable": "4827000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "16031000", "totalShareholderEquity": "101656000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "10470000", "totalCurrentLiabilities": "20737000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "35185000", "cashAndShortTermInvestments": "85864000", "commonStockSharesOutstanding": "47491000", "intangibleAssetsExcludingGoodwill": "2027000", "cashAndCashEquivalentsAtCarryingValue": "85864000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-22979000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2016-12-31", "reportedCurrency": "None", "changeInInventory": "-84312000", "operatingCashflow": "-3896000", "capitalExpenditures": "8591000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "9167000", "cashflowFromInvestment": "-12729000", "stockBasedCompensation": "8763000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-85864000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7755000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 139021000, "cost_of_revenue": 43080000, "gross_profit": 95941000, "research_and_development": 30316000, "selling_general_admin": 25963000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -22658000, "depreciation_amortisation": 7755000, "ebitda": -14903000, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": -22658000, "tax_provision": 321000, "effective_tax_rate": null, "net_income": -22979000, "net_income_continuing_ops": null, "net_income_to_common": -22979000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 85864000, "short_term_investments": null, "net_receivables": 9129000, "inventory": null, "other_current_assets": null, "total_current_assets": 98695000, "net_ppe": null, "goodwill": 9039000, "intangible_assets": 2027000, "goodwill_and_intangibles": 11066000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 44820000, "total_assets": 143515000, "short_term_debt": 581000, "accounts_payable": 4827000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 20737000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 35185000, "total_liabilities": 41859000, "total_debt": 581000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -187361000, "total_equity": 101656000, "shares_outstanding": 47491000, "operating_cash_flow": -3896000, "stock_based_compensation": 8763000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 8591000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -12729000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 9167000, "free_cash_flow": 4695000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-22658000", "ebitda": "-14903000", "netIncome": "-22979000", "grossProfit": "95941000", "depreciation": "None", "totalRevenue": "139021000", "costOfRevenue": "43080000", "interestIncome": "None", "incomeBeforeTax": "-22658000", "interestExpense": "None", "operatingIncome": "-21332000", "fiscalDateEnding": "2016-12-31", "incomeTaxExpense": "321000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "117273000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "30316000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "43080000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7755000", "sellingGeneralAndAdministrative": "25963000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "9039000", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "143515000", "longTermDebt": "None", "shortTermDebt": "581000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2016-12-31", "intangibleAssets": "2027000", "reportedCurrency": "None", "retainedEarnings": "-187361000", "totalLiabilities": "41859000", "otherCurrentAssets": "3702000", "totalCurrentAssets": "98695000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "9129000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "44820000", "currentAccountsPayable": "4827000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "16031000", "totalShareholderEquity": "101656000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "10470000", "totalCurrentLiabilities": "20737000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "35185000", "cashAndShortTermInvestments": "85864000", "commonStockSharesOutstanding": "47491000", "intangibleAssetsExcludingGoodwill": "2027000", "cashAndCashEquivalentsAtCarryingValue": "85864000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-22979000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2016-12-31", "reportedCurrency": "None", "changeInInventory": "-84312000", "operatingCashflow": "-3896000", "capitalExpenditures": "8591000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "9167000", "cashflowFromInvestment": "-12729000", "stockBasedCompensation": "8763000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-85864000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7755000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2015-12-31", "period_type": "annual", "fiscal_year": 2015, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:59:04.413941+00:00", "is_restated": false, "income_statement": { "revenue": 101369000, "cost_of_revenue": 37190000, "gross_profit": 64179000, "ebit": -34887000, "ebitda": -28371000, "pretax_income": -35842000, "tax_provision": 246000, "net_income": -36088000, "net_income_to_common": -36088000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 93405000, "total_current_assets": 103130000, "total_assets": 141414000, "short_term_debt": 645000, "long_term_debt": null, "total_debt": 645000, "total_liabilities": 35631000, "total_equity": 105783000, "shares_outstanding": 26319903, "goodwill_and_intangibles": 6032000 }, "cash_flow": { "operating_cash_flow": -18574000, "capital_expenditure": 9919000, "free_cash_flow": -8655000, "dividends_paid": 1748000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 117178, "ticker_id": 7058, "period_end_date": "2015-12-31", "period_type": "annual", "fiscal_year": 2015, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:59:04.413941+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-34887000", "ebitda": "-28371000", "netIncome": "-36088000", "grossProfit": "64179000", "depreciation": "None", "totalRevenue": "101369000", "costOfRevenue": "37190000", "interestIncome": "None", "incomeBeforeTax": "-35842000", "interestExpense": "955000", "operatingIncome": "-34742000", "fiscalDateEnding": "2015-12-31", "incomeTaxExpense": "246000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "98932000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "23057000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "37190000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6516000", "sellingGeneralAndAdministrative": "16815000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "5396000", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "141414000", "longTermDebt": "None", "shortTermDebt": "645000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2015-12-31", "intangibleAssets": "636000", "reportedCurrency": "None", "retainedEarnings": "-164382000", "totalLiabilities": "35631000", "otherCurrentAssets": "3082000", "totalCurrentAssets": "103130000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "6643000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "38284000", "currentAccountsPayable": "4426000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "16606000", "totalShareholderEquity": "105783000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "7911000", "totalCurrentLiabilities": "16349000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "33989000", "cashAndShortTermInvestments": "93405000", "commonStockSharesOutstanding": "26319903", "intangibleAssetsExcludingGoodwill": "636000", "cashAndCashEquivalentsAtCarryingValue": "93405000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-36088000", "profitLoss": "None", "dividendPayout": "1748000", "fiscalDateEnding": "2015-12-31", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "-18574000", "capitalExpenditures": "9919000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "89518000", "cashflowFromInvestment": "-12214000", "stockBasedCompensation": "8375000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1748000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-93405000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6516000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 101369000, "cost_of_revenue": 37190000, "gross_profit": 64179000, "research_and_development": 23057000, "selling_general_admin": 16815000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -34887000, "depreciation_amortisation": 6516000, "ebitda": -28371000, "interest_expense": 955000, "interest_income": null, "other_non_operating": null, "pretax_income": -35842000, "tax_provision": 246000, "effective_tax_rate": null, "net_income": -36088000, "net_income_continuing_ops": null, "net_income_to_common": -36088000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 93405000, "short_term_investments": null, "net_receivables": 6643000, "inventory": null, "other_current_assets": null, "total_current_assets": 103130000, "net_ppe": null, "goodwill": 5396000, "intangible_assets": 636000, "goodwill_and_intangibles": 6032000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 38284000, "total_assets": 141414000, "short_term_debt": 645000, "accounts_payable": 4426000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 16349000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 33989000, "total_liabilities": 35631000, "total_debt": 645000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -164382000, "total_equity": 105783000, "shares_outstanding": 26319903, "operating_cash_flow": -18574000, "stock_based_compensation": 8375000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 9919000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -12214000, "dividends_paid": 1748000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 89518000, "free_cash_flow": -8655000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-34887000", "ebitda": "-28371000", "netIncome": "-36088000", "grossProfit": "64179000", "depreciation": "None", "totalRevenue": "101369000", "costOfRevenue": "37190000", "interestIncome": "None", "incomeBeforeTax": "-35842000", "interestExpense": "955000", "operatingIncome": "-34742000", "fiscalDateEnding": "2015-12-31", "incomeTaxExpense": "246000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "98932000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "23057000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "37190000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6516000", "sellingGeneralAndAdministrative": "16815000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "5396000", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "141414000", "longTermDebt": "None", "shortTermDebt": "645000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2015-12-31", "intangibleAssets": "636000", "reportedCurrency": "None", "retainedEarnings": "-164382000", "totalLiabilities": "35631000", "otherCurrentAssets": "3082000", "totalCurrentAssets": "103130000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "6643000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "38284000", "currentAccountsPayable": "4426000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "16606000", "totalShareholderEquity": "105783000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "7911000", "totalCurrentLiabilities": "16349000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "33989000", "cashAndShortTermInvestments": "93405000", "commonStockSharesOutstanding": "26319903", "intangibleAssetsExcludingGoodwill": "636000", "cashAndCashEquivalentsAtCarryingValue": "93405000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-36088000", "profitLoss": "None", "dividendPayout": "1748000", "fiscalDateEnding": "2015-12-31", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "-18574000", "capitalExpenditures": "9919000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "89518000", "cashflowFromInvestment": "-12214000", "stockBasedCompensation": "8375000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1748000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-93405000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6516000", "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": "2026-06-06T21:59:04.413941+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": 147715125, "total_current_assets": 210315986, "total_assets": 304029162, "short_term_debt": 93647784, "long_term_debt": null, "total_debt": 93647784, "total_liabilities": 256606093, "total_equity": 47423069, "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": 117151, "ticker_id": 7058, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:59:04.413941+00:00", "is_restated": false, "raw_data": { "balance": { "goodwill": "None", "inventory": "23456709", "commonStock": "66916", "currentDebt": "None", "investments": "None", "totalAssets": "304029162", "longTermDebt": "None", "shortTermDebt": "93647784", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "-24010190", "totalLiabilities": "256606093", "otherCurrentAssets": "17862709", "totalCurrentAssets": "210315986", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "21281443", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "93713176", "currentAccountsPayable": "12567498", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "211161333", "totalShareholderEquity": "47423069", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "29247262", "totalCurrentLiabilities": "135462544", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "121143549", "cashAndShortTermInvestments": "147715125", "commonStockSharesOutstanding": "None", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "147715125", "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": 147715125, "short_term_investments": null, "net_receivables": 21281443, "inventory": 23456709, "other_current_assets": null, "total_current_assets": 210315986, "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": 93713176, "total_assets": 304029162, "short_term_debt": 93647784, "accounts_payable": 12567498, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 135462544, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 121143549, "total_liabilities": 256606093, "total_debt": 93647784, "preferred_stock": null, "minority_interest": null, "retained_earnings": -24010190, "total_equity": 47423069, "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": "23456709", "commonStock": "66916", "currentDebt": "None", "investments": "None", "totalAssets": "304029162", "longTermDebt": "None", "shortTermDebt": "93647784", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "-24010190", "totalLiabilities": "256606093", "otherCurrentAssets": "17862709", "totalCurrentAssets": "210315986", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "21281443", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "93713176", "currentAccountsPayable": "12567498", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "211161333", "totalShareholderEquity": "47423069", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "29247262", "totalCurrentLiabilities": "135462544", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "121143549", "cashAndShortTermInvestments": "147715125", "commonStockSharesOutstanding": "None", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "147715125", "accumulatedDepreciationAmortizationPPE": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:59:04.413941+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": 147715125, "total_current_assets": 210315986, "total_assets": 304029162, "short_term_debt": null, "long_term_debt": 88948422, "total_debt": 88948422, "total_liabilities": 256606093, "total_equity": 47423069, "shares_outstanding": 17155000, "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": 117152, "ticker_id": 7058, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:59:04.413941+00:00", "is_restated": false, "raw_data": { "balance": { "goodwill": "None", "inventory": "23456709", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "304029162", "longTermDebt": "88948422", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "HKD", "retainedEarnings": "-24010190", "totalLiabilities": "256606093", "otherCurrentAssets": "None", "totalCurrentAssets": "210315986", "currentLongTermDebt": "62161236", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "3404848", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "93713176", "currentAccountsPayable": "12567498", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "47423069", "capitalLeaseObligations": "60051675", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "135462544", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "121143549", "cashAndShortTermInvestments": "147715125", "commonStockSharesOutstanding": "17155000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "147715125", "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": 147715125, "short_term_investments": null, "net_receivables": 3404848, "inventory": 23456709, "other_current_assets": null, "total_current_assets": 210315986, "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": 93713176, "total_assets": 304029162, "short_term_debt": null, "accounts_payable": 12567498, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 135462544, "long_term_debt": 88948422, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 121143549, "total_liabilities": 256606093, "total_debt": 88948422, "preferred_stock": null, "minority_interest": null, "retained_earnings": -24010190, "total_equity": 47423069, "shares_outstanding": 17155000, "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": "23456709", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "304029162", "longTermDebt": "88948422", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "HKD", "retainedEarnings": "-24010190", "totalLiabilities": "256606093", "otherCurrentAssets": "None", "totalCurrentAssets": "210315986", "currentLongTermDebt": "62161236", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "3404848", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "93713176", "currentAccountsPayable": "12567498", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "47423069", "capitalLeaseObligations": "60051675", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "135462544", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "121143549", "cashAndShortTermInvestments": "147715125", "commonStockSharesOutstanding": "17155000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "147715125", "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": "2026-06-06T21:59:04.413941+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": 169857532, "total_current_assets": 222056017, "total_assets": 329115379, "short_term_debt": 98872185, "long_term_debt": null, "total_debt": 98872185, "total_liabilities": 260972769, "total_equity": 68142610, "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": 117154, "ticker_id": 7058, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:59:04.413941+00:00", "is_restated": false, "raw_data": { "balance": { "goodwill": "None", "inventory": "16921960", "commonStock": "66916", "currentDebt": "None", "investments": "None", "totalAssets": "329115379", "longTermDebt": "None", "shortTermDebt": "98872185", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "-3345058", "totalLiabilities": "260972769", "otherCurrentAssets": "16128141", "totalCurrentAssets": "222056017", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "19148384", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "107059362", "currentAccountsPayable": "13862617", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "217566708", "totalShareholderEquity": "68142610", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "23613654", "totalCurrentLiabilities": "139248246", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "121724523", "cashAndShortTermInvestments": "169857532", "commonStockSharesOutstanding": "None", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "169857532", "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": 169857532, "short_term_investments": null, "net_receivables": 19148384, "inventory": 16921960, "other_current_assets": null, "total_current_assets": 222056017, "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": 107059362, "total_assets": 329115379, "short_term_debt": 98872185, "accounts_payable": 13862617, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 139248246, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 121724523, "total_liabilities": 260972769, "total_debt": 98872185, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3345058, "total_equity": 68142610, "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": "16921960", "commonStock": "66916", "currentDebt": "None", "investments": "None", "totalAssets": "329115379", "longTermDebt": "None", "shortTermDebt": "98872185", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "-3345058", "totalLiabilities": "260972769", "otherCurrentAssets": "16128141", "totalCurrentAssets": "222056017", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "19148384", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "107059362", "currentAccountsPayable": "13862617", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "217566708", "totalShareholderEquity": "68142610", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "23613654", "totalCurrentLiabilities": "139248246", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "121724523", "cashAndShortTermInvestments": "169857532", "commonStockSharesOutstanding": "None", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "169857532", "accumulatedDepreciationAmortizationPPE": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:59:04.413941+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": 169857532, "total_current_assets": 222056017, "total_assets": 329115379, "short_term_debt": null, "long_term_debt": 86829344, "total_debt": 86829344, "total_liabilities": 260972769, "total_equity": 68142610, "shares_outstanding": 17155000, "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": 117155, "ticker_id": 7058, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:59:04.413941+00:00", "is_restated": false, "raw_data": { "balance": { "goodwill": "None", "inventory": "16921960", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "329115379", "longTermDebt": "86829344", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "HKD", "retainedEarnings": "-3345058", "totalLiabilities": "260972769", "otherCurrentAssets": "None", "totalCurrentAssets": "222056017", "currentLongTermDebt": "66206269", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "5326729", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "107059362", "currentAccountsPayable": "13862617", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "68142610", "capitalLeaseObligations": "64531095", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "139248246", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "121724523", "cashAndShortTermInvestments": "169857532", "commonStockSharesOutstanding": "17155000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "169857532", "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": 169857532, "short_term_investments": null, "net_receivables": 5326729, "inventory": 16921960, "other_current_assets": null, "total_current_assets": 222056017, "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": 107059362, "total_assets": 329115379, "short_term_debt": null, "accounts_payable": 13862617, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 139248246, "long_term_debt": 86829344, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 121724523, "total_liabilities": 260972769, "total_debt": 86829344, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3345058, "total_equity": 68142610, "shares_outstanding": 17155000, "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": "16921960", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "329115379", "longTermDebt": "86829344", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "HKD", "retainedEarnings": "-3345058", "totalLiabilities": "260972769", "otherCurrentAssets": "None", "totalCurrentAssets": "222056017", "currentLongTermDebt": "66206269", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "5326729", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "107059362", "currentAccountsPayable": "13862617", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "68142610", "capitalLeaseObligations": "64531095", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "139248246", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "121724523", "cashAndShortTermInvestments": "169857532", "commonStockSharesOutstanding": "17155000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "169857532", "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": "2026-06-06T21:59:04.413941+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": 117336010, "total_current_assets": 176385780, "total_assets": 308315006, "short_term_debt": 124011590, "long_term_debt": null, "total_debt": 124011590, "total_liabilities": 279771542, "total_equity": 28543464, "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": 117156, "ticker_id": 7058, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:59:04.413941+00:00", "is_restated": false, "raw_data": { "balance": { "goodwill": "None", "inventory": "20351116", "commonStock": "58500", "currentDebt": "None", "investments": "None", "totalAssets": "308315006", "longTermDebt": "None", "shortTermDebt": "124011590", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "28517543", "totalLiabilities": "279771542", "otherCurrentAssets": "17993090", "totalCurrentAssets": "176385780", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "20705564", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "131929226", "currentAccountsPayable": "16656904", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "188284758", "totalShareholderEquity": "28543464", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "70334982", "totalCurrentLiabilities": "212718374", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "67053168", "cashAndShortTermInvestments": "117336010", "commonStockSharesOutstanding": "None", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "117336010", "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": 117336010, "short_term_investments": null, "net_receivables": 20705564, "inventory": 20351116, "other_current_assets": null, "total_current_assets": 176385780, "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": 131929226, "total_assets": 308315006, "short_term_debt": 124011590, "accounts_payable": 16656904, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 212718374, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 67053168, "total_liabilities": 279771542, "total_debt": 124011590, "preferred_stock": null, "minority_interest": null, "retained_earnings": 28517543, "total_equity": 28543464, "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": "20351116", "commonStock": "58500", "currentDebt": "None", "investments": "None", "totalAssets": "308315006", "longTermDebt": "None", "shortTermDebt": "124011590", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "28517543", "totalLiabilities": "279771542", "otherCurrentAssets": "17993090", "totalCurrentAssets": "176385780", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "20705564", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "131929226", "currentAccountsPayable": "16656904", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "188284758", "totalShareholderEquity": "28543464", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "70334982", "totalCurrentLiabilities": "212718374", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "67053168", "cashAndShortTermInvestments": "117336010", "commonStockSharesOutstanding": "None", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "117336010", "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": "2026-06-06T21:59:04.413941+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": 117336010, "total_current_assets": 176385780, "total_assets": 308315006, "short_term_debt": null, "long_term_debt": 28004873, "total_debt": 28004873, "total_liabilities": 279771542, "total_equity": 28543464, "shares_outstanding": 17000000, "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": 117157, "ticker_id": 7058, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:59:04.413941+00:00", "is_restated": false, "raw_data": { "balance": { "goodwill": "None", "inventory": "20351116", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "308315006", "longTermDebt": "28004873", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "HKD", "retainedEarnings": "28517543", "totalLiabilities": "279771542", "otherCurrentAssets": "None", "totalCurrentAssets": "176385780", "currentLongTermDebt": "85862847", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "3319847", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "131929226", "currentAccountsPayable": "16656904", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "28543464", "capitalLeaseObligations": "74417038", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "212718374", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "67053168", "cashAndShortTermInvestments": "117336010", "commonStockSharesOutstanding": "17000000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "117336010", "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": 117336010, "short_term_investments": null, "net_receivables": 3319847, "inventory": 20351116, "other_current_assets": null, "total_current_assets": 176385780, "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": 131929226, "total_assets": 308315006, "short_term_debt": null, "accounts_payable": 16656904, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 212718374, "long_term_debt": 28004873, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 67053168, "total_liabilities": 279771542, "total_debt": 28004873, "preferred_stock": null, "minority_interest": null, "retained_earnings": 28517543, "total_equity": 28543464, "shares_outstanding": 17000000, "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": "20351116", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "308315006", "longTermDebt": "28004873", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "HKD", "retainedEarnings": "28517543", "totalLiabilities": "279771542", "otherCurrentAssets": "None", "totalCurrentAssets": "176385780", "currentLongTermDebt": "85862847", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "3319847", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "131929226", "currentAccountsPayable": "16656904", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "28543464", "capitalLeaseObligations": "74417038", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "212718374", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "67053168", "cashAndShortTermInvestments": "117336010", "commonStockSharesOutstanding": "17000000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "117336010", "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": "2026-06-06T21:59:04.413941+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": 124469051, "total_current_assets": 171613043, "total_assets": 320997247, "short_term_debt": 125714584, "long_term_debt": 33464611, "total_debt": 159179195, "total_liabilities": 285176819, "total_equity": 35820428, "shares_outstanding": 17000000, "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": 117159, "ticker_id": 7058, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:59:04.413941+00:00", "is_restated": false, "raw_data": { "balance": { "goodwill": "None", "inventory": "14166715", "commonStock": "58500", "currentDebt": "None", "investments": "None", "totalAssets": "320997247", "longTermDebt": "33464611", "shortTermDebt": "125714584", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "HKD", "retainedEarnings": "35788110", "totalLiabilities": "285176819", "otherCurrentAssets": "None", "totalCurrentAssets": "171613043", "currentLongTermDebt": "89384798", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "32977277", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "149384204", "currentAccountsPayable": "10345650", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "192979132", "totalShareholderEquity": "35820428", "capitalLeaseObligations": "70129723", "otherCurrentLiabilities": "71285797", "totalCurrentLiabilities": "214030814", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "71146005", "cashAndShortTermInvestments": "124469051", "commonStockSharesOutstanding": "17000000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "124469051", "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": 124469051, "short_term_investments": null, "net_receivables": 32977277, "inventory": 14166715, "other_current_assets": null, "total_current_assets": 171613043, "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": 149384204, "total_assets": 320997247, "short_term_debt": 125714584, "accounts_payable": 10345650, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 214030814, "long_term_debt": 33464611, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 71146005, "total_liabilities": 285176819, "total_debt": 159179195, "preferred_stock": null, "minority_interest": null, "retained_earnings": 35788110, "total_equity": 35820428, "shares_outstanding": 17000000, "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": "14166715", "commonStock": "58500", "currentDebt": "None", "investments": "None", "totalAssets": "320997247", "longTermDebt": "33464611", "shortTermDebt": "125714584", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "HKD", "retainedEarnings": "35788110", "totalLiabilities": "285176819", "otherCurrentAssets": "None", "totalCurrentAssets": "171613043", "currentLongTermDebt": "89384798", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "32977277", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "149384204", "currentAccountsPayable": "10345650", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "192979132", "totalShareholderEquity": "35820428", "capitalLeaseObligations": "70129723", "otherCurrentLiabilities": "71285797", "totalCurrentLiabilities": "214030814", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "71146005", "cashAndShortTermInvestments": "124469051", "commonStockSharesOutstanding": "17000000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "124469051", "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": "2026-06-06T21:59:04.413941+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": 187646572, "total_current_assets": 291158494, "total_assets": 456084482, "short_term_debt": 115737847, "long_term_debt": 38711557, "total_debt": 154449404, "total_liabilities": 365991211, "total_equity": 90093271, "shares_outstanding": 17000000, "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": 117160, "ticker_id": 7058, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:59:04.413941+00:00", "is_restated": false, "raw_data": { "balance": { "goodwill": "None", "inventory": "25790715", "commonStock": "64358", "currentDebt": "None", "investments": "None", "totalAssets": "456084482", "longTermDebt": "38711557", "shortTermDebt": "115737847", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "HKD", "retainedEarnings": "48680610", "totalLiabilities": "365991211", "otherCurrentAssets": "15530206", "totalCurrentAssets": "291158494", "currentLongTermDebt": "77754259", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "62191000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "164925988", "currentAccountsPayable": "16198249", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "193449183", "totalShareholderEquity": "90093271", "capitalLeaseObligations": "76983367", "otherCurrentLiabilities": "147399121", "totalCurrentLiabilities": "283639874", "otherNonCurrentLiabilities": "1", "totalNonCurrentLiabilities": "82351337", "cashAndShortTermInvestments": "187646572", "commonStockSharesOutstanding": "17000000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "187646572", "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": 187646572, "short_term_investments": null, "net_receivables": 62191000, "inventory": 25790715, "other_current_assets": null, "total_current_assets": 291158494, "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": 164925988, "total_assets": 456084482, "short_term_debt": 115737847, "accounts_payable": 16198249, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 283639874, "long_term_debt": 38711557, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 82351337, "total_liabilities": 365991211, "total_debt": 154449404, "preferred_stock": null, "minority_interest": null, "retained_earnings": 48680610, "total_equity": 90093271, "shares_outstanding": 17000000, "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": "25790715", "commonStock": "64358", "currentDebt": "None", "investments": "None", "totalAssets": "456084482", "longTermDebt": "38711557", "shortTermDebt": "115737847", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "HKD", "retainedEarnings": "48680610", "totalLiabilities": "365991211", "otherCurrentAssets": "15530206", "totalCurrentAssets": "291158494", "currentLongTermDebt": "77754259", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "62191000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "164925988", "currentAccountsPayable": "16198249", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "193449183", "totalShareholderEquity": "90093271", "capitalLeaseObligations": "76983367", "otherCurrentLiabilities": "147399121", "totalCurrentLiabilities": "283639874", "otherNonCurrentLiabilities": "1", "totalNonCurrentLiabilities": "82351337", "cashAndShortTermInvestments": "187646572", "commonStockSharesOutstanding": "17000000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "187646572", "accumulatedDepreciationAmortizationPPE": "None" } } }, { "period_end_date": "2018-09-30", "period_type": "quarterly", "fiscal_year": 2018, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:59:04.413941+00:00", "is_restated": false, "income_statement": { "revenue": 63782000, "cost_of_revenue": 20189000, "gross_profit": 43593000, "ebit": -13028000, "ebitda": -3252000, "pretax_income": -17068000, "tax_provision": 169000, "net_income": -17237000, "net_income_to_common": -17237000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 154074000, "total_current_assets": 349322000, "total_assets": 571292000, "short_term_debt": 1093000, "long_term_debt": null, "total_debt": 1093000, "total_liabilities": 290430000, "total_equity": 280862000, "shares_outstanding": 47491000, "goodwill_and_intangibles": 180740000 }, "cash_flow": { "operating_cash_flow": -2391000, "capital_expenditure": 1947000, "free_cash_flow": -444000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 117164, "ticker_id": 7058, "period_end_date": "2018-09-30", "period_type": "quarterly", "fiscal_year": 2018, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:59:04.413941+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-13028000", "ebitda": "-3252000", "netIncome": "-17237000", "grossProfit": "43593000", "depreciation": "None", "totalRevenue": "63782000", "costOfRevenue": "20189000", "interestIncome": "None", "incomeBeforeTax": "-17068000", "interestExpense": "4040000", "operatingIncome": "-14501000", "fiscalDateEnding": "2018-09-30", "incomeTaxExpense": "169000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "58094000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "18960000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "20189000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9776000", "sellingGeneralAndAdministrative": "12784000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "111468000", "inventory": "None", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "571292000", "longTermDebt": "None", "shortTermDebt": "1093000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-09-30", "intangibleAssets": "69272000", "reportedCurrency": "None", "retainedEarnings": "-234130000", "totalLiabilities": "290430000", "otherCurrentAssets": "11593000", "totalCurrentAssets": "349322000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "171016000", "currentNetReceivables": "12639000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "221970000", "currentAccountsPayable": "11327000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "15572000", "totalShareholderEquity": "280862000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "16595000", "totalCurrentLiabilities": "36977000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "30747000", "cashAndShortTermInvestments": "154074000", "commonStockSharesOutstanding": "47491000", "intangibleAssetsExcludingGoodwill": "69272000", "cashAndCashEquivalentsAtCarryingValue": "154074000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-17237000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-09-30", "reportedCurrency": "None", "changeInInventory": "-316412000", "operatingCashflow": "-2391000", "capitalExpenditures": "1947000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3775000", "cashflowFromInvestment": "-173076000", "stockBasedCompensation": "7622000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "171721000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9776000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 63782000, "cost_of_revenue": 20189000, "gross_profit": 43593000, "research_and_development": 18960000, "selling_general_admin": 12784000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -13028000, "depreciation_amortisation": 9776000, "ebitda": -3252000, "interest_expense": 4040000, "interest_income": null, "other_non_operating": null, "pretax_income": -17068000, "tax_provision": 169000, "effective_tax_rate": null, "net_income": -17237000, "net_income_continuing_ops": null, "net_income_to_common": -17237000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 154074000, "short_term_investments": 171016000, "net_receivables": 12639000, "inventory": null, "other_current_assets": null, "total_current_assets": 349322000, "net_ppe": null, "goodwill": 111468000, "intangible_assets": 69272000, "goodwill_and_intangibles": 180740000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 221970000, "total_assets": 571292000, "short_term_debt": 1093000, "accounts_payable": 11327000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 36977000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 30747000, "total_liabilities": 290430000, "total_debt": 1093000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -234130000, "total_equity": 280862000, "shares_outstanding": 47491000, "operating_cash_flow": -2391000, "stock_based_compensation": 7622000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1947000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -173076000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 3775000, "free_cash_flow": -444000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-13028000", "ebitda": "-3252000", "netIncome": "-17237000", "grossProfit": "43593000", "depreciation": "None", "totalRevenue": "63782000", "costOfRevenue": "20189000", "interestIncome": "None", "incomeBeforeTax": "-17068000", "interestExpense": "4040000", "operatingIncome": "-14501000", "fiscalDateEnding": "2018-09-30", "incomeTaxExpense": "169000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "58094000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "18960000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "20189000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9776000", "sellingGeneralAndAdministrative": "12784000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "111468000", "inventory": "None", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "571292000", "longTermDebt": "None", "shortTermDebt": "1093000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-09-30", "intangibleAssets": "69272000", "reportedCurrency": "None", "retainedEarnings": "-234130000", "totalLiabilities": "290430000", "otherCurrentAssets": "11593000", "totalCurrentAssets": "349322000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "171016000", "currentNetReceivables": "12639000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "221970000", "currentAccountsPayable": "11327000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "15572000", "totalShareholderEquity": "280862000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "16595000", "totalCurrentLiabilities": "36977000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "30747000", "cashAndShortTermInvestments": "154074000", "commonStockSharesOutstanding": "47491000", "intangibleAssetsExcludingGoodwill": "69272000", "cashAndCashEquivalentsAtCarryingValue": "154074000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-17237000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-09-30", "reportedCurrency": "None", "changeInInventory": "-316412000", "operatingCashflow": "-2391000", "capitalExpenditures": "1947000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3775000", "cashflowFromInvestment": "-173076000", "stockBasedCompensation": "7622000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "171721000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9776000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-06-30", "period_type": "quarterly", "fiscal_year": 2018, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:59:04.413941+00:00", "is_restated": false, "income_statement": { "revenue": 61611000, "cost_of_revenue": 19417000, "gross_profit": 42194000, "ebit": -15479000, "ebitda": -9026000, "pretax_income": -16813000, "tax_provision": 78000, "net_income": -16891000, "net_income_to_common": -16891000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 325795000, "total_current_assets": 350659000, "total_assets": 574450000, "short_term_debt": 832000, "long_term_debt": null, "total_debt": 832000, "total_liabilities": 287066000, "total_equity": 287384000, "shares_outstanding": 47491000, "goodwill_and_intangibles": 184109000 }, "cash_flow": { "operating_cash_flow": -5175000, "capital_expenditure": 2011000, "free_cash_flow": -3164000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 117165, "ticker_id": 7058, "period_end_date": "2018-06-30", "period_type": "quarterly", "fiscal_year": 2018, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:59:04.413941+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-15479000", "ebitda": "-9026000", "netIncome": "-16891000", "grossProfit": "42194000", "depreciation": "None", "totalRevenue": "61611000", "costOfRevenue": "19417000", "interestIncome": "None", "incomeBeforeTax": "-16813000", "interestExpense": "1334000", "operatingIncome": "-16209000", "fiscalDateEnding": "2018-06-30", "incomeTaxExpense": "78000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "58403000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "17547000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "19417000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6453000", "sellingGeneralAndAdministrative": "8706000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "111511000", "inventory": "None", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "574450000", "longTermDebt": "None", "shortTermDebt": "832000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-06-30", "intangibleAssets": "72598000", "reportedCurrency": "None", "retainedEarnings": "-216893000", "totalLiabilities": "287066000", "otherCurrentAssets": "11319000", "totalCurrentAssets": "350659000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "13545000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "223791000", "currentAccountsPayable": "10993000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "15466000", "totalShareholderEquity": "287384000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "17443000", "totalCurrentLiabilities": "36509000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "31386000", "cashAndShortTermInvestments": "325795000", "commonStockSharesOutstanding": "47491000", "intangibleAssetsExcludingGoodwill": "72598000", "cashAndCashEquivalentsAtCarryingValue": "325795000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-16891000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-06-30", "reportedCurrency": "None", "changeInInventory": "-204838000", "operatingCashflow": "-5175000", "capitalExpenditures": "2011000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "252217000", "cashflowFromInvestment": "-138876000", "stockBasedCompensation": "7402000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-108087000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6453000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 61611000, "cost_of_revenue": 19417000, "gross_profit": 42194000, "research_and_development": 17547000, "selling_general_admin": 8706000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -15479000, "depreciation_amortisation": 6453000, "ebitda": -9026000, "interest_expense": 1334000, "interest_income": null, "other_non_operating": null, "pretax_income": -16813000, "tax_provision": 78000, "effective_tax_rate": null, "net_income": -16891000, "net_income_continuing_ops": null, "net_income_to_common": -16891000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 325795000, "short_term_investments": null, "net_receivables": 13545000, "inventory": null, "other_current_assets": null, "total_current_assets": 350659000, "net_ppe": null, "goodwill": 111511000, "intangible_assets": 72598000, "goodwill_and_intangibles": 184109000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 223791000, "total_assets": 574450000, "short_term_debt": 832000, "accounts_payable": 10993000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 36509000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 31386000, "total_liabilities": 287066000, "total_debt": 832000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -216893000, "total_equity": 287384000, "shares_outstanding": 47491000, "operating_cash_flow": -5175000, "stock_based_compensation": 7402000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2011000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -138876000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 252217000, "free_cash_flow": -3164000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-15479000", "ebitda": "-9026000", "netIncome": "-16891000", "grossProfit": "42194000", "depreciation": "None", "totalRevenue": "61611000", "costOfRevenue": "19417000", "interestIncome": "None", "incomeBeforeTax": "-16813000", "interestExpense": "1334000", "operatingIncome": "-16209000", "fiscalDateEnding": "2018-06-30", "incomeTaxExpense": "78000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "58403000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "17547000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "19417000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6453000", "sellingGeneralAndAdministrative": "8706000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "111511000", "inventory": "None", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "574450000", "longTermDebt": "None", "shortTermDebt": "832000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-06-30", "intangibleAssets": "72598000", "reportedCurrency": "None", "retainedEarnings": "-216893000", "totalLiabilities": "287066000", "otherCurrentAssets": "11319000", "totalCurrentAssets": "350659000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "13545000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "223791000", "currentAccountsPayable": "10993000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "15466000", "totalShareholderEquity": "287384000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "17443000", "totalCurrentLiabilities": "36509000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "31386000", "cashAndShortTermInvestments": "325795000", "commonStockSharesOutstanding": "47491000", "intangibleAssetsExcludingGoodwill": "72598000", "cashAndCashEquivalentsAtCarryingValue": "325795000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-16891000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-06-30", "reportedCurrency": "None", "changeInInventory": "-204838000", "operatingCashflow": "-5175000", "capitalExpenditures": "2011000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "252217000", "cashflowFromInvestment": "-138876000", "stockBasedCompensation": "7402000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-108087000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6453000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-03-31", "period_type": "quarterly", "fiscal_year": 2018, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:59:04.413941+00:00", "is_restated": false, "income_statement": { "revenue": 53823000, "cost_of_revenue": 15421000, "gross_profit": 38402000, "ebit": -3749000, "ebitda": -1101000, "pretax_income": -3749000, "tax_provision": -2058000, "net_income": -1691000, "net_income_to_common": -1691000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 217708000, "total_current_assets": 237235000, "total_assets": 312066000, "short_term_debt": 1135000, "long_term_debt": null, "total_debt": 1135000, "total_liabilities": 48278000, "total_equity": 263788000, "shares_outstanding": 47491000, "goodwill_and_intangibles": 37732000 }, "cash_flow": { "operating_cash_flow": 55000, "capital_expenditure": 1969000, "free_cash_flow": 2024000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 117166, "ticker_id": 7058, "period_end_date": "2018-03-31", "period_type": "quarterly", "fiscal_year": 2018, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:59:04.413941+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-3749000", "ebitda": "-1101000", "netIncome": "-1691000", "grossProfit": "38402000", "depreciation": "None", "totalRevenue": "53823000", "costOfRevenue": "15421000", "interestIncome": "None", "incomeBeforeTax": "-3749000", "interestExpense": "None", "operatingIncome": "-4154000", "fiscalDateEnding": "2018-03-31", "incomeTaxExpense": "-2058000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "42556000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "11788000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "15421000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2648000", "sellingGeneralAndAdministrative": "5442000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "20248000", "inventory": "None", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "312066000", "longTermDebt": "None", "shortTermDebt": "1135000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-03-31", "intangibleAssets": "17484000", "reportedCurrency": "None", "retainedEarnings": "-200002000", "totalLiabilities": "48278000", "otherCurrentAssets": "7331000", "totalCurrentAssets": "237235000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "12196000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "74831000", "currentAccountsPayable": "9376000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "15924000", "totalShareholderEquity": "263788000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "12827000", "totalCurrentLiabilities": "29287000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "31684000", "cashAndShortTermInvestments": "217708000", "commonStockSharesOutstanding": "47491000", "intangibleAssetsExcludingGoodwill": "17484000", "cashAndCashEquivalentsAtCarryingValue": "217708000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1691000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-03-31", "reportedCurrency": "None", "changeInInventory": "-219932000", "operatingCashflow": "55000", "capitalExpenditures": "1969000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3844000", "cashflowFromInvestment": "-18208000", "stockBasedCompensation": "4816000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-217708000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2648000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 53823000, "cost_of_revenue": 15421000, "gross_profit": 38402000, "research_and_development": 11788000, "selling_general_admin": 5442000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -3749000, "depreciation_amortisation": 2648000, "ebitda": -1101000, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": -3749000, "tax_provision": -2058000, "effective_tax_rate": null, "net_income": -1691000, "net_income_continuing_ops": null, "net_income_to_common": -1691000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 217708000, "short_term_investments": null, "net_receivables": 12196000, "inventory": null, "other_current_assets": null, "total_current_assets": 237235000, "net_ppe": null, "goodwill": 20248000, "intangible_assets": 17484000, "goodwill_and_intangibles": 37732000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 74831000, "total_assets": 312066000, "short_term_debt": 1135000, "accounts_payable": 9376000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 29287000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 31684000, "total_liabilities": 48278000, "total_debt": 1135000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -200002000, "total_equity": 263788000, "shares_outstanding": 47491000, "operating_cash_flow": 55000, "stock_based_compensation": 4816000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1969000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -18208000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 3844000, "free_cash_flow": 2024000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-3749000", "ebitda": "-1101000", "netIncome": "-1691000", "grossProfit": "38402000", "depreciation": "None", "totalRevenue": "53823000", "costOfRevenue": "15421000", "interestIncome": "None", "incomeBeforeTax": "-3749000", "interestExpense": "None", "operatingIncome": "-4154000", "fiscalDateEnding": "2018-03-31", "incomeTaxExpense": "-2058000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "42556000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "11788000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "15421000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2648000", "sellingGeneralAndAdministrative": "5442000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "20248000", "inventory": "None", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "312066000", "longTermDebt": "None", "shortTermDebt": "1135000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-03-31", "intangibleAssets": "17484000", "reportedCurrency": "None", "retainedEarnings": "-200002000", "totalLiabilities": "48278000", "otherCurrentAssets": "7331000", "totalCurrentAssets": "237235000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "12196000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "74831000", "currentAccountsPayable": "9376000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "15924000", "totalShareholderEquity": "263788000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "12827000", "totalCurrentLiabilities": "29287000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "31684000", "cashAndShortTermInvestments": "217708000", "commonStockSharesOutstanding": "47491000", "intangibleAssetsExcludingGoodwill": "17484000", "cashAndCashEquivalentsAtCarryingValue": "217708000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1691000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-03-31", "reportedCurrency": "None", "changeInInventory": "-219932000", "operatingCashflow": "55000", "capitalExpenditures": "1969000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3844000", "cashflowFromInvestment": "-18208000", "stockBasedCompensation": "4816000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-217708000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2648000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2017-12-31", "period_type": "quarterly", "fiscal_year": 2017, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:59:04.413941+00:00", "is_restated": false, "income_statement": { "revenue": 49693000, "cost_of_revenue": 13990000, "gross_profit": 35703000, "ebit": -3054000, "ebitda": -640000, "pretax_income": -3054000, "tax_provision": -176000, "net_income": -2878000, "net_income_to_common": -2878000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 232019000, "total_current_assets": 248548000, "total_assets": 301313000, "short_term_debt": 1828000, "long_term_debt": null, "total_debt": 1828000, "total_liabilities": 49377000, "total_equity": 251936000, "shares_outstanding": 47491000, "goodwill_and_intangibles": 18960000 }, "cash_flow": { "operating_cash_flow": 5586000, "capital_expenditure": 1058000, "free_cash_flow": 6644000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 117167, "ticker_id": 7058, "period_end_date": "2017-12-31", "period_type": "quarterly", "fiscal_year": 2017, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:59:04.413941+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-3054000", "ebitda": "-640000", "netIncome": "-2878000", "grossProfit": "35703000", "depreciation": "None", "totalRevenue": "49693000", "costOfRevenue": "13990000", "interestIncome": "None", "incomeBeforeTax": "-3054000", "interestExpense": "None", "operatingIncome": "-2960000", "fiscalDateEnding": "2017-12-31", "incomeTaxExpense": "-176000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "38663000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "9384000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "13990000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2414000", "sellingGeneralAndAdministrative": "9951000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "11583000", "inventory": "None", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "301313000", "longTermDebt": "None", "shortTermDebt": "1828000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2017-12-31", "intangibleAssets": "7377000", "reportedCurrency": "None", "retainedEarnings": "-202153000", "totalLiabilities": "49377000", "otherCurrentAssets": "5612000", "totalCurrentAssets": "248548000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "10917000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "52765000", "currentAccountsPayable": "7448000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "16760000", "totalShareholderEquity": "251936000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "13099000", "totalCurrentLiabilities": "28693000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "33650000", "cashAndShortTermInvestments": "232019000", "commonStockSharesOutstanding": "47491000", "intangibleAssetsExcludingGoodwill": "7377000", "cashAndCashEquivalentsAtCarryingValue": "232019000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2878000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2017-12-31", "reportedCurrency": "None", "changeInInventory": "-214249000", "operatingCashflow": "5586000", "capitalExpenditures": "1058000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "4079000", "cashflowFromInvestment": "-3021000", "stockBasedCompensation": "4176000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6707000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2414000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 49693000, "cost_of_revenue": 13990000, "gross_profit": 35703000, "research_and_development": 9384000, "selling_general_admin": 9951000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -3054000, "depreciation_amortisation": 2414000, "ebitda": -640000, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": -3054000, "tax_provision": -176000, "effective_tax_rate": null, "net_income": -2878000, "net_income_continuing_ops": null, "net_income_to_common": -2878000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 232019000, "short_term_investments": null, "net_receivables": 10917000, "inventory": null, "other_current_assets": null, "total_current_assets": 248548000, "net_ppe": null, "goodwill": 11583000, "intangible_assets": 7377000, "goodwill_and_intangibles": 18960000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 52765000, "total_assets": 301313000, "short_term_debt": 1828000, "accounts_payable": 7448000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 28693000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 33650000, "total_liabilities": 49377000, "total_debt": 1828000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -202153000, "total_equity": 251936000, "shares_outstanding": 47491000, "operating_cash_flow": 5586000, "stock_based_compensation": 4176000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1058000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3021000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 4079000, "free_cash_flow": 6644000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-3054000", "ebitda": "-640000", "netIncome": "-2878000", "grossProfit": "35703000", "depreciation": "None", "totalRevenue": "49693000", "costOfRevenue": "13990000", "interestIncome": "None", "incomeBeforeTax": "-3054000", "interestExpense": "None", "operatingIncome": "-2960000", "fiscalDateEnding": "2017-12-31", "incomeTaxExpense": "-176000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "38663000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "9384000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "13990000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2414000", "sellingGeneralAndAdministrative": "9951000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "11583000", "inventory": "None", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "301313000", "longTermDebt": "None", "shortTermDebt": "1828000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2017-12-31", "intangibleAssets": "7377000", "reportedCurrency": "None", "retainedEarnings": "-202153000", "totalLiabilities": "49377000", "otherCurrentAssets": "5612000", "totalCurrentAssets": "248548000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "10917000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "52765000", "currentAccountsPayable": "7448000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "16760000", "totalShareholderEquity": "251936000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "13099000", "totalCurrentLiabilities": "28693000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "33650000", "cashAndShortTermInvestments": "232019000", "commonStockSharesOutstanding": "47491000", "intangibleAssetsExcludingGoodwill": "7377000", "cashAndCashEquivalentsAtCarryingValue": "232019000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2878000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2017-12-31", "reportedCurrency": "None", "changeInInventory": "-214249000", "operatingCashflow": "5586000", "capitalExpenditures": "1058000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "4079000", "cashflowFromInvestment": "-3021000", "stockBasedCompensation": "4176000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6707000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2414000", "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": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "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" }, { "key": "tiny_titans", "name": "Tiny Titans", "slug": "tiny-titans", "group": "universe", "page_url": "/factors/tiny-titans/", "rank_field": "tiny_titans_rank" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }