{ "ticker": { "uuid": "6f851d52-8fb9-4bed-9141-9d8af960d8b7", "symbol": "SFHG", "name": "Samfine Creation Holdings Group Limited", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Specialty Business Services", "page_url": "https://sharemaestro.com/factors/ticker/6f851d52-8fb9-4bed-9141-9d8af960d8b7/", "api_url": "https://sharemaestro.com/factors/api/tickers/6f851d52-8fb9-4bed-9141-9d8af960d8b7/" }, "ticker_metadata": { "id": 8188, "uuid": "6f851d52-8fb9-4bed-9141-9d8af960d8b7", "symbol": "SFHG", "name": "Samfine Creation Holdings Group Limited", "asset_type": "equity", "market_cap": 10190600, "stock_exchange_id": 2, "industry": "Specialty Business Services", "sector": "Industrials", "description": "Samfine Creation Holdings Group Limited, provides commercial printing services in Hong Kong, the People's Republic of China, the United States, and Europe. The company is headquartered in Kwun Tong, Hong Kong.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 2, "name": "NASDAQ", "symbol": "NASDAQ", "country_code": "US", "currency": "USD", "benchmark": "QQQ", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "primary", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "6f851d52-8fb9-4bed-9141-9d8af960d8b7", "symbol": "SFHG", "name": "Samfine Creation Holdings Group Limited", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Specialty Business Services", "page_url": "https://sharemaestro.com/factors/ticker/6f851d52-8fb9-4bed-9141-9d8af960d8b7/", "api_url": "https://sharemaestro.com/factors/api/tickers/6f851d52-8fb9-4bed-9141-9d8af960d8b7/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.29, "value": 0.39, "quality": 0.38, "momentum": 0.39, "coverage": 0.818, "confidence": 0.731, "delta": null }, "headline_factors": { "price": 2.3, "market_cap": 9337997.7, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": null, "shareholder_yield": null, "roe": -0.3819, "piotroski_f_score": 1, "momentum_12_1": -0.361, "volatility_252d": 0.8533 }, "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": 0.5714, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:50:27.155280+00:00", "batch_id": "" }, "size": { "price_close": 2.3, "market_cap": 9337997.7, "market_cap_usd": 9337997.7, "enterprise_value": null, "shares_outstanding": 4059999, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 0.1803, "ptbv_ratio": 0.1826, "ps_ratio": null, "pcf_ratio": null, "pfcf_ratio": -0.5492, "ev_ebitda": null, "ev_ebit": null, "ev_sales": null, "ev_fcf": null, "earnings_yield": null, "fcf_yield": null, "price_to_sales": null, "price_to_book": 0.1803, "price_to_cashflow": null, "ebitda_to_ev": null, "sales_yield": null }, "yield": { "dividend_yield": 0, "buyback_yield": null, "shareholder_yield": null, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.2039, "operating_margin": -0.1272, "net_margin": -0.1167, "ebitda_margin": -0.1089, "fcf_margin": -0.1003, "roe": -0.3819, "roa": -0.1148, "roic": -0.3589, "roc_greenblatt": null, "asset_turnover": 0.9837, "cash_conversion": 0.8595, "accruals_ratio": 0.0072, "sbc_to_revenue": null, "piotroski_f_score": 1, "altman_z_score": 0.5499, "earnings_stability_5y": 1.1836, "revenue_stability_5y": 0.1515, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.2006, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 2.3266, "net_debt_to_ebitda": 0.3657, "debt_to_assets": 0.2289, "interest_coverage": -16.614, "current_ratio": 1.145, "quick_ratio": 1.0009, "net_debt": -6748001, "local_beta": 0.002, "volatility_252d": 0.8533, "volatility_60d": 2.032, "max_drawdown_12m": -0.6086, "risk_adjusted_momentum": -0.4231 }, "growth": { "revenue_growth_1y": null, "revenue_growth_3y_cagr": 0.0951, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": -0.8587, "revenue_growth": null, "earnings_growth": null }, "momentum": { "price_return_1m": -0.098, "price_return_3m": -0.1353, "price_return_6m": -0.1623, "price_return_9m": -0.3699, "price_return_12m": -0.4236, "price_return_12m_ex1m": -0.361, "momentum_6m": -0.1623, "momentum_12m": -0.4236, "momentum_12_1": -0.361, "distance_from_52w_high": -0.5233, "distance_from_52w_low": 0.2369, "relative_strength": -0.5816 }, "raw_ttm": { "revenue_ttm": 169501415, "gross_profit_ttm": 34559467, "ebit_ttm": -21560446, "ebitda_ttm": -18451771, "net_income_ttm": -19781615, "eps_diluted_ttm": -4.8723, "operating_cash_flow_ttm": -21028099, "capital_expenditure_ttm": 4026097, "fcf_ttm": -17002002, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 1297725, "cash_and_equivalents": 46191861, "total_current_assets": 102087391, "total_current_liabilities": 89159419, "net_ppe": null, "total_assets": 172311910, "total_debt": 39443860, "total_equity": 51798446, "net_working_capital": -4603918, "book_value_per_share": 12.7582, "retained_earnings": -19375559, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 51147817, "tangible_book_per_share": 12.598 }, "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": 61, "quality_composite": 62, "momentum_composite": 61, "growth_composite": 61, "yield_composite": 61, "svqf_composite": 67, "vc1_composite": 61, "vc2_composite": 61, "vc3_composite": 61, "trending_value_composite": null, "overall_composite": 71, "quality_value_composite": 0.385, "os_score": 0.29, "value_percentile": 0.39, "quality_percentile": 0.38, "momentum_percentile": 0.39, "factor_coverage": 0.818, "signal_confidence": 0.731, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 50, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 2666, "ticker_id": 8188, "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": 0.5714, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:50:27.155280+00:00", "batch_id": "", "os_score_delta": null, "price_close": 2.3, "market_cap": 9337997.7, "market_cap_usd": 9337997.7, "enterprise_value": null, "shares_outstanding": 4059999, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.18027563, "ptbv_ratio": 0.18256884, "ps_ratio": null, "pcf_ratio": null, "pfcf_ratio": -0.5492293, "ev_ebitda": null, "ev_ebit": null, "ev_sales": null, "ev_fcf": null, "earnings_yield": null, "fcf_yield": null, "dividend_yield": 0, "buyback_yield": null, "shareholder_yield": null, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.20388896, "operating_margin": -0.12719921, "net_margin": -0.11670472, "ebitda_margin": -0.1088591, "fcf_margin": -0.10030596, "roe": -0.38189592, "roa": -0.11480121, "roic": -0.3589384, "roc_greenblatt": null, "asset_turnover": 0.98368949, "cash_conversion": 0.85948503, "accruals_ratio": 0.00723388, "sbc_to_revenue": null, "debt_to_equity": 2.32658439, "net_debt_to_ebitda": 0.36571021, "debt_to_assets": 0.22890966, "interest_coverage": -16.61403302, "current_ratio": 1.14499839, "quick_ratio": 1.00089822, "net_debt": -6748001, "revenue_growth_1y": null, "revenue_growth_3y_cagr": 0.09509113, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": -0.85870215, "piotroski_f_score": 1, "altman_z_score": 0.54987894, "earnings_stability_5y": 1.18362, "revenue_stability_5y": 0.151479, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.09803922, "price_return_3m": -0.13533835, "price_return_6m": -0.16226553, "price_return_9m": -0.36994932, "price_return_12m": -0.42363112, "price_return_12m_ex1m": -0.36098233, "distance_from_52w_high": -0.52331606, "distance_from_52w_low": 0.23689164, "relative_strength": -0.58157217, "local_beta": 0.002, "volatility_252d": 0.853268, "volatility_60d": 2.031956, "max_drawdown_12m": -0.60856752, "revenue_ttm": 169501415, "gross_profit_ttm": 34559467, "ebit_ttm": -21560446, "ebitda_ttm": -18451771, "net_income_ttm": -19781615, "eps_diluted_ttm": -4.87232017, "operating_cash_flow_ttm": -21028099, "capital_expenditure_ttm": 4026097, "fcf_ttm": -17002002, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 1297725, "cash_and_equivalents": 46191861, "total_current_assets": 102087391, "total_current_liabilities": 89159419, "net_ppe": null, "total_assets": 172311910, "total_debt": 39443860, "total_equity": 51798446, "net_working_capital": -4603918, "book_value_per_share": 12.75824107, "retained_earnings": -19375559, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 51147817, "tangible_book_per_share": 12.59798759, "universe_ticker_count": null, "sector": "Industrials", "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": 61, "quality_composite": 62, "momentum_composite": 61, "growth_composite": 61, "yield_composite": 61, "svqf_composite": 67, "vc1_composite": 61, "vc2_composite": 61, "vc3_composite": 61, "trending_value_composite": null, "overall_composite": 71, "factor_coverage": 0.818, "signal_confidence": 0.731, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 50, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 2.3, "os": 0.29, "value": 0.39, "quality": 0.38, "momentum": 0.39, "confidence": 0.731, "coverage": 0.818, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": null, "roe": -0.3819, "momentum_12_1": -0.361, "complete_fields": { "id": 2666, "ticker_id": 8188, "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": 0.5714, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:50:27.155280+00:00", "batch_id": "", "os_score_delta": null, "price_close": 2.3, "market_cap": 9337997.7, "market_cap_usd": 9337997.7, "enterprise_value": null, "shares_outstanding": 4059999, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.18027563, "ptbv_ratio": 0.18256884, "ps_ratio": null, "pcf_ratio": null, "pfcf_ratio": -0.5492293, "ev_ebitda": null, "ev_ebit": null, "ev_sales": null, "ev_fcf": null, "earnings_yield": null, "fcf_yield": null, "dividend_yield": 0, "buyback_yield": null, "shareholder_yield": null, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.20388896, "operating_margin": -0.12719921, "net_margin": -0.11670472, "ebitda_margin": -0.1088591, "fcf_margin": -0.10030596, "roe": -0.38189592, "roa": -0.11480121, "roic": -0.3589384, "roc_greenblatt": null, "asset_turnover": 0.98368949, "cash_conversion": 0.85948503, "accruals_ratio": 0.00723388, "sbc_to_revenue": null, "debt_to_equity": 2.32658439, "net_debt_to_ebitda": 0.36571021, "debt_to_assets": 0.22890966, "interest_coverage": -16.61403302, "current_ratio": 1.14499839, "quick_ratio": 1.00089822, "net_debt": -6748001, "revenue_growth_1y": null, "revenue_growth_3y_cagr": 0.09509113, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": -0.85870215, "piotroski_f_score": 1, "altman_z_score": 0.54987894, "earnings_stability_5y": 1.18362, "revenue_stability_5y": 0.151479, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.09803922, "price_return_3m": -0.13533835, "price_return_6m": -0.16226553, "price_return_9m": -0.36994932, "price_return_12m": -0.42363112, "price_return_12m_ex1m": -0.36098233, "distance_from_52w_high": -0.52331606, "distance_from_52w_low": 0.23689164, "relative_strength": -0.58157217, "local_beta": 0.002, "volatility_252d": 0.853268, "volatility_60d": 2.031956, "max_drawdown_12m": -0.60856752, "revenue_ttm": 169501415, "gross_profit_ttm": 34559467, "ebit_ttm": -21560446, "ebitda_ttm": -18451771, "net_income_ttm": -19781615, "eps_diluted_ttm": -4.87232017, "operating_cash_flow_ttm": -21028099, "capital_expenditure_ttm": 4026097, "fcf_ttm": -17002002, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 1297725, "cash_and_equivalents": 46191861, "total_current_assets": 102087391, "total_current_liabilities": 89159419, "net_ppe": null, "total_assets": 172311910, "total_debt": 39443860, "total_equity": 51798446, "net_working_capital": -4603918, "book_value_per_share": 12.75824107, "retained_earnings": -19375559, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 51147817, "tangible_book_per_share": 12.59798759, "universe_ticker_count": null, "sector": "Industrials", "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": 61, "quality_composite": 62, "momentum_composite": 61, "growth_composite": 61, "yield_composite": 61, "svqf_composite": 67, "vc1_composite": 61, "vc2_composite": 61, "vc3_composite": 61, "trending_value_composite": null, "overall_composite": 71, "factor_coverage": 0.818, "signal_confidence": 0.731, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 50, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:23:57.925095+00:00", "is_restated": false, "income_statement": { "revenue": 169501415, "cost_of_revenue": 134941948, "gross_profit": 34559467, "ebit": -21560446, "ebitda": -18451771, "pretax_income": -19513718, "tax_provision": 267889, "net_income": -19781615, "net_income_to_common": -19781615, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 46191861, "total_current_assets": 102087391, "total_assets": 172311910, "short_term_debt": 28659971, "long_term_debt": 10783889, "total_debt": 39443860, "total_liabilities": 120513456, "total_equity": 51798446, "shares_outstanding": 4059999, "goodwill_and_intangibles": 650629 }, "cash_flow": { "operating_cash_flow": -21028099, "capital_expenditure": 4026097, "free_cash_flow": -17002002, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 167601, "ticker_id": 8188, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:23:57.925095+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-21560446", "ebitda": "-18451771", "netIncome": "-19781615", "grossProfit": "34559467", "depreciation": "None", "totalRevenue": "169501415", "costOfRevenue": "134941948", "interestIncome": "83512", "incomeBeforeTax": "-19513718", "interestExpense": "1297725", "operatingIncome": "-21560446", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "267889", "reportedCurrency": "HKD", "netInterestIncome": "-1216433", "nonInterestIncome": "None", "operatingExpenses": "56119913", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "6449820", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "134941948", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3108675", "sellingGeneralAndAdministrative": "46005500", "netIncomeFromContinuingOperations": "-19815422" }, "balance": { "goodwill": "None", "inventory": "12847887", "commonStock": "9884", "currentDebt": "None", "investments": "None", "totalAssets": "172311910", "longTermDebt": "10783889", "shortTermDebt": "28659971", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "650629", "reportedCurrency": "HKD", "retainedEarnings": "-19375559", "totalLiabilities": "120513456", "otherCurrentAssets": "13793731", "totalCurrentAssets": "102087391", "currentLongTermDebt": "23549661", "longTermInvestments": "1559502", "shortTermInvestments": "0", "currentNetReceivables": "29253910", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "70224511", "currentAccountsPayable": "53955354", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "60007478", "totalShareholderEquity": "51798446", "capitalLeaseObligations": "25679797", "otherCurrentLiabilities": "5635793", "totalCurrentLiabilities": "89159419", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "31354036", "cashAndShortTermInvestments": "46191861", "commonStockSharesOutstanding": "4059999", "intangibleAssetsExcludingGoodwill": "650629", "cashAndCashEquivalentsAtCarryingValue": "46191861", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-19781615", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "HKD", "changeInInventory": "-1090143", "operatingCashflow": "-21028099", "capitalExpenditures": "4026097", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "16767555", "cashflowFromInvestment": "-8703772.80", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3108675", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 169501415, "cost_of_revenue": 134941948, "gross_profit": 34559467, "research_and_development": 6449820, "selling_general_admin": 46005500, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -21560446, "depreciation_amortisation": 3108675, "ebitda": -18451771, "interest_expense": 1297725, "interest_income": null, "other_non_operating": null, "pretax_income": -19513718, "tax_provision": 267889, "effective_tax_rate": null, "net_income": -19781615, "net_income_continuing_ops": -19815422, "net_income_to_common": -19781615, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 46191861, "short_term_investments": 0, "net_receivables": 29253910, "inventory": 12847887, "other_current_assets": null, "total_current_assets": 102087391, "net_ppe": null, "goodwill": null, "intangible_assets": 650629, "goodwill_and_intangibles": 650629, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 70224511, "total_assets": 172311910, "short_term_debt": 28659971, "accounts_payable": 53955354, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 89159419, "long_term_debt": 10783889, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 31354036, "total_liabilities": 120513456, "total_debt": 39443860, "preferred_stock": null, "minority_interest": null, "retained_earnings": -19375559, "total_equity": 51798446, "shares_outstanding": 4059999, "operating_cash_flow": -21028099, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4026097, "acquisitions": null, "other_investing": null, "investing_cash_flow": -8703772.8, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 16767555, "free_cash_flow": -17002002, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-21560446", "ebitda": "-18451771", "netIncome": "-19781615", "grossProfit": "34559467", "depreciation": "None", "totalRevenue": "169501415", "costOfRevenue": "134941948", "interestIncome": "83512", "incomeBeforeTax": "-19513718", "interestExpense": "1297725", "operatingIncome": "-21560446", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "267889", "reportedCurrency": "HKD", "netInterestIncome": "-1216433", "nonInterestIncome": "None", "operatingExpenses": "56119913", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "6449820", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "134941948", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3108675", "sellingGeneralAndAdministrative": "46005500", "netIncomeFromContinuingOperations": "-19815422" }, "balance": { "goodwill": "None", "inventory": "12847887", "commonStock": "9884", "currentDebt": "None", "investments": "None", "totalAssets": "172311910", "longTermDebt": "10783889", "shortTermDebt": "28659971", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "650629", "reportedCurrency": "HKD", "retainedEarnings": "-19375559", "totalLiabilities": "120513456", "otherCurrentAssets": "13793731", "totalCurrentAssets": "102087391", "currentLongTermDebt": "23549661", "longTermInvestments": "1559502", "shortTermInvestments": "0", "currentNetReceivables": "29253910", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "70224511", "currentAccountsPayable": "53955354", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "60007478", "totalShareholderEquity": "51798446", "capitalLeaseObligations": "25679797", "otherCurrentLiabilities": "5635793", "totalCurrentLiabilities": "89159419", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "31354036", "cashAndShortTermInvestments": "46191861", "commonStockSharesOutstanding": "4059999", "intangibleAssetsExcludingGoodwill": "650629", "cashAndCashEquivalentsAtCarryingValue": "46191861", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-19781615", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "HKD", "changeInInventory": "-1090143", "operatingCashflow": "-21028099", "capitalExpenditures": "4026097", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "16767555", "cashflowFromInvestment": "-8703772.80", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3108675", "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": "2026-06-06T23:23:57.925095+00:00", "is_restated": false, "income_statement": { "revenue": 153493065, "cost_of_revenue": 118166134, "gross_profit": 35326931, "ebit": -480342, "ebitda": 2454955, "pretax_income": -1733905, "tax_provision": 926503, "net_income": -2660408, "net_income_to_common": -2660408, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 44637131, "total_current_assets": 117506815, "total_assets": 163928527, "short_term_debt": 15673071, "long_term_debt": 3776763, "total_debt": 19449834, "total_liabilities": 91693931, "total_equity": 72234596, "shares_outstanding": 800000, "goodwill_and_intangibles": 674777 }, "cash_flow": { "operating_cash_flow": -11932569, "capital_expenditure": 10653155, "free_cash_flow": -1279414, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 167606, "ticker_id": 8188, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:23:57.925095+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-480342", "ebitda": "2454955", "netIncome": "-2660408", "grossProfit": "35326931", "depreciation": "None", "totalRevenue": "153493065", "costOfRevenue": "118166134", "interestIncome": "135474", "incomeBeforeTax": "-1733905", "interestExpense": "1253563", "operatingIncome": "-2310345", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "926503", "reportedCurrency": "HKD", "netInterestIncome": "-1118089", "nonInterestIncome": "None", "operatingExpenses": "37637276", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "4537422", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "118166134", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2935297", "sellingGeneralAndAdministrative": "20666886", "netIncomeFromContinuingOperations": "-2660408" }, "balance": { "goodwill": "None", "inventory": "11757137", "commonStock": "9889", "currentDebt": "None", "investments": "None", "totalAssets": "163928527", "longTermDebt": "3776763", "shortTermDebt": "15673071", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "674777", "reportedCurrency": "HKD", "retainedEarnings": "437966", "totalLiabilities": "91693931", "otherCurrentAssets": "33343888", "totalCurrentAssets": "117506815", "currentLongTermDebt": "13402782", "longTermInvestments": "0", "shortTermInvestments": "1555526", "currentNetReceivables": "26213133", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "46421712", "currentAccountsPayable": "54392905", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "24139611", "totalShareholderEquity": "72234596", "capitalLeaseObligations": "6960066", "otherCurrentLiabilities": "3865619", "totalCurrentLiabilities": "83070465", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "8623466", "cashAndShortTermInvestments": "44637131", "commonStockSharesOutstanding": "800000", "intangibleAssetsExcludingGoodwill": "674777", "cashAndCashEquivalentsAtCarryingValue": "44637131", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2660408", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "HKD", "changeInInventory": "-3484566", "operatingCashflow": "-11932569", "capitalExpenditures": "10653155", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "57862646", "cashflowFromInvestment": "-10444293", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2935297", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 153493065, "cost_of_revenue": 118166134, "gross_profit": 35326931, "research_and_development": 4537422, "selling_general_admin": 20666886, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -480342, "depreciation_amortisation": 2935297, "ebitda": 2454955, "interest_expense": 1253563, "interest_income": null, "other_non_operating": null, "pretax_income": -1733905, "tax_provision": 926503, "effective_tax_rate": null, "net_income": -2660408, "net_income_continuing_ops": -2660408, "net_income_to_common": -2660408, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 44637131, "short_term_investments": 1555526, "net_receivables": 26213133, "inventory": 11757137, "other_current_assets": null, "total_current_assets": 117506815, "net_ppe": null, "goodwill": null, "intangible_assets": 674777, "goodwill_and_intangibles": 674777, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 46421712, "total_assets": 163928527, "short_term_debt": 15673071, "accounts_payable": 54392905, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 83070465, "long_term_debt": 3776763, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 8623466, "total_liabilities": 91693931, "total_debt": 19449834, "preferred_stock": null, "minority_interest": null, "retained_earnings": 437966, "total_equity": 72234596, "shares_outstanding": 800000, "operating_cash_flow": -11932569, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 10653155, "acquisitions": null, "other_investing": null, "investing_cash_flow": -10444293, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 57862646, "free_cash_flow": -1279414, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-480342", "ebitda": "2454955", "netIncome": "-2660408", "grossProfit": "35326931", "depreciation": "None", "totalRevenue": "153493065", "costOfRevenue": "118166134", "interestIncome": "135474", "incomeBeforeTax": "-1733905", "interestExpense": "1253563", "operatingIncome": "-2310345", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "926503", "reportedCurrency": "HKD", "netInterestIncome": "-1118089", "nonInterestIncome": "None", "operatingExpenses": "37637276", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "4537422", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "118166134", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2935297", "sellingGeneralAndAdministrative": "20666886", "netIncomeFromContinuingOperations": "-2660408" }, "balance": { "goodwill": "None", "inventory": "11757137", "commonStock": "9889", "currentDebt": "None", "investments": "None", "totalAssets": "163928527", "longTermDebt": "3776763", "shortTermDebt": "15673071", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "674777", "reportedCurrency": "HKD", "retainedEarnings": "437966", "totalLiabilities": "91693931", "otherCurrentAssets": "33343888", "totalCurrentAssets": "117506815", "currentLongTermDebt": "13402782", "longTermInvestments": "0", "shortTermInvestments": "1555526", "currentNetReceivables": "26213133", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "46421712", "currentAccountsPayable": "54392905", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "24139611", "totalShareholderEquity": "72234596", "capitalLeaseObligations": "6960066", "otherCurrentLiabilities": "3865619", "totalCurrentLiabilities": "83070465", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "8623466", "cashAndShortTermInvestments": "44637131", "commonStockSharesOutstanding": "800000", "intangibleAssetsExcludingGoodwill": "674777", "cashAndCashEquivalentsAtCarryingValue": "44637131", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2660408", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "HKD", "changeInInventory": "-3484566", "operatingCashflow": "-11932569", "capitalExpenditures": "10653155", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "57862646", "cashflowFromInvestment": "-10444293", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2935297", "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": "2026-06-06T23:23:57.925095+00:00", "is_restated": false, "income_statement": { "revenue": 117265596, "cost_of_revenue": 85905732, "gross_profit": 31359864, "ebit": -2810549, "ebitda": 367204, "pretax_income": -4281347, "tax_provision": -894479, "net_income": -3386868, "net_income_to_common": -3386868, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 17349390, "total_current_assets": 77622196, "total_assets": 105314979, "short_term_debt": 13632736, "long_term_debt": 10514517, "total_debt": 24147253, "total_liabilities": 81971903, "total_equity": 23343076, "shares_outstanding": 800000, "goodwill_and_intangibles": 869832 }, "cash_flow": { "operating_cash_flow": -6955443, "capital_expenditure": 3095686, "free_cash_flow": -3859757, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 167609, "ticker_id": 8188, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:23:57.925095+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-2810549", "ebitda": "367204", "netIncome": "-3386868", "grossProfit": "31359864", "depreciation": "None", "totalRevenue": "117265596", "costOfRevenue": "85905732", "interestIncome": "123894", "incomeBeforeTax": "-4281347", "interestExpense": "1470798", "operatingIncome": "-1947937", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-894479", "reportedCurrency": "HKD", "netInterestIncome": "-1346904", "nonInterestIncome": "None", "operatingExpenses": "33307801", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "5996144", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "85905732", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3177753", "sellingGeneralAndAdministrative": "16084755", "netIncomeFromContinuingOperations": "-3386868" }, "balance": { "goodwill": "None", "inventory": "8293287", "commonStock": "8775", "currentDebt": "None", "investments": "None", "totalAssets": "105314979", "longTermDebt": "10514517", "shortTermDebt": "13632736", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "869832", "reportedCurrency": "HKD", "retainedEarnings": "3098374", "totalLiabilities": "81971903", "otherCurrentAssets": "15517094", "totalCurrentAssets": "77622196", "currentLongTermDebt": "9559450", "longTermInvestments": "None", "shortTermInvestments": "1564333", "currentNetReceivables": "34898092", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "27692783", "currentAccountsPayable": "47485156", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "25241229", "totalShareholderEquity": "23343076", "capitalLeaseObligations": "5167262", "otherCurrentLiabilities": "7553425", "totalCurrentLiabilities": "70363410", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "11608493", "cashAndShortTermInvestments": "17349390", "commonStockSharesOutstanding": "800000", "intangibleAssetsExcludingGoodwill": "869832", "cashAndCashEquivalentsAtCarryingValue": "17349390", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3386868", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "HKD", "changeInInventory": "-2855446", "operatingCashflow": "-6955443", "capitalExpenditures": "3095686", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2495062", "cashflowFromInvestment": "-3349118", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3177753", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 117265596, "cost_of_revenue": 85905732, "gross_profit": 31359864, "research_and_development": 5996144, "selling_general_admin": 16084755, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2810549, "depreciation_amortisation": 3177753, "ebitda": 367204, "interest_expense": 1470798, "interest_income": null, "other_non_operating": null, "pretax_income": -4281347, "tax_provision": -894479, "effective_tax_rate": null, "net_income": -3386868, "net_income_continuing_ops": -3386868, "net_income_to_common": -3386868, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 17349390, "short_term_investments": 1564333, "net_receivables": 34898092, "inventory": 8293287, "other_current_assets": null, "total_current_assets": 77622196, "net_ppe": null, "goodwill": null, "intangible_assets": 869832, "goodwill_and_intangibles": 869832, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 27692783, "total_assets": 105314979, "short_term_debt": 13632736, "accounts_payable": 47485156, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 70363410, "long_term_debt": 10514517, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 11608493, "total_liabilities": 81971903, "total_debt": 24147253, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3098374, "total_equity": 23343076, "shares_outstanding": 800000, "operating_cash_flow": -6955443, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3095686, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3349118, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -2495062, "free_cash_flow": -3859757, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-2810549", "ebitda": "367204", "netIncome": "-3386868", "grossProfit": "31359864", "depreciation": "None", "totalRevenue": "117265596", "costOfRevenue": "85905732", "interestIncome": "123894", "incomeBeforeTax": "-4281347", "interestExpense": "1470798", "operatingIncome": "-1947937", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-894479", "reportedCurrency": "HKD", "netInterestIncome": "-1346904", "nonInterestIncome": "None", "operatingExpenses": "33307801", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "5996144", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "85905732", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3177753", "sellingGeneralAndAdministrative": "16084755", "netIncomeFromContinuingOperations": "-3386868" }, "balance": { "goodwill": "None", "inventory": "8293287", "commonStock": "8775", "currentDebt": "None", "investments": "None", "totalAssets": "105314979", "longTermDebt": "10514517", "shortTermDebt": "13632736", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "869832", "reportedCurrency": "HKD", "retainedEarnings": "3098374", "totalLiabilities": "81971903", "otherCurrentAssets": "15517094", "totalCurrentAssets": "77622196", "currentLongTermDebt": "9559450", "longTermInvestments": "None", "shortTermInvestments": "1564333", "currentNetReceivables": "34898092", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "27692783", "currentAccountsPayable": "47485156", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "25241229", "totalShareholderEquity": "23343076", "capitalLeaseObligations": "5167262", "otherCurrentLiabilities": "7553425", "totalCurrentLiabilities": "70363410", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "11608493", "cashAndShortTermInvestments": "17349390", "commonStockSharesOutstanding": "800000", "intangibleAssetsExcludingGoodwill": "869832", "cashAndCashEquivalentsAtCarryingValue": "17349390", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3386868", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "HKD", "changeInInventory": "-2855446", "operatingCashflow": "-6955443", "capitalExpenditures": "3095686", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2495062", "cashflowFromInvestment": "-3349118", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3177753", "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": "2026-06-06T23:23:57.925095+00:00", "is_restated": false, "income_statement": { "revenue": 129069177, "cost_of_revenue": 101349653, "gross_profit": 27719524, "ebit": 5344548, "ebitda": 9750201, "pretax_income": 3651536, "tax_provision": null, "net_income": 3651536, "net_income_to_common": 3651536, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 25439867, "total_current_assets": 72237360, "total_assets": 103483056, "short_term_debt": 14386067, "long_term_debt": 13310567, "total_debt": 27696634, "total_liabilities": 77938206, "total_equity": 25544850, "shares_outstanding": 820000, "goodwill_and_intangibles": 826247 }, "cash_flow": { "operating_cash_flow": 25624008, "capital_expenditure": 3407072, "free_cash_flow": 29031080, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 167612, "ticker_id": 8188, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:23:57.925095+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "5344548", "ebitda": "9750201", "netIncome": "3651536", "grossProfit": "27719524", "depreciation": "None", "totalRevenue": "129069177", "costOfRevenue": "101349653", "interestIncome": "161176", "incomeBeforeTax": "3651536", "interestExpense": "1693012", "operatingIncome": "1078085", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "None", "reportedCurrency": "HKD", "netInterestIncome": "-1531836", "nonInterestIncome": "None", "operatingExpenses": "26641439", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "709448", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "101349653", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4405653", "sellingGeneralAndAdministrative": "19784895", "netIncomeFromContinuingOperations": "3651536" }, "balance": { "goodwill": "None", "inventory": "5705688", "commonStock": "8775", "currentDebt": "None", "investments": "None", "totalAssets": "103483056", "longTermDebt": "13310567", "shortTermDebt": "14386067", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "826247", "reportedCurrency": "HKD", "retainedEarnings": "6763982", "totalLiabilities": "77938206", "otherCurrentAssets": "17640480", "totalCurrentAssets": "72237360", "currentLongTermDebt": "9646938", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "23451325", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "31245696", "currentAccountsPayable": "41167181", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "32935221", "totalShareholderEquity": "25544850", "capitalLeaseObligations": "9977716", "otherCurrentLiabilities": "2510613", "totalCurrentLiabilities": "59389052", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "18549154", "cashAndShortTermInvestments": "25439867", "commonStockSharesOutstanding": "820000", "intangibleAssetsExcludingGoodwill": "826247", "cashAndCashEquivalentsAtCarryingValue": "25439867", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3651536", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "HKD", "changeInInventory": "11318116", "operatingCashflow": "25624008", "capitalExpenditures": "3407072", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-8743544", "cashflowFromInvestment": "-3052437", "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": "4405653", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 129069177, "cost_of_revenue": 101349653, "gross_profit": 27719524, "research_and_development": 709448, "selling_general_admin": 19784895, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 5344548, "depreciation_amortisation": 4405653, "ebitda": 9750201, "interest_expense": 1693012, "interest_income": null, "other_non_operating": null, "pretax_income": 3651536, "tax_provision": null, "effective_tax_rate": null, "net_income": 3651536, "net_income_continuing_ops": 3651536, "net_income_to_common": 3651536, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 25439867, "short_term_investments": 0, "net_receivables": 23451325, "inventory": 5705688, "other_current_assets": null, "total_current_assets": 72237360, "net_ppe": null, "goodwill": null, "intangible_assets": 826247, "goodwill_and_intangibles": 826247, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 31245696, "total_assets": 103483056, "short_term_debt": 14386067, "accounts_payable": 41167181, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 59389052, "long_term_debt": 13310567, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 18549154, "total_liabilities": 77938206, "total_debt": 27696634, "preferred_stock": null, "minority_interest": null, "retained_earnings": 6763982, "total_equity": 25544850, "shares_outstanding": 820000, "operating_cash_flow": 25624008, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3407072, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3052437, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -8743544, "free_cash_flow": 29031080, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "5344548", "ebitda": "9750201", "netIncome": "3651536", "grossProfit": "27719524", "depreciation": "None", "totalRevenue": "129069177", "costOfRevenue": "101349653", "interestIncome": "161176", "incomeBeforeTax": "3651536", "interestExpense": "1693012", "operatingIncome": "1078085", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "None", "reportedCurrency": "HKD", "netInterestIncome": "-1531836", "nonInterestIncome": "None", "operatingExpenses": "26641439", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "709448", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "101349653", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4405653", "sellingGeneralAndAdministrative": "19784895", "netIncomeFromContinuingOperations": "3651536" }, "balance": { "goodwill": "None", "inventory": "5705688", "commonStock": "8775", "currentDebt": "None", "investments": "None", "totalAssets": "103483056", "longTermDebt": "13310567", "shortTermDebt": "14386067", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "826247", "reportedCurrency": "HKD", "retainedEarnings": "6763982", "totalLiabilities": "77938206", "otherCurrentAssets": "17640480", "totalCurrentAssets": "72237360", "currentLongTermDebt": "9646938", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "23451325", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "31245696", "currentAccountsPayable": "41167181", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "32935221", "totalShareholderEquity": "25544850", "capitalLeaseObligations": "9977716", "otherCurrentLiabilities": "2510613", "totalCurrentLiabilities": "59389052", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "18549154", "cashAndShortTermInvestments": "25439867", "commonStockSharesOutstanding": "820000", "intangibleAssetsExcludingGoodwill": "826247", "cashAndCashEquivalentsAtCarryingValue": "25439867", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3651536", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "HKD", "changeInInventory": "11318116", "operatingCashflow": "25624008", "capitalExpenditures": "3407072", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-8743544", "cashflowFromInvestment": "-3052437", "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": "4405653", "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": "2026-06-06T23:23:57.925095+00:00", "is_restated": false, "income_statement": { "revenue": 161500162, "cost_of_revenue": 133593155, "gross_profit": 27907007, "ebit": 4861089, "ebitda": 9148827, "pretax_income": 3189908, "tax_provision": 381097, "net_income": 2808811, "net_income_to_common": 2808811, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 11611840, "total_current_assets": 108021480, "total_assets": 147381205, "short_term_debt": 17872889, "long_term_debt": 17261499, "total_debt": 35134388, "total_liabilities": 124314880, "total_equity": 23066325, "shares_outstanding": 820000, "goodwill_and_intangibles": 398411 }, "cash_flow": { "operating_cash_flow": 6131071, "capital_expenditure": 3944891, "free_cash_flow": 10075962, "dividends_paid": 7200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 167613, "ticker_id": 8188, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:23:57.925095+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "4861089", "ebitda": "9148827", "netIncome": "2808811", "grossProfit": "27907007", "depreciation": "None", "totalRevenue": "161500162", "costOfRevenue": "133593155", "interestIncome": "100736", "incomeBeforeTax": "3189908", "interestExpense": "1671181", "operatingIncome": "5789608", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "381097", "reportedCurrency": "HKD", "netInterestIncome": "-1570445", "nonInterestIncome": "None", "operatingExpenses": "22117399", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "76306", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "133593155", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4287738", "sellingGeneralAndAdministrative": "14554126", "netIncomeFromContinuingOperations": "2808811" }, "balance": { "goodwill": "None", "inventory": "17023804", "commonStock": "8775", "currentDebt": "None", "investments": "None", "totalAssets": "147381205", "longTermDebt": "17261499", "shortTermDebt": "17872889", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "398411", "reportedCurrency": "HKD", "retainedEarnings": "3112446", "totalLiabilities": "124314880", "otherCurrentAssets": "14525470", "totalCurrentAssets": "108021480", "currentLongTermDebt": "12576826", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "64860366", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "39359725", "currentAccountsPayable": "70094209", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "46051610", "totalShareholderEquity": "23066325", "capitalLeaseObligations": "16213285", "otherCurrentLiabilities": "5140630", "totalCurrentLiabilities": "96136159", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "28178721", "cashAndShortTermInvestments": "11611840", "commonStockSharesOutstanding": "820000", "intangibleAssetsExcludingGoodwill": "398411", "cashAndCashEquivalentsAtCarryingValue": "11611840", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2808811", "profitLoss": "None", "dividendPayout": "7200000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "HKD", "changeInInventory": "-2788082", "operatingCashflow": "6131071", "capitalExpenditures": "3944891", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-13131114", "cashflowFromInvestment": "-1612106", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "7200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4287738", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 161500162, "cost_of_revenue": 133593155, "gross_profit": 27907007, "research_and_development": 76306, "selling_general_admin": 14554126, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 4861089, "depreciation_amortisation": 4287738, "ebitda": 9148827, "interest_expense": 1671181, "interest_income": null, "other_non_operating": null, "pretax_income": 3189908, "tax_provision": 381097, "effective_tax_rate": null, "net_income": 2808811, "net_income_continuing_ops": 2808811, "net_income_to_common": 2808811, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 11611840, "short_term_investments": null, "net_receivables": 64860366, "inventory": 17023804, "other_current_assets": null, "total_current_assets": 108021480, "net_ppe": null, "goodwill": null, "intangible_assets": 398411, "goodwill_and_intangibles": 398411, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 39359725, "total_assets": 147381205, "short_term_debt": 17872889, "accounts_payable": 70094209, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 96136159, "long_term_debt": 17261499, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 28178721, "total_liabilities": 124314880, "total_debt": 35134388, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3112446, "total_equity": 23066325, "shares_outstanding": 820000, "operating_cash_flow": 6131071, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3944891, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1612106, "dividends_paid": 7200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -13131114, "free_cash_flow": 10075962, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "4861089", "ebitda": "9148827", "netIncome": "2808811", "grossProfit": "27907007", "depreciation": "None", "totalRevenue": "161500162", "costOfRevenue": "133593155", "interestIncome": "100736", "incomeBeforeTax": "3189908", "interestExpense": "1671181", "operatingIncome": "5789608", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "381097", "reportedCurrency": "HKD", "netInterestIncome": "-1570445", "nonInterestIncome": "None", "operatingExpenses": "22117399", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "76306", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "133593155", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4287738", "sellingGeneralAndAdministrative": "14554126", "netIncomeFromContinuingOperations": "2808811" }, "balance": { "goodwill": "None", "inventory": "17023804", "commonStock": "8775", "currentDebt": "None", "investments": "None", "totalAssets": "147381205", "longTermDebt": "17261499", "shortTermDebt": "17872889", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "398411", "reportedCurrency": "HKD", "retainedEarnings": "3112446", "totalLiabilities": "124314880", "otherCurrentAssets": "14525470", "totalCurrentAssets": "108021480", "currentLongTermDebt": "12576826", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "64860366", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "39359725", "currentAccountsPayable": "70094209", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "46051610", "totalShareholderEquity": "23066325", "capitalLeaseObligations": "16213285", "otherCurrentLiabilities": "5140630", "totalCurrentLiabilities": "96136159", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "28178721", "cashAndShortTermInvestments": "11611840", "commonStockSharesOutstanding": "820000", "intangibleAssetsExcludingGoodwill": "398411", "cashAndCashEquivalentsAtCarryingValue": "11611840", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2808811", "profitLoss": "None", "dividendPayout": "7200000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "HKD", "changeInInventory": "-2788082", "operatingCashflow": "6131071", "capitalExpenditures": "3944891", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-13131114", "cashflowFromInvestment": "-1612106", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "7200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4287738", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:23:57.925095+00:00", "is_restated": false, "income_statement": { "revenue": 87483632, "cost_of_revenue": 68255563, "gross_profit": 19228068, "ebit": -8533976, "ebitda": -6962120, "pretax_income": -9372317, "tax_provision": 1961950, "net_income": -11334268, "net_income_to_common": -11334268, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 46191861, "total_current_assets": 102087391, "total_assets": 172311910, "short_term_debt": 28659971, "long_term_debt": 10783889, "total_debt": 39443860, "total_liabilities": 120513456, "total_equity": 51798446, "shares_outstanding": 4059999, "goodwill_and_intangibles": 650629 }, "cash_flow": { "operating_cash_flow": 1792403, "capital_expenditure": 2699248, "free_cash_flow": 4491651, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 167600, "ticker_id": 8188, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:23:57.925095+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-8533976", "ebitda": "-6962120", "netIncome": "-11334268", "grossProfit": "19228068", "depreciation": "None", "totalRevenue": "87483632", "costOfRevenue": "68255563", "interestIncome": "None", "incomeBeforeTax": "-9372317", "interestExpense": "852568", "operatingIncome": "-8533976", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "1961950", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "27762053", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "68255563", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1571856", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "12847887", "commonStock": "9884", "currentDebt": "None", "investments": "None", "totalAssets": "172311910", "longTermDebt": "10783889", "shortTermDebt": "28659971", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "650629", "reportedCurrency": "HKD", "retainedEarnings": "-19375559", "totalLiabilities": "120513456", "otherCurrentAssets": "13793731", "totalCurrentAssets": "102087391", "currentLongTermDebt": "23549661", "longTermInvestments": "1559502", "shortTermInvestments": "0", "currentNetReceivables": "29253910", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "70224511", "currentAccountsPayable": "53955354", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "60007478", "totalShareholderEquity": "51798446", "capitalLeaseObligations": "25679797", "otherCurrentLiabilities": "5635793", "totalCurrentLiabilities": "89159419", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "31354036", "cashAndShortTermInvestments": "46191861", "commonStockSharesOutstanding": "4059999", "intangibleAssetsExcludingGoodwill": "650629", "cashAndCashEquivalentsAtCarryingValue": "46191861", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-11334268", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "None", "changeInInventory": "-2464879", "operatingCashflow": "1792403", "capitalExpenditures": "2699248", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "12406317", "cashflowFromInvestment": "-4145850", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1571856", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 87483632, "cost_of_revenue": 68255563, "gross_profit": 19228068, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -8533976, "depreciation_amortisation": 1571856, "ebitda": -6962120, "interest_expense": 852568, "interest_income": null, "other_non_operating": null, "pretax_income": -9372317, "tax_provision": 1961950, "effective_tax_rate": null, "net_income": -11334268, "net_income_continuing_ops": null, "net_income_to_common": -11334268, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 46191861, "short_term_investments": 0, "net_receivables": 29253910, "inventory": 12847887, "other_current_assets": null, "total_current_assets": 102087391, "net_ppe": null, "goodwill": null, "intangible_assets": 650629, "goodwill_and_intangibles": 650629, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 70224511, "total_assets": 172311910, "short_term_debt": 28659971, "accounts_payable": 53955354, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 89159419, "long_term_debt": 10783889, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 31354036, "total_liabilities": 120513456, "total_debt": 39443860, "preferred_stock": null, "minority_interest": null, "retained_earnings": -19375559, "total_equity": 51798446, "shares_outstanding": 4059999, "operating_cash_flow": 1792403, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2699248, "acquisitions": null, "other_investing": null, "investing_cash_flow": -4145850, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 12406317, "free_cash_flow": 4491651, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-8533976", "ebitda": "-6962120", "netIncome": "-11334268", "grossProfit": "19228068", "depreciation": "None", "totalRevenue": "87483632", "costOfRevenue": "68255563", "interestIncome": "None", "incomeBeforeTax": "-9372317", "interestExpense": "852568", "operatingIncome": "-8533976", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "1961950", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "27762053", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "68255563", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1571856", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "12847887", "commonStock": "9884", "currentDebt": "None", "investments": "None", "totalAssets": "172311910", "longTermDebt": "10783889", "shortTermDebt": "28659971", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "650629", "reportedCurrency": "HKD", "retainedEarnings": "-19375559", "totalLiabilities": "120513456", "otherCurrentAssets": "13793731", "totalCurrentAssets": "102087391", "currentLongTermDebt": "23549661", "longTermInvestments": "1559502", "shortTermInvestments": "0", "currentNetReceivables": "29253910", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "70224511", "currentAccountsPayable": "53955354", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "60007478", "totalShareholderEquity": "51798446", "capitalLeaseObligations": "25679797", "otherCurrentLiabilities": "5635793", "totalCurrentLiabilities": "89159419", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "31354036", "cashAndShortTermInvestments": "46191861", "commonStockSharesOutstanding": "4059999", "intangibleAssetsExcludingGoodwill": "650629", "cashAndCashEquivalentsAtCarryingValue": "46191861", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-11334268", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "None", "changeInInventory": "-2464879", "operatingCashflow": "1792403", "capitalExpenditures": "2699248", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "12406317", "cashflowFromInvestment": "-4145850", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1571856", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:23:57.925095+00:00", "is_restated": false, "income_statement": { "revenue": 82718838, "cost_of_revenue": 66823333, "gross_profit": 15895504, "ebit": -9779926, "ebitda": -8229949, "pretax_income": -10228699, "tax_provision": -1710136, "net_income": -8518563, "net_income_to_common": -8518563, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 36138859, "total_current_assets": 99240331, "total_assets": 169037473, "short_term_debt": 19302912, "long_term_debt": null, "total_debt": 19302912, "total_liabilities": 105862350, "total_equity": 63175122, "shares_outstanding": 812000, "goodwill_and_intangibles": 718076 }, "cash_flow": { "operating_cash_flow": -23007027, "capital_expenditure": 6781204, "free_cash_flow": -16225823, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 167602, "ticker_id": 8188, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:23:57.925095+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-9779926", "ebitda": "-8229949", "netIncome": "-8518563", "grossProfit": "15895504", "depreciation": "None", "totalRevenue": "82718838", "costOfRevenue": "66823333", "interestIncome": "None", "incomeBeforeTax": "-10228699", "interestExpense": "448804", "operatingIncome": "-13140081", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-1710136", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "29035586", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "66823333", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1549977", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "10379368", "commonStock": "9882", "currentDebt": "None", "investments": "None", "totalAssets": "169037473", "longTermDebt": "None", "shortTermDebt": "19302912", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "718076", "reportedCurrency": "None", "retainedEarnings": "-8018424", "totalLiabilities": "105862350", "otherCurrentAssets": "19312033", "totalCurrentAssets": "99240331", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "33410069", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "69797142", "currentAccountsPayable": "49517719", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "68860208", "totalShareholderEquity": "63175122", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "5280716", "totalCurrentLiabilities": "77461567", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "28400775", "cashAndShortTermInvestments": "36138859", "commonStockSharesOutstanding": "812000", "intangibleAssetsExcludingGoodwill": "718076", "cashAndCashEquivalentsAtCarryingValue": "36138859", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-8518563", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "None", "changeInInventory": "1386961", "operatingCashflow": "-23007027", "capitalExpenditures": "6781204", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "4391492", "cashflowFromInvestment": "-4593276", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1549977", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 82718838, "cost_of_revenue": 66823333, "gross_profit": 15895504, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -9779926, "depreciation_amortisation": 1549977, "ebitda": -8229949, "interest_expense": 448804, "interest_income": null, "other_non_operating": null, "pretax_income": -10228699, "tax_provision": -1710136, "effective_tax_rate": null, "net_income": -8518563, "net_income_continuing_ops": null, "net_income_to_common": -8518563, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 36138859, "short_term_investments": null, "net_receivables": 33410069, "inventory": 10379368, "other_current_assets": null, "total_current_assets": 99240331, "net_ppe": null, "goodwill": null, "intangible_assets": 718076, "goodwill_and_intangibles": 718076, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 69797142, "total_assets": 169037473, "short_term_debt": 19302912, "accounts_payable": 49517719, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 77461567, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 28400775, "total_liabilities": 105862350, "total_debt": 19302912, "preferred_stock": null, "minority_interest": null, "retained_earnings": -8018424, "total_equity": 63175122, "shares_outstanding": 812000, "operating_cash_flow": -23007027, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 6781204, "acquisitions": null, "other_investing": null, "investing_cash_flow": -4593276, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 4391492, "free_cash_flow": -16225823, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-9779926", "ebitda": "-8229949", "netIncome": "-8518563", "grossProfit": "15895504", "depreciation": "None", "totalRevenue": "82718838", "costOfRevenue": "66823333", "interestIncome": "None", "incomeBeforeTax": "-10228699", "interestExpense": "448804", "operatingIncome": "-13140081", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-1710136", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "29035586", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "66823333", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1549977", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "10379368", "commonStock": "9882", "currentDebt": "None", "investments": "None", "totalAssets": "169037473", "longTermDebt": "None", "shortTermDebt": "19302912", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "718076", "reportedCurrency": "None", "retainedEarnings": "-8018424", "totalLiabilities": "105862350", "otherCurrentAssets": "19312033", "totalCurrentAssets": "99240331", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "33410069", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "69797142", "currentAccountsPayable": "49517719", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "68860208", "totalShareholderEquity": "63175122", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "5280716", "totalCurrentLiabilities": "77461567", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "28400775", "cashAndShortTermInvestments": "36138859", "commonStockSharesOutstanding": "812000", "intangibleAssetsExcludingGoodwill": "718076", "cashAndCashEquivalentsAtCarryingValue": "36138859", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-8518563", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "None", "changeInInventory": "1386961", "operatingCashflow": "-23007027", "capitalExpenditures": "6781204", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "4391492", "cashflowFromInvestment": "-4593276", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1549977", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:23:57.925095+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": null, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": null, "shares_outstanding": 4060000, "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": 167603, "ticker_id": 8188, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:23:57.925095+00:00", "is_restated": false, "raw_data": { "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "None", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "HKD", "retainedEarnings": "None", "totalLiabilities": "None", "otherCurrentAssets": "None", "totalCurrentAssets": "None", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "None", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "None", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "4060000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "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": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "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": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": 4060000, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "None", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "HKD", "retainedEarnings": "None", "totalLiabilities": "None", "otherCurrentAssets": "None", "totalCurrentAssets": "None", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "None", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "None", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "4060000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "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": "2026-06-06T23:23:57.925095+00:00", "is_restated": false, "income_statement": { "revenue": 71380293, "cost_of_revenue": 53137608, "gross_profit": 18242677, "ebit": -2208146, "ebitda": -654596, "pretax_income": -2778260, "tax_provision": 701948, "net_income": -3480208, "net_income_to_common": -3480208, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 44637131, "total_current_assets": 117506815, "total_assets": 163928527, "short_term_debt": 15673071, "long_term_debt": null, "total_debt": 15673071, "total_liabilities": 91693931, "total_equity": 72234596, "shares_outstanding": 800000, "goodwill_and_intangibles": 674777 }, "cash_flow": { "operating_cash_flow": -23221618, "capital_expenditure": 5161056, "free_cash_flow": -18060562, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 167604, "ticker_id": 8188, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:23:57.925095+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-2208146", "ebitda": "-654596", "netIncome": "-3480208", "grossProfit": "18242677", "depreciation": "None", "totalRevenue": "71380293", "costOfRevenue": "53137608", "interestIncome": "None", "incomeBeforeTax": "-2778260", "interestExpense": "570121", "operatingIncome": "-2786074", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "701948", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "21028751", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "53137608", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1553550", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "11757137", "commonStock": "9889", "currentDebt": "None", "investments": "None", "totalAssets": "163928527", "longTermDebt": "None", "shortTermDebt": "15673071", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "674777", "reportedCurrency": "None", "retainedEarnings": "437966", "totalLiabilities": "91693931", "otherCurrentAssets": "33343888", "totalCurrentAssets": "117506815", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "1555526", "currentNetReceivables": "26213133", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "46421712", "currentAccountsPayable": "54392905", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "24139611", "totalShareholderEquity": "72234596", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "3865619", "totalCurrentLiabilities": "83070465", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "8623466", "cashAndShortTermInvestments": "44637131", "commonStockSharesOutstanding": "800000", "intangibleAssetsExcludingGoodwill": "674777", "cashAndCashEquivalentsAtCarryingValue": "44637131", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3480208", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "None", "changeInInventory": "-1318497", "operatingCashflow": "-23221618", "capitalExpenditures": "5161056", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "61962083", "cashflowFromInvestment": "-5051585", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1553550", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 71380293, "cost_of_revenue": 53137608, "gross_profit": 18242677, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2208146, "depreciation_amortisation": 1553550, "ebitda": -654596, "interest_expense": 570121, "interest_income": null, "other_non_operating": null, "pretax_income": -2778260, "tax_provision": 701948, "effective_tax_rate": null, "net_income": -3480208, "net_income_continuing_ops": null, "net_income_to_common": -3480208, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 44637131, "short_term_investments": 1555526, "net_receivables": 26213133, "inventory": 11757137, "other_current_assets": null, "total_current_assets": 117506815, "net_ppe": null, "goodwill": null, "intangible_assets": 674777, "goodwill_and_intangibles": 674777, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 46421712, "total_assets": 163928527, "short_term_debt": 15673071, "accounts_payable": 54392905, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 83070465, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 8623466, "total_liabilities": 91693931, "total_debt": 15673071, "preferred_stock": null, "minority_interest": null, "retained_earnings": 437966, "total_equity": 72234596, "shares_outstanding": 800000, "operating_cash_flow": -23221618, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5161056, "acquisitions": null, "other_investing": null, "investing_cash_flow": -5051585, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 61962083, "free_cash_flow": -18060562, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-2208146", "ebitda": "-654596", "netIncome": "-3480208", "grossProfit": "18242677", "depreciation": "None", "totalRevenue": "71380293", "costOfRevenue": "53137608", "interestIncome": "None", "incomeBeforeTax": "-2778260", "interestExpense": "570121", "operatingIncome": "-2786074", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "701948", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "21028751", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "53137608", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1553550", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "11757137", "commonStock": "9889", "currentDebt": "None", "investments": "None", "totalAssets": "163928527", "longTermDebt": "None", "shortTermDebt": "15673071", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "674777", "reportedCurrency": "None", "retainedEarnings": "437966", "totalLiabilities": "91693931", "otherCurrentAssets": "33343888", "totalCurrentAssets": "117506815", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "1555526", "currentNetReceivables": "26213133", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "46421712", "currentAccountsPayable": "54392905", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "24139611", "totalShareholderEquity": "72234596", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "3865619", "totalCurrentLiabilities": "83070465", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "8623466", "cashAndShortTermInvestments": "44637131", "commonStockSharesOutstanding": "800000", "intangibleAssetsExcludingGoodwill": "674777", "cashAndCashEquivalentsAtCarryingValue": "44637131", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3480208", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "None", "changeInInventory": "-1318497", "operatingCashflow": "-23221618", "capitalExpenditures": "5161056", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "61962083", "cashflowFromInvestment": "-5051585", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1553550", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:23:57.925095+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": 44637131, "total_current_assets": 117506815, "total_assets": 163928527, "short_term_debt": null, "long_term_debt": 3776763, "total_debt": 3776763, "total_liabilities": 91693931, "total_equity": 72234596, "shares_outstanding": 4060000, "goodwill_and_intangibles": 674777 }, "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": 167605, "ticker_id": 8188, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:23:57.925095+00:00", "is_restated": false, "raw_data": { "balance": { "goodwill": "None", "inventory": "11757137", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "163928527", "longTermDebt": "3776763", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "674777", "reportedCurrency": "HKD", "retainedEarnings": "437966", "totalLiabilities": "91693931", "otherCurrentAssets": "627725", "totalCurrentAssets": "117506815", "currentLongTermDebt": "13402782", "longTermInvestments": "0", "shortTermInvestments": "1555526", "currentNetReceivables": "23737210", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "46421712", "currentAccountsPayable": "54392905", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "72234596", "capitalLeaseObligations": "6960066", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "83070465", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "8623466", "cashAndShortTermInvestments": "44637131", "commonStockSharesOutstanding": "4060000", "intangibleAssetsExcludingGoodwill": "674777", "cashAndCashEquivalentsAtCarryingValue": "44637131", "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": 44637131, "short_term_investments": 1555526, "net_receivables": 23737210, "inventory": 11757137, "other_current_assets": null, "total_current_assets": 117506815, "net_ppe": null, "goodwill": null, "intangible_assets": 674777, "goodwill_and_intangibles": 674777, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 46421712, "total_assets": 163928527, "short_term_debt": null, "accounts_payable": 54392905, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 83070465, "long_term_debt": 3776763, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 8623466, "total_liabilities": 91693931, "total_debt": 3776763, "preferred_stock": null, "minority_interest": null, "retained_earnings": 437966, "total_equity": 72234596, "shares_outstanding": 4060000, "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": "11757137", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "163928527", "longTermDebt": "3776763", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "674777", "reportedCurrency": "HKD", "retainedEarnings": "437966", "totalLiabilities": "91693931", "otherCurrentAssets": "627725", "totalCurrentAssets": "117506815", "currentLongTermDebt": "13402782", "longTermInvestments": "0", "shortTermInvestments": "1555526", "currentNetReceivables": "23737210", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "46421712", "currentAccountsPayable": "54392905", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "72234596", "capitalLeaseObligations": "6960066", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "83070465", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "8623466", "cashAndShortTermInvestments": "44637131", "commonStockSharesOutstanding": "4060000", "intangibleAssetsExcludingGoodwill": "674777", "cashAndCashEquivalentsAtCarryingValue": "44637131", "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": "2026-06-06T23:23:57.925095+00:00", "is_restated": false, "income_statement": { "revenue": 81839249, "cost_of_revenue": 64820376, "gross_profit": 17018872, "ebit": 1731285, "ebitda": 3107540, "pretax_income": 1050084, "tax_provision": 222531, "net_income": 827545, "net_income_to_common": 827545, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 17564301, "total_current_assets": 100752120, "total_assets": 127661887, "short_term_debt": 15597801, "long_term_debt": 4841582, "total_debt": 20439383, "total_liabilities": 104027180, "total_equity": 23634707, "shares_outstanding": 800000, "goodwill_and_intangibles": 651620 }, "cash_flow": { "operating_cash_flow": 11380453, "capital_expenditure": 5212778, "free_cash_flow": 16593231, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 167607, "ticker_id": 8188, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:23:57.925095+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1731285", "ebitda": "3107540", "netIncome": "827545", "grossProfit": "17018872", "depreciation": "None", "totalRevenue": "81839249", "costOfRevenue": "64820376", "interestIncome": "None", "incomeBeforeTax": "1050084", "interestExpense": "681215", "operatingIncome": "482137", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "222531", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "16536726", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "64820376", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1376255", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "10464922", "commonStock": "8775", "currentDebt": "None", "investments": "None", "totalAssets": "127661887", "longTermDebt": "4841582", "shortTermDebt": "15597801", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "651620", "reportedCurrency": "HKD", "retainedEarnings": "4205625", "totalLiabilities": "104027180", "otherCurrentAssets": "18992699", "totalCurrentAssets": "100752120", "currentLongTermDebt": "12095674", "longTermInvestments": "None", "shortTermInvestments": "1565203", "currentNetReceivables": "52164995", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "26909767", "currentAccountsPayable": "67107440", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "21562117", "totalShareholderEquity": "23634707", "capitalLeaseObligations": "4624861", "otherCurrentLiabilities": "7541773", "totalCurrentLiabilities": "98062864", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5964316", "cashAndShortTermInvestments": "17564301", "commonStockSharesOutstanding": "800000", "intangibleAssetsExcludingGoodwill": "651620", "cashAndCashEquivalentsAtCarryingValue": "17564301", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "827545", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "None", "changeInInventory": "-2169116", "operatingCashflow": "11380453", "capitalExpenditures": "5212778", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4266895", "cashflowFromInvestment": "-5395869", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1376255", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 81839249, "cost_of_revenue": 64820376, "gross_profit": 17018872, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1731285, "depreciation_amortisation": 1376255, "ebitda": 3107540, "interest_expense": 681215, "interest_income": null, "other_non_operating": null, "pretax_income": 1050084, "tax_provision": 222531, "effective_tax_rate": null, "net_income": 827545, "net_income_continuing_ops": null, "net_income_to_common": 827545, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 17564301, "short_term_investments": 1565203, "net_receivables": 52164995, "inventory": 10464922, "other_current_assets": null, "total_current_assets": 100752120, "net_ppe": null, "goodwill": null, "intangible_assets": 651620, "goodwill_and_intangibles": 651620, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 26909767, "total_assets": 127661887, "short_term_debt": 15597801, "accounts_payable": 67107440, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 98062864, "long_term_debt": 4841582, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5964316, "total_liabilities": 104027180, "total_debt": 20439383, "preferred_stock": null, "minority_interest": null, "retained_earnings": 4205625, "total_equity": 23634707, "shares_outstanding": 800000, "operating_cash_flow": 11380453, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5212778, "acquisitions": null, "other_investing": null, "investing_cash_flow": -5395869, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -4266895, "free_cash_flow": 16593231, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1731285", "ebitda": "3107540", "netIncome": "827545", "grossProfit": "17018872", "depreciation": "None", "totalRevenue": "81839249", "costOfRevenue": "64820376", "interestIncome": "None", "incomeBeforeTax": "1050084", "interestExpense": "681215", "operatingIncome": "482137", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "222531", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "16536726", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "64820376", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1376255", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "10464922", "commonStock": "8775", "currentDebt": "None", "investments": "None", "totalAssets": "127661887", "longTermDebt": "4841582", "shortTermDebt": "15597801", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "651620", "reportedCurrency": "HKD", "retainedEarnings": "4205625", "totalLiabilities": "104027180", "otherCurrentAssets": "18992699", "totalCurrentAssets": "100752120", "currentLongTermDebt": "12095674", "longTermInvestments": "None", "shortTermInvestments": "1565203", "currentNetReceivables": "52164995", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "26909767", "currentAccountsPayable": "67107440", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "21562117", "totalShareholderEquity": "23634707", "capitalLeaseObligations": "4624861", "otherCurrentLiabilities": "7541773", "totalCurrentLiabilities": "98062864", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "5964316", "cashAndShortTermInvestments": "17564301", "commonStockSharesOutstanding": "800000", "intangibleAssetsExcludingGoodwill": "651620", "cashAndCashEquivalentsAtCarryingValue": "17564301", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "827545", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "None", "changeInInventory": "-2169116", "operatingCashflow": "11380453", "capitalExpenditures": "5212778", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4266895", "cashflowFromInvestment": "-5395869", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1376255", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:23:57.925095+00:00", "is_restated": false, "income_statement": { "revenue": 8500203, "cost_of_revenue": 5812570, "gross_profit": 2687633, "ebit": 37361, "ebitda": 236909, "pretax_income": -62052, "tax_provision": -114566, "net_income": 52514, "net_income_to_common": 52514, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 17349390, "total_current_assets": 77622196, "total_assets": 105314979, "short_term_debt": 13632736, "long_term_debt": 10514517, "total_debt": 24147253, "total_liabilities": 81971903, "total_equity": 23343076, "shares_outstanding": 800000, "goodwill_and_intangibles": 869832 }, "cash_flow": { "operating_cash_flow": 1758385, "capital_expenditure": 1758385, "free_cash_flow": 3516770, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 167608, "ticker_id": 8188, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:23:57.925095+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "37361", "ebitda": "236909", "netIncome": "52514", "grossProfit": "2687633", "depreciation": "None", "totalRevenue": "8500203", "costOfRevenue": "5812570", "interestIncome": "None", "incomeBeforeTax": "-62052", "interestExpense": "99410", "operatingIncome": "235586", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-114566", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "2452046", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5812570", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "199548", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "8293287", "commonStock": "8775", "currentDebt": "None", "investments": "None", "totalAssets": "105314979", "longTermDebt": "10514517", "shortTermDebt": "13632736", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "869832", "reportedCurrency": "HKD", "retainedEarnings": "3098374", "totalLiabilities": "81971903", "otherCurrentAssets": "15517094", "totalCurrentAssets": "77622196", "currentLongTermDebt": "9559450", "longTermInvestments": "None", "shortTermInvestments": "1564333", "currentNetReceivables": "34898092", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "27692783", "currentAccountsPayable": "47485156", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "25241229", "totalShareholderEquity": "23343076", "capitalLeaseObligations": "5167262", "otherCurrentLiabilities": "7553425", "totalCurrentLiabilities": "70363410", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "11608493", "cashAndShortTermInvestments": "17349390", "commonStockSharesOutstanding": "800000", "intangibleAssetsExcludingGoodwill": "869832", "cashAndCashEquivalentsAtCarryingValue": "17349390", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "52514", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "None", "changeInInventory": "-205310", "operatingCashflow": "1758385", "capitalExpenditures": "1758385", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1188387", "cashflowFromInvestment": "-150432", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "199548", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 8500203, "cost_of_revenue": 5812570, "gross_profit": 2687633, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 37361, "depreciation_amortisation": 199548, "ebitda": 236909, "interest_expense": 99410, "interest_income": null, "other_non_operating": null, "pretax_income": -62052, "tax_provision": -114566, "effective_tax_rate": null, "net_income": 52514, "net_income_continuing_ops": null, "net_income_to_common": 52514, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 17349390, "short_term_investments": 1564333, "net_receivables": 34898092, "inventory": 8293287, "other_current_assets": null, "total_current_assets": 77622196, "net_ppe": null, "goodwill": null, "intangible_assets": 869832, "goodwill_and_intangibles": 869832, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 27692783, "total_assets": 105314979, "short_term_debt": 13632736, "accounts_payable": 47485156, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 70363410, "long_term_debt": 10514517, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 11608493, "total_liabilities": 81971903, "total_debt": 24147253, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3098374, "total_equity": 23343076, "shares_outstanding": 800000, "operating_cash_flow": 1758385, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1758385, "acquisitions": null, "other_investing": null, "investing_cash_flow": -150432, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1188387, "free_cash_flow": 3516770, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "37361", "ebitda": "236909", "netIncome": "52514", "grossProfit": "2687633", "depreciation": "None", "totalRevenue": "8500203", "costOfRevenue": "5812570", "interestIncome": "None", "incomeBeforeTax": "-62052", "interestExpense": "99410", "operatingIncome": "235586", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-114566", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "2452046", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5812570", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "199548", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "8293287", "commonStock": "8775", "currentDebt": "None", "investments": "None", "totalAssets": "105314979", "longTermDebt": "10514517", "shortTermDebt": "13632736", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "869832", "reportedCurrency": "HKD", "retainedEarnings": "3098374", "totalLiabilities": "81971903", "otherCurrentAssets": "15517094", "totalCurrentAssets": "77622196", "currentLongTermDebt": "9559450", "longTermInvestments": "None", "shortTermInvestments": "1564333", "currentNetReceivables": "34898092", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "27692783", "currentAccountsPayable": "47485156", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "25241229", "totalShareholderEquity": "23343076", "capitalLeaseObligations": "5167262", "otherCurrentLiabilities": "7553425", "totalCurrentLiabilities": "70363410", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "11608493", "cashAndShortTermInvestments": "17349390", "commonStockSharesOutstanding": "800000", "intangibleAssetsExcludingGoodwill": "869832", "cashAndCashEquivalentsAtCarryingValue": "17349390", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "52514", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "None", "changeInInventory": "-205310", "operatingCashflow": "1758385", "capitalExpenditures": "1758385", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1188387", "cashflowFromInvestment": "-150432", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "199548", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:23:57.925095+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": 16969224, "total_current_assets": 63057702, "total_assets": 90058220, "short_term_debt": 18736027, "long_term_debt": 9740701, "total_debt": 28476728, "total_liabilities": 69088748, "total_equity": 20969472, "shares_outstanding": 20000000, "goodwill_and_intangibles": 728926 }, "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": 167610, "ticker_id": 8188, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:23:57.925095+00:00", "is_restated": false, "raw_data": { "balance": { "goodwill": "None", "inventory": "6958871", "commonStock": "8775", "currentDebt": "None", "investments": "None", "totalAssets": "90058220", "longTermDebt": "9740701", "shortTermDebt": "18736027", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "728926", "reportedCurrency": "HKD", "retainedEarnings": "2966493", "totalLiabilities": "69088748", "otherCurrentAssets": "9667838", "totalCurrentAssets": "63057702", "currentLongTermDebt": "14354067", "longTermInvestments": "None", "shortTermInvestments": "1569303", "currentNetReceivables": "27892466", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "27000518", "currentAccountsPayable": "30500580", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "31419465", "totalShareholderEquity": "20969472", "capitalLeaseObligations": "7324697", "otherCurrentLiabilities": "6087736", "totalCurrentLiabilities": "56405310", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "12683438", "cashAndShortTermInvestments": "16969224", "commonStockSharesOutstanding": "20000000", "intangibleAssetsExcludingGoodwill": "728926", "cashAndCashEquivalentsAtCarryingValue": "16969224", "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": 16969224, "short_term_investments": 1569303, "net_receivables": 27892466, "inventory": 6958871, "other_current_assets": null, "total_current_assets": 63057702, "net_ppe": null, "goodwill": null, "intangible_assets": 728926, "goodwill_and_intangibles": 728926, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 27000518, "total_assets": 90058220, "short_term_debt": 18736027, "accounts_payable": 30500580, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 56405310, "long_term_debt": 9740701, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 12683438, "total_liabilities": 69088748, "total_debt": 28476728, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2966493, "total_equity": 20969472, "shares_outstanding": 20000000, "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": "6958871", "commonStock": "8775", "currentDebt": "None", "investments": "None", "totalAssets": "90058220", "longTermDebt": "9740701", "shortTermDebt": "18736027", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "728926", "reportedCurrency": "HKD", "retainedEarnings": "2966493", "totalLiabilities": "69088748", "otherCurrentAssets": "9667838", "totalCurrentAssets": "63057702", "currentLongTermDebt": "14354067", "longTermInvestments": "None", "shortTermInvestments": "1569303", "currentNetReceivables": "27892466", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "27000518", "currentAccountsPayable": "30500580", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "31419465", "totalShareholderEquity": "20969472", "capitalLeaseObligations": "7324697", "otherCurrentLiabilities": "6087736", "totalCurrentLiabilities": "56405310", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "12683438", "cashAndShortTermInvestments": "16969224", "commonStockSharesOutstanding": "20000000", "intangibleAssetsExcludingGoodwill": "728926", "cashAndCashEquivalentsAtCarryingValue": "16969224", "accumulatedDepreciationAmortizationPPE": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "quarterly", "fiscal_year": 2022, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:23:57.925095+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": 25439867, "total_current_assets": 72237360, "total_assets": 103483056, "short_term_debt": 14386067, "long_term_debt": null, "total_debt": 14386067, "total_liabilities": 77938206, "total_equity": 25544850, "shares_outstanding": null, "goodwill_and_intangibles": 826247 }, "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": 167611, "ticker_id": 8188, "period_end_date": "2022-12-31", "period_type": "quarterly", "fiscal_year": 2022, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:23:57.925095+00:00", "is_restated": false, "raw_data": { "balance": { "goodwill": "None", "inventory": "5705688", "commonStock": "8775", "currentDebt": "None", "investments": "None", "totalAssets": "103483056", "longTermDebt": "None", "shortTermDebt": "14386067", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "826247", "reportedCurrency": "None", "retainedEarnings": "6763982", "totalLiabilities": "77938206", "otherCurrentAssets": "17640480", "totalCurrentAssets": "72237360", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "23451325", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "31245696", "currentAccountsPayable": "41167181", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "32935221", "totalShareholderEquity": "25544850", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "2510613", "totalCurrentLiabilities": "59389052", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "18549154", "cashAndShortTermInvestments": "25439867", "commonStockSharesOutstanding": "None", "intangibleAssetsExcludingGoodwill": "826247", "cashAndCashEquivalentsAtCarryingValue": "25439867", "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": 25439867, "short_term_investments": null, "net_receivables": 23451325, "inventory": 5705688, "other_current_assets": null, "total_current_assets": 72237360, "net_ppe": null, "goodwill": null, "intangible_assets": 826247, "goodwill_and_intangibles": 826247, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 31245696, "total_assets": 103483056, "short_term_debt": 14386067, "accounts_payable": 41167181, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 59389052, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 18549154, "total_liabilities": 77938206, "total_debt": 14386067, "preferred_stock": null, "minority_interest": null, "retained_earnings": 6763982, "total_equity": 25544850, "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": "5705688", "commonStock": "8775", "currentDebt": "None", "investments": "None", "totalAssets": "103483056", "longTermDebt": "None", "shortTermDebt": "14386067", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "826247", "reportedCurrency": "None", "retainedEarnings": "6763982", "totalLiabilities": "77938206", "otherCurrentAssets": "17640480", "totalCurrentAssets": "72237360", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "23451325", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "31245696", "currentAccountsPayable": "41167181", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "32935221", "totalShareholderEquity": "25544850", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "2510613", "totalCurrentLiabilities": "59389052", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "18549154", "cashAndShortTermInvestments": "25439867", "commonStockSharesOutstanding": "None", "intangibleAssetsExcludingGoodwill": "826247", "cashAndCashEquivalentsAtCarryingValue": "25439867", "accumulatedDepreciationAmortizationPPE": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 5, "quarterly_financial_periods": 9, "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" ] } } }