{ "ticker": { "uuid": "b282c38d-ecf2-49a5-b902-33188605c5db", "symbol": "MEGL", "name": "Magic Empire Global Limited", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Financial Services", "industry": "Capital Markets", "page_url": "https://sharemaestro.com/factors/ticker/b282c38d-ecf2-49a5-b902-33188605c5db/", "api_url": "https://sharemaestro.com/factors/api/tickers/b282c38d-ecf2-49a5-b902-33188605c5db/" }, "ticker_metadata": { "id": 7100, "uuid": "b282c38d-ecf2-49a5-b902-33188605c5db", "symbol": "MEGL", "name": "Magic Empire Global Limited", "asset_type": "equity", "market_cap": 6076900, "stock_exchange_id": 2, "industry": "Capital Markets", "sector": "Financial Services", "description": "Magic Empire Global Limited provides IPO sponsorship, financial and independent financial advice, post-listing compliance advice and underwriting services to corporations in Hong Kong. The company is headquartered in Central, 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": "b282c38d-ecf2-49a5-b902-33188605c5db", "symbol": "MEGL", "name": "Magic Empire Global Limited", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Financial Services", "industry": "Capital Markets", "page_url": "https://sharemaestro.com/factors/ticker/b282c38d-ecf2-49a5-b902-33188605c5db/", "api_url": "https://sharemaestro.com/factors/api/tickers/b282c38d-ecf2-49a5-b902-33188605c5db/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.45, "value": 0.46, "quality": 0.46, "momentum": 0.46, "coverage": 0.818, "confidence": 0.818, "delta": null }, "headline_factors": { "price": 1.22, "market_cap": 6178141, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": null, "shareholder_yield": 0, "roe": -0.0685, "piotroski_f_score": 2, "momentum_12_1": -0.112, "volatility_252d": 0.5898 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": false, "completeness_score": 0.7143, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:49:00.224491+00:00", "batch_id": "" }, "size": { "price_close": 1.22, "market_cap": 6178141, "market_cap_usd": 6178141, "enterprise_value": 6178141, "shares_outstanding": 5064050, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 0.051, "ptbv_ratio": 0.051, "ps_ratio": 0.5359, "pcf_ratio": null, "pfcf_ratio": -0.911, "ev_ebitda": null, "ev_ebit": -0.7626, "ev_sales": 0.5359, "ev_fcf": -0.911, "earnings_yield": null, "fcf_yield": -1.0977, "price_to_sales": 0.5359, "price_to_book": 0.051, "price_to_cashflow": null, "ebitda_to_ev": null, "sales_yield": 1.8661 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": -0.3778, "operating_margin": -0.7027, "net_margin": -0.7207, "ebitda_margin": -0.5433, "fcf_margin": -0.5882, "roe": -0.0685, "roa": -0.066, "roic": -2.9006, "roc_greenblatt": null, "asset_turnover": 0.0916, "cash_conversion": 0.8162, "accruals_ratio": -0.0121, "sbc_to_revenue": null, "piotroski_f_score": 2, "altman_z_score": 1.624, "earnings_stability_5y": 0.8746, "revenue_stability_5y": 0.3708, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": -0.0346, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 0.038, "net_debt_to_ebitda": 19.0168, "debt_to_assets": 0.0127, "interest_coverage": -39.1718, "current_ratio": 38.8651, "quick_ratio": 38.8651, "net_debt": -119122642, "local_beta": -0.0022, "volatility_252d": 0.5898, "volatility_60d": 1.1315, "max_drawdown_12m": -0.5022, "risk_adjusted_momentum": -0.1899 }, "growth": { "revenue_growth_1y": null, "revenue_growth_3y_cagr": 0.0097, "revenue_growth_5y_cagr": -0.108, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": -0.0642, "revenue_growth": null, "earnings_growth": null }, "momentum": { "price_return_1m": 0.0991, "price_return_3m": 0.1296, "price_return_6m": -0.0615, "price_return_9m": -0.0827, "price_return_12m": -0.024, "price_return_12m_ex1m": -0.112, "momentum_6m": -0.0615, "momentum_12m": -0.024, "momentum_12_1": -0.112, "distance_from_52w_high": -0.3184, "distance_from_52w_low": 0.3692, "relative_strength": -0.1819 }, "raw_ttm": { "revenue_ttm": 11529000, "gross_profit_ttm": -4355812, "ebit_ttm": -8101832, "ebitda_ttm": -6264068, "net_income_ttm": -8308660, "eps_diluted_ttm": -1.6407, "operating_cash_flow_ttm": -6781871, "capital_expenditure_ttm": 0, "fcf_ttm": -6781871, "dividends_paid_ttm": 0, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 206828, "cash_and_equivalents": 120718025, "total_current_assets": 122164517, "total_current_liabilities": 3143293, "net_ppe": null, "total_assets": 125828624, "total_debt": 1595383, "total_equity": 121217506, "net_working_capital": -101418, "book_value_per_share": 23.9369, "retained_earnings": -17447634, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 23.9369 }, "ranks": { "universe_ticker_count": null, "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null }, "composites": { "value_composite": 54, "quality_composite": 54, "momentum_composite": 54, "growth_composite": 54, "yield_composite": 54, "svqf_composite": 58, "vc1_composite": 54, "vc2_composite": 54, "vc3_composite": 54, "trending_value_composite": null, "overall_composite": 55, "quality_value_composite": 0.46, "os_score": 0.45, "value_percentile": 0.46, "quality_percentile": 0.46, "momentum_percentile": 0.46, "factor_coverage": 0.818, "signal_confidence": 0.818, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 72, "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": 1866, "ticker_id": 7100, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": false, "completeness_score": 0.7143, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:49:00.224491+00:00", "batch_id": "", "os_score_delta": null, "price_close": 1.22, "market_cap": 6178141, "market_cap_usd": 6178141, "enterprise_value": 6178141, "shares_outstanding": 5064050, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.0509674, "ptbv_ratio": 0.0509674, "ps_ratio": 0.53587831, "pcf_ratio": null, "pfcf_ratio": -0.91097884, "ev_ebitda": null, "ev_ebit": -0.76256099, "ev_sales": 0.53587831, "ev_fcf": -0.91097884, "earnings_yield": null, "fcf_yield": -1.09772033, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": -0.37781351, "operating_margin": -0.70273502, "net_margin": -0.72067482, "ebitda_margin": -0.54333143, "fcf_margin": -0.58824451, "roe": -0.0685434, "roa": -0.06603156, "roic": -2.90060548, "roc_greenblatt": null, "asset_turnover": 0.09162462, "cash_conversion": 0.81624125, "accruals_ratio": -0.01213388, "sbc_to_revenue": null, "debt_to_equity": 0.03804003, "net_debt_to_ebitda": 19.01681814, "debt_to_assets": 0.01267901, "interest_coverage": -39.1718336, "current_ratio": 38.86513825, "quick_ratio": 38.86513825, "net_debt": -119122642, "revenue_growth_1y": null, "revenue_growth_3y_cagr": 0.00974986, "revenue_growth_5y_cagr": -0.10800817, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": -0.06424131, "piotroski_f_score": 2, "altman_z_score": 1.62399912, "earnings_stability_5y": 0.874572, "revenue_stability_5y": 0.37078, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.0990991, "price_return_3m": 0.12962963, "price_return_6m": -0.06153846, "price_return_9m": -0.08270677, "price_return_12m": -0.024, "price_return_12m_ex1m": -0.112, "distance_from_52w_high": -0.31843575, "distance_from_52w_low": 0.36924804, "relative_strength": -0.18194105, "local_beta": -0.0022, "volatility_252d": 0.589755, "volatility_60d": 1.131483, "max_drawdown_12m": -0.50223464, "revenue_ttm": 11529000, "gross_profit_ttm": -4355812, "ebit_ttm": -8101832, "ebitda_ttm": -6264068, "net_income_ttm": -8308660, "eps_diluted_ttm": -1.64071445, "operating_cash_flow_ttm": -6781871, "capital_expenditure_ttm": 0, "fcf_ttm": -6781871, "dividends_paid_ttm": 0, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 206828, "cash_and_equivalents": 120718025, "total_current_assets": 122164517, "total_current_liabilities": 3143293, "net_ppe": null, "total_assets": 125828624, "total_debt": 1595383, "total_equity": 121217506, "net_working_capital": -101418, "book_value_per_share": 23.9368699, "retained_earnings": -17447634, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 23.9368699, "universe_ticker_count": null, "sector": "Financial Services", "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null, "value_composite": 54, "quality_composite": 54, "momentum_composite": 54, "growth_composite": 54, "yield_composite": 54, "svqf_composite": 58, "vc1_composite": 54, "vc2_composite": 54, "vc3_composite": 54, "trending_value_composite": null, "overall_composite": 55, "factor_coverage": 0.818, "signal_confidence": 0.818, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 72, "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": 1.22, "os": 0.45, "value": 0.46, "quality": 0.46, "momentum": 0.46, "confidence": 0.818, "coverage": 0.818, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": -0.0685, "momentum_12_1": -0.112, "complete_fields": { "id": 1866, "ticker_id": 7100, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": false, "completeness_score": 0.7143, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:49:00.224491+00:00", "batch_id": "", "os_score_delta": null, "price_close": 1.22, "market_cap": 6178141, "market_cap_usd": 6178141, "enterprise_value": 6178141, "shares_outstanding": 5064050, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.0509674, "ptbv_ratio": 0.0509674, "ps_ratio": 0.53587831, "pcf_ratio": null, "pfcf_ratio": -0.91097884, "ev_ebitda": null, "ev_ebit": -0.76256099, "ev_sales": 0.53587831, "ev_fcf": -0.91097884, "earnings_yield": null, "fcf_yield": -1.09772033, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": -0.37781351, "operating_margin": -0.70273502, "net_margin": -0.72067482, "ebitda_margin": -0.54333143, "fcf_margin": -0.58824451, "roe": -0.0685434, "roa": -0.06603156, "roic": -2.90060548, "roc_greenblatt": null, "asset_turnover": 0.09162462, "cash_conversion": 0.81624125, "accruals_ratio": -0.01213388, "sbc_to_revenue": null, "debt_to_equity": 0.03804003, "net_debt_to_ebitda": 19.01681814, "debt_to_assets": 0.01267901, "interest_coverage": -39.1718336, "current_ratio": 38.86513825, "quick_ratio": 38.86513825, "net_debt": -119122642, "revenue_growth_1y": null, "revenue_growth_3y_cagr": 0.00974986, "revenue_growth_5y_cagr": -0.10800817, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": -0.06424131, "piotroski_f_score": 2, "altman_z_score": 1.62399912, "earnings_stability_5y": 0.874572, "revenue_stability_5y": 0.37078, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.0990991, "price_return_3m": 0.12962963, "price_return_6m": -0.06153846, "price_return_9m": -0.08270677, "price_return_12m": -0.024, "price_return_12m_ex1m": -0.112, "distance_from_52w_high": -0.31843575, "distance_from_52w_low": 0.36924804, "relative_strength": -0.18194105, "local_beta": -0.0022, "volatility_252d": 0.589755, "volatility_60d": 1.131483, "max_drawdown_12m": -0.50223464, "revenue_ttm": 11529000, "gross_profit_ttm": -4355812, "ebit_ttm": -8101832, "ebitda_ttm": -6264068, "net_income_ttm": -8308660, "eps_diluted_ttm": -1.64071445, "operating_cash_flow_ttm": -6781871, "capital_expenditure_ttm": 0, "fcf_ttm": -6781871, "dividends_paid_ttm": 0, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 206828, "cash_and_equivalents": 120718025, "total_current_assets": 122164517, "total_current_liabilities": 3143293, "net_ppe": null, "total_assets": 125828624, "total_debt": 1595383, "total_equity": 121217506, "net_working_capital": -101418, "book_value_per_share": 23.9368699, "retained_earnings": -17447634, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 23.9368699, "universe_ticker_count": null, "sector": "Financial Services", "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null, "value_composite": 54, "quality_composite": 54, "momentum_composite": 54, "growth_composite": 54, "yield_composite": 54, "svqf_composite": 58, "vc1_composite": 54, "vc2_composite": 54, "vc3_composite": 54, "trending_value_composite": null, "overall_composite": 55, "factor_coverage": 0.818, "signal_confidence": 0.818, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 72, "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": "2026-06-06T22:02:02.294767+00:00", "is_restated": false, "income_statement": { "revenue": 11529000, "cost_of_revenue": 15884812, "gross_profit": -4355812, "ebit": -8101832, "ebitda": -6264068, "pretax_income": -8308660, "tax_provision": null, "net_income": -8308660, "net_income_to_common": -8308660, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 120718025, "total_current_assets": 122164517, "total_assets": 125828624, "short_term_debt": 1595383, "long_term_debt": null, "total_debt": 1595383, "total_liabilities": 4611117, "total_equity": 121217506, "shares_outstanding": 5064050, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -6781871, "capital_expenditure": 0, "free_cash_flow": -6781871, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 118997, "ticker_id": 7100, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:02:02.294767+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-8101832", "ebitda": "-6264068", "netIncome": "-8308660", "grossProfit": "-4355812", "depreciation": "None", "totalRevenue": "11529000", "costOfRevenue": "15884812", "interestIncome": "3915403", "incomeBeforeTax": "-8308660", "interestExpense": "206828", "operatingIncome": "-12017235", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "None", "reportedCurrency": "HKD", "netInterestIncome": "3708575", "nonInterestIncome": "None", "operatingExpenses": "7661423", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "15884812", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1837764", "sellingGeneralAndAdministrative": "5823659", "netIncomeFromContinuingOperations": "-8308660" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "15824", "currentDebt": "None", "investments": "None", "totalAssets": "125828624", "longTermDebt": "None", "shortTermDebt": "1595383", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "HKD", "retainedEarnings": "-17447634", "totalLiabilities": "4611117", "otherCurrentAssets": "988073", "totalCurrentAssets": "122164517", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "458418", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3664098", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3063200", "totalShareholderEquity": "121217506", "capitalLeaseObligations": "3063509", "otherCurrentLiabilities": "688998", "totalCurrentLiabilities": "3143293", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1467816", "cashAndShortTermInvestments": "120718025", "commonStockSharesOutstanding": "5064050", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "120718025", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-8308660", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "HKD", "changeInInventory": "None", "operatingCashflow": "-6781871", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "0", "cashflowFromInvestment": "None", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1837764", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 11529000, "cost_of_revenue": 15884812, "gross_profit": -4355812, "research_and_development": null, "selling_general_admin": 5823659, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -8101832, "depreciation_amortisation": 1837764, "ebitda": -6264068, "interest_expense": 206828, "interest_income": null, "other_non_operating": null, "pretax_income": -8308660, "tax_provision": null, "effective_tax_rate": null, "net_income": -8308660, "net_income_continuing_ops": -8308660, "net_income_to_common": -8308660, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 120718025, "short_term_investments": null, "net_receivables": 458418, "inventory": null, "other_current_assets": null, "total_current_assets": 122164517, "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": 3664098, "total_assets": 125828624, "short_term_debt": 1595383, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3143293, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1467816, "total_liabilities": 4611117, "total_debt": 1595383, "preferred_stock": null, "minority_interest": null, "retained_earnings": -17447634, "total_equity": 121217506, "shares_outstanding": 5064050, "operating_cash_flow": -6781871, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 0, "free_cash_flow": -6781871, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-8101832", "ebitda": "-6264068", "netIncome": "-8308660", "grossProfit": "-4355812", "depreciation": "None", "totalRevenue": "11529000", "costOfRevenue": "15884812", "interestIncome": "3915403", "incomeBeforeTax": "-8308660", "interestExpense": "206828", "operatingIncome": "-12017235", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "None", "reportedCurrency": "HKD", "netInterestIncome": "3708575", "nonInterestIncome": "None", "operatingExpenses": "7661423", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "15884812", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1837764", "sellingGeneralAndAdministrative": "5823659", "netIncomeFromContinuingOperations": "-8308660" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "15824", "currentDebt": "None", "investments": "None", "totalAssets": "125828624", "longTermDebt": "None", "shortTermDebt": "1595383", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "HKD", "retainedEarnings": "-17447634", "totalLiabilities": "4611117", "otherCurrentAssets": "988073", "totalCurrentAssets": "122164517", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "458418", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3664098", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3063200", "totalShareholderEquity": "121217506", "capitalLeaseObligations": "3063509", "otherCurrentLiabilities": "688998", "totalCurrentLiabilities": "3143293", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1467816", "cashAndShortTermInvestments": "120718025", "commonStockSharesOutstanding": "5064050", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "120718025", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-8308660", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "HKD", "changeInInventory": "None", "operatingCashflow": "-6781871", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "0", "cashflowFromInvestment": "None", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1837764", "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": "2026-06-06T22:02:02.294767+00:00", "is_restated": false, "income_statement": { "revenue": 12784000, "cost_of_revenue": 16142000, "gross_profit": -3358000, "ebit": -4669000, "ebitda": -2569000, "pretax_income": -4730000, "tax_provision": null, "net_income": -4730000, "net_income_to_common": -4730000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 127512000, "total_current_assets": 130641000, "total_assets": 136143000, "short_term_debt": 1204000, "long_term_debt": null, "total_debt": 1204000, "total_liabilities": 6605000, "total_equity": 129538000, "shares_outstanding": 5064000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -4650000, "capital_expenditure": 0, "free_cash_flow": -4650000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 119001, "ticker_id": 7100, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:02:02.294767+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-4669000", "ebitda": "-2569000", "netIncome": "-4730000", "grossProfit": "-3358000", "depreciation": "None", "totalRevenue": "12784000", "costOfRevenue": "16142000", "interestIncome": "4450922", "incomeBeforeTax": "-4730000", "interestExpense": "61232", "operatingIncome": "-10226000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "None", "reportedCurrency": "HKD", "netInterestIncome": "4389690", "nonInterestIncome": "None", "operatingExpenses": "6868000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "16142000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2100000", "sellingGeneralAndAdministrative": "4768000", "netIncomeFromContinuingOperations": "-4729852" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "15826", "currentDebt": "None", "investments": "None", "totalAssets": "136143000", "longTermDebt": "None", "shortTermDebt": "1204000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "HKD", "retainedEarnings": "-9141000", "totalLiabilities": "6605000", "otherCurrentAssets": "885000", "totalCurrentAssets": "130641000", "currentLongTermDebt": "None", "longTermInvestments": "0", "shortTermInvestments": "None", "currentNetReceivables": "2244000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5502000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4268000", "totalShareholderEquity": "129538000", "capitalLeaseObligations": "4267945", "otherCurrentLiabilities": "694000", "totalCurrentLiabilities": "3542000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3064000", "cashAndShortTermInvestments": "127512000", "commonStockSharesOutstanding": "5064000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "127512000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4730000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "HKD", "changeInInventory": "None", "operatingCashflow": "-4650000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "0", "cashflowFromInvestment": "39754000", "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": "2100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 12784000, "cost_of_revenue": 16142000, "gross_profit": -3358000, "research_and_development": null, "selling_general_admin": 4768000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -4669000, "depreciation_amortisation": 2100000, "ebitda": -2569000, "interest_expense": 61232, "interest_income": null, "other_non_operating": null, "pretax_income": -4730000, "tax_provision": null, "effective_tax_rate": null, "net_income": -4730000, "net_income_continuing_ops": -4729852, "net_income_to_common": -4730000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 127512000, "short_term_investments": null, "net_receivables": 2244000, "inventory": null, "other_current_assets": null, "total_current_assets": 130641000, "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": 5502000, "total_assets": 136143000, "short_term_debt": 1204000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3542000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3064000, "total_liabilities": 6605000, "total_debt": 1204000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -9141000, "total_equity": 129538000, "shares_outstanding": 5064000, "operating_cash_flow": -4650000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": 39754000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 0, "free_cash_flow": -4650000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-4669000", "ebitda": "-2569000", "netIncome": "-4730000", "grossProfit": "-3358000", "depreciation": "None", "totalRevenue": "12784000", "costOfRevenue": "16142000", "interestIncome": "4450922", "incomeBeforeTax": "-4730000", "interestExpense": "61232", "operatingIncome": "-10226000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "None", "reportedCurrency": "HKD", "netInterestIncome": "4389690", "nonInterestIncome": "None", "operatingExpenses": "6868000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "16142000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2100000", "sellingGeneralAndAdministrative": "4768000", "netIncomeFromContinuingOperations": "-4729852" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "15826", "currentDebt": "None", "investments": "None", "totalAssets": "136143000", "longTermDebt": "None", "shortTermDebt": "1204000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "HKD", "retainedEarnings": "-9141000", "totalLiabilities": "6605000", "otherCurrentAssets": "885000", "totalCurrentAssets": "130641000", "currentLongTermDebt": "None", "longTermInvestments": "0", "shortTermInvestments": "None", "currentNetReceivables": "2244000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5502000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4268000", "totalShareholderEquity": "129538000", "capitalLeaseObligations": "4267945", "otherCurrentLiabilities": "694000", "totalCurrentLiabilities": "3542000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3064000", "cashAndShortTermInvestments": "127512000", "commonStockSharesOutstanding": "5064000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "127512000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4730000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "HKD", "changeInInventory": "None", "operatingCashflow": "-4650000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "0", "cashflowFromInvestment": "39754000", "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": "2100000", "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": "2026-06-06T22:02:02.294767+00:00", "is_restated": false, "income_statement": { "revenue": 13792030, "cost_of_revenue": 9715985, "gross_profit": 4076045, "ebit": -344516, "ebitda": 1760744, "pretax_income": -483812, "tax_provision": 139296, "net_income": -483812, "net_income_to_common": -483812, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 92407813, "total_current_assets": 96256048, "total_assets": 138257174, "short_term_debt": 1746317, "long_term_debt": null, "total_debt": 1746317, "total_liabilities": 3989317, "total_equity": 134267857, "shares_outstanding": 5064025, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 94490, "capital_expenditure": 1904972, "free_cash_flow": 1999462, "dividends_paid": 1581900, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 119005, "ticker_id": 7100, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:02:02.294767+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-344516", "ebitda": "1760744", "netIncome": "-483812", "grossProfit": "4076045", "depreciation": "None", "totalRevenue": "13792030", "costOfRevenue": "9715985", "interestIncome": "4258450", "incomeBeforeTax": "-483812", "interestExpense": "139296", "operatingIncome": "-2812798", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "139296", "reportedCurrency": "HKD", "netInterestIncome": "4119154", "nonInterestIncome": "None", "operatingExpenses": "6888843", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "9715985", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2105260", "sellingGeneralAndAdministrative": "4783583", "netIncomeFromContinuingOperations": "-483812" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "15826", "currentDebt": "None", "investments": "None", "totalAssets": "138257174", "longTermDebt": "None", "shortTermDebt": "1746317", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "HKD", "retainedEarnings": "-4410827", "totalLiabilities": "3989317", "otherCurrentAssets": "1096249", "totalCurrentAssets": "96256048", "currentLongTermDebt": "None", "longTermInvestments": "38647738", "shortTermInvestments": "None", "currentNetReceivables": "2751986", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "42001126", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1746317", "totalShareholderEquity": "134267857", "capitalLeaseObligations": "1746317", "otherCurrentLiabilities": "1079000", "totalCurrentLiabilities": "3989317", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2910317", "cashAndShortTermInvestments": "92407813", "commonStockSharesOutstanding": "5064025", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "92407813", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-483812", "profitLoss": "None", "dividendPayout": "1581900", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "HKD", "changeInInventory": "None", "operatingCashflow": "94490", "capitalExpenditures": "1904972", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1581900", "cashflowFromInvestment": "-27919010", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1581900", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2105260", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 13792030, "cost_of_revenue": 9715985, "gross_profit": 4076045, "research_and_development": null, "selling_general_admin": 4783583, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -344516, "depreciation_amortisation": 2105260, "ebitda": 1760744, "interest_expense": 139296, "interest_income": null, "other_non_operating": null, "pretax_income": -483812, "tax_provision": 139296, "effective_tax_rate": null, "net_income": -483812, "net_income_continuing_ops": -483812, "net_income_to_common": -483812, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 92407813, "short_term_investments": null, "net_receivables": 2751986, "inventory": null, "other_current_assets": null, "total_current_assets": 96256048, "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": 42001126, "total_assets": 138257174, "short_term_debt": 1746317, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3989317, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2910317, "total_liabilities": 3989317, "total_debt": 1746317, "preferred_stock": null, "minority_interest": null, "retained_earnings": -4410827, "total_equity": 134267857, "shares_outstanding": 5064025, "operating_cash_flow": 94490, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1904972, "acquisitions": null, "other_investing": null, "investing_cash_flow": -27919010, "dividends_paid": 1581900, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1581900, "free_cash_flow": 1999462, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-344516", "ebitda": "1760744", "netIncome": "-483812", "grossProfit": "4076045", "depreciation": "None", "totalRevenue": "13792030", "costOfRevenue": "9715985", "interestIncome": "4258450", "incomeBeforeTax": "-483812", "interestExpense": "139296", "operatingIncome": "-2812798", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "139296", "reportedCurrency": "HKD", "netInterestIncome": "4119154", "nonInterestIncome": "None", "operatingExpenses": "6888843", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "9715985", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2105260", "sellingGeneralAndAdministrative": "4783583", "netIncomeFromContinuingOperations": "-483812" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "15826", "currentDebt": "None", "investments": "None", "totalAssets": "138257174", "longTermDebt": "None", "shortTermDebt": "1746317", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "HKD", "retainedEarnings": "-4410827", "totalLiabilities": "3989317", "otherCurrentAssets": "1096249", "totalCurrentAssets": "96256048", "currentLongTermDebt": "None", "longTermInvestments": "38647738", "shortTermInvestments": "None", "currentNetReceivables": "2751986", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "42001126", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1746317", "totalShareholderEquity": "134267857", "capitalLeaseObligations": "1746317", "otherCurrentLiabilities": "1079000", "totalCurrentLiabilities": "3989317", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2910317", "cashAndShortTermInvestments": "92407813", "commonStockSharesOutstanding": "5064025", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "92407813", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-483812", "profitLoss": "None", "dividendPayout": "1581900", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "HKD", "changeInInventory": "None", "operatingCashflow": "94490", "capitalExpenditures": "1904972", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1581900", "cashflowFromInvestment": "-27919010", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1581900", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2105260", "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": "2026-06-06T22:02:02.294767+00:00", "is_restated": false, "income_statement": { "revenue": 11198252, "cost_of_revenue": 9370621, "gross_profit": 11198252, "ebit": -3228456, "ebitda": -1270479, "pretax_income": -3460458, "tax_provision": 381820, "net_income": -3842278, "net_income_to_common": -3842278, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 121814233, "total_current_assets": 126053151, "total_assets": 144106828, "short_term_debt": 1904725, "long_term_debt": null, "total_debt": 1904725, "total_liabilities": 7773259, "total_equity": 136333569, "shares_outstanding": 17076111, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -910364, "capital_expenditure": 0, "free_cash_flow": -910364, "dividends_paid": 4000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 119009, "ticker_id": 7100, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:02:02.294767+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-3228456", "ebitda": "-1270479", "netIncome": "-3842278", "grossProfit": "11198252", "depreciation": "None", "totalRevenue": "11198252", "costOfRevenue": "9370621", "interestIncome": "1058222", "incomeBeforeTax": "-3460458", "interestExpense": "232000", "operatingIncome": "-4502678", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "381820", "reportedCurrency": "HKD", "netInterestIncome": "1058222", "nonInterestIncome": "None", "operatingExpenses": "15700930", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "9370621", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1957977", "sellingGeneralAndAdministrative": "2989220", "netIncomeFromContinuingOperations": "-3842278" }, "balance": { "goodwill": "None", "inventory": "-4923452", "commonStock": "15826", "currentDebt": "None", "investments": "None", "totalAssets": "144106828", "longTermDebt": "None", "shortTermDebt": "1904725", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "None", "reportedCurrency": "HKD", "retainedEarnings": "-2345115", "totalLiabilities": "7773259", "otherCurrentAssets": "1050694", "totalCurrentAssets": "126053151", "currentLongTermDebt": "None", "longTermInvestments": "14500000", "shortTermInvestments": "None", "currentNetReceivables": "3188224", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "18053677", "currentAccountsPayable": "-8012789", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3651042", "totalShareholderEquity": "136333569", "capitalLeaseObligations": "3651042", "otherCurrentLiabilities": "1068185", "totalCurrentLiabilities": "6026942", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1746317", "cashAndShortTermInvestments": "121814233", "commonStockSharesOutstanding": "17076111", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "121814233", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3842278", "profitLoss": "None", "dividendPayout": "4000000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "HKD", "changeInInventory": "None", "operatingCashflow": "-910364", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "125634459", "cashflowFromInvestment": "-14596700", "stockBasedCompensation": "-3584126", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1957977", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 11198252, "cost_of_revenue": 9370621, "gross_profit": 11198252, "research_and_development": null, "selling_general_admin": 2989220, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -3228456, "depreciation_amortisation": 1957977, "ebitda": -1270479, "interest_expense": 232000, "interest_income": null, "other_non_operating": null, "pretax_income": -3460458, "tax_provision": 381820, "effective_tax_rate": null, "net_income": -3842278, "net_income_continuing_ops": -3842278, "net_income_to_common": -3842278, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 121814233, "short_term_investments": null, "net_receivables": 3188224, "inventory": -4923452, "other_current_assets": null, "total_current_assets": 126053151, "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": 18053677, "total_assets": 144106828, "short_term_debt": 1904725, "accounts_payable": -8012789, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 6026942, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1746317, "total_liabilities": 7773259, "total_debt": 1904725, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2345115, "total_equity": 136333569, "shares_outstanding": 17076111, "operating_cash_flow": -910364, "stock_based_compensation": -3584126, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": -14596700, "dividends_paid": 4000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 125634459, "free_cash_flow": -910364, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-3228456", "ebitda": "-1270479", "netIncome": "-3842278", "grossProfit": "11198252", "depreciation": "None", "totalRevenue": "11198252", "costOfRevenue": "9370621", "interestIncome": "1058222", "incomeBeforeTax": "-3460458", "interestExpense": "232000", "operatingIncome": "-4502678", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "381820", "reportedCurrency": "HKD", "netInterestIncome": "1058222", "nonInterestIncome": "None", "operatingExpenses": "15700930", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "9370621", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1957977", "sellingGeneralAndAdministrative": "2989220", "netIncomeFromContinuingOperations": "-3842278" }, "balance": { "goodwill": "None", "inventory": "-4923452", "commonStock": "15826", "currentDebt": "None", "investments": "None", "totalAssets": "144106828", "longTermDebt": "None", "shortTermDebt": "1904725", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "None", "reportedCurrency": "HKD", "retainedEarnings": "-2345115", "totalLiabilities": "7773259", "otherCurrentAssets": "1050694", "totalCurrentAssets": "126053151", "currentLongTermDebt": "None", "longTermInvestments": "14500000", "shortTermInvestments": "None", "currentNetReceivables": "3188224", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "18053677", "currentAccountsPayable": "-8012789", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3651042", "totalShareholderEquity": "136333569", "capitalLeaseObligations": "3651042", "otherCurrentLiabilities": "1068185", "totalCurrentLiabilities": "6026942", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1746317", "cashAndShortTermInvestments": "121814233", "commonStockSharesOutstanding": "17076111", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "121814233", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3842278", "profitLoss": "None", "dividendPayout": "4000000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "HKD", "changeInInventory": "None", "operatingCashflow": "-910364", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "125634459", "cashflowFromInvestment": "-14596700", "stockBasedCompensation": "-3584126", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1957977", "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": "2026-06-06T22:02:02.294767+00:00", "is_restated": false, "income_statement": { "revenue": 16788548, "cost_of_revenue": 8770259, "gross_profit": 16870748, "ebit": 1731008, "ebitda": 4776170, "pretax_income": 1648808, "tax_provision": 70184, "net_income": 1578624, "net_income_to_common": 1578624, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 11686838, "total_current_assets": 11686838, "total_assets": 25695066, "short_term_debt": 1812018, "long_term_debt": null, "total_debt": 1812018, "total_liabilities": 20186203, "total_equity": 5508863, "shares_outstanding": 15000000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 678653, "capital_expenditure": 0, "free_cash_flow": 678653, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 119014, "ticker_id": 7100, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:02:02.294767+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1731008", "ebitda": "4776170", "netIncome": "1578624", "grossProfit": "16870748", "depreciation": "None", "totalRevenue": "16788548", "costOfRevenue": "8770259", "interestIncome": "1219", "incomeBeforeTax": "1648808", "interestExpense": "82200", "operatingIncome": "1729789", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "70184", "reportedCurrency": "HKD", "netInterestIncome": "-80981", "nonInterestIncome": "None", "operatingExpenses": "15140958", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "8770259", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3045162", "sellingGeneralAndAdministrative": "2344926", "netIncomeFromContinuingOperations": "1578624" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "11700", "currentDebt": "None", "investments": "None", "totalAssets": "25695066", "longTermDebt": "None", "shortTermDebt": "1812018", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "None", "reportedCurrency": "HKD", "retainedEarnings": "5497163", "totalLiabilities": "20186203", "otherCurrentAssets": "-5180709", "totalCurrentAssets": "11686838", "currentLongTermDebt": "None", "longTermInvestments": "0", "shortTermInvestments": "None", "currentNetReceivables": "5180709", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5511654", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5511654", "shortLongTermDebtTotal": "5463060", "totalShareholderEquity": "5508863", "capitalLeaseObligations": "5463060", "otherCurrentLiabilities": "11230146", "totalCurrentLiabilities": "16535161", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3651042", "cashAndShortTermInvestments": "11686838", "commonStockSharesOutstanding": "15000000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "11686838", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1539420", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "HKD", "changeInInventory": "None", "operatingCashflow": "678653", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3129225", "cashflowFromInvestment": "None", "stockBasedCompensation": "2798170", "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": "3045162", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 16788548, "cost_of_revenue": 8770259, "gross_profit": 16870748, "research_and_development": null, "selling_general_admin": 2344926, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1731008, "depreciation_amortisation": 3045162, "ebitda": 4776170, "interest_expense": 82200, "interest_income": null, "other_non_operating": null, "pretax_income": 1648808, "tax_provision": 70184, "effective_tax_rate": null, "net_income": 1578624, "net_income_continuing_ops": 1578624, "net_income_to_common": 1578624, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 11686838, "short_term_investments": null, "net_receivables": 5180709, "inventory": null, "other_current_assets": null, "total_current_assets": 11686838, "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": 5511654, "total_assets": 25695066, "short_term_debt": 1812018, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 16535161, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3651042, "total_liabilities": 20186203, "total_debt": 1812018, "preferred_stock": null, "minority_interest": null, "retained_earnings": 5497163, "total_equity": 5508863, "shares_outstanding": 15000000, "operating_cash_flow": 678653, "stock_based_compensation": 2798170, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 3129225, "free_cash_flow": 678653, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1731008", "ebitda": "4776170", "netIncome": "1578624", "grossProfit": "16870748", "depreciation": "None", "totalRevenue": "16788548", "costOfRevenue": "8770259", "interestIncome": "1219", "incomeBeforeTax": "1648808", "interestExpense": "82200", "operatingIncome": "1729789", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "70184", "reportedCurrency": "HKD", "netInterestIncome": "-80981", "nonInterestIncome": "None", "operatingExpenses": "15140958", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "8770259", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3045162", "sellingGeneralAndAdministrative": "2344926", "netIncomeFromContinuingOperations": "1578624" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "11700", "currentDebt": "None", "investments": "None", "totalAssets": "25695066", "longTermDebt": "None", "shortTermDebt": "1812018", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "None", "reportedCurrency": "HKD", "retainedEarnings": "5497163", "totalLiabilities": "20186203", "otherCurrentAssets": "-5180709", "totalCurrentAssets": "11686838", "currentLongTermDebt": "None", "longTermInvestments": "0", "shortTermInvestments": "None", "currentNetReceivables": "5180709", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5511654", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5511654", "shortLongTermDebtTotal": "5463060", "totalShareholderEquity": "5508863", "capitalLeaseObligations": "5463060", "otherCurrentLiabilities": "11230146", "totalCurrentLiabilities": "16535161", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3651042", "cashAndShortTermInvestments": "11686838", "commonStockSharesOutstanding": "15000000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "11686838", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1539420", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "HKD", "changeInInventory": "None", "operatingCashflow": "678653", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3129225", "cashflowFromInvestment": "None", "stockBasedCompensation": "2798170", "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": "3045162", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:02:02.294767+00:00", "is_restated": false, "income_statement": { "revenue": 20416780, "cost_of_revenue": 10502205, "gross_profit": 20221587, "ebit": 4617036, "ebitda": 7957543, "pretax_income": 4631136, "tax_provision": 431511, "net_income": 4199625, "net_income_to_common": 4199625, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7878960, "total_current_assets": 13311770, "total_assets": 16340644, "short_term_debt": 2388278, "long_term_debt": null, "total_debt": 2388278, "total_liabilities": 12410405, "total_equity": 3930239, "shares_outstanding": 20000000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -3987218, "capital_expenditure": 0, "free_cash_flow": -3987218, "dividends_paid": 3750000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 119019, "ticker_id": 7100, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:02:02.294767+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "4617036", "ebitda": "7957543", "netIncome": "4199625", "grossProfit": "20221587", "depreciation": "None", "totalRevenue": "20416780", "costOfRevenue": "10502205", "interestIncome": "209293", "incomeBeforeTax": "4631136", "interestExpense": "195193", "operatingIncome": "3863518", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "431511", "reportedCurrency": "HKD", "netInterestIncome": "14100", "nonInterestIncome": "None", "operatingExpenses": "16358069", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "10502205", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3340507", "sellingGeneralAndAdministrative": "1202893", "netIncomeFromContinuingOperations": "4199625" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "11700", "currentDebt": "None", "investments": "None", "totalAssets": "16340644", "longTermDebt": "None", "shortTermDebt": "2388278", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "None", "reportedCurrency": "HKD", "retainedEarnings": "3918539", "totalLiabilities": "12410405", "otherCurrentAssets": "1367864", "totalCurrentAssets": "13311770", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "4064946", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3028874", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3028874", "shortLongTermDebtTotal": "2388278", "totalShareholderEquity": "3930239", "capitalLeaseObligations": "2388278", "otherCurrentLiabilities": "-2388278", "totalCurrentLiabilities": "12410405", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "12410405", "cashAndShortTermInvestments": "7878960", "commonStockSharesOutstanding": "20000000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "7878960", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "4199625", "profitLoss": "None", "dividendPayout": "3750000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "HKD", "changeInInventory": "None", "operatingCashflow": "-3987218", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3800000", "cashflowFromInvestment": "None", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3750000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3340507", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 20416780, "cost_of_revenue": 10502205, "gross_profit": 20221587, "research_and_development": null, "selling_general_admin": 1202893, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 4617036, "depreciation_amortisation": 3340507, "ebitda": 7957543, "interest_expense": 195193, "interest_income": null, "other_non_operating": null, "pretax_income": 4631136, "tax_provision": 431511, "effective_tax_rate": null, "net_income": 4199625, "net_income_continuing_ops": 4199625, "net_income_to_common": 4199625, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 7878960, "short_term_investments": null, "net_receivables": 4064946, "inventory": null, "other_current_assets": null, "total_current_assets": 13311770, "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": 3028874, "total_assets": 16340644, "short_term_debt": 2388278, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 12410405, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 12410405, "total_liabilities": 12410405, "total_debt": 2388278, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3918539, "total_equity": 3930239, "shares_outstanding": 20000000, "operating_cash_flow": -3987218, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 3750000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -3800000, "free_cash_flow": -3987218, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "4617036", "ebitda": "7957543", "netIncome": "4199625", "grossProfit": "20221587", "depreciation": "None", "totalRevenue": "20416780", "costOfRevenue": "10502205", "interestIncome": "209293", "incomeBeforeTax": "4631136", "interestExpense": "195193", "operatingIncome": "3863518", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "431511", "reportedCurrency": "HKD", "netInterestIncome": "14100", "nonInterestIncome": "None", "operatingExpenses": "16358069", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "10502205", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3340507", "sellingGeneralAndAdministrative": "1202893", "netIncomeFromContinuingOperations": "4199625" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "11700", "currentDebt": "None", "investments": "None", "totalAssets": "16340644", "longTermDebt": "None", "shortTermDebt": "2388278", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "None", "reportedCurrency": "HKD", "retainedEarnings": "3918539", "totalLiabilities": "12410405", "otherCurrentAssets": "1367864", "totalCurrentAssets": "13311770", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "4064946", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3028874", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3028874", "shortLongTermDebtTotal": "2388278", "totalShareholderEquity": "3930239", "capitalLeaseObligations": "2388278", "otherCurrentLiabilities": "-2388278", "totalCurrentLiabilities": "12410405", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "12410405", "cashAndShortTermInvestments": "7878960", "commonStockSharesOutstanding": "20000000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "7878960", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "4199625", "profitLoss": "None", "dividendPayout": "3750000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "HKD", "changeInInventory": "None", "operatingCashflow": "-3987218", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3800000", "cashflowFromInvestment": "None", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3750000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3340507", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:02:02.294767+00:00", "is_restated": false, "income_statement": { "revenue": 27960625, "cost_of_revenue": null, "gross_profit": 27960625, "ebit": 11766049, "ebitda": -150698, "pretax_income": 11766049, "tax_provision": 1751858, "net_income": 10014191, "net_income_to_common": 10014191, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 15666178, "total_current_assets": 15666178, "total_assets": 25501412, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": 1768043, "total_equity": 3480614, "shares_outstanding": 15000000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 8001147, "capital_expenditure": 1367071, "free_cash_flow": 9368218, "dividends_paid": 6990000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 119024, "ticker_id": 7100, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:02:02.294767+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "11766049", "ebitda": "-150698", "netIncome": "10014191", "grossProfit": "27960625", "depreciation": "None", "totalRevenue": "27960625", "costOfRevenue": "None", "interestIncome": "None", "incomeBeforeTax": "11766049", "interestExpense": "0", "operatingIncome": "11916747", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "1751858", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "16212816", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "None", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "-11916747", "sellingGeneralAndAdministrative": "582825", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "11700", "currentDebt": "None", "investments": "None", "totalAssets": "25501412", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "3468914", "totalLiabilities": "1768043", "otherCurrentAssets": "1374864", "totalCurrentAssets": "15666178", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2090989", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9835234", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6369381", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "3480614", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1768043", "totalCurrentLiabilities": "1768043", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "15666178", "commonStockSharesOutstanding": "15000000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "15666178", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "10014191", "profitLoss": "None", "dividendPayout": "6990000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "8001147", "capitalExpenditures": "1367071", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-7000000", "cashflowFromInvestment": "-1367071", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6990000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3252890", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 27960625, "cost_of_revenue": null, "gross_profit": 27960625, "research_and_development": null, "selling_general_admin": 582825, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 11766049, "depreciation_amortisation": -11916747, "ebitda": -150698, "interest_expense": 0, "interest_income": null, "other_non_operating": null, "pretax_income": 11766049, "tax_provision": 1751858, "effective_tax_rate": null, "net_income": 10014191, "net_income_continuing_ops": null, "net_income_to_common": 10014191, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 15666178, "short_term_investments": null, "net_receivables": 2090989, "inventory": null, "other_current_assets": null, "total_current_assets": 15666178, "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": 9835234, "total_assets": 25501412, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1768043, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": 1768043, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3468914, "total_equity": 3480614, "shares_outstanding": 15000000, "operating_cash_flow": 8001147, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1367071, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1367071, "dividends_paid": 6990000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -7000000, "free_cash_flow": 9368218, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "11766049", "ebitda": "-150698", "netIncome": "10014191", "grossProfit": "27960625", "depreciation": "None", "totalRevenue": "27960625", "costOfRevenue": "None", "interestIncome": "None", "incomeBeforeTax": "11766049", "interestExpense": "0", "operatingIncome": "11916747", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "1751858", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "16212816", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "None", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "-11916747", "sellingGeneralAndAdministrative": "582825", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "11700", "currentDebt": "None", "investments": "None", "totalAssets": "25501412", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "3468914", "totalLiabilities": "1768043", "otherCurrentAssets": "1374864", "totalCurrentAssets": "15666178", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2090989", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9835234", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "6369381", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "3480614", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1768043", "totalCurrentLiabilities": "1768043", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "15666178", "commonStockSharesOutstanding": "15000000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "15666178", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "10014191", "profitLoss": "None", "dividendPayout": "6990000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "8001147", "capitalExpenditures": "1367071", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-7000000", "cashflowFromInvestment": "-1367071", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6990000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3252890", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:02:02.294767+00:00", "is_restated": false, "income_statement": { "revenue": 6403366, "cost_of_revenue": null, "gross_profit": null, "ebit": -11191120, "ebitda": -5567733, "pretax_income": -7724279, "tax_provision": null, "net_income": -3721632, "net_income_to_common": -3721632, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 120718025, "total_current_assets": 122164517, "total_assets": 125828624, "short_term_debt": 1595383, "long_term_debt": null, "total_debt": 1595383, "total_liabilities": 4611117, "total_equity": 121217506, "shares_outstanding": 5064050, "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": 118995, "ticker_id": 7100, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:02:02.294767+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "None", "ebitda": "-5567733", "netIncome": "-3721632", "grossProfit": "None", "depreciation": "None", "totalRevenue": "6403366", "costOfRevenue": "None", "interestIncome": "None", "incomeBeforeTax": "-7724279", "interestExpense": "None", "operatingIncome": "-11191120", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "None", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "11971099", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "None", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "15822", "currentDebt": "None", "investments": "None", "totalAssets": "125828624", "longTermDebt": "None", "shortTermDebt": "1595383", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "-17447634", "totalLiabilities": "4611117", "otherCurrentAssets": "988073", "totalCurrentAssets": "122164517", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "458418", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3664098", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3063200", "totalShareholderEquity": "121217506", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "688998", "totalCurrentLiabilities": "3143293", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1467816", "cashAndShortTermInvestments": "120718025", "commonStockSharesOutstanding": "5064050", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "120718025", "accumulatedDepreciationAmortizationPPE": "None" } }, "revenue": 6403366, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -11191120, "depreciation_amortisation": null, "ebitda": -5567733, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": -7724279, "tax_provision": null, "effective_tax_rate": null, "net_income": -3721632, "net_income_continuing_ops": null, "net_income_to_common": -3721632, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 120718025, "short_term_investments": null, "net_receivables": 458418, "inventory": null, "other_current_assets": null, "total_current_assets": 122164517, "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": 3664098, "total_assets": 125828624, "short_term_debt": 1595383, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3143293, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1467816, "total_liabilities": 4611117, "total_debt": 1595383, "preferred_stock": null, "minority_interest": null, "retained_earnings": -17447634, "total_equity": 121217506, "shares_outstanding": 5064050, "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": { "income": { "ebit": "None", "ebitda": "-5567733", "netIncome": "-3721632", "grossProfit": "None", "depreciation": "None", "totalRevenue": "6403366", "costOfRevenue": "None", "interestIncome": "None", "incomeBeforeTax": "-7724279", "interestExpense": "None", "operatingIncome": "-11191120", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "None", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "11971099", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "None", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "15822", "currentDebt": "None", "investments": "None", "totalAssets": "125828624", "longTermDebt": "None", "shortTermDebt": "1595383", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "-17447634", "totalLiabilities": "4611117", "otherCurrentAssets": "988073", "totalCurrentAssets": "122164517", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "458418", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3664098", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3063200", "totalShareholderEquity": "121217506", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "688998", "totalCurrentLiabilities": "3143293", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1467816", "cashAndShortTermInvestments": "120718025", "commonStockSharesOutstanding": "5064050", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "120718025", "accumulatedDepreciationAmortizationPPE": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:02:02.294767+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": 120729816, "total_current_assets": 122176454, "total_assets": 125840917, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": 4611572, "total_equity": 121229345, "shares_outstanding": 5064050, "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": 118996, "ticker_id": 7100, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:02:02.294767+00:00", "is_restated": false, "raw_data": { "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "125840917", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "HKD", "retainedEarnings": "-17449339", "totalLiabilities": "4611572", "otherCurrentAssets": "None", "totalCurrentAssets": "122176454", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "451927", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3664463", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "121229345", "capitalLeaseObligations": "3063509", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "3143606", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1467966", "cashAndShortTermInvestments": "120729816", "commonStockSharesOutstanding": "5064050", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "120729816", "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": 120729816, "short_term_investments": null, "net_receivables": 451927, "inventory": null, "other_current_assets": null, "total_current_assets": 122176454, "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": 3664463, "total_assets": 125840917, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3143606, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1467966, "total_liabilities": 4611572, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": -17449339, "total_equity": 121229345, "shares_outstanding": 5064050, "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": "125840917", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "HKD", "retainedEarnings": "-17449339", "totalLiabilities": "4611572", "otherCurrentAssets": "None", "totalCurrentAssets": "122176454", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "451927", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3664463", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "121229345", "capitalLeaseObligations": "3063509", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "3143606", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1467966", "cashAndShortTermInvestments": "120729816", "commonStockSharesOutstanding": "5064050", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "120729816", "accumulatedDepreciationAmortizationPPE": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:02:02.294767+00:00", "is_restated": false, "income_statement": { "revenue": 5149193, "cost_of_revenue": null, "gross_profit": null, "ebit": -6484490, "ebitda": -4587044, "pretax_income": -4587028, "tax_provision": null, "net_income": -4587028, "net_income_to_common": -4587028, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 122526875, "total_current_assets": 126457593, "total_assets": 131040571, "short_term_debt": 1553203, "long_term_debt": null, "total_debt": 1553203, "total_liabilities": 6066338, "total_equity": 124974233, "shares_outstanding": 5064050, "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": 118998, "ticker_id": 7100, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:02:02.294767+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "None", "ebitda": "-4587044", "netIncome": "-4587028", "grossProfit": "None", "depreciation": "None", "totalRevenue": "5149193", "costOfRevenue": "None", "interestIncome": "None", "incomeBeforeTax": "-4587028", "interestExpense": "None", "operatingIncome": "-6484490", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "None", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "11633691", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "None", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "15824", "currentDebt": "None", "investments": "None", "totalAssets": "131040571", "longTermDebt": "None", "shortTermDebt": "1553203", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "-13693486", "totalLiabilities": "6066338", "otherCurrentAssets": "987977", "totalCurrentAssets": "126457593", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2942740", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4582978", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3829453", "totalShareholderEquity": "124974233", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "33053", "totalCurrentLiabilities": "3790080", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2276249", "cashAndShortTermInvestments": "122526875", "commonStockSharesOutstanding": "5064050", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "122526875", "accumulatedDepreciationAmortizationPPE": "None" } }, "revenue": 5149193, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -6484490, "depreciation_amortisation": null, "ebitda": -4587044, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": -4587028, "tax_provision": null, "effective_tax_rate": null, "net_income": -4587028, "net_income_continuing_ops": null, "net_income_to_common": -4587028, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 122526875, "short_term_investments": null, "net_receivables": 2942740, "inventory": null, "other_current_assets": null, "total_current_assets": 126457593, "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": 4582978, "total_assets": 131040571, "short_term_debt": 1553203, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3790080, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2276249, "total_liabilities": 6066338, "total_debt": 1553203, "preferred_stock": null, "minority_interest": null, "retained_earnings": -13693486, "total_equity": 124974233, "shares_outstanding": 5064050, "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": { "income": { "ebit": "None", "ebitda": "-4587044", "netIncome": "-4587028", "grossProfit": "None", "depreciation": "None", "totalRevenue": "5149193", "costOfRevenue": "None", "interestIncome": "None", "incomeBeforeTax": "-4587028", "interestExpense": "None", "operatingIncome": "-6484490", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "None", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "11633691", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "None", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "15824", "currentDebt": "None", "investments": "None", "totalAssets": "131040571", "longTermDebt": "None", "shortTermDebt": "1553203", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "-13693486", "totalLiabilities": "6066338", "otherCurrentAssets": "987977", "totalCurrentAssets": "126457593", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2942740", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4582978", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3829453", "totalShareholderEquity": "124974233", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "33053", "totalCurrentLiabilities": "3790080", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2276249", "cashAndShortTermInvestments": "122526875", "commonStockSharesOutstanding": "5064050", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "122526875", "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": "2026-06-06T22:02:02.294767+00:00", "is_restated": false, "income_statement": { "revenue": 5064000, "cost_of_revenue": 16142000, "gross_profit": -11078000, "ebit": -4669000, "ebitda": -8698668, "pretax_income": -5357982, "tax_provision": null, "net_income": -5357982, "net_income_to_common": -5357982, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 127512000, "total_current_assets": 130641000, "total_assets": 136143000, "short_term_debt": 1204000, "long_term_debt": null, "total_debt": 1204000, "total_liabilities": 6605000, "total_equity": 129538000, "shares_outstanding": 5064000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -4650000, "capital_expenditure": 0, "free_cash_flow": -4650000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 118999, "ticker_id": 7100, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:02:02.294767+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-4669000", "ebitda": "-8698668", "netIncome": "-5357982", "grossProfit": "-11078000", "depreciation": "None", "totalRevenue": "5064000", "costOfRevenue": "16142000", "interestIncome": "None", "incomeBeforeTax": "-5357982", "interestExpense": "61232", "operatingIncome": "-8721000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "None", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "-2357000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "16142000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2100000", "sellingGeneralAndAdministrative": "4768000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "15826", "currentDebt": "None", "investments": "None", "totalAssets": "136143000", "longTermDebt": "None", "shortTermDebt": "1204000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "-9141000", "totalLiabilities": "6605000", "otherCurrentAssets": "885000", "totalCurrentAssets": "130641000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2244000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5502000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4268000", "totalShareholderEquity": "129538000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "694000", "totalCurrentLiabilities": "3542000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3064000", "cashAndShortTermInvestments": "127512000", "commonStockSharesOutstanding": "5064000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "127512000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5344460", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "-4650000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "None", "cashflowFromInvestment": "39754000", "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": "2100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5064000, "cost_of_revenue": 16142000, "gross_profit": -11078000, "research_and_development": null, "selling_general_admin": 4768000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -4669000, "depreciation_amortisation": 2100000, "ebitda": -8698668, "interest_expense": 61232, "interest_income": null, "other_non_operating": null, "pretax_income": -5357982, "tax_provision": null, "effective_tax_rate": null, "net_income": -5357982, "net_income_continuing_ops": null, "net_income_to_common": -5357982, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 127512000, "short_term_investments": null, "net_receivables": 2244000, "inventory": null, "other_current_assets": null, "total_current_assets": 130641000, "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": 5502000, "total_assets": 136143000, "short_term_debt": 1204000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3542000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3064000, "total_liabilities": 6605000, "total_debt": 1204000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -9141000, "total_equity": 129538000, "shares_outstanding": 5064000, "operating_cash_flow": -4650000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": 39754000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -4650000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-4669000", "ebitda": "-8698668", "netIncome": "-5357982", "grossProfit": "-11078000", "depreciation": "None", "totalRevenue": "5064000", "costOfRevenue": "16142000", "interestIncome": "None", "incomeBeforeTax": "-5357982", "interestExpense": "61232", "operatingIncome": "-8721000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "None", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "-2357000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "16142000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2100000", "sellingGeneralAndAdministrative": "4768000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "15826", "currentDebt": "None", "investments": "None", "totalAssets": "136143000", "longTermDebt": "None", "shortTermDebt": "1204000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "-9141000", "totalLiabilities": "6605000", "otherCurrentAssets": "885000", "totalCurrentAssets": "130641000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2244000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5502000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4268000", "totalShareholderEquity": "129538000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "694000", "totalCurrentLiabilities": "3542000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3064000", "cashAndShortTermInvestments": "127512000", "commonStockSharesOutstanding": "5064000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "127512000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5344460", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "-4650000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "None", "cashflowFromInvestment": "39754000", "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": "2100000", "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": "2026-06-06T22:02:02.294767+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": 127511687, "total_current_assets": 130640958, "total_assets": 136143184, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": 6605179, "total_equity": 129538005, "shares_outstanding": 5064024, "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": 119000, "ticker_id": 7100, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:02:02.294767+00:00", "is_restated": false, "raw_data": { "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "136143184", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "HKD", "retainedEarnings": "-9140679", "totalLiabilities": "6605179", "otherCurrentAssets": "None", "totalCurrentAssets": "130640958", "currentLongTermDebt": "None", "longTermInvestments": "0", "shortTermInvestments": "None", "currentNetReceivables": "1794218", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5502226", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "129538005", "capitalLeaseObligations": "4267945", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "3541670", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3063509", "cashAndShortTermInvestments": "127511687", "commonStockSharesOutstanding": "5064024", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "127511687", "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": 127511687, "short_term_investments": null, "net_receivables": 1794218, "inventory": null, "other_current_assets": null, "total_current_assets": 130640958, "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": 5502226, "total_assets": 136143184, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3541670, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3063509, "total_liabilities": 6605179, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": -9140679, "total_equity": 129538005, "shares_outstanding": 5064024, "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": "136143184", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "HKD", "retainedEarnings": "-9140679", "totalLiabilities": "6605179", "otherCurrentAssets": "None", "totalCurrentAssets": "130640958", "currentLongTermDebt": "None", "longTermInvestments": "0", "shortTermInvestments": "None", "currentNetReceivables": "1794218", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5502226", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "129538005", "capitalLeaseObligations": "4267945", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "3541670", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3063509", "cashAndShortTermInvestments": "127511687", "commonStockSharesOutstanding": "5064024", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "127511687", "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": "2026-06-06T22:02:02.294767+00:00", "is_restated": false, "income_statement": { "revenue": 7720000, "cost_of_revenue": null, "gross_profit": 7720000, "ebit": -1505000, "ebitda": -1503364, "pretax_income": 627982, "tax_provision": null, "net_income": 627982, "net_income_to_common": 627982, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 92659337, "total_current_assets": 95717577, "total_assets": 136580559, "short_term_debt": 757717, "long_term_debt": null, "total_debt": 757717, "total_liabilities": 1684720, "total_equity": 134895839, "shares_outstanding": 5064000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": 0, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 119002, "ticker_id": 7100, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:02:02.294767+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "None", "ebitda": "-1503364", "netIncome": "627982", "grossProfit": "7720000", "depreciation": "None", "totalRevenue": "7720000", "costOfRevenue": "None", "interestIncome": "None", "incomeBeforeTax": "627982", "interestExpense": "None", "operatingIncome": "-1505000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "None", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "9225000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "None", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "15826", "currentDebt": "None", "investments": "None", "totalAssets": "136580559", "longTermDebt": "None", "shortTermDebt": "757717", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "HKD", "retainedEarnings": "-3782845", "totalLiabilities": "1684720", "otherCurrentAssets": "1055783", "totalCurrentAssets": "95717577", "currentLongTermDebt": "None", "longTermInvestments": "38647738", "shortTermInvestments": "None", "currentNetReceivables": "2002457", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "40862982", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "757717", "totalShareholderEquity": "134895839", "capitalLeaseObligations": "757717", "otherCurrentLiabilities": "263003", "totalCurrentLiabilities": "1684720", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1422000", "cashAndShortTermInvestments": "92659337", "commonStockSharesOutstanding": "5064000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "92659337", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "627982", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "None", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "None", "cashflowFromInvestment": "None", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 7720000, "cost_of_revenue": null, "gross_profit": 7720000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1505000, "depreciation_amortisation": null, "ebitda": -1503364, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": 627982, "tax_provision": null, "effective_tax_rate": null, "net_income": 627982, "net_income_continuing_ops": null, "net_income_to_common": 627982, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 92659337, "short_term_investments": null, "net_receivables": 2002457, "inventory": null, "other_current_assets": null, "total_current_assets": 95717577, "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": 40862982, "total_assets": 136580559, "short_term_debt": 757717, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1684720, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1422000, "total_liabilities": 1684720, "total_debt": 757717, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3782845, "total_equity": 134895839, "shares_outstanding": 5064000, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "None", "ebitda": "-1503364", "netIncome": "627982", "grossProfit": "7720000", "depreciation": "None", "totalRevenue": "7720000", "costOfRevenue": "None", "interestIncome": "None", "incomeBeforeTax": "627982", "interestExpense": "None", "operatingIncome": "-1505000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "None", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "9225000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "None", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "15826", "currentDebt": "None", "investments": "None", "totalAssets": "136580559", "longTermDebt": "None", "shortTermDebt": "757717", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "HKD", "retainedEarnings": "-3782845", "totalLiabilities": "1684720", "otherCurrentAssets": "1055783", "totalCurrentAssets": "95717577", "currentLongTermDebt": "None", "longTermInvestments": "38647738", "shortTermInvestments": "None", "currentNetReceivables": "2002457", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "40862982", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "757717", "totalShareholderEquity": "134895839", "capitalLeaseObligations": "757717", "otherCurrentLiabilities": "263003", "totalCurrentLiabilities": "1684720", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1422000", "cashAndShortTermInvestments": "92659337", "commonStockSharesOutstanding": "5064000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "92659337", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "627982", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "None", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "None", "cashflowFromInvestment": "None", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:02:02.294767+00:00", "is_restated": false, "income_statement": { "revenue": 7710600, "cost_of_revenue": null, "gross_profit": 7710600, "ebit": 1953074, "ebitda": 2909539, "pretax_income": -1211000, "tax_provision": 453004, "net_income": -1211000, "net_income_to_common": -1211000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 92407813, "total_current_assets": 92407813, "total_assets": 138257174, "short_term_debt": 1746317, "long_term_debt": null, "total_debt": 1746317, "total_liabilities": 3989317, "total_equity": 134267857, "shares_outstanding": 20256099, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": 0, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 119003, "ticker_id": 7100, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:02:02.294767+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1953074", "ebitda": "2909539", "netIncome": "-1211000", "grossProfit": "7710600", "depreciation": "None", "totalRevenue": "7710600", "costOfRevenue": "None", "interestIncome": "None", "incomeBeforeTax": "-1211000", "interestExpense": "None", "operatingIncome": "-1664003", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "453004", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "9374603", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "None", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "956465", "sellingGeneralAndAdministrative": "2487816", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "15826", "currentDebt": "None", "investments": "None", "totalAssets": "138257174", "longTermDebt": "None", "shortTermDebt": "1746317", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "-4410827", "totalLiabilities": "3989317", "otherCurrentAssets": "-2751986", "totalCurrentAssets": "92407813", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2751986", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "42001126", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1746317", "totalShareholderEquity": "134267857", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1079000", "totalCurrentLiabilities": "3989317", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2910317", "cashAndShortTermInvestments": "92407813", "commonStockSharesOutstanding": "20256099", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "92407813", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1211000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "None", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "None", "cashflowFromInvestment": "None", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 7710600, "cost_of_revenue": null, "gross_profit": 7710600, "research_and_development": null, "selling_general_admin": 2487816, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1953074, "depreciation_amortisation": 956465, "ebitda": 2909539, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": -1211000, "tax_provision": 453004, "effective_tax_rate": null, "net_income": -1211000, "net_income_continuing_ops": null, "net_income_to_common": -1211000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 92407813, "short_term_investments": null, "net_receivables": 2751986, "inventory": null, "other_current_assets": null, "total_current_assets": 92407813, "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": 42001126, "total_assets": 138257174, "short_term_debt": 1746317, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3989317, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2910317, "total_liabilities": 3989317, "total_debt": 1746317, "preferred_stock": null, "minority_interest": null, "retained_earnings": -4410827, "total_equity": 134267857, "shares_outstanding": 20256099, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1953074", "ebitda": "2909539", "netIncome": "-1211000", "grossProfit": "7710600", "depreciation": "None", "totalRevenue": "7710600", "costOfRevenue": "None", "interestIncome": "None", "incomeBeforeTax": "-1211000", "interestExpense": "None", "operatingIncome": "-1664003", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "453004", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "9374603", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "None", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "956465", "sellingGeneralAndAdministrative": "2487816", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "15826", "currentDebt": "None", "investments": "None", "totalAssets": "138257174", "longTermDebt": "None", "shortTermDebt": "1746317", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "-4410827", "totalLiabilities": "3989317", "otherCurrentAssets": "-2751986", "totalCurrentAssets": "92407813", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2751986", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "42001126", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1746317", "totalShareholderEquity": "134267857", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1079000", "totalCurrentLiabilities": "3989317", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2910317", "cashAndShortTermInvestments": "92407813", "commonStockSharesOutstanding": "20256099", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "92407813", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1211000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "None", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "None", "cashflowFromInvestment": "None", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:02:02.294767+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": 92407813, "total_current_assets": 96256048, "total_assets": 138257174, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": 3989317, "total_equity": 134267857, "shares_outstanding": 5064024, "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": 119004, "ticker_id": 7100, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:02:02.294767+00:00", "is_restated": false, "raw_data": { "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "138257174", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "HKD", "retainedEarnings": "-4410827", "totalLiabilities": "3989317", "otherCurrentAssets": "None", "totalCurrentAssets": "96256048", "currentLongTermDebt": "None", "longTermInvestments": "38647738", "shortTermInvestments": "None", "currentNetReceivables": "2302436", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "42001126", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "134267857", "capitalLeaseObligations": "1746317", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "3989317", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "0", "cashAndShortTermInvestments": "92407813", "commonStockSharesOutstanding": "5064024", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "92407813", "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": 92407813, "short_term_investments": null, "net_receivables": 2302436, "inventory": null, "other_current_assets": null, "total_current_assets": 96256048, "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": 42001126, "total_assets": 138257174, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3989317, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 0, "total_liabilities": 3989317, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": -4410827, "total_equity": 134267857, "shares_outstanding": 5064024, "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": "138257174", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "HKD", "retainedEarnings": "-4410827", "totalLiabilities": "3989317", "otherCurrentAssets": "None", "totalCurrentAssets": "96256048", "currentLongTermDebt": "None", "longTermInvestments": "38647738", "shortTermInvestments": "None", "currentNetReceivables": "2302436", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "42001126", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "134267857", "capitalLeaseObligations": "1746317", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "3989317", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "0", "cashAndShortTermInvestments": "92407813", "commonStockSharesOutstanding": "5064024", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "92407813", "accumulatedDepreciationAmortizationPPE": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:02:02.294767+00:00", "is_restated": false, "income_statement": { "revenue": 6081430, "cost_of_revenue": null, "gross_profit": 6081430, "ebit": -2297590, "ebitda": -1148795, "pretax_income": 727187, "tax_provision": 1875982, "net_income": 727187, "net_income_to_common": 727187, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 94348363, "total_current_assets": 94348363, "total_assets": 142497940, "short_term_debt": 1952842, "long_term_debt": null, "total_debt": 1952842, "total_liabilities": 109794, "total_equity": 137060756, "shares_outstanding": 20256099, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -996804.5, "capital_expenditure": 0, "free_cash_flow": -996804.5, "dividends_paid": 937500, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 119006, "ticker_id": 7100, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:02:02.294767+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-2297590", "ebitda": "-1148795", "netIncome": "727187", "grossProfit": "6081430", "depreciation": "None", "totalRevenue": "6081430", "costOfRevenue": "None", "interestIncome": "None", "incomeBeforeTax": "727187", "interestExpense": "48798.25", "operatingIncome": "-1148795", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "1875982", "reportedCurrency": "HKD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "7311752", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "None", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1148795", "sellingGeneralAndAdministrative": "3303188.75", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "15826", "currentDebt": "None", "investments": "None", "totalAssets": "142497940", "longTermDebt": "None", "shortTermDebt": "1952842", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "HKD", "retainedEarnings": "-1617928", "totalLiabilities": "109794", "otherCurrentAssets": "341966", "totalCurrentAssets": "94348363", "currentLongTermDebt": "None", "longTermInvestments": "40610739", "shortTermInvestments": "None", "currentNetReceivables": "1991461", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2975933", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2975933", "shortLongTermDebtTotal": "2710558", "totalShareholderEquity": "137060756", "capitalLeaseObligations": "2710558", "otherCurrentLiabilities": "-1952842", "totalCurrentLiabilities": "109794", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "757716", "cashAndShortTermInvestments": "94348363", "commonStockSharesOutstanding": "20256099", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "94348363", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "727187", "profitLoss": "None", "dividendPayout": "937500", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "HKD", "changeInInventory": "None", "operatingCashflow": "-996804.50", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "None", "cashflowFromInvestment": "None", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "937500", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "835126.75", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 6081430, "cost_of_revenue": null, "gross_profit": 6081430, "research_and_development": null, "selling_general_admin": 3303188.75, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2297590, "depreciation_amortisation": 1148795, "ebitda": -1148795, "interest_expense": 48798.25, "interest_income": null, "other_non_operating": null, "pretax_income": 727187, "tax_provision": 1875982, "effective_tax_rate": null, "net_income": 727187, "net_income_continuing_ops": null, "net_income_to_common": 727187, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 94348363, "short_term_investments": null, "net_receivables": 1991461, "inventory": null, "other_current_assets": null, "total_current_assets": 94348363, "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": 2975933, "total_assets": 142497940, "short_term_debt": 1952842, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 109794, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 757716, "total_liabilities": 109794, "total_debt": 1952842, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1617928, "total_equity": 137060756, "shares_outstanding": 20256099, "operating_cash_flow": -996804.5, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 937500, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -996804.5, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-2297590", "ebitda": "-1148795", "netIncome": "727187", "grossProfit": "6081430", "depreciation": "None", "totalRevenue": "6081430", "costOfRevenue": "None", "interestIncome": "None", "incomeBeforeTax": "727187", "interestExpense": "48798.25", "operatingIncome": "-1148795", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "1875982", "reportedCurrency": "HKD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "7311752", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "None", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1148795", "sellingGeneralAndAdministrative": "3303188.75", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "15826", "currentDebt": "None", "investments": "None", "totalAssets": "142497940", "longTermDebt": "None", "shortTermDebt": "1952842", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "HKD", "retainedEarnings": "-1617928", "totalLiabilities": "109794", "otherCurrentAssets": "341966", "totalCurrentAssets": "94348363", "currentLongTermDebt": "None", "longTermInvestments": "40610739", "shortTermInvestments": "None", "currentNetReceivables": "1991461", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2975933", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2975933", "shortLongTermDebtTotal": "2710558", "totalShareholderEquity": "137060756", "capitalLeaseObligations": "2710558", "otherCurrentLiabilities": "-1952842", "totalCurrentLiabilities": "109794", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "757716", "cashAndShortTermInvestments": "94348363", "commonStockSharesOutstanding": "20256099", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "94348363", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "727187", "profitLoss": "None", "dividendPayout": "937500", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "HKD", "changeInInventory": "None", "operatingCashflow": "-996804.50", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "None", "cashflowFromInvestment": "None", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "937500", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "835126.75", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-03-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:02:02.294767+00:00", "is_restated": false, "income_statement": { "revenue": 3117134, "cost_of_revenue": null, "gross_profit": 3117134, "ebit": -5069349, "ebitda": 1257424, "pretax_income": -5069349, "tax_provision": 249086, "net_income": -5318435, "net_income_to_common": -5318435, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 121814233, "total_current_assets": 121814233, "total_assets": 144106828, "short_term_debt": 3809450, "long_term_debt": null, "total_debt": 3809450, "total_liabilities": 1068185, "total_equity": 136333569, "shares_outstanding": 19152222, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -4496207.75, "capital_expenditure": 0, "free_cash_flow": -4496207.75, "dividends_paid": 937500, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 119007, "ticker_id": 7100, "period_end_date": "2023-03-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:02:02.294767+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-5069349", "ebitda": "1257424", "netIncome": "-5318435", "grossProfit": "3117134", "depreciation": "None", "totalRevenue": "3117134", "costOfRevenue": "None", "interestIncome": "None", "incomeBeforeTax": "-5069349", "interestExpense": "61650", "operatingIncome": "-6326773", "fiscalDateEnding": "2023-03-31", "incomeTaxExpense": "249086", "reportedCurrency": "HKD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "9244608", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "None", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6326773", "sellingGeneralAndAdministrative": "2989220", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "15826", "currentDebt": "None", "investments": "None", "totalAssets": "144106828", "longTermDebt": "None", "shortTermDebt": "3809450", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-03-31", "intangibleAssets": "None", "reportedCurrency": "HKD", "retainedEarnings": "-2345115", "totalLiabilities": "1068185", "otherCurrentAssets": "341966", "totalCurrentAssets": "121814233", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "3188224", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3553677", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2975933", "shortLongTermDebtTotal": "3651042", "totalShareholderEquity": "136333569", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-6863482", "totalCurrentLiabilities": "1068185", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1746317", "cashAndShortTermInvestments": "121814233", "commonStockSharesOutstanding": "19152222", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "121814233", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5296266", "profitLoss": "None", "dividendPayout": "937500", "fiscalDateEnding": "2023-03-31", "reportedCurrency": "HKD", "changeInInventory": "None", "operatingCashflow": "-4496207.75", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3800000", "cashflowFromInvestment": "None", "stockBasedCompensation": "-5232836", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "937500", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "-2283871.50", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3117134, "cost_of_revenue": null, "gross_profit": 3117134, "research_and_development": null, "selling_general_admin": 2989220, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -5069349, "depreciation_amortisation": 6326773, "ebitda": 1257424, "interest_expense": 61650, "interest_income": null, "other_non_operating": null, "pretax_income": -5069349, "tax_provision": 249086, "effective_tax_rate": null, "net_income": -5318435, "net_income_continuing_ops": null, "net_income_to_common": -5318435, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 121814233, "short_term_investments": null, "net_receivables": 3188224, "inventory": null, "other_current_assets": null, "total_current_assets": 121814233, "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": 3553677, "total_assets": 144106828, "short_term_debt": 3809450, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1068185, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1746317, "total_liabilities": 1068185, "total_debt": 3809450, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2345115, "total_equity": 136333569, "shares_outstanding": 19152222, "operating_cash_flow": -4496207.75, "stock_based_compensation": -5232836, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 937500, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -3800000, "free_cash_flow": -4496207.75, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-5069349", "ebitda": "1257424", "netIncome": "-5318435", "grossProfit": "3117134", "depreciation": "None", "totalRevenue": "3117134", "costOfRevenue": "None", "interestIncome": "None", "incomeBeforeTax": "-5069349", "interestExpense": "61650", "operatingIncome": "-6326773", "fiscalDateEnding": "2023-03-31", "incomeTaxExpense": "249086", "reportedCurrency": "HKD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "9244608", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "None", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6326773", "sellingGeneralAndAdministrative": "2989220", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "15826", "currentDebt": "None", "investments": "None", "totalAssets": "144106828", "longTermDebt": "None", "shortTermDebt": "3809450", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-03-31", "intangibleAssets": "None", "reportedCurrency": "HKD", "retainedEarnings": "-2345115", "totalLiabilities": "1068185", "otherCurrentAssets": "341966", "totalCurrentAssets": "121814233", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "3188224", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3553677", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2975933", "shortLongTermDebtTotal": "3651042", "totalShareholderEquity": "136333569", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-6863482", "totalCurrentLiabilities": "1068185", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1746317", "cashAndShortTermInvestments": "121814233", "commonStockSharesOutstanding": "19152222", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "121814233", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5296266", "profitLoss": "None", "dividendPayout": "937500", "fiscalDateEnding": "2023-03-31", "reportedCurrency": "HKD", "changeInInventory": "None", "operatingCashflow": "-4496207.75", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3800000", "cashflowFromInvestment": "None", "stockBasedCompensation": "-5232836", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "937500", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "-2283871.50", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "quarterly", "fiscal_year": 2022, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:02:02.294767+00:00", "is_restated": false, "income_statement": { "revenue": 4217687, "cost_of_revenue": null, "gross_profit": null, "ebit": 432752, "ebitda": 1194042.25, "pretax_income": 412202, "tax_provision": 17546, "net_income": 394656, "net_income_to_common": 394656, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 121814233, "total_current_assets": 126053151, "total_assets": 144106828, "short_term_debt": 1904725, "long_term_debt": null, "total_debt": 1904725, "total_liabilities": 7773259, "total_equity": 136333569, "shares_outstanding": 20000000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 169663.25, "capital_expenditure": 0, "free_cash_flow": 169663.25, "dividends_paid": 937500, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 119008, "ticker_id": 7100, "period_end_date": "2022-12-31", "period_type": "quarterly", "fiscal_year": 2022, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:02:02.294767+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "432752", "ebitda": "1194042.25", "netIncome": "394656", "grossProfit": "None", "depreciation": "None", "totalRevenue": "4217687", "costOfRevenue": "None", "interestIncome": "None", "incomeBeforeTax": "412202", "interestExpense": "20550", "operatingIncome": "432447.25", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "17546", "reportedCurrency": "HKD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "None", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "None", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "761290.25", "sellingGeneralAndAdministrative": "3023949.50", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "15826", "currentDebt": "None", "investments": "None", "totalAssets": "144106828", "longTermDebt": "None", "shortTermDebt": "1904725", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "None", "reportedCurrency": "HKD", "retainedEarnings": "-2345115", "totalLiabilities": "7773259", "otherCurrentAssets": "731011.25", "totalCurrentAssets": "126053151", "currentLongTermDebt": "None", "longTermInvestments": "14500000", "shortTermInvestments": "None", "currentNetReceivables": "3188224", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "18053677", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3651042", "totalShareholderEquity": "136333569", "capitalLeaseObligations": "3651042", "otherCurrentLiabilities": "1068185", "totalCurrentLiabilities": "6026942", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1746317", "cashAndShortTermInvestments": "121814233", "commonStockSharesOutstanding": "20000000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "121814233", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "394656", "profitLoss": "None", "dividendPayout": "937500", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "HKD", "changeInInventory": "None", "operatingCashflow": "169663.25", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "None", "cashflowFromInvestment": "None", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "937500", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "761290.50", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4217687, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": 3023949.5, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 432752, "depreciation_amortisation": 761290.25, "ebitda": 1194042.25, "interest_expense": 20550, "interest_income": null, "other_non_operating": null, "pretax_income": 412202, "tax_provision": 17546, "effective_tax_rate": null, "net_income": 394656, "net_income_continuing_ops": null, "net_income_to_common": 394656, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 121814233, "short_term_investments": null, "net_receivables": 3188224, "inventory": null, "other_current_assets": null, "total_current_assets": 126053151, "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": 18053677, "total_assets": 144106828, "short_term_debt": 1904725, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 6026942, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1746317, "total_liabilities": 7773259, "total_debt": 1904725, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2345115, "total_equity": 136333569, "shares_outstanding": 20000000, "operating_cash_flow": 169663.25, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 937500, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 169663.25, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "432752", "ebitda": "1194042.25", "netIncome": "394656", "grossProfit": "None", "depreciation": "None", "totalRevenue": "4217687", "costOfRevenue": "None", "interestIncome": "None", "incomeBeforeTax": "412202", "interestExpense": "20550", "operatingIncome": "432447.25", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "17546", "reportedCurrency": "HKD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "None", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "None", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "761290.25", "sellingGeneralAndAdministrative": "3023949.50", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "15826", "currentDebt": "None", "investments": "None", "totalAssets": "144106828", "longTermDebt": "None", "shortTermDebt": "1904725", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "None", "reportedCurrency": "HKD", "retainedEarnings": "-2345115", "totalLiabilities": "7773259", "otherCurrentAssets": "731011.25", "totalCurrentAssets": "126053151", "currentLongTermDebt": "None", "longTermInvestments": "14500000", "shortTermInvestments": "None", "currentNetReceivables": "3188224", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "18053677", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3651042", "totalShareholderEquity": "136333569", "capitalLeaseObligations": "3651042", "otherCurrentLiabilities": "1068185", "totalCurrentLiabilities": "6026942", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1746317", "cashAndShortTermInvestments": "121814233", "commonStockSharesOutstanding": "20000000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "121814233", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "394656", "profitLoss": "None", "dividendPayout": "937500", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "HKD", "changeInInventory": "None", "operatingCashflow": "169663.25", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "None", "cashflowFromInvestment": "None", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "937500", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "761290.50", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-09-30", "period_type": "quarterly", "fiscal_year": 2022, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:02:02.294767+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": null, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": null, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 119010, "ticker_id": 7100, "period_end_date": "2022-09-30", "period_type": "quarterly", "fiscal_year": 2022, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:02:02.294767+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "None", "ebitda": "None", "netIncome": "None", "grossProfit": "None", "depreciation": "None", "totalRevenue": "None", "costOfRevenue": "None", "interestIncome": "None", "incomeBeforeTax": "None", "interestExpense": "None", "operatingIncome": "None", "fiscalDateEnding": "2022-09-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "None", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "None", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "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": 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": { "income": { "ebit": "None", "ebitda": "None", "netIncome": "None", "grossProfit": "None", "depreciation": "None", "totalRevenue": "None", "costOfRevenue": "None", "interestIncome": "None", "incomeBeforeTax": "None", "interestExpense": "None", "operatingIncome": "None", "fiscalDateEnding": "2022-09-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "None", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "None", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 7, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }