{ "ticker": { "uuid": "b458cf84-66b5-41f1-a622-a8b30917d70a", "symbol": "ROMA", "name": "Roma Green Finance Limited Ordinary Shares", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Consulting Services", "page_url": "https://sharemaestro.com/factors/ticker/b458cf84-66b5-41f1-a622-a8b30917d70a/", "api_url": "https://sharemaestro.com/factors/api/tickers/b458cf84-66b5-41f1-a622-a8b30917d70a/" }, "ticker_metadata": { "id": 8066, "uuid": "b458cf84-66b5-41f1-a622-a8b30917d70a", "symbol": "ROMA", "name": "Roma Green Finance Limited Ordinary Shares", "asset_type": "equity", "market_cap": 413378000, "stock_exchange_id": 2, "industry": "Consulting Services", "sector": "Industrials", "description": "Roma Green Finance Limited is an innovative financial services firm dedicated to providing sustainable investment solutions and green financing in alignment with high environmental, social, and governance (ESG) standards. Leveraging strategic partnerships, the company is strategically positioned to capitalize on the growing demand for eco-friendly financial products, thereby supporting sustainable development initiatives. By targeting both institutional and retail investors, Roma Green Finance aims to deliver responsible investment opportunities that generate competitive returns while contributing to the advancement of a greener economy.", "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": "b458cf84-66b5-41f1-a622-a8b30917d70a", "symbol": "ROMA", "name": "Roma Green Finance Limited Ordinary Shares", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Consulting Services", "page_url": "https://sharemaestro.com/factors/ticker/b458cf84-66b5-41f1-a622-a8b30917d70a/", "api_url": "https://sharemaestro.com/factors/api/tickers/b458cf84-66b5-41f1-a622-a8b30917d70a/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.28, "value": 0.21, "quality": 0.21, "momentum": 0.91, "coverage": 0.818, "confidence": 0.614, "delta": null }, "headline_factors": { "price": 6.93, "market_cap": 303882475.05, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": null, "shareholder_yield": 0, "roe": -0.4465, "piotroski_f_score": 5, "momentum_12_1": 0.8622, "volatility_252d": 1.4258 }, "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": "2025-03-31", "financials_age_days": 433, "has_full_data": true, "completeness_score": 0.7857, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:50:19.889247+00:00", "batch_id": "" }, "size": { "price_close": 6.93, "market_cap": 303882475.05, "market_cap_usd": 303882475.05, "enterprise_value": 282894475.05, "shares_outstanding": 43850285, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 3.5862, "ptbv_ratio": 4.2515, "ps_ratio": 13.954, "pcf_ratio": null, "pfcf_ratio": -12.3244, "ev_ebitda": null, "ev_ebit": -6.8761, "ev_sales": 12.9903, "ev_fcf": -11.4732, "earnings_yield": null, "fcf_yield": -0.0872, "price_to_sales": 13.954, "price_to_book": 3.5862, "price_to_cashflow": null, "ebitda_to_ev": null, "sales_yield": 0.077 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.481, "operating_margin": -1.8892, "net_margin": -1.7375, "ebitda_margin": -1.888, "fcf_margin": -1.1322, "roe": -0.4465, "roa": -0.4376, "roic": null, "roc_greenblatt": null, "asset_turnover": 0.2519, "cash_conversion": 0.6516, "accruals_ratio": -0.1524, "sbc_to_revenue": 0.4173, "piotroski_f_score": 5, "altman_z_score": 104.2689, "earnings_stability_5y": 0.6647, "revenue_stability_5y": 0.1375, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.1212, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 0.0204, "net_debt_to_ebitda": 0.5105, "debt_to_assets": null, "interest_coverage": null, "current_ratio": 42.3274, "quick_ratio": 42.3274, "net_debt": -20988000, "local_beta": 0.0019, "volatility_252d": 1.4258, "volatility_60d": 3.3326, "max_drawdown_12m": -0.6793, "risk_adjusted_momentum": 0.6047 }, "growth": { "revenue_growth_1y": 0.8157, "revenue_growth_3y_cagr": -0.0496, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": -0.161, "revenue_growth": 0.8157, "earnings_growth": null }, "momentum": { "price_return_1m": 0.0058, "price_return_3m": 1.4401, "price_return_6m": 1.7391, "price_return_9m": 1.8561, "price_return_12m": 0.873, "price_return_12m_ex1m": 0.8622, "momentum_6m": 1.7391, "momentum_12m": 0.873, "momentum_12_1": 0.8622, "distance_from_52w_high": -0.1391, "distance_from_52w_low": 4.1333, "relative_strength": 0.715 }, "raw_ttm": { "revenue_ttm": 21777404, "gross_profit_ttm": 10475413, "ebit_ttm": -41141598, "ebitda_ttm": -41116640, "net_income_ttm": -37838112, "eps_diluted_ttm": -0.8629, "operating_cash_flow_ttm": -24657045, "capital_expenditure_ttm": 0, "fcf_ttm": -24657045, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": null, "cash_and_equivalents": 20988000, "total_current_assets": 73184000, "total_current_liabilities": 1729000, "net_ppe": null, "total_assets": 86466000, "total_debt": null, "total_equity": 84736000, "net_working_capital": 50467000, "book_value_per_share": 1.9324, "retained_earnings": -53000000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 71476000, "tangible_book_per_share": 1.63 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 50, "rank_pb": 69, "rank_ptbv": 64, "rank_ps": 93, "rank_pcf": 50, "rank_ev_ebitda": 50, "rank_ev_ebit": 15, "rank_earnings_yield": 50, "rank_fcf_yield": 93, "rank_dividend_yield": 78, "rank_shareholder_yield": 78, "rank_total_yield": 78, "rank_roe": 90, "rank_roc": 50, "rank_roic": 50, "rank_gross_margin": 47, "rank_fcf_margin": 95, "rank_piotroski": 55, "rank_accruals": 11, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 6, "rank_momentum_12m": 13, "rank_momentum_12m_ex1m": 14, "rank_relative_strength": 14 }, "composites": { "value_composite": 79, "quality_composite": 79, "momentum_composite": 9, "growth_composite": 13, "yield_composite": 85, "svqf_composite": 66, "vc1_composite": 80, "vc2_composite": 84, "vc3_composite": 84, "trending_value_composite": null, "overall_composite": 72, "quality_value_composite": 0.21, "os_score": 0.28, "value_percentile": 0.21, "quality_percentile": 0.21, "momentum_percentile": 0.91, "factor_coverage": 0.818, "signal_confidence": 0.614, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 85, "small_cap_core_rank": 84, "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": 2601, "ticker_id": 8066, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-03-31", "financials_age_days": 433, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:50:19.889247+00:00", "batch_id": "", "os_score_delta": null, "price_close": 6.93, "market_cap": 303882475.05, "market_cap_usd": 303882475.05, "enterprise_value": 282894475.05, "shares_outstanding": 43850285, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 3.58622634, "ptbv_ratio": 4.25153163, "ps_ratio": 13.95402662, "pcf_ratio": null, "pfcf_ratio": -12.32436714, "ev_ebitda": null, "ev_ebit": -6.87611782, "ev_sales": 12.99027538, "ev_fcf": -11.47317025, "earnings_yield": null, "fcf_yield": -0.08715987, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.48102212, "operating_margin": -1.88918743, "net_margin": -1.73749415, "ebitda_margin": -1.88804138, "fcf_margin": -1.13223068, "roe": -0.44654116, "roa": -0.43760683, "roic": null, "roc_greenblatt": null, "asset_turnover": 0.25186089, "cash_conversion": 0.65164575, "accruals_ratio": -0.1524422, "sbc_to_revenue": 0.41726718, "debt_to_equity": 0.02040455, "net_debt_to_ebitda": 0.51045027, "debt_to_assets": null, "interest_coverage": null, "current_ratio": 42.32735685, "quick_ratio": 42.32735685, "net_debt": -20988000, "revenue_growth_1y": 0.81570468, "revenue_growth_3y_cagr": -0.04964944, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": -0.16102185, "piotroski_f_score": 5, "altman_z_score": 104.26893394, "earnings_stability_5y": 0.664654, "revenue_stability_5y": 0.137516, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.00580552, "price_return_3m": 1.44014085, "price_return_6m": 1.73913043, "price_return_9m": 1.85608309, "price_return_12m": 0.87297297, "price_return_12m_ex1m": 0.86216216, "distance_from_52w_high": -0.13913043, "distance_from_52w_low": 4.13333333, "relative_strength": 0.71503192, "local_beta": 0.0019, "volatility_252d": 1.425793, "volatility_60d": 3.332643, "max_drawdown_12m": -0.67933492, "revenue_ttm": 21777404, "gross_profit_ttm": 10475413, "ebit_ttm": -41141598, "ebitda_ttm": -41116640, "net_income_ttm": -37838112, "eps_diluted_ttm": -0.86289318, "operating_cash_flow_ttm": -24657045, "capital_expenditure_ttm": 0, "fcf_ttm": -24657045, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": null, "cash_and_equivalents": 20988000, "total_current_assets": 73184000, "total_current_liabilities": 1729000, "net_ppe": null, "total_assets": 86466000, "total_debt": null, "total_equity": 84736000, "net_working_capital": 50467000, "book_value_per_share": 1.93239337, "retained_earnings": -53000000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 71476000, "tangible_book_per_share": 1.63000081, "universe_ticker_count": 3577, "sector": "Industrials", "rank_pe": 50, "rank_pb": 69, "rank_ptbv": 64, "rank_ps": 93, "rank_pcf": 50, "rank_ev_ebitda": 50, "rank_ev_ebit": 15, "rank_earnings_yield": 50, "rank_fcf_yield": 93, "rank_dividend_yield": 78, "rank_shareholder_yield": 78, "rank_total_yield": 78, "rank_roe": 90, "rank_roc": 50, "rank_roic": 50, "rank_gross_margin": 47, "rank_fcf_margin": 95, "rank_piotroski": 55, "rank_accruals": 11, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 6, "rank_momentum_12m": 13, "rank_momentum_12m_ex1m": 14, "rank_relative_strength": 14, "value_composite": 79, "quality_composite": 79, "momentum_composite": 9, "growth_composite": 13, "yield_composite": 85, "svqf_composite": 66, "vc1_composite": 80, "vc2_composite": 84, "vc3_composite": 84, "trending_value_composite": null, "overall_composite": 72, "factor_coverage": 0.818, "signal_confidence": 0.614, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 85, "small_cap_core_rank": 84, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 6.93, "os": 0.28, "value": 0.21, "quality": 0.21, "momentum": 0.91, "confidence": 0.614, "coverage": 0.818, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": -0.4465, "momentum_12_1": 0.8622, "complete_fields": { "id": 2601, "ticker_id": 8066, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-03-31", "financials_age_days": 433, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:50:19.889247+00:00", "batch_id": "", "os_score_delta": null, "price_close": 6.93, "market_cap": 303882475.05, "market_cap_usd": 303882475.05, "enterprise_value": 282894475.05, "shares_outstanding": 43850285, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 3.58622634, "ptbv_ratio": 4.25153163, "ps_ratio": 13.95402662, "pcf_ratio": null, "pfcf_ratio": -12.32436714, "ev_ebitda": null, "ev_ebit": -6.87611782, "ev_sales": 12.99027538, "ev_fcf": -11.47317025, "earnings_yield": null, "fcf_yield": -0.08715987, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.48102212, "operating_margin": -1.88918743, "net_margin": -1.73749415, "ebitda_margin": -1.88804138, "fcf_margin": -1.13223068, "roe": -0.44654116, "roa": -0.43760683, "roic": null, "roc_greenblatt": null, "asset_turnover": 0.25186089, "cash_conversion": 0.65164575, "accruals_ratio": -0.1524422, "sbc_to_revenue": 0.41726718, "debt_to_equity": 0.02040455, "net_debt_to_ebitda": 0.51045027, "debt_to_assets": null, "interest_coverage": null, "current_ratio": 42.32735685, "quick_ratio": 42.32735685, "net_debt": -20988000, "revenue_growth_1y": 0.81570468, "revenue_growth_3y_cagr": -0.04964944, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": -0.16102185, "piotroski_f_score": 5, "altman_z_score": 104.26893394, "earnings_stability_5y": 0.664654, "revenue_stability_5y": 0.137516, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.00580552, "price_return_3m": 1.44014085, "price_return_6m": 1.73913043, "price_return_9m": 1.85608309, "price_return_12m": 0.87297297, "price_return_12m_ex1m": 0.86216216, "distance_from_52w_high": -0.13913043, "distance_from_52w_low": 4.13333333, "relative_strength": 0.71503192, "local_beta": 0.0019, "volatility_252d": 1.425793, "volatility_60d": 3.332643, "max_drawdown_12m": -0.67933492, "revenue_ttm": 21777404, "gross_profit_ttm": 10475413, "ebit_ttm": -41141598, "ebitda_ttm": -41116640, "net_income_ttm": -37838112, "eps_diluted_ttm": -0.86289318, "operating_cash_flow_ttm": -24657045, "capital_expenditure_ttm": 0, "fcf_ttm": -24657045, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": null, "cash_and_equivalents": 20988000, "total_current_assets": 73184000, "total_current_liabilities": 1729000, "net_ppe": null, "total_assets": 86466000, "total_debt": null, "total_equity": 84736000, "net_working_capital": 50467000, "book_value_per_share": 1.93239337, "retained_earnings": -53000000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 71476000, "tangible_book_per_share": 1.63000081, "universe_ticker_count": 3577, "sector": "Industrials", "rank_pe": 50, "rank_pb": 69, "rank_ptbv": 64, "rank_ps": 93, "rank_pcf": 50, "rank_ev_ebitda": 50, "rank_ev_ebit": 15, "rank_earnings_yield": 50, "rank_fcf_yield": 93, "rank_dividend_yield": 78, "rank_shareholder_yield": 78, "rank_total_yield": 78, "rank_roe": 90, "rank_roc": 50, "rank_roic": 50, "rank_gross_margin": 47, "rank_fcf_margin": 95, "rank_piotroski": 55, "rank_accruals": 11, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 6, "rank_momentum_12m": 13, "rank_momentum_12m_ex1m": 14, "rank_relative_strength": 14, "value_composite": 79, "quality_composite": 79, "momentum_composite": 9, "growth_composite": 13, "yield_composite": 85, "svqf_composite": 66, "vc1_composite": 80, "vc2_composite": 84, "vc3_composite": 84, "trending_value_composite": null, "overall_composite": 72, "factor_coverage": 0.818, "signal_confidence": 0.614, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 85, "small_cap_core_rank": 84, "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": "2025-03-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:14:10.434709+00:00", "is_restated": false, "income_statement": { "revenue": 12202026, "cost_of_revenue": 7688000, "gross_profit": 4513647, "ebit": -29293828, "ebitda": -29276828, "pretax_income": -27771927, "tax_provision": 1172, "net_income": -27773099, "net_income_to_common": -27773099, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 20890350, "total_current_assets": 49928376, "total_assets": 50759233, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": 2025890, "total_equity": 48733343, "shares_outstanding": 8138579, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -12588581, "capital_expenditure": 0, "free_cash_flow": -12588581, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 161668, "ticker_id": 8066, "period_end_date": "2025-03-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:14:10.434709+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-29293828", "ebitda": "-29276828", "netIncome": "-27773099", "grossProfit": "4513647", "depreciation": "None", "totalRevenue": "12202026", "costOfRevenue": "7688000", "interestIncome": "1474198", "incomeBeforeTax": "-27771927", "interestExpense": "None", "operatingIncome": "-28544094", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "1172", "reportedCurrency": "HKD", "netInterestIncome": "1474198", "nonInterestIncome": "None", "operatingExpenses": "33058120", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "7688000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "17000", "sellingGeneralAndAdministrative": "15228000", "netIncomeFromContinuingOperations": "-27773099" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "121404", "currentDebt": "None", "investments": "None", "totalAssets": "50759233", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "HKD", "retainedEarnings": "-35436714", "totalLiabilities": "2025890", "otherCurrentAssets": "8369039", "totalCurrentAssets": "49928376", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "20668987", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "830857", "currentAccountsPayable": "205767", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "48733343", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1044062", "totalCurrentLiabilities": "2025890", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "0", "cashAndShortTermInvestments": "20890350", "commonStockSharesOutstanding": "8138579", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "20890350", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-27773099", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "HKD", "changeInInventory": "None", "operatingCashflow": "-12588581", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "9067354", "cashflowFromInvestment": "-18684766", "stockBasedCompensation": "9086996", "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": "16664", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 12202026, "cost_of_revenue": 7688000, "gross_profit": 4513647, "research_and_development": null, "selling_general_admin": 15228000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -29293828, "depreciation_amortisation": 17000, "ebitda": -29276828, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": -27771927, "tax_provision": 1172, "effective_tax_rate": null, "net_income": -27773099, "net_income_continuing_ops": -27773099, "net_income_to_common": -27773099, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 20890350, "short_term_investments": null, "net_receivables": 20668987, "inventory": null, "other_current_assets": null, "total_current_assets": 49928376, "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": 830857, "total_assets": 50759233, "short_term_debt": null, "accounts_payable": 205767, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2025890, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 0, "total_liabilities": 2025890, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": -35436714, "total_equity": 48733343, "shares_outstanding": 8138579, "operating_cash_flow": -12588581, "stock_based_compensation": 9086996, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": -18684766, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 9067354, "free_cash_flow": -12588581, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-29293828", "ebitda": "-29276828", "netIncome": "-27773099", "grossProfit": "4513647", "depreciation": "None", "totalRevenue": "12202026", "costOfRevenue": "7688000", "interestIncome": "1474198", "incomeBeforeTax": "-27771927", "interestExpense": "None", "operatingIncome": "-28544094", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "1172", "reportedCurrency": "HKD", "netInterestIncome": "1474198", "nonInterestIncome": "None", "operatingExpenses": "33058120", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "7688000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "17000", "sellingGeneralAndAdministrative": "15228000", "netIncomeFromContinuingOperations": "-27773099" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "121404", "currentDebt": "None", "investments": "None", "totalAssets": "50759233", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "HKD", "retainedEarnings": "-35436714", "totalLiabilities": "2025890", "otherCurrentAssets": "8369039", "totalCurrentAssets": "49928376", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "20668987", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "830857", "currentAccountsPayable": "205767", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "48733343", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1044062", "totalCurrentLiabilities": "2025890", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "0", "cashAndShortTermInvestments": "20890350", "commonStockSharesOutstanding": "8138579", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "20890350", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-27773099", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "HKD", "changeInInventory": "None", "operatingCashflow": "-12588581", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "9067354", "cashflowFromInvestment": "-18684766", "stockBasedCompensation": "9086996", "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": "16664", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:14:10.434709+00:00", "is_restated": false, "income_statement": { "revenue": 9903795, "cost_of_revenue": 6782000, "gross_profit": 3121795, "ebit": -6090970, "ebitda": -6060685, "pretax_income": -5840256, "tax_provision": -1.53, "net_income": -5840256, "net_income_to_common": -5840256, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 43112523, "total_current_assets": 59613696, "total_assets": 63555464, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": 5468918, "total_equity": 58086546, "shares_outstanding": 8138579, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -25052544, "capital_expenditure": 6125, "free_cash_flow": -25046419, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 161673, "ticker_id": 8066, "period_end_date": "2024-03-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:14:10.434709+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-6090970", "ebitda": "-6060685", "netIncome": "-5840256", "grossProfit": "3121795", "depreciation": "None", "totalRevenue": "9903795", "costOfRevenue": "6782000", "interestIncome": "179516", "incomeBeforeTax": "-5840256", "interestExpense": "None", "operatingIncome": "-6090679", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-1.53", "reportedCurrency": "HKD", "netInterestIncome": "179516", "nonInterestIncome": "None", "operatingExpenses": "9212474", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6782000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "30285", "sellingGeneralAndAdministrative": "7033000", "netIncomeFromContinuingOperations": "-5840256" }, "balance": { "goodwill": "None", "inventory": "2", "commonStock": "81317", "currentDebt": "None", "investments": "None", "totalAssets": "63555464", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-7663615", "totalLiabilities": "5468918", "otherCurrentAssets": "1915413", "totalCurrentAssets": "59613696", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "37603957", "currentNetReceivables": "16501173", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3941768", "currentAccountsPayable": "205767", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "58086546", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "5263151", "totalCurrentLiabilities": "5468918", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "0", "cashAndShortTermInvestments": "43112523", "commonStockSharesOutstanding": "8138579", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "43112523", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5840256", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "HKD", "changeInInventory": "None", "operatingCashflow": "-25052544", "capitalExpenditures": "6125", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "67642426", "cashflowFromInvestment": "-6125", "stockBasedCompensation": "0", "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": "30285", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 9903795, "cost_of_revenue": 6782000, "gross_profit": 3121795, "research_and_development": null, "selling_general_admin": 7033000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -6090970, "depreciation_amortisation": 30285, "ebitda": -6060685, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": -5840256, "tax_provision": -1.53, "effective_tax_rate": null, "net_income": -5840256, "net_income_continuing_ops": -5840256, "net_income_to_common": -5840256, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 43112523, "short_term_investments": 37603957, "net_receivables": 16501173, "inventory": 2, "other_current_assets": null, "total_current_assets": 59613696, "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": 3941768, "total_assets": 63555464, "short_term_debt": null, "accounts_payable": 205767, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 5468918, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 0, "total_liabilities": 5468918, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": -7663615, "total_equity": 58086546, "shares_outstanding": 8138579, "operating_cash_flow": -25052544, "stock_based_compensation": 0, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 6125, "acquisitions": null, "other_investing": null, "investing_cash_flow": -6125, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 67642426, "free_cash_flow": -25046419, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-6090970", "ebitda": "-6060685", "netIncome": "-5840256", "grossProfit": "3121795", "depreciation": "None", "totalRevenue": "9903795", "costOfRevenue": "6782000", "interestIncome": "179516", "incomeBeforeTax": "-5840256", "interestExpense": "None", "operatingIncome": "-6090679", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-1.53", "reportedCurrency": "HKD", "netInterestIncome": "179516", "nonInterestIncome": "None", "operatingExpenses": "9212474", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6782000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "30285", "sellingGeneralAndAdministrative": "7033000", "netIncomeFromContinuingOperations": "-5840256" }, "balance": { "goodwill": "None", "inventory": "2", "commonStock": "81317", "currentDebt": "None", "investments": "None", "totalAssets": "63555464", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-7663615", "totalLiabilities": "5468918", "otherCurrentAssets": "1915413", "totalCurrentAssets": "59613696", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "37603957", "currentNetReceivables": "16501173", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3941768", "currentAccountsPayable": "205767", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "58086546", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "5263151", "totalCurrentLiabilities": "5468918", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "0", "cashAndShortTermInvestments": "43112523", "commonStockSharesOutstanding": "8138579", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "43112523", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5840256", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "HKD", "changeInInventory": "None", "operatingCashflow": "-25052544", "capitalExpenditures": "6125", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "67642426", "cashflowFromInvestment": "-6125", "stockBasedCompensation": "0", "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": "30285", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-03-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:14:10.434709+00:00", "is_restated": false, "income_statement": { "revenue": 13635605, "cost_of_revenue": 7859000, "gross_profit": 5753337, "ebit": -1354628, "ebitda": -1323531, "pretax_income": -1009292, "tax_provision": 2512, "net_income": -1013191.2, "net_income_to_common": -1013191.2, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 530171, "total_current_assets": 5557185, "total_assets": 5627549, "short_term_debt": 1, "long_term_debt": null, "total_debt": 1, "total_liabilities": 6086156, "total_equity": -458607, "shares_outstanding": 10425290, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 547354, "capital_expenditure": 6508, "free_cash_flow": 553862, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 161678, "ticker_id": 8066, "period_end_date": "2023-03-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:14:10.434709+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1354628", "ebitda": "-1323531", "netIncome": "-1013191.20", "grossProfit": "5753337", "depreciation": "None", "totalRevenue": "13635605", "costOfRevenue": "7859000", "interestIncome": "361", "incomeBeforeTax": "-1009292", "interestExpense": "None", "operatingIncome": "-1356473", "fiscalDateEnding": "2023-03-31", "incomeTaxExpense": "2512", "reportedCurrency": "HKD", "netInterestIncome": "361", "nonInterestIncome": "None", "operatingExpenses": "7109780", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "7859000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "31097", "sellingGeneralAndAdministrative": "6411000", "netIncomeFromContinuingOperations": "-1011804" }, "balance": { "goodwill": "None", "inventory": "7.85", "commonStock": "51836", "currentDebt": "None", "investments": "None", "totalAssets": "5627549", "longTermDebt": "None", "shortTermDebt": "1", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1823252", "totalLiabilities": "6086156", "otherCurrentAssets": "2362411", "totalCurrentAssets": "5557185", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2664594", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2056838", "currentAccountsPayable": "279767", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "-458607", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "4462129", "totalCurrentLiabilities": "6086156", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "0", "cashAndShortTermInvestments": "530171", "commonStockSharesOutstanding": "10425290", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "530171", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1013191.20", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "547354", "capitalExpenditures": "6508", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-437092", "cashflowFromInvestment": "-6508", "stockBasedCompensation": "0", "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": "31097", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 13635605, "cost_of_revenue": 7859000, "gross_profit": 5753337, "research_and_development": null, "selling_general_admin": 6411000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1354628, "depreciation_amortisation": 31097, "ebitda": -1323531, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": -1009292, "tax_provision": 2512, "effective_tax_rate": null, "net_income": -1013191.2, "net_income_continuing_ops": -1011804, "net_income_to_common": -1013191.2, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 530171, "short_term_investments": null, "net_receivables": 2664594, "inventory": 7.85, "other_current_assets": null, "total_current_assets": 5557185, "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": 2056838, "total_assets": 5627549, "short_term_debt": 1, "accounts_payable": 279767, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 6086156, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 0, "total_liabilities": 6086156, "total_debt": 1, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1823252, "total_equity": -458607, "shares_outstanding": 10425290, "operating_cash_flow": 547354, "stock_based_compensation": 0, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 6508, "acquisitions": null, "other_investing": null, "investing_cash_flow": -6508, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -437092, "free_cash_flow": 553862, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1354628", "ebitda": "-1323531", "netIncome": "-1013191.20", "grossProfit": "5753337", "depreciation": "None", "totalRevenue": "13635605", "costOfRevenue": "7859000", "interestIncome": "361", "incomeBeforeTax": "-1009292", "interestExpense": "None", "operatingIncome": "-1356473", "fiscalDateEnding": "2023-03-31", "incomeTaxExpense": "2512", "reportedCurrency": "HKD", "netInterestIncome": "361", "nonInterestIncome": "None", "operatingExpenses": "7109780", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "7859000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "31097", "sellingGeneralAndAdministrative": "6411000", "netIncomeFromContinuingOperations": "-1011804" }, "balance": { "goodwill": "None", "inventory": "7.85", "commonStock": "51836", "currentDebt": "None", "investments": "None", "totalAssets": "5627549", "longTermDebt": "None", "shortTermDebt": "1", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-1823252", "totalLiabilities": "6086156", "otherCurrentAssets": "2362411", "totalCurrentAssets": "5557185", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2664594", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2056838", "currentAccountsPayable": "279767", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "-458607", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "4462129", "totalCurrentLiabilities": "6086156", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "0", "cashAndShortTermInvestments": "530171", "commonStockSharesOutstanding": "10425290", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "530171", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1013191.20", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "547354", "capitalExpenditures": "6508", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-437092", "cashflowFromInvestment": "-6508", "stockBasedCompensation": "0", "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": "31097", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-03-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:14:10.434709+00:00", "is_restated": false, "income_statement": { "revenue": 14216099, "cost_of_revenue": 7473477, "gross_profit": 6827464, "ebit": -1821438, "ebitda": -1799837, "pretax_income": -1022362, "tax_provision": -46.06, "net_income": -1022362, "net_income_to_common": -1022362, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 526449, "total_current_assets": 4051954, "total_assets": 4146942, "short_term_debt": 1, "long_term_debt": null, "total_debt": 1, "total_liabilities": 4907342, "total_equity": -760399, "shares_outstanding": 10425290, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 96883, "capital_expenditure": 71113, "free_cash_flow": 167996, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 161682, "ticker_id": 8066, "period_end_date": "2022-03-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:14:10.434709+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1821438", "ebitda": "-1799837", "netIncome": "-1022362", "grossProfit": "6827464", "depreciation": "None", "totalRevenue": "14216099", "costOfRevenue": "7473477", "interestIncome": "16", "incomeBeforeTax": "-1022362", "interestExpense": "None", "operatingIncome": "-1821438", "fiscalDateEnding": "2022-03-31", "incomeTaxExpense": "-46.06", "reportedCurrency": "HKD", "netInterestIncome": "16", "nonInterestIncome": "None", "operatingExpenses": "8659770", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "7473477", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "21601", "sellingGeneralAndAdministrative": "5801583", "netIncomeFromContinuingOperations": "-1022362" }, "balance": { "goodwill": "None", "inventory": "4.95", "commonStock": "51183", "currentDebt": "None", "investments": "None", "totalAssets": "4146942", "longTermDebt": "None", "shortTermDebt": "1", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-03-31", "intangibleAssets": "None", "reportedCurrency": "HKD", "retainedEarnings": "-811504.30", "totalLiabilities": "4907342", "otherCurrentAssets": "3558.37", "totalCurrentAssets": "4051954", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "829037.77", "currentNetReceivables": "3525505", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "173220", "currentAccountsPayable": "1339045", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "-760399", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "2011781", "totalCurrentLiabilities": "4907342", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "0", "cashAndShortTermInvestments": "526449", "commonStockSharesOutstanding": "10425290", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "526449", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1022362", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-03-31", "reportedCurrency": "HKD", "changeInInventory": "None", "operatingCashflow": "96883", "capitalExpenditures": "71113", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "0", "cashflowFromInvestment": "-70692", "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": "21601", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 14216099, "cost_of_revenue": 7473477, "gross_profit": 6827464, "research_and_development": null, "selling_general_admin": 5801583, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1821438, "depreciation_amortisation": 21601, "ebitda": -1799837, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": -1022362, "tax_provision": -46.06, "effective_tax_rate": null, "net_income": -1022362, "net_income_continuing_ops": -1022362, "net_income_to_common": -1022362, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 526449, "short_term_investments": 829037.77, "net_receivables": 3525505, "inventory": 4.95, "other_current_assets": null, "total_current_assets": 4051954, "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": 173220, "total_assets": 4146942, "short_term_debt": 1, "accounts_payable": 1339045, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4907342, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 0, "total_liabilities": 4907342, "total_debt": 1, "preferred_stock": null, "minority_interest": null, "retained_earnings": -811504.3, "total_equity": -760399, "shares_outstanding": 10425290, "operating_cash_flow": 96883, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 71113, "acquisitions": null, "other_investing": null, "investing_cash_flow": -70692, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 0, "free_cash_flow": 167996, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1821438", "ebitda": "-1799837", "netIncome": "-1022362", "grossProfit": "6827464", "depreciation": "None", "totalRevenue": "14216099", "costOfRevenue": "7473477", "interestIncome": "16", "incomeBeforeTax": "-1022362", "interestExpense": "None", "operatingIncome": "-1821438", "fiscalDateEnding": "2022-03-31", "incomeTaxExpense": "-46.06", "reportedCurrency": "HKD", "netInterestIncome": "16", "nonInterestIncome": "None", "operatingExpenses": "8659770", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "7473477", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "21601", "sellingGeneralAndAdministrative": "5801583", "netIncomeFromContinuingOperations": "-1022362" }, "balance": { "goodwill": "None", "inventory": "4.95", "commonStock": "51183", "currentDebt": "None", "investments": "None", "totalAssets": "4146942", "longTermDebt": "None", "shortTermDebt": "1", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-03-31", "intangibleAssets": "None", "reportedCurrency": "HKD", "retainedEarnings": "-811504.30", "totalLiabilities": "4907342", "otherCurrentAssets": "3558.37", "totalCurrentAssets": "4051954", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "829037.77", "currentNetReceivables": "3525505", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "173220", "currentAccountsPayable": "1339045", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "-760399", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "2011781", "totalCurrentLiabilities": "4907342", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "0", "cashAndShortTermInvestments": "526449", "commonStockSharesOutstanding": "10425290", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "526449", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1022362", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-03-31", "reportedCurrency": "HKD", "changeInInventory": "None", "operatingCashflow": "96883", "capitalExpenditures": "71113", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "0", "cashflowFromInvestment": "-70692", "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": "21601", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-03-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:14:10.434709+00:00", "is_restated": false, "income_statement": { "revenue": 13716198, "cost_of_revenue": 5245215, "gross_profit": 8470983, "ebit": -365035, "ebitda": -349189, "pretax_income": 12282, "tax_provision": 11.88, "net_income": 12316, "net_income_to_common": 12316, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 394485, "total_current_assets": 3874403, "total_assets": 3920554, "short_term_debt": 1, "long_term_debt": null, "total_debt": 1, "total_liabilities": 3658551, "total_equity": 262000, "shares_outstanding": 10425290, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 34460, "capital_expenditure": 0, "free_cash_flow": 34460, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 161684, "ticker_id": 8066, "period_end_date": "2021-03-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:14:10.434709+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-365035", "ebitda": "-349189", "netIncome": "12316", "grossProfit": "8470983", "depreciation": "None", "totalRevenue": "13716198", "costOfRevenue": "5245215", "interestIncome": "39", "incomeBeforeTax": "12282", "interestExpense": "None", "operatingIncome": "-366037", "fiscalDateEnding": "2021-03-31", "incomeTaxExpense": "11.88", "reportedCurrency": "HKD", "netInterestIncome": "39", "nonInterestIncome": "None", "operatingExpenses": "8837012", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5245215", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15846", "sellingGeneralAndAdministrative": "7692000", "netIncomeFromContinuingOperations": "12282" }, "balance": { "goodwill": "None", "inventory": "-2.50", "commonStock": "51189", "currentDebt": "None", "investments": "None", "totalAssets": "3920554", "longTermDebt": "None", "shortTermDebt": "1", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-03-31", "intangibleAssets": "None", "reportedCurrency": "HKD", "retainedEarnings": "210813", "totalLiabilities": "3658551", "otherCurrentAssets": "148.26", "totalCurrentAssets": "3874403", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "170594.44", "currentNetReceivables": "3479770", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "46147", "currentAccountsPayable": "792296", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "262000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1617507", "totalCurrentLiabilities": "3658551", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "0", "cashAndShortTermInvestments": "394485", "commonStockSharesOutstanding": "10425290", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "394485", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "12316", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-03-31", "reportedCurrency": "HKD", "changeInInventory": "None", "operatingCashflow": "34460", "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": "15846", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 13716198, "cost_of_revenue": 5245215, "gross_profit": 8470983, "research_and_development": null, "selling_general_admin": 7692000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -365035, "depreciation_amortisation": 15846, "ebitda": -349189, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": 12282, "tax_provision": 11.88, "effective_tax_rate": null, "net_income": 12316, "net_income_continuing_ops": 12282, "net_income_to_common": 12316, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 394485, "short_term_investments": 170594.44, "net_receivables": 3479770, "inventory": -2.5, "other_current_assets": null, "total_current_assets": 3874403, "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": 46147, "total_assets": 3920554, "short_term_debt": 1, "accounts_payable": 792296, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3658551, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 0, "total_liabilities": 3658551, "total_debt": 1, "preferred_stock": null, "minority_interest": null, "retained_earnings": 210813, "total_equity": 262000, "shares_outstanding": 10425290, "operating_cash_flow": 34460, "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": 34460, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-365035", "ebitda": "-349189", "netIncome": "12316", "grossProfit": "8470983", "depreciation": "None", "totalRevenue": "13716198", "costOfRevenue": "5245215", "interestIncome": "39", "incomeBeforeTax": "12282", "interestExpense": "None", "operatingIncome": "-366037", "fiscalDateEnding": "2021-03-31", "incomeTaxExpense": "11.88", "reportedCurrency": "HKD", "netInterestIncome": "39", "nonInterestIncome": "None", "operatingExpenses": "8837012", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5245215", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15846", "sellingGeneralAndAdministrative": "7692000", "netIncomeFromContinuingOperations": "12282" }, "balance": { "goodwill": "None", "inventory": "-2.50", "commonStock": "51189", "currentDebt": "None", "investments": "None", "totalAssets": "3920554", "longTermDebt": "None", "shortTermDebt": "1", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-03-31", "intangibleAssets": "None", "reportedCurrency": "HKD", "retainedEarnings": "210813", "totalLiabilities": "3658551", "otherCurrentAssets": "148.26", "totalCurrentAssets": "3874403", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "170594.44", "currentNetReceivables": "3479770", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "46147", "currentAccountsPayable": "792296", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "262000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1617507", "totalCurrentLiabilities": "3658551", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "0", "cashAndShortTermInvestments": "394485", "commonStockSharesOutstanding": "10425290", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "394485", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "12316", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-03-31", "reportedCurrency": "HKD", "changeInInventory": "None", "operatingCashflow": "34460", "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": "15846", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:14:10.434709+00:00", "is_restated": false, "income_statement": { "revenue": 3713000, "cost_of_revenue": 3463000, "gross_profit": 250081, "ebit": -18597970, "ebitda": -18589676, "pretax_income": -17476022, "tax_provision": null, "net_income": -17000000, "net_income_to_common": -17000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 20988000, "total_current_assets": 73184000, "total_assets": 86466000, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": 1729000, "total_equity": 84736000, "shares_outstanding": 43850285, "goodwill_and_intangibles": 13260000 }, "cash_flow": { "operating_cash_flow": -13331793, "capital_expenditure": 0, "free_cash_flow": -13331793, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 161665, "ticker_id": 8066, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:14:10.434709+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-18597970", "ebitda": "-18589676", "netIncome": "-17000000", "grossProfit": "250081", "depreciation": "None", "totalRevenue": "3713000", "costOfRevenue": "3463000", "interestIncome": "None", "incomeBeforeTax": "-17476022", "interestExpense": "None", "operatingIncome": "-18597970", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "None", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "18848000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3463000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8294", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "13260000", "inventory": "None", "commonStock": "464605", "currentDebt": "None", "investments": "None", "totalAssets": "86466000", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "HKD", "retainedEarnings": "-53000000", "totalLiabilities": "1729000", "otherCurrentAssets": "4989000", "totalCurrentAssets": "73184000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "47207000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13282000", "currentAccountsPayable": "205763", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "84736000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "885981", "totalCurrentLiabilities": "1729000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "0", "cashAndShortTermInvestments": "20988000", "commonStockSharesOutstanding": "43850285", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "20988000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-17000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "-13331793", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "53656000", "cashflowFromInvestment": "-40000000", "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": "8294", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3713000, "cost_of_revenue": 3463000, "gross_profit": 250081, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -18597970, "depreciation_amortisation": 8294, "ebitda": -18589676, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": -17476022, "tax_provision": null, "effective_tax_rate": null, "net_income": -17000000, "net_income_continuing_ops": null, "net_income_to_common": -17000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 20988000, "short_term_investments": null, "net_receivables": 47207000, "inventory": null, "other_current_assets": null, "total_current_assets": 73184000, "net_ppe": null, "goodwill": 13260000, "intangible_assets": null, "goodwill_and_intangibles": 13260000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 13282000, "total_assets": 86466000, "short_term_debt": null, "accounts_payable": 205763, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1729000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 0, "total_liabilities": 1729000, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": -53000000, "total_equity": 84736000, "shares_outstanding": 43850285, "operating_cash_flow": -13331793, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": -40000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 53656000, "free_cash_flow": -13331793, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-18597970", "ebitda": "-18589676", "netIncome": "-17000000", "grossProfit": "250081", "depreciation": "None", "totalRevenue": "3713000", "costOfRevenue": "3463000", "interestIncome": "None", "incomeBeforeTax": "-17476022", "interestExpense": "None", "operatingIncome": "-18597970", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "None", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "18848000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3463000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8294", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "13260000", "inventory": "None", "commonStock": "464605", "currentDebt": "None", "investments": "None", "totalAssets": "86466000", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "HKD", "retainedEarnings": "-53000000", "totalLiabilities": "1729000", "otherCurrentAssets": "4989000", "totalCurrentAssets": "73184000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "47207000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13282000", "currentAccountsPayable": "205763", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "84736000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "885981", "totalCurrentLiabilities": "1729000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "0", "cashAndShortTermInvestments": "20988000", "commonStockSharesOutstanding": "43850285", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "20988000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-17000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "-13331793", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "53656000", "cashflowFromInvestment": "-40000000", "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": "8294", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:14:10.434709+00:00", "is_restated": false, "income_statement": { "revenue": 4516101, "cost_of_revenue": 1959769, "gross_profit": 2556333, "ebit": -5635907, "ebitda": -5631741, "pretax_income": -5260502, "tax_provision": 50975, "net_income": -5209528, "net_income_to_common": -5209528, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 20890350, "total_current_assets": 49928376, "total_assets": 50759233, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": 2025890, "total_equity": 48733343, "shares_outstanding": 15573833, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -2831313, "capital_expenditure": 0, "free_cash_flow": -2831313, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 161666, "ticker_id": 8066, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:14:10.434709+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-5635907", "ebitda": "-5631741", "netIncome": "-5209528", "grossProfit": "2556333", "depreciation": "None", "totalRevenue": "4516101", "costOfRevenue": "1959769", "interestIncome": "None", "incomeBeforeTax": "-5260502", "interestExpense": "None", "operatingIncome": "-5635907", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "50975", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "8192239", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1959769", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4166", "sellingGeneralAndAdministrative": "4016826", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "121404", "currentDebt": "None", "investments": "None", "totalAssets": "50759233", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "-35436714", "totalLiabilities": "2025890", "otherCurrentAssets": "8369039", "totalCurrentAssets": "49928376", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "20668987", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "830857", "currentAccountsPayable": "205767", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "48733343", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1044062", "totalCurrentLiabilities": "2025890", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "20890350", "commonStockSharesOutstanding": "15573833", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "20890350", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5209528", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "-2831313", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-140863", "cashflowFromInvestment": "-774784", "stockBasedCompensation": "2198214", "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": "4166", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4516101, "cost_of_revenue": 1959769, "gross_profit": 2556333, "research_and_development": null, "selling_general_admin": 4016826, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -5635907, "depreciation_amortisation": 4166, "ebitda": -5631741, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": -5260502, "tax_provision": 50975, "effective_tax_rate": null, "net_income": -5209528, "net_income_continuing_ops": null, "net_income_to_common": -5209528, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 20890350, "short_term_investments": null, "net_receivables": 20668987, "inventory": null, "other_current_assets": null, "total_current_assets": 49928376, "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": 830857, "total_assets": 50759233, "short_term_debt": null, "accounts_payable": 205767, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2025890, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": 2025890, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": -35436714, "total_equity": 48733343, "shares_outstanding": 15573833, "operating_cash_flow": -2831313, "stock_based_compensation": 2198214, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": -774784, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -140863, "free_cash_flow": -2831313, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-5635907", "ebitda": "-5631741", "netIncome": "-5209528", "grossProfit": "2556333", "depreciation": "None", "totalRevenue": "4516101", "costOfRevenue": "1959769", "interestIncome": "None", "incomeBeforeTax": "-5260502", "interestExpense": "None", "operatingIncome": "-5635907", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "50975", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "8192239", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1959769", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4166", "sellingGeneralAndAdministrative": "4016826", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "121404", "currentDebt": "None", "investments": "None", "totalAssets": "50759233", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "-35436714", "totalLiabilities": "2025890", "otherCurrentAssets": "8369039", "totalCurrentAssets": "49928376", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "20668987", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "830857", "currentAccountsPayable": "205767", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "48733343", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1044062", "totalCurrentLiabilities": "2025890", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "20890350", "commonStockSharesOutstanding": "15573833", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "20890350", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5209528", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "-2831313", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-140863", "cashflowFromInvestment": "-774784", "stockBasedCompensation": "2198214", "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": "4166", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:14:10.434709+00:00", "is_restated": false, "income_statement": { "revenue": 9032202, "cost_of_revenue": 3919538, "gross_profit": 5112666, "ebit": -11271814, "ebitda": -11263482, "pretax_income": -10521004, "tax_provision": 101950, "net_income": -10419056, "net_income_to_common": -10419056, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 20890350, "total_current_assets": 49928376, "total_assets": 50759233, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": 2025890, "total_equity": 48733343, "shares_outstanding": 15573833, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -5662626, "capital_expenditure": 0, "free_cash_flow": -5662626, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 161667, "ticker_id": 8066, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:14:10.434709+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-11271814", "ebitda": "-11263482", "netIncome": "-10419056", "grossProfit": "5112666", "depreciation": "None", "totalRevenue": "9032202", "costOfRevenue": "3919538", "interestIncome": "None", "incomeBeforeTax": "-10521004", "interestExpense": "None", "operatingIncome": "-11271814", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "101950", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "16384478", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3919538", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8332", "sellingGeneralAndAdministrative": "8033652", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "121404", "currentDebt": "None", "investments": "None", "totalAssets": "50759233", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "HKD", "retainedEarnings": "-35436714", "totalLiabilities": "2025890", "otherCurrentAssets": "8369039", "totalCurrentAssets": "49928376", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "20668987", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "830857", "currentAccountsPayable": "205767", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "48733343", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1044062", "totalCurrentLiabilities": "2025890", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "0", "cashAndShortTermInvestments": "20890350", "commonStockSharesOutstanding": "15573833", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "20890350", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-10419056", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "-5662626", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-281726", "cashflowFromInvestment": "-1549568", "stockBasedCompensation": "4396428", "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": "8332", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 9032202, "cost_of_revenue": 3919538, "gross_profit": 5112666, "research_and_development": null, "selling_general_admin": 8033652, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -11271814, "depreciation_amortisation": 8332, "ebitda": -11263482, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": -10521004, "tax_provision": 101950, "effective_tax_rate": null, "net_income": -10419056, "net_income_continuing_ops": null, "net_income_to_common": -10419056, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 20890350, "short_term_investments": null, "net_receivables": 20668987, "inventory": null, "other_current_assets": null, "total_current_assets": 49928376, "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": 830857, "total_assets": 50759233, "short_term_debt": null, "accounts_payable": 205767, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2025890, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 0, "total_liabilities": 2025890, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": -35436714, "total_equity": 48733343, "shares_outstanding": 15573833, "operating_cash_flow": -5662626, "stock_based_compensation": 4396428, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1549568, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -281726, "free_cash_flow": -5662626, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-11271814", "ebitda": "-11263482", "netIncome": "-10419056", "grossProfit": "5112666", "depreciation": "None", "totalRevenue": "9032202", "costOfRevenue": "3919538", "interestIncome": "None", "incomeBeforeTax": "-10521004", "interestExpense": "None", "operatingIncome": "-11271814", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "101950", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "16384478", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3919538", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8332", "sellingGeneralAndAdministrative": "8033652", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "121404", "currentDebt": "None", "investments": "None", "totalAssets": "50759233", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "HKD", "retainedEarnings": "-35436714", "totalLiabilities": "2025890", "otherCurrentAssets": "8369039", "totalCurrentAssets": "49928376", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "20668987", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "830857", "currentAccountsPayable": "205767", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "48733343", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1044062", "totalCurrentLiabilities": "2025890", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "0", "cashAndShortTermInvestments": "20890350", "commonStockSharesOutstanding": "15573833", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "20890350", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-10419056", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "-5662626", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-281726", "cashflowFromInvestment": "-1549568", "stockBasedCompensation": "4396428", "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": "8332", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:14:10.434709+00:00", "is_restated": false, "income_statement": { "revenue": 4516101, "cost_of_revenue": 1959769, "gross_profit": 2556333, "ebit": -5635907, "ebitda": -5631741, "pretax_income": -5260502, "tax_provision": 50975, "net_income": -5209528, "net_income_to_common": -5209528, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 20890350, "total_current_assets": 49928376, "total_assets": 50759233, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": 2025890, "total_equity": 48733343, "shares_outstanding": 15573833, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -2831313, "capital_expenditure": 0, "free_cash_flow": -2831313, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 161669, "ticker_id": 8066, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:14:10.434709+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-5635907", "ebitda": "-5631741", "netIncome": "-5209528", "grossProfit": "2556333", "depreciation": "None", "totalRevenue": "4516101", "costOfRevenue": "1959769", "interestIncome": "None", "incomeBeforeTax": "-5260502", "interestExpense": "None", "operatingIncome": "-5635907", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "50975", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "8192239", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1959769", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4166", "sellingGeneralAndAdministrative": "4016826", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "121404", "currentDebt": "None", "investments": "None", "totalAssets": "50759233", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "-35436714", "totalLiabilities": "2025890", "otherCurrentAssets": "27174188", "totalCurrentAssets": "49928376", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1863838", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "830857", "currentAccountsPayable": "205767", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "48733343", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1820123", "totalCurrentLiabilities": "2025890", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "20890350", "commonStockSharesOutstanding": "15573833", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "20890350", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5209528", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "-2831313", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-140863", "cashflowFromInvestment": "-774784", "stockBasedCompensation": "2198214", "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": "4166", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4516101, "cost_of_revenue": 1959769, "gross_profit": 2556333, "research_and_development": null, "selling_general_admin": 4016826, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -5635907, "depreciation_amortisation": 4166, "ebitda": -5631741, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": -5260502, "tax_provision": 50975, "effective_tax_rate": null, "net_income": -5209528, "net_income_continuing_ops": null, "net_income_to_common": -5209528, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 20890350, "short_term_investments": null, "net_receivables": 1863838, "inventory": null, "other_current_assets": null, "total_current_assets": 49928376, "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": 830857, "total_assets": 50759233, "short_term_debt": null, "accounts_payable": 205767, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2025890, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": 2025890, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": -35436714, "total_equity": 48733343, "shares_outstanding": 15573833, "operating_cash_flow": -2831313, "stock_based_compensation": 2198214, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": -774784, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -140863, "free_cash_flow": -2831313, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-5635907", "ebitda": "-5631741", "netIncome": "-5209528", "grossProfit": "2556333", "depreciation": "None", "totalRevenue": "4516101", "costOfRevenue": "1959769", "interestIncome": "None", "incomeBeforeTax": "-5260502", "interestExpense": "None", "operatingIncome": "-5635907", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "50975", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "8192239", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1959769", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4166", "sellingGeneralAndAdministrative": "4016826", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "121404", "currentDebt": "None", "investments": "None", "totalAssets": "50759233", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "-35436714", "totalLiabilities": "2025890", "otherCurrentAssets": "27174188", "totalCurrentAssets": "49928376", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1863838", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "830857", "currentAccountsPayable": "205767", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "48733343", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1820123", "totalCurrentLiabilities": "2025890", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "20890350", "commonStockSharesOutstanding": "15573833", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "20890350", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5209528", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "-2831313", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-140863", "cashflowFromInvestment": "-774784", "stockBasedCompensation": "2198214", "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": "4166", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:14:10.434709+00:00", "is_restated": false, "income_statement": { "revenue": 3169824, "cost_of_revenue": 3768842, "gross_profit": -599018, "ebit": -17272280, "ebitda": -17263948, "pretax_income": -17250924, "tax_provision": 103122, "net_income": -17354044, "net_income_to_common": -17354044, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 28416258, "total_current_assets": 63733718, "total_assets": 66645622, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": 7461235, "total_equity": 59184387, "shares_outstanding": 11695407, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -6925956, "capital_expenditure": 0, "free_cash_flow": -6925956, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 161670, "ticker_id": 8066, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:14:10.434709+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-17272280", "ebitda": "-17263948", "netIncome": "-17354044", "grossProfit": "-599018", "depreciation": "None", "totalRevenue": "3169824", "costOfRevenue": "3768842", "interestIncome": "None", "incomeBeforeTax": "-17250924", "interestExpense": "None", "operatingIncome": "-17272280", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "103122", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "16673262", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3768842", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8332", "sellingGeneralAndAdministrative": "7211614", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "93323", "currentDebt": "None", "investments": "None", "totalAssets": "66645622", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "HKD", "retainedEarnings": "-25017659", "totalLiabilities": "7461235", "otherCurrentAssets": "33995963", "totalCurrentAssets": "63733718", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1321497", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2911904", "currentAccountsPayable": "205767", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "59184387", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "7255468", "totalCurrentLiabilities": "7461235", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "0", "cashAndShortTermInvestments": "28416258", "commonStockSharesOutstanding": "11695407", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "28416258", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-17354044", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "-6925956", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "9349080", "cashflowFromInvestment": "-17135198", "stockBasedCompensation": "4690568", "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": "8332", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3169824, "cost_of_revenue": 3768842, "gross_profit": -599018, "research_and_development": null, "selling_general_admin": 7211614, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -17272280, "depreciation_amortisation": 8332, "ebitda": -17263948, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": -17250924, "tax_provision": 103122, "effective_tax_rate": null, "net_income": -17354044, "net_income_continuing_ops": null, "net_income_to_common": -17354044, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 28416258, "short_term_investments": null, "net_receivables": 1321497, "inventory": null, "other_current_assets": null, "total_current_assets": 63733718, "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": 2911904, "total_assets": 66645622, "short_term_debt": null, "accounts_payable": 205767, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 7461235, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 0, "total_liabilities": 7461235, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": -25017659, "total_equity": 59184387, "shares_outstanding": 11695407, "operating_cash_flow": -6925956, "stock_based_compensation": 4690568, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": -17135198, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 9349080, "free_cash_flow": -6925956, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-17272280", "ebitda": "-17263948", "netIncome": "-17354044", "grossProfit": "-599018", "depreciation": "None", "totalRevenue": "3169824", "costOfRevenue": "3768842", "interestIncome": "None", "incomeBeforeTax": "-17250924", "interestExpense": "None", "operatingIncome": "-17272280", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "103122", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "16673262", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3768842", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8332", "sellingGeneralAndAdministrative": "7211614", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "93323", "currentDebt": "None", "investments": "None", "totalAssets": "66645622", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "HKD", "retainedEarnings": "-25017659", "totalLiabilities": "7461235", "otherCurrentAssets": "33995963", "totalCurrentAssets": "63733718", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1321497", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2911904", "currentAccountsPayable": "205767", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "59184387", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "7255468", "totalCurrentLiabilities": "7461235", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "0", "cashAndShortTermInvestments": "28416258", "commonStockSharesOutstanding": "11695407", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "28416258", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-17354044", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "-6925956", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "9349080", "cashflowFromInvestment": "-17135198", "stockBasedCompensation": "4690568", "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": "8332", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:14:10.434709+00:00", "is_restated": false, "income_statement": { "revenue": 1584912, "cost_of_revenue": 1884421, "gross_profit": -299509, "ebit": -8636140, "ebitda": -8631974, "pretax_income": -8625462, "tax_provision": 51561, "net_income": -8677022, "net_income_to_common": -8677022, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 28416258, "total_current_assets": 63733718, "total_assets": 66645622, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": 7461235, "total_equity": 59184387, "shares_outstanding": 11695407, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -3462978, "capital_expenditure": 3062, "free_cash_flow": -3459916, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 161671, "ticker_id": 8066, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:14:10.434709+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-8636140", "ebitda": "-8631974", "netIncome": "-8677022", "grossProfit": "-299509", "depreciation": "None", "totalRevenue": "1584912", "costOfRevenue": "1884421", "interestIncome": "None", "incomeBeforeTax": "-8625462", "interestExpense": "None", "operatingIncome": "-8636140", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "51561", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "8336631", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1884421", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4166", "sellingGeneralAndAdministrative": "3605807", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "2", "commonStock": "93323", "currentDebt": "None", "investments": "None", "totalAssets": "66645622", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "-25017659", "totalLiabilities": "7461235", "otherCurrentAssets": "33995963", "totalCurrentAssets": "63733718", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "37603957", "currentNetReceivables": "1321497", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2911904", "currentAccountsPayable": "205767", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "59184387", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "7255468", "totalCurrentLiabilities": "7461235", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "28416258", "commonStockSharesOutstanding": "11695407", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "28416258", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-8677022", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "-3462978", "capitalExpenditures": "3062", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "4674540", "cashflowFromInvestment": "-8567599", "stockBasedCompensation": "2345284", "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": "4166", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1584912, "cost_of_revenue": 1884421, "gross_profit": -299509, "research_and_development": null, "selling_general_admin": 3605807, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -8636140, "depreciation_amortisation": 4166, "ebitda": -8631974, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": -8625462, "tax_provision": 51561, "effective_tax_rate": null, "net_income": -8677022, "net_income_continuing_ops": null, "net_income_to_common": -8677022, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 28416258, "short_term_investments": 37603957, "net_receivables": 1321497, "inventory": 2, "other_current_assets": null, "total_current_assets": 63733718, "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": 2911904, "total_assets": 66645622, "short_term_debt": null, "accounts_payable": 205767, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 7461235, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": 7461235, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": -25017659, "total_equity": 59184387, "shares_outstanding": 11695407, "operating_cash_flow": -3462978, "stock_based_compensation": 2345284, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3062, "acquisitions": null, "other_investing": null, "investing_cash_flow": -8567599, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 4674540, "free_cash_flow": -3459916, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-8636140", "ebitda": "-8631974", "netIncome": "-8677022", "grossProfit": "-299509", "depreciation": "None", "totalRevenue": "1584912", "costOfRevenue": "1884421", "interestIncome": "None", "incomeBeforeTax": "-8625462", "interestExpense": "None", "operatingIncome": "-8636140", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "51561", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "8336631", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1884421", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4166", "sellingGeneralAndAdministrative": "3605807", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "2", "commonStock": "93323", "currentDebt": "None", "investments": "None", "totalAssets": "66645622", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "-25017659", "totalLiabilities": "7461235", "otherCurrentAssets": "33995963", "totalCurrentAssets": "63733718", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "37603957", "currentNetReceivables": "1321497", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2911904", "currentAccountsPayable": "205767", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "59184387", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "7255468", "totalCurrentLiabilities": "7461235", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "28416258", "commonStockSharesOutstanding": "11695407", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "28416258", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-8677022", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "-3462978", "capitalExpenditures": "3062", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "4674540", "cashflowFromInvestment": "-8567599", "stockBasedCompensation": "2345284", "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": "4166", "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": "2026-06-06T23:14:10.434709+00:00", "is_restated": false, "income_statement": { "revenue": 4826118, "cost_of_revenue": 3244556, "gross_profit": 1581562, "ebit": -4353552, "ebitda": -4338872, "pretax_income": -4083846, "tax_provision": 3.04, "net_income": -4083846, "net_income_to_common": -4083846, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 43112523, "total_current_assets": 59613696, "total_assets": 63555464, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": 5468918, "total_equity": 58086546, "shares_outstanding": 9149644, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -24993314, "capital_expenditure": 6126, "free_cash_flow": -24987188, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 161672, "ticker_id": 8066, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:14:10.434709+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-4353552", "ebitda": "-4338872", "netIncome": "-4083846", "grossProfit": "1581562", "depreciation": "None", "totalRevenue": "4826118", "costOfRevenue": "3244556", "interestIncome": "None", "incomeBeforeTax": "-4083846", "interestExpense": "None", "operatingIncome": "-4353552", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "3.04", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "5844202", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3244556", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14680", "sellingGeneralAndAdministrative": "4046504", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "2", "commonStock": "81317", "currentDebt": "None", "investments": "None", "totalAssets": "63555464", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "HKD", "retainedEarnings": "-7663615", "totalLiabilities": "5468918", "otherCurrentAssets": "1915413", "totalCurrentAssets": "59613696", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "37603957", "currentNetReceivables": "16501173", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3941768", "currentAccountsPayable": "205767", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "58086546", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "4782230", "totalCurrentLiabilities": "5468918", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "0", "cashAndShortTermInvestments": "43112523", "commonStockSharesOutstanding": "9149644", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "43112523", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4083846", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "-24993314", "capitalExpenditures": "6126", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "67979310", "cashflowFromInvestment": "-6126", "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": "14666", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4826118, "cost_of_revenue": 3244556, "gross_profit": 1581562, "research_and_development": null, "selling_general_admin": 4046504, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -4353552, "depreciation_amortisation": 14680, "ebitda": -4338872, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": -4083846, "tax_provision": 3.04, "effective_tax_rate": null, "net_income": -4083846, "net_income_continuing_ops": null, "net_income_to_common": -4083846, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 43112523, "short_term_investments": 37603957, "net_receivables": 16501173, "inventory": 2, "other_current_assets": null, "total_current_assets": 59613696, "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": 3941768, "total_assets": 63555464, "short_term_debt": null, "accounts_payable": 205767, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 5468918, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 0, "total_liabilities": 5468918, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": -7663615, "total_equity": 58086546, "shares_outstanding": 9149644, "operating_cash_flow": -24993314, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 6126, "acquisitions": null, "other_investing": null, "investing_cash_flow": -6126, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 67979310, "free_cash_flow": -24987188, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-4353552", "ebitda": "-4338872", "netIncome": "-4083846", "grossProfit": "1581562", "depreciation": "None", "totalRevenue": "4826118", "costOfRevenue": "3244556", "interestIncome": "None", "incomeBeforeTax": "-4083846", "interestExpense": "None", "operatingIncome": "-4353552", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "3.04", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "5844202", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3244556", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14680", "sellingGeneralAndAdministrative": "4046504", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "2", "commonStock": "81317", "currentDebt": "None", "investments": "None", "totalAssets": "63555464", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "HKD", "retainedEarnings": "-7663615", "totalLiabilities": "5468918", "otherCurrentAssets": "1915413", "totalCurrentAssets": "59613696", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "37603957", "currentNetReceivables": "16501173", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3941768", "currentAccountsPayable": "205767", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "58086546", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "4782230", "totalCurrentLiabilities": "5468918", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "0", "cashAndShortTermInvestments": "43112523", "commonStockSharesOutstanding": "9149644", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "43112523", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4083846", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "-24993314", "capitalExpenditures": "6126", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "67979310", "cashflowFromInvestment": "-6126", "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": "14666", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:14:10.434709+00:00", "is_restated": false, "income_statement": { "revenue": 2413059, "cost_of_revenue": 1622278, "gross_profit": 790781, "ebit": -2176776, "ebitda": -2169436, "pretax_income": -2041923, "tax_provision": null, "net_income": -2041923, "net_income_to_common": -2041923, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 43112523, "total_current_assets": 59613696, "total_assets": 63555464, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": 5468918, "total_equity": 58086546, "shares_outstanding": 9149644, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -12496657, "capital_expenditure": 3063, "free_cash_flow": -12493594, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 161674, "ticker_id": 8066, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:14:10.434709+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-2176776", "ebitda": "-2169436", "netIncome": "-2041923", "grossProfit": "790781", "depreciation": "None", "totalRevenue": "2413059", "costOfRevenue": "1622278", "interestIncome": "None", "incomeBeforeTax": "-2041923", "interestExpense": "None", "operatingIncome": "-2176776", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "None", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "2922101", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1622278", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7340", "sellingGeneralAndAdministrative": "2023252", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "1", "commonStock": "81317", "currentDebt": "None", "investments": "None", "totalAssets": "63555464", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "-7663615", "totalLiabilities": "5468918", "otherCurrentAssets": "14990889", "totalCurrentAssets": "59613696", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1510284", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3941768", "currentAccountsPayable": "205767", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "58086546", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "5263151", "totalCurrentLiabilities": "5468918", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "43112523", "commonStockSharesOutstanding": "9149644", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "43112523", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2041923", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "-12496657", "capitalExpenditures": "3063", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "33989655", "cashflowFromInvestment": "-3063", "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": "7333", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2413059, "cost_of_revenue": 1622278, "gross_profit": 790781, "research_and_development": null, "selling_general_admin": 2023252, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2176776, "depreciation_amortisation": 7340, "ebitda": -2169436, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": -2041923, "tax_provision": null, "effective_tax_rate": null, "net_income": -2041923, "net_income_continuing_ops": null, "net_income_to_common": -2041923, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 43112523, "short_term_investments": null, "net_receivables": 1510284, "inventory": 1, "other_current_assets": null, "total_current_assets": 59613696, "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": 3941768, "total_assets": 63555464, "short_term_debt": null, "accounts_payable": 205767, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 5468918, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": 5468918, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": -7663615, "total_equity": 58086546, "shares_outstanding": 9149644, "operating_cash_flow": -12496657, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3063, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3063, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 33989655, "free_cash_flow": -12493594, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-2176776", "ebitda": "-2169436", "netIncome": "-2041923", "grossProfit": "790781", "depreciation": "None", "totalRevenue": "2413059", "costOfRevenue": "1622278", "interestIncome": "None", "incomeBeforeTax": "-2041923", "interestExpense": "None", "operatingIncome": "-2176776", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "None", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "2922101", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1622278", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7340", "sellingGeneralAndAdministrative": "2023252", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "1", "commonStock": "81317", "currentDebt": "None", "investments": "None", "totalAssets": "63555464", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "-7663615", "totalLiabilities": "5468918", "otherCurrentAssets": "14990889", "totalCurrentAssets": "59613696", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1510284", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3941768", "currentAccountsPayable": "205767", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "58086546", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "5263151", "totalCurrentLiabilities": "5468918", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "43112523", "commonStockSharesOutstanding": "9149644", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "43112523", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2041923", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "-12496657", "capitalExpenditures": "3063", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "33989655", "cashflowFromInvestment": "-3063", "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": "7333", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:14:10.434709+00:00", "is_restated": false, "income_statement": { "revenue": 5075053.35, "cost_of_revenue": 3550901.47, "gross_profit": 1524151.88, "ebit": -1736412.69, "ebitda": -1720801.49, "pretax_income": -1755616.71, "tax_provision": -38.58, "net_income": -1755616.71, "net_income_to_common": -1755616.71, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 18359, "total_current_assets": 172559, "total_assets": 477088, "short_term_debt": 1, "long_term_debt": null, "total_debt": 1, "total_liabilities": 757666, "total_equity": -280577, "shares_outstanding": 10425290, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -60507.88, "capital_expenditure": 0, "free_cash_flow": -60507.88, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 161675, "ticker_id": 8066, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:14:10.434709+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1736412.69", "ebitda": "-1720801.49", "netIncome": "-1755616.71", "grossProfit": "1524151.88", "depreciation": "None", "totalRevenue": "5075053.35", "costOfRevenue": "3550901.47", "interestIncome": "None", "incomeBeforeTax": "-1755616.71", "interestExpense": "None", "operatingIncome": "-1736377.54", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-38.58", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "3260529.43", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3550901.47", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15611.20", "sellingGeneralAndAdministrative": "1507511.34", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "-0.07", "commonStock": "7942.95", "currentDebt": "None", "investments": "None", "totalAssets": "477088", "longTermDebt": "None", "shortTermDebt": "1", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "HKD", "retainedEarnings": "-457103", "totalLiabilities": "757666", "otherCurrentAssets": "2388701", "totalCurrentAssets": "172559", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1139552", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "304528", "currentAccountsPayable": "205767", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "-280577", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "551899", "totalCurrentLiabilities": "757666", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "0", "cashAndShortTermInvestments": "18359", "commonStockSharesOutstanding": "10425290", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "18359", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1755616.71", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-60507.88", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-333124", "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": "15611.20", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5075053.35, "cost_of_revenue": 3550901.47, "gross_profit": 1524151.88, "research_and_development": null, "selling_general_admin": 1507511.34, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1736412.69, "depreciation_amortisation": 15611.2, "ebitda": -1720801.49, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": -1755616.71, "tax_provision": -38.58, "effective_tax_rate": null, "net_income": -1755616.71, "net_income_continuing_ops": null, "net_income_to_common": -1755616.71, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 18359, "short_term_investments": null, "net_receivables": 1139552, "inventory": -0.07, "other_current_assets": null, "total_current_assets": 172559, "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": 304528, "total_assets": 477088, "short_term_debt": 1, "accounts_payable": 205767, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 757666, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 0, "total_liabilities": 757666, "total_debt": 1, "preferred_stock": null, "minority_interest": null, "retained_earnings": -457103, "total_equity": -280577, "shares_outstanding": 10425290, "operating_cash_flow": -60507.88, "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": -333124, "free_cash_flow": -60507.88, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1736412.69", "ebitda": "-1720801.49", "netIncome": "-1755616.71", "grossProfit": "1524151.88", "depreciation": "None", "totalRevenue": "5075053.35", "costOfRevenue": "3550901.47", "interestIncome": "None", "incomeBeforeTax": "-1755616.71", "interestExpense": "None", "operatingIncome": "-1736377.54", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-38.58", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "3260529.43", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3550901.47", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15611.20", "sellingGeneralAndAdministrative": "1507511.34", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "-0.07", "commonStock": "7942.95", "currentDebt": "None", "investments": "None", "totalAssets": "477088", "longTermDebt": "None", "shortTermDebt": "1", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "HKD", "retainedEarnings": "-457103", "totalLiabilities": "757666", "otherCurrentAssets": "2388701", "totalCurrentAssets": "172559", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1139552", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "304528", "currentAccountsPayable": "205767", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "-280577", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "551899", "totalCurrentLiabilities": "757666", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "0", "cashAndShortTermInvestments": "18359", "commonStockSharesOutstanding": "10425290", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "18359", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1755616.71", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-60507.88", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-333124", "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": "15611.20", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:14:10.434709+00:00", "is_restated": false, "income_statement": { "revenue": 2538781.17, "cost_of_revenue": 1768514.47, "gross_profit": 770266.7, "ebit": -868617.62, "ebitda": -860805.65, "pretax_income": -878239.59, "tax_provision": null, "net_income": -878239.59, "net_income_to_common": -878239.59, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 143788, "total_current_assets": 3672041, "total_assets": 3727102, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": 5933927, "total_equity": -2206825, "shares_outstanding": 7127516, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -30268.91, "capital_expenditure": 0, "free_cash_flow": -30268.91, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 161676, "ticker_id": 8066, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:14:10.434709+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-868617.62", "ebitda": "-860805.65", "netIncome": "-878239.59", "grossProfit": "770266.70", "depreciation": "None", "totalRevenue": "2538781.17", "costOfRevenue": "1768514.47", "interestIncome": "None", "incomeBeforeTax": "-878239.59", "interestExpense": "None", "operatingIncome": "-868617.62", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "None", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "1648874.55", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1768514.47", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7811.97", "sellingGeneralAndAdministrative": "1508094.51", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "62208", "currentDebt": "None", "investments": "None", "totalAssets": "3727102", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "-3579969", "totalLiabilities": "5933927", "otherCurrentAssets": "2388701", "totalCurrentAssets": "3672041", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1139552", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "55061", "currentAccountsPayable": "205767", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "-2206825", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "5728160", "totalCurrentLiabilities": "5933927", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "143788", "commonStockSharesOutstanding": "7127516", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "143788", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-878239.59", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "-30268.91", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-166646.48", "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": "7809.46", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2538781.17, "cost_of_revenue": 1768514.47, "gross_profit": 770266.7, "research_and_development": null, "selling_general_admin": 1508094.51, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -868617.62, "depreciation_amortisation": 7811.97, "ebitda": -860805.65, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": -878239.59, "tax_provision": null, "effective_tax_rate": null, "net_income": -878239.59, "net_income_continuing_ops": null, "net_income_to_common": -878239.59, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 143788, "short_term_investments": null, "net_receivables": 1139552, "inventory": null, "other_current_assets": null, "total_current_assets": 3672041, "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": 55061, "total_assets": 3727102, "short_term_debt": null, "accounts_payable": 205767, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 5933927, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": 5933927, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3579969, "total_equity": -2206825, "shares_outstanding": 7127516, "operating_cash_flow": -30268.91, "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": -166646.48, "free_cash_flow": -30268.91, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-868617.62", "ebitda": "-860805.65", "netIncome": "-878239.59", "grossProfit": "770266.70", "depreciation": "None", "totalRevenue": "2538781.17", "costOfRevenue": "1768514.47", "interestIncome": "None", "incomeBeforeTax": "-878239.59", "interestExpense": "None", "operatingIncome": "-868617.62", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "None", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "1648874.55", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1768514.47", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7811.97", "sellingGeneralAndAdministrative": "1508094.51", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "62208", "currentDebt": "None", "investments": "None", "totalAssets": "3727102", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "-3579969", "totalLiabilities": "5933927", "otherCurrentAssets": "2388701", "totalCurrentAssets": "3672041", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1139552", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "55061", "currentAccountsPayable": "205767", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "-2206825", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "5728160", "totalCurrentLiabilities": "5933927", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "143788", "commonStockSharesOutstanding": "7127516", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "143788", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-878239.59", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "-30268.91", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-166646.48", "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": "7809.46", "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": "2026-06-06T23:14:10.434709+00:00", "is_restated": false, "income_statement": { "revenue": 7453486.52, "cost_of_revenue": 4150035.94, "gross_profit": 3303450.58, "ebit": -316514.79, "ebitda": -300856.02, "pretax_income": -316515.79, "tax_provision": 2515.23, "net_income": -319035.48, "net_income_to_common": -319035.48, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 530171.6, "total_current_assets": 3570702.85, "total_assets": 5627549.2, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": 6086156.83, "total_equity": -458607.62, "shares_outstanding": 10425290, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 918180.73, "capital_expenditure": 14.28, "free_cash_flow": 918195.01, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 161677, "ticker_id": 8066, "period_end_date": "2023-03-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:14:10.434709+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-316514.79", "ebitda": "-300856.02", "netIncome": "-319035.48", "grossProfit": "3303450.58", "depreciation": "None", "totalRevenue": "7453486.52", "costOfRevenue": "4150035.94", "interestIncome": "None", "incomeBeforeTax": "-316515.79", "interestExpense": "None", "operatingIncome": "-350716.11", "fiscalDateEnding": "2023-03-31", "incomeTaxExpense": "2515.23", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "3654166.69", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4150035.94", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15658.77", "sellingGeneralAndAdministrative": "1707621.65", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "7.85", "commonStock": "51836", "currentDebt": "None", "investments": "None", "totalAssets": "5627549.20", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-03-31", "intangibleAssets": "None", "reportedCurrency": "HKD", "retainedEarnings": "-1823252", "totalLiabilities": "6086156.83", "otherCurrentAssets": "18292555", "totalCurrentAssets": "3570702.85", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2664594.66", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2056838.50", "currentAccountsPayable": "580863.74", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "-458607.62", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-16665825.74", "totalCurrentLiabilities": "6086156.83", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "0", "cashAndShortTermInvestments": "530171.60", "commonStockSharesOutstanding": "10425290", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "530171.60", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-319035.48", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "918180.73", "capitalExpenditures": "14.28", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-832691.72", "cashflowFromInvestment": "-14.28", "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": "15658.77", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 7453486.52, "cost_of_revenue": 4150035.94, "gross_profit": 3303450.58, "research_and_development": null, "selling_general_admin": 1707621.65, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -316514.79, "depreciation_amortisation": 15658.77, "ebitda": -300856.02, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": -316515.79, "tax_provision": 2515.23, "effective_tax_rate": null, "net_income": -319035.48, "net_income_continuing_ops": null, "net_income_to_common": -319035.48, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 530171.6, "short_term_investments": null, "net_receivables": 2664594.66, "inventory": 7.85, "other_current_assets": null, "total_current_assets": 3570702.85, "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": 2056838.5, "total_assets": 5627549.2, "short_term_debt": null, "accounts_payable": 580863.74, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 6086156.83, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 0, "total_liabilities": 6086156.83, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1823252, "total_equity": -458607.62, "shares_outstanding": 10425290, "operating_cash_flow": 918180.73, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 14.28, "acquisitions": null, "other_investing": null, "investing_cash_flow": -14.28, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -832691.72, "free_cash_flow": 918195.01, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-316514.79", "ebitda": "-300856.02", "netIncome": "-319035.48", "grossProfit": "3303450.58", "depreciation": "None", "totalRevenue": "7453486.52", "costOfRevenue": "4150035.94", "interestIncome": "None", "incomeBeforeTax": "-316515.79", "interestExpense": "None", "operatingIncome": "-350716.11", "fiscalDateEnding": "2023-03-31", "incomeTaxExpense": "2515.23", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "3654166.69", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4150035.94", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15658.77", "sellingGeneralAndAdministrative": "1707621.65", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "7.85", "commonStock": "51836", "currentDebt": "None", "investments": "None", "totalAssets": "5627549.20", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-03-31", "intangibleAssets": "None", "reportedCurrency": "HKD", "retainedEarnings": "-1823252", "totalLiabilities": "6086156.83", "otherCurrentAssets": "18292555", "totalCurrentAssets": "3570702.85", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2664594.66", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2056838.50", "currentAccountsPayable": "580863.74", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "-458607.62", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-16665825.74", "totalCurrentLiabilities": "6086156.83", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "0", "cashAndShortTermInvestments": "530171.60", "commonStockSharesOutstanding": "10425290", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "530171.60", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-319035.48", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "918180.73", "capitalExpenditures": "14.28", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-832691.72", "cashflowFromInvestment": "-14.28", "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": "15658.77", "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": "2026-06-06T23:14:10.434709+00:00", "is_restated": false, "income_statement": { "revenue": 3716122.98, "cost_of_revenue": 2061292.88, "gross_profit": 1654830.1, "ebit": -174857.28, "ebitda": -167050.21, "pretax_income": -157810.68, "tax_provision": 1254.53, "net_income": -159064.21, "net_income_to_common": -159064.21, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 530206, "total_current_assets": 5557185, "total_assets": 5627866, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": 6086505, "total_equity": -458639, "shares_outstanding": 6635352, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 458186.46, "capital_expenditure": 0, "free_cash_flow": 458186.46, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 161679, "ticker_id": 8066, "period_end_date": "2022-12-31", "period_type": "quarterly", "fiscal_year": 2022, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:14:10.434709+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-174857.28", "ebitda": "-167050.21", "netIncome": "-159064.21", "grossProfit": "1654830.10", "depreciation": "None", "totalRevenue": "3716122.98", "costOfRevenue": "2061292.88", "interestIncome": "None", "incomeBeforeTax": "-157810.68", "interestExpense": "None", "operatingIncome": "-174857.27", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "1254.53", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "1812794.49", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2061292.88", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7807.07", "sellingGeneralAndAdministrative": "1707076.56", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "51839", "currentDebt": "None", "investments": "None", "totalAssets": "5627866", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "-1823359", "totalLiabilities": "6086505", "otherCurrentAssets": "2362231", "totalCurrentAssets": "5557185", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2664748", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "70681", "currentAccountsPayable": "279767", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "-458639", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "5806738", "totalCurrentLiabilities": "6086505", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "530206", "commonStockSharesOutstanding": "6635352", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "530206", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-159064.21", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "458186.46", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-415593.79", "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": "7807.07", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3716122.98, "cost_of_revenue": 2061292.88, "gross_profit": 1654830.1, "research_and_development": null, "selling_general_admin": 1707076.56, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -174857.28, "depreciation_amortisation": 7807.07, "ebitda": -167050.21, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": -157810.68, "tax_provision": 1254.53, "effective_tax_rate": null, "net_income": -159064.21, "net_income_continuing_ops": null, "net_income_to_common": -159064.21, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 530206, "short_term_investments": null, "net_receivables": 2664748, "inventory": null, "other_current_assets": null, "total_current_assets": 5557185, "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": 70681, "total_assets": 5627866, "short_term_debt": null, "accounts_payable": 279767, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 6086505, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": 6086505, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1823359, "total_equity": -458639, "shares_outstanding": 6635352, "operating_cash_flow": 458186.46, "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": -415593.79, "free_cash_flow": 458186.46, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-174857.28", "ebitda": "-167050.21", "netIncome": "-159064.21", "grossProfit": "1654830.10", "depreciation": "None", "totalRevenue": "3716122.98", "costOfRevenue": "2061292.88", "interestIncome": "None", "incomeBeforeTax": "-157810.68", "interestExpense": "None", "operatingIncome": "-174857.27", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "1254.53", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "1812794.49", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2061292.88", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7807.07", "sellingGeneralAndAdministrative": "1707076.56", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "51839", "currentDebt": "None", "investments": "None", "totalAssets": "5627866", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "-1823359", "totalLiabilities": "6086505", "otherCurrentAssets": "2362231", "totalCurrentAssets": "5557185", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2664748", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "70681", "currentAccountsPayable": "279767", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "-458639", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "5806738", "totalCurrentLiabilities": "6086505", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "530206", "commonStockSharesOutstanding": "6635352", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "530206", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-159064.21", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "458186.46", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-415593.79", "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": "7807.07", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 5, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-03-31" }, "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" ] } } }