{ "ticker": { "uuid": "ca1c590c-5fee-46cf-8d3c-419cda8181f5", "symbol": "INTJ", "name": "Intelligent Group Limited Ordinary Shares", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Consulting Services", "page_url": "https://sharemaestro.com/factors/ticker/ca1c590c-5fee-46cf-8d3c-419cda8181f5/", "api_url": "https://sharemaestro.com/factors/api/tickers/ca1c590c-5fee-46cf-8d3c-419cda8181f5/" }, "ticker_metadata": { "id": 6649, "uuid": "ca1c590c-5fee-46cf-8d3c-419cda8181f5", "symbol": "INTJ", "name": "Intelligent Group Limited Ordinary Shares", "asset_type": "equity", "market_cap": 14606200, "stock_exchange_id": 2, "industry": "Consulting Services", "sector": "Industrials", "description": "Intelligent Group Limited (INTJ) is a premier technology company specializing in delivering advanced software solutions and data analytics to various industries. Leveraging state-of-the-art artificial intelligence and machine learning technologies, INTJ enhances operational efficiency and facilitates strategic decision-making for organizations. With a steadfast commitment to innovation and strategic partnerships, the company is strategically positioned to capitalize on the surging demand for digital transformation, making it an appealing investment opportunity for institutional investors focused on sustainable growth and long-term value creation.", "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": "ca1c590c-5fee-46cf-8d3c-419cda8181f5", "symbol": "INTJ", "name": "Intelligent Group Limited Ordinary Shares", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Consulting Services", "page_url": "https://sharemaestro.com/factors/ticker/ca1c590c-5fee-46cf-8d3c-419cda8181f5/", "api_url": "https://sharemaestro.com/factors/api/tickers/ca1c590c-5fee-46cf-8d3c-419cda8181f5/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.52, "value": 0.49, "quality": 0.49, "momentum": 0.49, "coverage": 0.818, "confidence": 0.807, "delta": null }, "headline_factors": { "price": 5.52, "market_cap": 5642240.4, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": null, "shareholder_yield": 0, "roe": -0.1795, "piotroski_f_score": 3, "momentum_12_1": -0.2665, "volatility_252d": 1.0466 }, "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": "2025-11-30", "financials_age_days": 189, "has_full_data": false, "completeness_score": 0.7143, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:48:26.516127+00:00", "batch_id": "" }, "size": { "price_close": 5.52, "market_cap": 5642240.4, "market_cap_usd": 5642240.4, "enterprise_value": 5642240.4, "shares_outstanding": 1022145, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 0.4344, "ptbv_ratio": 0.4344, "ps_ratio": 2.3799, "pcf_ratio": null, "pfcf_ratio": 8.5341, "ev_ebitda": null, "ev_ebit": -2.1996, "ev_sales": 2.3799, "ev_fcf": 8.5341, "earnings_yield": null, "fcf_yield": 0.1172, "price_to_sales": 2.3799, "price_to_book": 0.4344, "price_to_cashflow": null, "ebitda_to_ev": null, "sales_yield": 0.4202 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.6372, "operating_margin": -1.082, "net_margin": -0.9835, "ebitda_margin": -1.0534, "fcf_margin": 0.2789, "roe": -0.1795, "roa": -0.1709, "roic": -0.4321, "roc_greenblatt": null, "asset_turnover": 0.1737, "cash_conversion": -0.2836, "accruals_ratio": -0.1578, "sbc_to_revenue": 7.8906, "piotroski_f_score": 3, "altman_z_score": 5.6861, "earnings_stability_5y": 2.3169, "revenue_stability_5y": 0.2384, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.1107, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 0.0505, "net_debt_to_ebitda": 3.4185, "debt_to_assets": 0.0094, "interest_coverage": -281.9409, "current_ratio": 27.2777, "quick_ratio": 27.2777, "net_debt": -8537223, "local_beta": 0.0033, "volatility_252d": 1.0466, "volatility_60d": 1.9633, "max_drawdown_12m": -0.816, "risk_adjusted_momentum": -0.2546 }, "growth": { "revenue_growth_1y": null, "revenue_growth_3y_cagr": 0.0901, "revenue_growth_5y_cagr": 0.1026, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": -0.9498, "revenue_growth": null, "earnings_growth": null }, "momentum": { "price_return_1m": -0.4367, "price_return_3m": -0.2225, "price_return_6m": -0.5548, "price_return_9m": -0.5309, "price_return_12m": -0.5868, "price_return_12m_ex1m": -0.2665, "momentum_6m": -0.5548, "momentum_12m": -0.5868, "momentum_12_1": -0.2665, "distance_from_52w_high": -0.816, "distance_from_52w_low": 0, "relative_strength": -0.7448 }, "raw_ttm": { "revenue_ttm": 2370766, "gross_profit_ttm": 1510705, "ebit_ttm": -2565098, "ebitda_ttm": -2497358, "net_income_ttm": -2331567, "eps_diluted_ttm": -2.2811, "operating_cash_flow_ttm": -177805, "capital_expenditure_ttm": 838946, "fcf_ttm": 661141, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 9098, "cash_and_equivalents": 8665770, "total_current_assets": 12042396, "total_current_liabilities": 441474, "net_ppe": null, "total_assets": 13646156, "total_debt": 128547, "total_equity": 12989859, "net_working_capital": 3063699, "book_value_per_share": 12.7084, "retained_earnings": -445555, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 12.7084 }, "ranks": { "universe_ticker_count": null, "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null }, "composites": { "value_composite": 51, "quality_composite": 51, "momentum_composite": 51, "growth_composite": 51, "yield_composite": 51, "svqf_composite": 53, "vc1_composite": 51, "vc2_composite": 51, "vc3_composite": 51, "trending_value_composite": null, "overall_composite": 48, "quality_value_composite": 0.49, "os_score": 0.52, "value_percentile": 0.49, "quality_percentile": 0.49, "momentum_percentile": 0.49, "factor_coverage": 0.818, "signal_confidence": 0.807, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 66, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 1568, "ticker_id": 6649, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-11-30", "financials_age_days": 189, "has_full_data": false, "completeness_score": 0.7143, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:48:26.516127+00:00", "batch_id": "", "os_score_delta": null, "price_close": 5.52, "market_cap": 5642240.4, "market_cap_usd": 5642240.4, "enterprise_value": 5642240.4, "shares_outstanding": 1022145, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.43435732, "ptbv_ratio": 0.43435732, "ps_ratio": 2.37992294, "pcf_ratio": null, "pfcf_ratio": 8.53409545, "ev_ebitda": null, "ev_ebit": -2.19961982, "ev_sales": 2.37992294, "ev_fcf": 8.53409545, "earnings_yield": null, "fcf_yield": 0.11717703, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.63722232, "operating_margin": -1.08197013, "net_margin": -0.98346568, "ebitda_margin": -1.05339709, "fcf_margin": 0.27887231, "roe": -0.17949132, "roa": -0.17085889, "roic": -0.43206395, "roc_greenblatt": null, "asset_turnover": 0.17373142, "cash_conversion": -0.2835608, "accruals_ratio": -0.15782921, "sbc_to_revenue": 7.89058642, "debt_to_equity": 0.05052372, "net_debt_to_ebitda": 3.41850187, "debt_to_assets": 0.00942002, "interest_coverage": -281.94086612, "current_ratio": 27.27770152, "quick_ratio": 27.27770152, "net_debt": -8537223, "revenue_growth_1y": null, "revenue_growth_3y_cagr": 0.09012771, "revenue_growth_5y_cagr": 0.1025545, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": -0.94980899, "piotroski_f_score": 3, "altman_z_score": 5.68611911, "earnings_stability_5y": 2.316937, "revenue_stability_5y": 0.23844, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.43673469, "price_return_3m": -0.22253521, "price_return_6m": -0.55483871, "price_return_9m": -0.53085161, "price_return_12m": -0.58682635, "price_return_12m_ex1m": -0.26646707, "distance_from_52w_high": -0.816, "distance_from_52w_low": 0, "relative_strength": -0.7447674, "local_beta": 0.0033, "volatility_252d": 1.046567, "volatility_60d": 1.96329, "max_drawdown_12m": -0.816, "revenue_ttm": 2370766, "gross_profit_ttm": 1510705, "ebit_ttm": -2565098, "ebitda_ttm": -2497358, "net_income_ttm": -2331567, "eps_diluted_ttm": -2.28105308, "operating_cash_flow_ttm": -177805, "capital_expenditure_ttm": 838946, "fcf_ttm": 661141, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 9098, "cash_and_equivalents": 8665770, "total_current_assets": 12042396, "total_current_liabilities": 441474, "net_ppe": null, "total_assets": 13646156, "total_debt": 128547, "total_equity": 12989859, "net_working_capital": 3063699, "book_value_per_share": 12.7084308, "retained_earnings": -445555, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 12.7084308, "universe_ticker_count": null, "sector": "Industrials", "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null, "value_composite": 51, "quality_composite": 51, "momentum_composite": 51, "growth_composite": 51, "yield_composite": 51, "svqf_composite": 53, "vc1_composite": 51, "vc2_composite": 51, "vc3_composite": 51, "trending_value_composite": null, "overall_composite": 48, "factor_coverage": 0.818, "signal_confidence": 0.807, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 66, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 5.52, "os": 0.52, "value": 0.49, "quality": 0.49, "momentum": 0.49, "confidence": 0.807, "coverage": 0.818, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": -0.1795, "momentum_12_1": -0.2665, "complete_fields": { "id": 1568, "ticker_id": 6649, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-11-30", "financials_age_days": 189, "has_full_data": false, "completeness_score": 0.7143, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:48:26.516127+00:00", "batch_id": "", "os_score_delta": null, "price_close": 5.52, "market_cap": 5642240.4, "market_cap_usd": 5642240.4, "enterprise_value": 5642240.4, "shares_outstanding": 1022145, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.43435732, "ptbv_ratio": 0.43435732, "ps_ratio": 2.37992294, "pcf_ratio": null, "pfcf_ratio": 8.53409545, "ev_ebitda": null, "ev_ebit": -2.19961982, "ev_sales": 2.37992294, "ev_fcf": 8.53409545, "earnings_yield": null, "fcf_yield": 0.11717703, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.63722232, "operating_margin": -1.08197013, "net_margin": -0.98346568, "ebitda_margin": -1.05339709, "fcf_margin": 0.27887231, "roe": -0.17949132, "roa": -0.17085889, "roic": -0.43206395, "roc_greenblatt": null, "asset_turnover": 0.17373142, "cash_conversion": -0.2835608, "accruals_ratio": -0.15782921, "sbc_to_revenue": 7.89058642, "debt_to_equity": 0.05052372, "net_debt_to_ebitda": 3.41850187, "debt_to_assets": 0.00942002, "interest_coverage": -281.94086612, "current_ratio": 27.27770152, "quick_ratio": 27.27770152, "net_debt": -8537223, "revenue_growth_1y": null, "revenue_growth_3y_cagr": 0.09012771, "revenue_growth_5y_cagr": 0.1025545, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": -0.94980899, "piotroski_f_score": 3, "altman_z_score": 5.68611911, "earnings_stability_5y": 2.316937, "revenue_stability_5y": 0.23844, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.43673469, "price_return_3m": -0.22253521, "price_return_6m": -0.55483871, "price_return_9m": -0.53085161, "price_return_12m": -0.58682635, "price_return_12m_ex1m": -0.26646707, "distance_from_52w_high": -0.816, "distance_from_52w_low": 0, "relative_strength": -0.7447674, "local_beta": 0.0033, "volatility_252d": 1.046567, "volatility_60d": 1.96329, "max_drawdown_12m": -0.816, "revenue_ttm": 2370766, "gross_profit_ttm": 1510705, "ebit_ttm": -2565098, "ebitda_ttm": -2497358, "net_income_ttm": -2331567, "eps_diluted_ttm": -2.28105308, "operating_cash_flow_ttm": -177805, "capital_expenditure_ttm": 838946, "fcf_ttm": 661141, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 9098, "cash_and_equivalents": 8665770, "total_current_assets": 12042396, "total_current_liabilities": 441474, "net_ppe": null, "total_assets": 13646156, "total_debt": 128547, "total_equity": 12989859, "net_working_capital": 3063699, "book_value_per_share": 12.7084308, "retained_earnings": -445555, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 12.7084308, "universe_ticker_count": null, "sector": "Industrials", "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null, "value_composite": 51, "quality_composite": 51, "momentum_composite": 51, "growth_composite": 51, "yield_composite": 51, "svqf_composite": 53, "vc1_composite": 51, "vc2_composite": 51, "vc3_composite": 51, "trending_value_composite": null, "overall_composite": 48, "factor_coverage": 0.818, "signal_confidence": 0.807, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 66, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-11-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:30:16.220643+00:00", "is_restated": false, "income_statement": { "revenue": 2370766, "cost_of_revenue": 860060, "gross_profit": 1510705, "ebit": -2565098, "ebitda": -2497358, "pretax_income": -2396937, "tax_provision": -65370, "net_income": -2331567, "net_income_to_common": -2331567, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 67470212, "total_current_assets": 93760048, "total_assets": 106246650, "short_term_debt": 1000845, "long_term_debt": 1505343, "total_debt": 2506188, "total_liabilities": 5109809, "total_equity": 101136833, "shares_outstanding": 1023438, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -177805, "capital_expenditure": 838946, "free_cash_flow": 661141, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 98213, "ticker_id": 6649, "period_end_date": "2025-11-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:30:16.220643+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-2565098", "ebitda": "-2497358", "netIncome": "-2331567", "grossProfit": "1510705", "depreciation": "None", "totalRevenue": "2370766", "costOfRevenue": "860060", "interestIncome": "1717560", "incomeBeforeTax": "-2396937", "interestExpense": "9098", "operatingIncome": "-2565098", "fiscalDateEnding": "2025-11-30", "incomeTaxExpense": "-65370", "reportedCurrency": "HKD", "netInterestIncome": "1646631", "nonInterestIncome": "None", "operatingExpenses": "4075804", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "860060", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "67740", "sellingGeneralAndAdministrative": "30580159", "netIncomeFromContinuingOperations": "-18175575" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2431", "currentDebt": "None", "investments": "None", "totalAssets": "106246650", "longTermDebt": "1505343", "shortTermDebt": "1000845", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-11-30", "intangibleAssets": "None", "reportedCurrency": "HKD", "retainedEarnings": "-3469015", "totalLiabilities": "5109809", "otherCurrentAssets": "1573819", "totalCurrentAssets": "93760048", "currentLongTermDebt": "501522", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "24716016", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12486602", "currentAccountsPayable": "59201", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2673412", "totalShareholderEquity": "101136833", "capitalLeaseObligations": "666475", "otherCurrentLiabilities": "2377195", "totalCurrentLiabilities": "3437241", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1672567", "cashAndShortTermInvestments": "67470212", "commonStockSharesOutstanding": "1023438", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "67470212", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-18153184", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-11-30", "reportedCurrency": "HKD", "changeInInventory": "None", "operatingCashflow": "-177805", "capitalExpenditures": "838946", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "24622632", "cashflowFromInvestment": "-20522786", "stockBasedCompensation": "18706734", "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": "527412", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2370766, "cost_of_revenue": 860060, "gross_profit": 1510705, "research_and_development": null, "selling_general_admin": 30580159, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2565098, "depreciation_amortisation": 67740, "ebitda": -2497358, "interest_expense": 9098, "interest_income": null, "other_non_operating": null, "pretax_income": -2396937, "tax_provision": -65370, "effective_tax_rate": null, "net_income": -2331567, "net_income_continuing_ops": -18175575, "net_income_to_common": -2331567, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 67470212, "short_term_investments": null, "net_receivables": 24716016, "inventory": null, "other_current_assets": null, "total_current_assets": 93760048, "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": 12486602, "total_assets": 106246650, "short_term_debt": 1000845, "accounts_payable": 59201, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3437241, "long_term_debt": 1505343, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1672567, "total_liabilities": 5109809, "total_debt": 2506188, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3469015, "total_equity": 101136833, "shares_outstanding": 1023438, "operating_cash_flow": -177805, "stock_based_compensation": 18706734, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 838946, "acquisitions": null, "other_investing": null, "investing_cash_flow": -20522786, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 24622632, "free_cash_flow": 661141, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-2565098", "ebitda": "-2497358", "netIncome": "-2331567", "grossProfit": "1510705", "depreciation": "None", "totalRevenue": "2370766", "costOfRevenue": "860060", "interestIncome": "1717560", "incomeBeforeTax": "-2396937", "interestExpense": "9098", "operatingIncome": "-2565098", "fiscalDateEnding": "2025-11-30", "incomeTaxExpense": "-65370", "reportedCurrency": "HKD", "netInterestIncome": "1646631", "nonInterestIncome": "None", "operatingExpenses": "4075804", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "860060", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "67740", "sellingGeneralAndAdministrative": "30580159", "netIncomeFromContinuingOperations": "-18175575" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "2431", "currentDebt": "None", "investments": "None", "totalAssets": "106246650", "longTermDebt": "1505343", "shortTermDebt": "1000845", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-11-30", "intangibleAssets": "None", "reportedCurrency": "HKD", "retainedEarnings": "-3469015", "totalLiabilities": "5109809", "otherCurrentAssets": "1573819", "totalCurrentAssets": "93760048", "currentLongTermDebt": "501522", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "24716016", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12486602", "currentAccountsPayable": "59201", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2673412", "totalShareholderEquity": "101136833", "capitalLeaseObligations": "666475", "otherCurrentLiabilities": "2377195", "totalCurrentLiabilities": "3437241", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1672567", "cashAndShortTermInvestments": "67470212", "commonStockSharesOutstanding": "1023438", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "67470212", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-18153184", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-11-30", "reportedCurrency": "HKD", "changeInInventory": "None", "operatingCashflow": "-177805", "capitalExpenditures": "838946", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "24622632", "cashflowFromInvestment": "-20522786", "stockBasedCompensation": "18706734", "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": "527412", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-11-30", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:30:16.220643+00:00", "is_restated": false, "income_statement": { "revenue": 2607018, "cost_of_revenue": 7970194, "gross_profit": 12316396, "ebit": -1000051, "ebitda": -164907, "pretax_income": -141145, "tax_provision": 86879, "net_income": -425709, "net_income_to_common": -425709, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 63535847, "total_current_assets": 69688174, "total_assets": 71729306, "short_term_debt": 774411, "long_term_debt": 2012828, "total_debt": 2787239, "total_liabilities": 7124051, "total_equity": 64605255, "shares_outstanding": 32813, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -1247966, "capital_expenditure": 4.57, "free_cash_flow": -1247961.43, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 98218, "ticker_id": 6649, "period_end_date": "2024-11-30", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:30:16.220643+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1000051", "ebitda": "-164907", "netIncome": "-425709", "grossProfit": "12316396", "depreciation": "None", "totalRevenue": "2607018", "costOfRevenue": "7970194", "interestIncome": "1936131", "incomeBeforeTax": "-141145", "interestExpense": "101711", "operatingIncome": "-323632", "fiscalDateEnding": "2024-11-30", "incomeTaxExpense": "86879", "reportedCurrency": "HKD", "netInterestIncome": "1834420", "nonInterestIncome": "None", "operatingExpenses": "14842629", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "7970194", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "835144", "sellingGeneralAndAdministrative": "8995881", "netIncomeFromContinuingOperations": "-425709" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1021", "currentDebt": "None", "investments": "None", "totalAssets": "71729306", "longTermDebt": "2012828", "shortTermDebt": "774411", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-11-30", "intangibleAssets": "None", "reportedCurrency": "HKD", "retainedEarnings": "14706655", "totalLiabilities": "7124051", "otherCurrentAssets": "5598969", "totalCurrentAssets": "69688174", "currentLongTermDebt": "480619", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "553358", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2041132", "currentAccountsPayable": "59200", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2787239", "totalShareholderEquity": "64605255", "capitalLeaseObligations": "293792", "otherCurrentLiabilities": "1217029", "totalCurrentLiabilities": "5111223", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2012828", "cashAndShortTermInvestments": "63535847", "commonStockSharesOutstanding": "32813", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "63535847", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-425709", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-11-30", "reportedCurrency": "HKD", "changeInInventory": "None", "operatingCashflow": "-1247966", "capitalExpenditures": "4.57", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "48580126", "cashflowFromInvestment": "-9093124", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "835144", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2607018, "cost_of_revenue": 7970194, "gross_profit": 12316396, "research_and_development": null, "selling_general_admin": 8995881, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1000051, "depreciation_amortisation": 835144, "ebitda": -164907, "interest_expense": 101711, "interest_income": null, "other_non_operating": null, "pretax_income": -141145, "tax_provision": 86879, "effective_tax_rate": null, "net_income": -425709, "net_income_continuing_ops": -425709, "net_income_to_common": -425709, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 63535847, "short_term_investments": null, "net_receivables": 553358, "inventory": null, "other_current_assets": null, "total_current_assets": 69688174, "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": 2041132, "total_assets": 71729306, "short_term_debt": 774411, "accounts_payable": 59200, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 5111223, "long_term_debt": 2012828, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2012828, "total_liabilities": 7124051, "total_debt": 2787239, "preferred_stock": null, "minority_interest": null, "retained_earnings": 14706655, "total_equity": 64605255, "shares_outstanding": 32813, "operating_cash_flow": -1247966, "stock_based_compensation": 0, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4.57, "acquisitions": null, "other_investing": null, "investing_cash_flow": -9093124, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 48580126, "free_cash_flow": -1247961.43, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1000051", "ebitda": "-164907", "netIncome": "-425709", "grossProfit": "12316396", "depreciation": "None", "totalRevenue": "2607018", "costOfRevenue": "7970194", "interestIncome": "1936131", "incomeBeforeTax": "-141145", "interestExpense": "101711", "operatingIncome": "-323632", "fiscalDateEnding": "2024-11-30", "incomeTaxExpense": "86879", "reportedCurrency": "HKD", "netInterestIncome": "1834420", "nonInterestIncome": "None", "operatingExpenses": "14842629", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "7970194", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "835144", "sellingGeneralAndAdministrative": "8995881", "netIncomeFromContinuingOperations": "-425709" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1021", "currentDebt": "None", "investments": "None", "totalAssets": "71729306", "longTermDebt": "2012828", "shortTermDebt": "774411", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-11-30", "intangibleAssets": "None", "reportedCurrency": "HKD", "retainedEarnings": "14706655", "totalLiabilities": "7124051", "otherCurrentAssets": "5598969", "totalCurrentAssets": "69688174", "currentLongTermDebt": "480619", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "553358", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2041132", "currentAccountsPayable": "59200", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2787239", "totalShareholderEquity": "64605255", "capitalLeaseObligations": "293792", "otherCurrentLiabilities": "1217029", "totalCurrentLiabilities": "5111223", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2012828", "cashAndShortTermInvestments": "63535847", "commonStockSharesOutstanding": "32813", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "63535847", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-425709", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-11-30", "reportedCurrency": "HKD", "changeInInventory": "None", "operatingCashflow": "-1247966", "capitalExpenditures": "4.57", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "48580126", "cashflowFromInvestment": "-9093124", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "835144", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-11-30", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:30:16.220643+00:00", "is_restated": false, "income_statement": { "revenue": 2624198, "cost_of_revenue": 597559, "gross_profit": 2026639, "ebit": 529229, "ebitda": 551190, "pretax_income": 587669, "tax_provision": 67795, "net_income": 519874, "net_income_to_common": 519874, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3238675, "total_current_assets": 3942893, "total_assets": 4376254, "short_term_debt": 1134365, "long_term_debt": 2493662, "total_debt": 3628027, "total_liabilities": 2181288, "total_equity": 2194965, "shares_outstanding": 32813, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 348669, "capital_expenditure": 4009, "free_cash_flow": 352678, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 98223, "ticker_id": 6649, "period_end_date": "2023-11-30", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:30:16.220643+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "529229", "ebitda": "551190", "netIncome": "519874", "grossProfit": "2026639", "depreciation": "None", "totalRevenue": "2624198", "costOfRevenue": "597559", "interestIncome": "474720", "incomeBeforeTax": "587669", "interestExpense": "13831", "operatingIncome": "528150", "fiscalDateEnding": "2023-11-30", "incomeTaxExpense": "67795", "reportedCurrency": "USD", "netInterestIncome": "366461", "nonInterestIncome": "None", "operatingExpenses": "1498491", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "597559", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "21961", "sellingGeneralAndAdministrative": "1104033", "netIncomeFromContinuingOperations": "4068979" }, "balance": { "goodwill": "None", "inventory": "0", "commonStock": "874", "currentDebt": "None", "investments": "None", "totalAssets": "4376254", "longTermDebt": "2493662", "shortTermDebt": "1134365", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-11-30", "intangibleAssets": "None", "reportedCurrency": "HKD", "retainedEarnings": "15132364", "totalLiabilities": "2181288", "otherCurrentAssets": "10194", "totalCurrentAssets": "3942893", "currentLongTermDebt": "460502", "longTermInvestments": "None", "shortTermInvestments": "-22058136", "currentNetReceivables": "694024", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3382511", "currentAccountsPayable": "476061", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1491235", "totalShareholderEquity": "2194965", "capitalLeaseObligations": "1157300", "otherCurrentLiabilities": "19279", "totalCurrentLiabilities": "1824265", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "356870", "cashAndShortTermInvestments": "3238675", "commonStockSharesOutstanding": "32813", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "3238675", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "519874", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-11-30", "reportedCurrency": "HKD", "changeInInventory": "None", "operatingCashflow": "348669", "capitalExpenditures": "4009", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "904931", "cashflowFromInvestment": "838.14", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "114840", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2624198, "cost_of_revenue": 597559, "gross_profit": 2026639, "research_and_development": null, "selling_general_admin": 1104033, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 529229, "depreciation_amortisation": 21961, "ebitda": 551190, "interest_expense": 13831, "interest_income": null, "other_non_operating": null, "pretax_income": 587669, "tax_provision": 67795, "effective_tax_rate": null, "net_income": 519874, "net_income_continuing_ops": 4068979, "net_income_to_common": 519874, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3238675, "short_term_investments": -22058136, "net_receivables": 694024, "inventory": 0, "other_current_assets": null, "total_current_assets": 3942893, "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": 3382511, "total_assets": 4376254, "short_term_debt": 1134365, "accounts_payable": 476061, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1824265, "long_term_debt": 2493662, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 356870, "total_liabilities": 2181288, "total_debt": 3628027, "preferred_stock": null, "minority_interest": null, "retained_earnings": 15132364, "total_equity": 2194965, "shares_outstanding": 32813, "operating_cash_flow": 348669, "stock_based_compensation": 0, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4009, "acquisitions": null, "other_investing": null, "investing_cash_flow": 838.14, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 904931, "free_cash_flow": 352678, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "529229", "ebitda": "551190", "netIncome": "519874", "grossProfit": "2026639", "depreciation": "None", "totalRevenue": "2624198", "costOfRevenue": "597559", "interestIncome": "474720", "incomeBeforeTax": "587669", "interestExpense": "13831", "operatingIncome": "528150", "fiscalDateEnding": "2023-11-30", "incomeTaxExpense": "67795", "reportedCurrency": "USD", "netInterestIncome": "366461", "nonInterestIncome": "None", "operatingExpenses": "1498491", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "597559", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "21961", "sellingGeneralAndAdministrative": "1104033", "netIncomeFromContinuingOperations": "4068979" }, "balance": { "goodwill": "None", "inventory": "0", "commonStock": "874", "currentDebt": "None", "investments": "None", "totalAssets": "4376254", "longTermDebt": "2493662", "shortTermDebt": "1134365", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-11-30", "intangibleAssets": "None", "reportedCurrency": "HKD", "retainedEarnings": "15132364", "totalLiabilities": "2181288", "otherCurrentAssets": "10194", "totalCurrentAssets": "3942893", "currentLongTermDebt": "460502", "longTermInvestments": "None", "shortTermInvestments": "-22058136", "currentNetReceivables": "694024", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3382511", "currentAccountsPayable": "476061", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1491235", "totalShareholderEquity": "2194965", "capitalLeaseObligations": "1157300", "otherCurrentLiabilities": "19279", "totalCurrentLiabilities": "1824265", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "356870", "cashAndShortTermInvestments": "3238675", "commonStockSharesOutstanding": "32813", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "3238675", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "519874", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-11-30", "reportedCurrency": "HKD", "changeInInventory": "None", "operatingCashflow": "348669", "capitalExpenditures": "4009", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "904931", "cashflowFromInvestment": "838.14", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "114840", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-11-30", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:30:16.220643+00:00", "is_restated": false, "income_statement": { "revenue": 1830023, "cost_of_revenue": 370822, "gross_profit": 1459201, "ebit": 487579, "ebitda": 540294, "pretax_income": 510844, "tax_provision": 65432, "net_income": 444240, "net_income_to_common": 444240, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1983025, "total_current_assets": 2357307, "total_assets": 2694724, "short_term_debt": 90970, "long_term_debt": 2953174, "total_debt": 3044144, "total_liabilities": 1019704, "total_equity": 1675019, "shares_outstanding": 32813, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 624995, "capital_expenditure": 1548, "free_cash_flow": 626543, "dividends_paid": 2300186, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 98228, "ticker_id": 6649, "period_end_date": "2022-11-30", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:30:16.220643+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "487579", "ebitda": "540294", "netIncome": "444240", "grossProfit": "1459201", "depreciation": "None", "totalRevenue": "1830023", "costOfRevenue": "370822", "interestIncome": "2446", "incomeBeforeTax": "510844", "interestExpense": "97167", "operatingIncome": "486300", "fiscalDateEnding": "2022-11-30", "incomeTaxExpense": "65432", "reportedCurrency": "USD", "netInterestIncome": "-94721", "nonInterestIncome": "None", "operatingExpenses": "972904", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "370822", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "52715", "sellingGeneralAndAdministrative": "6121618", "netIncomeFromContinuingOperations": "3479011" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "111.97", "currentDebt": "None", "investments": "None", "totalAssets": "2694724", "longTermDebt": "2953174", "shortTermDebt": "90970", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-11-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1417383", "totalLiabilities": "1019704", "otherCurrentAssets": "-2311594", "totalCurrentAssets": "2357307", "currentLongTermDebt": "454584", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2685876", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "337416", "currentAccountsPayable": "363603", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "469377", "totalShareholderEquity": "1675019", "capitalLeaseObligations": "255968", "otherCurrentLiabilities": "37298", "totalCurrentLiabilities": "641359", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "378345", "cashAndShortTermInvestments": "1983025", "commonStockSharesOutstanding": "32813", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1983025", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "444240", "profitLoss": "None", "dividendPayout": "2300186", "fiscalDateEnding": "2022-11-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "624995", "capitalExpenditures": "1548", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-303322", "cashflowFromInvestment": "-6393", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2300186", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "113885", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1830023, "cost_of_revenue": 370822, "gross_profit": 1459201, "research_and_development": null, "selling_general_admin": 6121618, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 487579, "depreciation_amortisation": 52715, "ebitda": 540294, "interest_expense": 97167, "interest_income": null, "other_non_operating": null, "pretax_income": 510844, "tax_provision": 65432, "effective_tax_rate": null, "net_income": 444240, "net_income_continuing_ops": 3479011, "net_income_to_common": 444240, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1983025, "short_term_investments": null, "net_receivables": 2685876, "inventory": null, "other_current_assets": null, "total_current_assets": 2357307, "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": 337416, "total_assets": 2694724, "short_term_debt": 90970, "accounts_payable": 363603, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 641359, "long_term_debt": 2953174, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 378345, "total_liabilities": 1019704, "total_debt": 3044144, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1417383, "total_equity": 1675019, "shares_outstanding": 32813, "operating_cash_flow": 624995, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1548, "acquisitions": null, "other_investing": null, "investing_cash_flow": -6393, "dividends_paid": 2300186, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -303322, "free_cash_flow": 626543, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "487579", "ebitda": "540294", "netIncome": "444240", "grossProfit": "1459201", "depreciation": "None", "totalRevenue": "1830023", "costOfRevenue": "370822", "interestIncome": "2446", "incomeBeforeTax": "510844", "interestExpense": "97167", "operatingIncome": "486300", "fiscalDateEnding": "2022-11-30", "incomeTaxExpense": "65432", "reportedCurrency": "USD", "netInterestIncome": "-94721", "nonInterestIncome": "None", "operatingExpenses": "972904", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "370822", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "52715", "sellingGeneralAndAdministrative": "6121618", "netIncomeFromContinuingOperations": "3479011" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "111.97", "currentDebt": "None", "investments": "None", "totalAssets": "2694724", "longTermDebt": "2953174", "shortTermDebt": "90970", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-11-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1417383", "totalLiabilities": "1019704", "otherCurrentAssets": "-2311594", "totalCurrentAssets": "2357307", "currentLongTermDebt": "454584", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2685876", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "337416", "currentAccountsPayable": "363603", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "469377", "totalShareholderEquity": "1675019", "capitalLeaseObligations": "255968", "otherCurrentLiabilities": "37298", "totalCurrentLiabilities": "641359", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "378345", "cashAndShortTermInvestments": "1983025", "commonStockSharesOutstanding": "32813", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1983025", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "444240", "profitLoss": "None", "dividendPayout": "2300186", "fiscalDateEnding": "2022-11-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "624995", "capitalExpenditures": "1548", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-303322", "cashflowFromInvestment": "-6393", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2300186", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "113885", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-11-30", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:30:16.220643+00:00", "is_restated": false, "income_statement": { "revenue": 2901887, "cost_of_revenue": 284144, "gross_profit": 2617743, "ebit": 1729217, "ebitda": 1782005, "pretax_income": 1744513, "tax_provision": 246718, "net_income": 1503347, "net_income_to_common": 1503347, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1668764, "total_current_assets": 3921053, "total_assets": 4093077, "short_term_debt": 73994, "long_term_debt": 3407658, "total_debt": 3481652, "total_liabilities": 938149, "total_equity": 3154951, "shares_outstanding": 32813, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1311939, "capital_expenditure": 0, "free_cash_flow": 1311939, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 98233, "ticker_id": 6649, "period_end_date": "2021-11-30", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:30:16.220643+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1729217", "ebitda": "1782005", "netIncome": "1503347", "grossProfit": "2617743", "depreciation": "None", "totalRevenue": "2901887", "costOfRevenue": "284144", "interestIncome": "51", "incomeBeforeTax": "1744513", "interestExpense": "8158", "operatingIncome": "1735630", "fiscalDateEnding": "2021-11-30", "incomeTaxExpense": "246718", "reportedCurrency": "USD", "netInterestIncome": "-8107", "nonInterestIncome": "None", "operatingExpenses": "882116", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "284144", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "52788", "sellingGeneralAndAdministrative": "4679308", "netIncomeFromContinuingOperations": "11679107" }, "balance": { "goodwill": "None", "inventory": "1", "commonStock": "112.11", "currentDebt": "None", "investments": "None", "totalAssets": "4093077", "longTermDebt": "3407658", "shortTermDebt": "73994", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-11-30", "intangibleAssets": "None", "reportedCurrency": "HKD", "retainedEarnings": "2896973", "totalLiabilities": "938149", "otherCurrentAssets": "22524", "totalCurrentAssets": "3921053", "currentLongTermDebt": "75342", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2229764", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "172024", "currentAccountsPayable": "338744", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "543956", "totalShareholderEquity": "3154951", "capitalLeaseObligations": "757607", "otherCurrentLiabilities": "18477", "totalCurrentLiabilities": "468203", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "469945", "cashAndShortTermInvestments": "1668764", "commonStockSharesOutstanding": "32813", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1668764", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1503347", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2021-11-30", "reportedCurrency": "HKD", "changeInInventory": "None", "operatingCashflow": "1311939", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "448335", "cashflowFromInvestment": "-655072", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "113762", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2901887, "cost_of_revenue": 284144, "gross_profit": 2617743, "research_and_development": null, "selling_general_admin": 4679308, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1729217, "depreciation_amortisation": 52788, "ebitda": 1782005, "interest_expense": 8158, "interest_income": null, "other_non_operating": null, "pretax_income": 1744513, "tax_provision": 246718, "effective_tax_rate": null, "net_income": 1503347, "net_income_continuing_ops": 11679107, "net_income_to_common": 1503347, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1668764, "short_term_investments": null, "net_receivables": 2229764, "inventory": 1, "other_current_assets": null, "total_current_assets": 3921053, "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": 172024, "total_assets": 4093077, "short_term_debt": 73994, "accounts_payable": 338744, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 468203, "long_term_debt": 3407658, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 469945, "total_liabilities": 938149, "total_debt": 3481652, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2896973, "total_equity": 3154951, "shares_outstanding": 32813, "operating_cash_flow": 1311939, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": -655072, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 448335, "free_cash_flow": 1311939, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1729217", "ebitda": "1782005", "netIncome": "1503347", "grossProfit": "2617743", "depreciation": "None", "totalRevenue": "2901887", "costOfRevenue": "284144", "interestIncome": "51", "incomeBeforeTax": "1744513", "interestExpense": "8158", "operatingIncome": "1735630", "fiscalDateEnding": "2021-11-30", "incomeTaxExpense": "246718", "reportedCurrency": "USD", "netInterestIncome": "-8107", "nonInterestIncome": "None", "operatingExpenses": "882116", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "284144", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "52788", "sellingGeneralAndAdministrative": "4679308", "netIncomeFromContinuingOperations": "11679107" }, "balance": { "goodwill": "None", "inventory": "1", "commonStock": "112.11", "currentDebt": "None", "investments": "None", "totalAssets": "4093077", "longTermDebt": "3407658", "shortTermDebt": "73994", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-11-30", "intangibleAssets": "None", "reportedCurrency": "HKD", "retainedEarnings": "2896973", "totalLiabilities": "938149", "otherCurrentAssets": "22524", "totalCurrentAssets": "3921053", "currentLongTermDebt": "75342", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2229764", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "172024", "currentAccountsPayable": "338744", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "543956", "totalShareholderEquity": "3154951", "capitalLeaseObligations": "757607", "otherCurrentLiabilities": "18477", "totalCurrentLiabilities": "468203", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "469945", "cashAndShortTermInvestments": "1668764", "commonStockSharesOutstanding": "32813", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1668764", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1503347", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2021-11-30", "reportedCurrency": "HKD", "changeInInventory": "None", "operatingCashflow": "1311939", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "448335", "cashflowFromInvestment": "-655072", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "113762", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-11-30", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:30:16.220643+00:00", "is_restated": false, "income_statement": { "revenue": 1455085, "cost_of_revenue": 1281115, "gross_profit": 1455085, "ebit": 7159970, "ebitda": 7869351, "pretax_income": 923738, "tax_provision": 1028258, "net_income": 6131712, "net_income_to_common": 6131712, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4423412, "total_current_assets": 13594439, "total_assets": 14856669, "short_term_debt": 234758, "long_term_debt": null, "total_debt": 234758, "total_liabilities": 1940425, "total_equity": 12916244, "shares_outstanding": 32813, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 5960100, "capital_expenditure": 1181264, "free_cash_flow": 7141364, "dividends_paid": 3000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 98237, "ticker_id": 6649, "period_end_date": "2020-11-30", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:30:16.220643+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "7159970", "ebitda": "7869351", "netIncome": "6131712", "grossProfit": "1455085", "depreciation": "None", "totalRevenue": "1455085", "costOfRevenue": "1281115", "interestIncome": "197", "incomeBeforeTax": "923738", "interestExpense": "0", "operatingIncome": "761505", "fiscalDateEnding": "2020-11-30", "incomeTaxExpense": "1028258", "reportedCurrency": "USD", "netInterestIncome": "197", "nonInterestIncome": "None", "operatingExpenses": "693580", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1281115", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "709381", "sellingGeneralAndAdministrative": "2684683", "netIncomeFromContinuingOperations": "6131712" }, "balance": { "goodwill": "None", "inventory": "1", "commonStock": "874", "currentDebt": "None", "investments": "None", "totalAssets": "14856669", "longTermDebt": "None", "shortTermDebt": "234758", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-11-30", "intangibleAssets": "None", "reportedCurrency": "HKD", "retainedEarnings": "10905267", "totalLiabilities": "1940425", "otherCurrentAssets": "175600", "totalCurrentAssets": "13594439", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "8995427", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1262230", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "234758", "totalShareholderEquity": "12916244", "capitalLeaseObligations": "234758", "otherCurrentLiabilities": "857385", "totalCurrentLiabilities": "1940425", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "0", "cashAndShortTermInvestments": "4423412", "commonStockSharesOutstanding": "32813", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "4423412", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "6131712", "profitLoss": "None", "dividendPayout": "3000000", "fiscalDateEnding": "2020-11-30", "reportedCurrency": "HKD", "changeInInventory": "None", "operatingCashflow": "5960100", "capitalExpenditures": "1181264", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3000000", "cashflowFromInvestment": "-1235082", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "709381", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1455085, "cost_of_revenue": 1281115, "gross_profit": 1455085, "research_and_development": null, "selling_general_admin": 2684683, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 7159970, "depreciation_amortisation": 709381, "ebitda": 7869351, "interest_expense": 0, "interest_income": null, "other_non_operating": null, "pretax_income": 923738, "tax_provision": 1028258, "effective_tax_rate": null, "net_income": 6131712, "net_income_continuing_ops": 6131712, "net_income_to_common": 6131712, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4423412, "short_term_investments": null, "net_receivables": 8995427, "inventory": 1, "other_current_assets": null, "total_current_assets": 13594439, "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": 1262230, "total_assets": 14856669, "short_term_debt": 234758, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1940425, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 0, "total_liabilities": 1940425, "total_debt": 234758, "preferred_stock": null, "minority_interest": null, "retained_earnings": 10905267, "total_equity": 12916244, "shares_outstanding": 32813, "operating_cash_flow": 5960100, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1181264, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1235082, "dividends_paid": 3000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -3000000, "free_cash_flow": 7141364, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "7159970", "ebitda": "7869351", "netIncome": "6131712", "grossProfit": "1455085", "depreciation": "None", "totalRevenue": "1455085", "costOfRevenue": "1281115", "interestIncome": "197", "incomeBeforeTax": "923738", "interestExpense": "0", "operatingIncome": "761505", "fiscalDateEnding": "2020-11-30", "incomeTaxExpense": "1028258", "reportedCurrency": "USD", "netInterestIncome": "197", "nonInterestIncome": "None", "operatingExpenses": "693580", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1281115", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "709381", "sellingGeneralAndAdministrative": "2684683", "netIncomeFromContinuingOperations": "6131712" }, "balance": { "goodwill": "None", "inventory": "1", "commonStock": "874", "currentDebt": "None", "investments": "None", "totalAssets": "14856669", "longTermDebt": "None", "shortTermDebt": "234758", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-11-30", "intangibleAssets": "None", "reportedCurrency": "HKD", "retainedEarnings": "10905267", "totalLiabilities": "1940425", "otherCurrentAssets": "175600", "totalCurrentAssets": "13594439", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "8995427", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1262230", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "234758", "totalShareholderEquity": "12916244", "capitalLeaseObligations": "234758", "otherCurrentLiabilities": "857385", "totalCurrentLiabilities": "1940425", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "0", "cashAndShortTermInvestments": "4423412", "commonStockSharesOutstanding": "32813", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "4423412", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "6131712", "profitLoss": "None", "dividendPayout": "3000000", "fiscalDateEnding": "2020-11-30", "reportedCurrency": "HKD", "changeInInventory": "None", "operatingCashflow": "5960100", "capitalExpenditures": "1181264", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3000000", "cashflowFromInvestment": "-1235082", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "709381", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-02-28", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:30:16.220643+00:00", "is_restated": false, "income_statement": { "revenue": 1315953, "cost_of_revenue": 571000, "gross_profit": 744950, "ebit": -2436603, "ebitda": -2425150, "pretax_income": -2386266, "tax_provision": -54677, "net_income": -2331588, "net_income_to_common": -2331588, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8665770, "total_current_assets": 12042396, "total_assets": 13646156, "short_term_debt": 128547, "long_term_debt": null, "total_debt": 128547, "total_liabilities": 656296, "total_equity": 12989859, "shares_outstanding": 1022145, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -9259, "capital_expenditure": 107540, "free_cash_flow": 98281, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 98211, "ticker_id": 6649, "period_end_date": "2026-02-28", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:30:16.220643+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-2436603", "ebitda": "-2425150", "netIncome": "-2331588", "grossProfit": "744950", "depreciation": "None", "totalRevenue": "1315953", "costOfRevenue": "571000", "interestIncome": "None", "incomeBeforeTax": "-2386266", "interestExpense": "4488", "operatingIncome": "-2436603", "fiscalDateEnding": "2026-02-28", "incomeTaxExpense": "-54677", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "3181554", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "571000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11453", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "312.24", "currentDebt": "None", "investments": "None", "totalAssets": "13646156", "longTermDebt": "None", "shortTermDebt": "128547", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-02-28", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "-445555", "totalLiabilities": "656296", "otherCurrentAssets": "202139", "totalCurrentAssets": "12042396", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "3174487", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1603760", "currentAccountsPayable": "7603", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "343369", "totalShareholderEquity": "12989859", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "305323", "totalCurrentLiabilities": "441474", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "214822", "cashAndShortTermInvestments": "8665770", "commonStockSharesOutstanding": "1022145", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "8665770", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2331588", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-02-28", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "-9259", "capitalExpenditures": "107540", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3187228", "cashflowFromInvestment": "-2977027", "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": "11453", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1315953, "cost_of_revenue": 571000, "gross_profit": 744950, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2436603, "depreciation_amortisation": 11453, "ebitda": -2425150, "interest_expense": 4488, "interest_income": null, "other_non_operating": null, "pretax_income": -2386266, "tax_provision": -54677, "effective_tax_rate": null, "net_income": -2331588, "net_income_continuing_ops": null, "net_income_to_common": -2331588, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 8665770, "short_term_investments": null, "net_receivables": 3174487, "inventory": null, "other_current_assets": null, "total_current_assets": 12042396, "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": 1603760, "total_assets": 13646156, "short_term_debt": 128547, "accounts_payable": 7603, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 441474, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 214822, "total_liabilities": 656296, "total_debt": 128547, "preferred_stock": null, "minority_interest": null, "retained_earnings": -445555, "total_equity": 12989859, "shares_outstanding": 1022145, "operating_cash_flow": -9259, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 107540, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2977027, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 3187228, "free_cash_flow": 98281, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-2436603", "ebitda": "-2425150", "netIncome": "-2331588", "grossProfit": "744950", "depreciation": "None", "totalRevenue": "1315953", "costOfRevenue": "571000", "interestIncome": "None", "incomeBeforeTax": "-2386266", "interestExpense": "4488", "operatingIncome": "-2436603", "fiscalDateEnding": "2026-02-28", "incomeTaxExpense": "-54677", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "3181554", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "571000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11453", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "312.24", "currentDebt": "None", "investments": "None", "totalAssets": "13646156", "longTermDebt": "None", "shortTermDebt": "128547", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-02-28", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "-445555", "totalLiabilities": "656296", "otherCurrentAssets": "202139", "totalCurrentAssets": "12042396", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "3174487", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1603760", "currentAccountsPayable": "7603", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "343369", "totalShareholderEquity": "12989859", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "305323", "totalCurrentLiabilities": "441474", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "214822", "cashAndShortTermInvestments": "8665770", "commonStockSharesOutstanding": "1022145", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "8665770", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2331588", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-02-28", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "-9259", "capitalExpenditures": "107540", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3187228", "cashflowFromInvestment": "-2977027", "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": "11453", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-11-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:30:16.220643+00:00", "is_restated": false, "income_statement": { "revenue": null, "cost_of_revenue": null, "gross_profit": null, "ebit": null, "ebitda": null, "pretax_income": null, "tax_provision": null, "net_income": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 67468223, "total_current_assets": 93757282, "total_assets": 95391163, "short_term_debt": null, "long_term_debt": 1505343, "total_debt": 1505343, "total_liabilities": 5109662, "total_equity": 90281501, "shares_outstanding": 1537498, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": null, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 98212, "ticker_id": 6649, "period_end_date": "2025-11-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:30:16.220643+00:00", "is_restated": false, "raw_data": { "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "95391163", "longTermDebt": "1505343", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-11-30", "intangibleAssets": "None", "reportedCurrency": "HKD", "retainedEarnings": "-3468920", "totalLiabilities": "5109662", "otherCurrentAssets": "None", "totalCurrentAssets": "93757282", "currentLongTermDebt": "501522", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2370437", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1633881", "currentAccountsPayable": "59200", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "90281501", "capitalLeaseObligations": "666475", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "3437140", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1672522", "cashAndShortTermInvestments": "67468223", "commonStockSharesOutstanding": "1537498", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "67468223", "accumulatedDepreciationAmortizationPPE": "None" } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 67468223, "short_term_investments": null, "net_receivables": 2370437, "inventory": null, "other_current_assets": null, "total_current_assets": 93757282, "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": 1633881, "total_assets": 95391163, "short_term_debt": null, "accounts_payable": 59200, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3437140, "long_term_debt": 1505343, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1672522, "total_liabilities": 5109662, "total_debt": 1505343, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3468920, "total_equity": 90281501, "shares_outstanding": 1537498, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "95391163", "longTermDebt": "1505343", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-11-30", "intangibleAssets": "None", "reportedCurrency": "HKD", "retainedEarnings": "-3468920", "totalLiabilities": "5109662", "otherCurrentAssets": "None", "totalCurrentAssets": "93757282", "currentLongTermDebt": "501522", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2370437", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1633881", "currentAccountsPayable": "59200", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "90281501", "capitalLeaseObligations": "666475", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "3437140", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1672522", "cashAndShortTermInvestments": "67468223", "commonStockSharesOutstanding": "1537498", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "67468223", "accumulatedDepreciationAmortizationPPE": "None" } } }, { "period_end_date": "2025-08-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:30:16.220643+00:00", "is_restated": false, "income_statement": { "revenue": 523025, "cost_of_revenue": 142841, "gross_profit": 380184, "ebit": -61444.51, "ebitda": -61167, "pretax_income": -5898, "tax_provision": -10603, "net_income": 4704, "net_income_to_common": 4704, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8402408, "total_current_assets": 9055128, "total_assets": 9327688, "short_term_debt": 269182, "long_term_debt": null, "total_debt": 269182, "total_liabilities": 1083678, "total_equity": 8244010, "shares_outstanding": 32813, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -13532, "capital_expenditure": 0, "free_cash_flow": -13532, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 98214, "ticker_id": 6649, "period_end_date": "2025-08-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:30:16.220643+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-61444.51", "ebitda": "-61167", "netIncome": "4704", "grossProfit": "380184", "depreciation": "None", "totalRevenue": "523025", "costOfRevenue": "142841", "interestIncome": "None", "incomeBeforeTax": "-5898", "interestExpense": "4610", "operatingIncome": "-61445", "fiscalDateEnding": "2025-08-31", "incomeTaxExpense": "-10603", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "441629", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "142841", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "277.51", "sellingGeneralAndAdministrative": "395380", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "130.21", "currentDebt": "None", "investments": "None", "totalAssets": "9327688", "longTermDebt": "None", "shortTermDebt": "269182", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-08-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "1880261", "totalLiabilities": "1083678", "otherCurrentAssets": "238852", "totalCurrentAssets": "9055128", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "413868", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "272560", "currentAccountsPayable": "7549", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "543892", "totalShareholderEquity": "8244010", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "532238", "totalCurrentLiabilities": "808969", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "274709", "cashAndShortTermInvestments": "8402408", "commonStockSharesOutstanding": "32813", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "8402408", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2334", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-08-31", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "-13532", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-31062", "cashflowFromInvestment": "346385", "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": "27968", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 523025, "cost_of_revenue": 142841, "gross_profit": 380184, "research_and_development": null, "selling_general_admin": 395380, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -61444.51, "depreciation_amortisation": 277.51, "ebitda": -61167, "interest_expense": 4610, "interest_income": null, "other_non_operating": null, "pretax_income": -5898, "tax_provision": -10603, "effective_tax_rate": null, "net_income": 4704, "net_income_continuing_ops": null, "net_income_to_common": 4704, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 8402408, "short_term_investments": null, "net_receivables": 413868, "inventory": null, "other_current_assets": null, "total_current_assets": 9055128, "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": 272560, "total_assets": 9327688, "short_term_debt": 269182, "accounts_payable": 7549, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 808969, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 274709, "total_liabilities": 1083678, "total_debt": 269182, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1880261, "total_equity": 8244010, "shares_outstanding": 32813, "operating_cash_flow": -13532, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": 346385, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -31062, "free_cash_flow": -13532, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-61444.51", "ebitda": "-61167", "netIncome": "4704", "grossProfit": "380184", "depreciation": "None", "totalRevenue": "523025", "costOfRevenue": "142841", "interestIncome": "None", "incomeBeforeTax": "-5898", "interestExpense": "4610", "operatingIncome": "-61445", "fiscalDateEnding": "2025-08-31", "incomeTaxExpense": "-10603", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "441629", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "142841", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "277.51", "sellingGeneralAndAdministrative": "395380", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "130.21", "currentDebt": "None", "investments": "None", "totalAssets": "9327688", "longTermDebt": "None", "shortTermDebt": "269182", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-08-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "1880261", "totalLiabilities": "1083678", "otherCurrentAssets": "238852", "totalCurrentAssets": "9055128", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "413868", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "272560", "currentAccountsPayable": "7549", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "543892", "totalShareholderEquity": "8244010", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "532238", "totalCurrentLiabilities": "808969", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "274709", "cashAndShortTermInvestments": "8402408", "commonStockSharesOutstanding": "32813", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "8402408", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2334", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-08-31", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "-13532", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-31062", "cashflowFromInvestment": "346385", "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": "27968", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-05-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:30:16.220643+00:00", "is_restated": false, "income_statement": { "revenue": null, "cost_of_revenue": null, "gross_profit": null, "ebit": null, "ebitda": null, "pretax_income": null, "tax_provision": null, "net_income": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 65883876, "total_current_assets": 71001894, "total_assets": 73139058, "short_term_debt": null, "long_term_debt": 1757766, "total_debt": 1757766, "total_liabilities": 8497197, "total_equity": 64641861, "shares_outstanding": 656250, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": null, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 98215, "ticker_id": 6649, "period_end_date": "2025-05-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:30:16.220643+00:00", "is_restated": false, "raw_data": { "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "73139058", "longTermDebt": "1757766", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-05-31", "intangibleAssets": "None", "reportedCurrency": "HKD", "retainedEarnings": "14743261", "totalLiabilities": "8497197", "otherCurrentAssets": "None", "totalCurrentAssets": "71001894", "currentLongTermDebt": "494003", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "3245173", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2137164", "currentAccountsPayable": "59200", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "64641861", "capitalLeaseObligations": "874708", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "6343185", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2154012", "cashAndShortTermInvestments": "65883876", "commonStockSharesOutstanding": "656250", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "65883876", "accumulatedDepreciationAmortizationPPE": "None" } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 65883876, "short_term_investments": null, "net_receivables": 3245173, "inventory": null, "other_current_assets": null, "total_current_assets": 71001894, "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": 2137164, "total_assets": 73139058, "short_term_debt": null, "accounts_payable": 59200, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 6343185, "long_term_debt": 1757766, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2154012, "total_liabilities": 8497197, "total_debt": 1757766, "preferred_stock": null, "minority_interest": null, "retained_earnings": 14743261, "total_equity": 64641861, "shares_outstanding": 656250, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "73139058", "longTermDebt": "1757766", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-05-31", "intangibleAssets": "None", "reportedCurrency": "HKD", "retainedEarnings": "14743261", "totalLiabilities": "8497197", "otherCurrentAssets": "None", "totalCurrentAssets": "71001894", "currentLongTermDebt": "494003", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "3245173", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2137164", "currentAccountsPayable": "59200", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "64641861", "capitalLeaseObligations": "874708", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "6343185", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2154012", "cashAndShortTermInvestments": "65883876", "commonStockSharesOutstanding": "656250", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "65883876", "accumulatedDepreciationAmortizationPPE": "None" } } }, { "period_end_date": "2025-02-28", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:30:16.220643+00:00", "is_restated": false, "income_statement": { "revenue": 527334, "cost_of_revenue": 144018, "gross_profit": 383316, "ebit": -61950.8, "ebitda": -61671, "pretax_income": -2950, "tax_provision": 5304, "net_income": 2353, "net_income_to_common": 2353, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8471642, "total_current_assets": 9129739, "total_assets": 9404545, "short_term_debt": 271401, "long_term_debt": null, "total_debt": 271401, "total_liabilities": 1092607, "total_equity": 8311938, "shares_outstanding": 32813, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -6142, "capital_expenditure": 0, "free_cash_flow": -6142, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 98216, "ticker_id": 6649, "period_end_date": "2025-02-28", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:30:16.220643+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-61950.80", "ebitda": "-61671", "netIncome": "2353", "grossProfit": "383316", "depreciation": "None", "totalRevenue": "527334", "costOfRevenue": "144018", "interestIncome": "None", "incomeBeforeTax": "-2950", "interestExpense": "6049", "operatingIncome": "-61951", "fiscalDateEnding": "2025-02-28", "incomeTaxExpense": "5304", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "445267", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "144018", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "279.80", "sellingGeneralAndAdministrative": "398638", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "131.28", "currentDebt": "None", "investments": "None", "totalAssets": "9404545", "longTermDebt": "None", "shortTermDebt": "271401", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-02-28", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "1895754", "totalLiabilities": "1092607", "otherCurrentAssets": "240819", "totalCurrentAssets": "9129739", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "417278", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "274806", "currentAccountsPayable": "7612", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "548373", "totalShareholderEquity": "8311938", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "536621", "totalCurrentLiabilities": "815634", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "276973", "cashAndShortTermInvestments": "8471642", "commonStockSharesOutstanding": "32813", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "8471642", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2353", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-02-28", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "-6142", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-16164", "cashflowFromInvestment": "173267", "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": "28198", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 527334, "cost_of_revenue": 144018, "gross_profit": 383316, "research_and_development": null, "selling_general_admin": 398638, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -61950.8, "depreciation_amortisation": 279.8, "ebitda": -61671, "interest_expense": 6049, "interest_income": null, "other_non_operating": null, "pretax_income": -2950, "tax_provision": 5304, "effective_tax_rate": null, "net_income": 2353, "net_income_continuing_ops": null, "net_income_to_common": 2353, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 8471642, "short_term_investments": null, "net_receivables": 417278, "inventory": null, "other_current_assets": null, "total_current_assets": 9129739, "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": 274806, "total_assets": 9404545, "short_term_debt": 271401, "accounts_payable": 7612, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 815634, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 276973, "total_liabilities": 1092607, "total_debt": 271401, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1895754, "total_equity": 8311938, "shares_outstanding": 32813, "operating_cash_flow": -6142, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": 173267, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -16164, "free_cash_flow": -6142, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-61950.80", "ebitda": "-61671", "netIncome": "2353", "grossProfit": "383316", "depreciation": "None", "totalRevenue": "527334", "costOfRevenue": "144018", "interestIncome": "None", "incomeBeforeTax": "-2950", "interestExpense": "6049", "operatingIncome": "-61951", "fiscalDateEnding": "2025-02-28", "incomeTaxExpense": "5304", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "445267", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "144018", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "279.80", "sellingGeneralAndAdministrative": "398638", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "131.28", "currentDebt": "None", "investments": "None", "totalAssets": "9404545", "longTermDebt": "None", "shortTermDebt": "271401", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-02-28", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "1895754", "totalLiabilities": "1092607", "otherCurrentAssets": "240819", "totalCurrentAssets": "9129739", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "417278", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "274806", "currentAccountsPayable": "7612", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "548373", "totalShareholderEquity": "8311938", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "536621", "totalCurrentLiabilities": "815634", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "276973", "cashAndShortTermInvestments": "8471642", "commonStockSharesOutstanding": "32813", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "8471642", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2353", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-02-28", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "-6142", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-16164", "cashflowFromInvestment": "173267", "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": "28198", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-11-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:30:16.220643+00:00", "is_restated": false, "income_statement": { "revenue": null, "cost_of_revenue": null, "gross_profit": null, "ebit": null, "ebitda": null, "pretax_income": null, "tax_provision": null, "net_income": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 63535847, "total_current_assets": 69688174, "total_assets": 71729306, "short_term_debt": null, "long_term_debt": 2012828, "total_debt": 2012828, "total_liabilities": 7124051, "total_equity": 64605255, "shares_outstanding": 656250, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": null, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 98217, "ticker_id": 6649, "period_end_date": "2024-11-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:30:16.220643+00:00", "is_restated": false, "raw_data": { "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "71729306", "longTermDebt": "2012828", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-11-30", "intangibleAssets": "None", "reportedCurrency": "HKD", "retainedEarnings": "14706655", "totalLiabilities": "7124051", "otherCurrentAssets": "None", "totalCurrentAssets": "69688174", "currentLongTermDebt": "480619", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2358162", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2041132", "currentAccountsPayable": "59200", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "64605255", "capitalLeaseObligations": "293792", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "5111223", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2012828", "cashAndShortTermInvestments": "63535847", "commonStockSharesOutstanding": "656250", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "63535847", "accumulatedDepreciationAmortizationPPE": "None" } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 63535847, "short_term_investments": null, "net_receivables": 2358162, "inventory": null, "other_current_assets": null, "total_current_assets": 69688174, "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": 2041132, "total_assets": 71729306, "short_term_debt": null, "accounts_payable": 59200, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 5111223, "long_term_debt": 2012828, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2012828, "total_liabilities": 7124051, "total_debt": 2012828, "preferred_stock": null, "minority_interest": null, "retained_earnings": 14706655, "total_equity": 64605255, "shares_outstanding": 656250, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "71729306", "longTermDebt": "2012828", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-11-30", "intangibleAssets": "None", "reportedCurrency": "HKD", "retainedEarnings": "14706655", "totalLiabilities": "7124051", "otherCurrentAssets": "None", "totalCurrentAssets": "69688174", "currentLongTermDebt": "480619", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2358162", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2041132", "currentAccountsPayable": "59200", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "64605255", "capitalLeaseObligations": "293792", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "5111223", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2012828", "cashAndShortTermInvestments": "63535847", "commonStockSharesOutstanding": "656250", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "63535847", "accumulatedDepreciationAmortizationPPE": "None" } } }, { "period_end_date": "2024-08-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:30:16.220643+00:00", "is_restated": false, "income_statement": { "revenue": 636902, "cost_of_revenue": 288169, "gross_profit": 348732, "ebit": -204725, "ebitda": -199226, "pretax_income": -152171, "tax_provision": 45932, "net_income": -106238, "net_income_to_common": -106238, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8147877, "total_current_assets": 8936856, "total_assets": 9198612, "short_term_debt": 99310, "long_term_debt": null, "total_debt": 99310, "total_liabilities": 913593, "total_equity": 8285019, "shares_outstanding": 32805, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": 0, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 98219, "ticker_id": 6649, "period_end_date": "2024-08-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:30:16.220643+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-204725", "ebitda": "-199226", "netIncome": "-106238", "grossProfit": "348732", "depreciation": "None", "totalRevenue": "636902", "costOfRevenue": "288169", "interestIncome": "None", "incomeBeforeTax": "-152171", "interestExpense": "None", "operatingIncome": "-204725", "fiscalDateEnding": "2024-08-31", "incomeTaxExpense": "45932", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "553458", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "288169", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5499", "sellingGeneralAndAdministrative": "528440", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "130.93", "currentDebt": "None", "investments": "None", "totalAssets": "9198612", "longTermDebt": "None", "shortTermDebt": "99310", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-08-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "1885990", "totalLiabilities": "913593", "otherCurrentAssets": "486567", "totalCurrentAssets": "8936856", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "302412", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "261756", "currentAccountsPayable": "7591", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "357436", "totalShareholderEquity": "8285019", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "548565", "totalCurrentLiabilities": "655466", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "258127", "cashAndShortTermInvestments": "8147877", "commonStockSharesOutstanding": "32805", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "8147877", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-106238", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-08-31", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "None", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "None", "cashflowFromInvestment": "None", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 636902, "cost_of_revenue": 288169, "gross_profit": 348732, "research_and_development": null, "selling_general_admin": 528440, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -204725, "depreciation_amortisation": 5499, "ebitda": -199226, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": -152171, "tax_provision": 45932, "effective_tax_rate": null, "net_income": -106238, "net_income_continuing_ops": null, "net_income_to_common": -106238, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 8147877, "short_term_investments": null, "net_receivables": 302412, "inventory": null, "other_current_assets": null, "total_current_assets": 8936856, "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": 261756, "total_assets": 9198612, "short_term_debt": 99310, "accounts_payable": 7591, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 655466, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 258127, "total_liabilities": 913593, "total_debt": 99310, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1885990, "total_equity": 8285019, "shares_outstanding": 32805, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-204725", "ebitda": "-199226", "netIncome": "-106238", "grossProfit": "348732", "depreciation": "None", "totalRevenue": "636902", "costOfRevenue": "288169", "interestIncome": "None", "incomeBeforeTax": "-152171", "interestExpense": "None", "operatingIncome": "-204725", "fiscalDateEnding": "2024-08-31", "incomeTaxExpense": "45932", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "553458", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "288169", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5499", "sellingGeneralAndAdministrative": "528440", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "130.93", "currentDebt": "None", "investments": "None", "totalAssets": "9198612", "longTermDebt": "None", "shortTermDebt": "99310", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-08-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "1885990", "totalLiabilities": "913593", "otherCurrentAssets": "486567", "totalCurrentAssets": "8936856", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "302412", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "261756", "currentAccountsPayable": "7591", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "357436", "totalShareholderEquity": "8285019", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "548565", "totalCurrentLiabilities": "655466", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "258127", "cashAndShortTermInvestments": "8147877", "commonStockSharesOutstanding": "32805", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "8147877", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-106238", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-08-31", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "None", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "None", "cashflowFromInvestment": "None", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-05-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:30:16.220643+00:00", "is_restated": false, "income_statement": { "revenue": 1324152, "cost_of_revenue": 445041, "gross_profit": 879111, "ebit": 169588.17, "ebitda": 170078, "pretax_income": 162609, "tax_provision": 5154, "net_income": 157455, "net_income_to_common": 157455, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8375733, "total_current_assets": 9322829, "total_assets": 9714975, "short_term_debt": 366843, "long_term_debt": 2255070, "total_debt": 2621913, "total_liabilities": 1245186, "total_equity": 8469788, "shares_outstanding": 32813, "goodwill_and_intangibles": 711139 }, "cash_flow": { "operating_cash_flow": -99909, "capital_expenditure": 0, "free_cash_flow": -99909, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 98220, "ticker_id": 6649, "period_end_date": "2024-05-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:30:16.220643+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "169588.17", "ebitda": "170078", "netIncome": "157455", "grossProfit": "879111", "depreciation": "None", "totalRevenue": "1324152", "costOfRevenue": "445041", "interestIncome": "None", "incomeBeforeTax": "162609", "interestExpense": "6978", "operatingIncome": "85253", "fiscalDateEnding": "2024-05-31", "incomeTaxExpense": "5154", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "793857", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "445041", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "489.83", "sellingGeneralAndAdministrative": "360201", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "-10229", "commonStock": "1021", "currentDebt": "None", "investments": "None", "totalAssets": "9714975", "longTermDebt": "2255070", "shortTermDebt": "366843", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-05-31", "intangibleAssets": "711139", "reportedCurrency": "HKD", "retainedEarnings": "2091625", "totalLiabilities": "1245186", "otherCurrentAssets": "246186", "totalCurrentAssets": "9322829", "currentLongTermDebt": "471987", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "711139", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "392145", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "655205", "totalShareholderEquity": "8469788", "capitalLeaseObligations": "728867", "otherCurrentLiabilities": "-3159522", "totalCurrentLiabilities": "956938", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "288248", "cashAndShortTermInvestments": "8375733", "commonStockSharesOutstanding": "32813", "intangibleAssetsExcludingGoodwill": "711139", "cashAndCashEquivalentsAtCarryingValue": "8375733", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "197860", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-05-31", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "-99909", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2672028", "cashflowFromInvestment": "None", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1324152, "cost_of_revenue": 445041, "gross_profit": 879111, "research_and_development": null, "selling_general_admin": 360201, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 169588.17, "depreciation_amortisation": 489.83, "ebitda": 170078, "interest_expense": 6978, "interest_income": null, "other_non_operating": null, "pretax_income": 162609, "tax_provision": 5154, "effective_tax_rate": null, "net_income": 157455, "net_income_continuing_ops": null, "net_income_to_common": 157455, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 8375733, "short_term_investments": null, "net_receivables": 711139, "inventory": -10229, "other_current_assets": null, "total_current_assets": 9322829, "net_ppe": null, "goodwill": null, "intangible_assets": 711139, "goodwill_and_intangibles": 711139, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 392145, "total_assets": 9714975, "short_term_debt": 366843, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 956938, "long_term_debt": 2255070, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 288248, "total_liabilities": 1245186, "total_debt": 2621913, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2091625, "total_equity": 8469788, "shares_outstanding": 32813, "operating_cash_flow": -99909, "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": 2672028, "free_cash_flow": -99909, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "169588.17", "ebitda": "170078", "netIncome": "157455", "grossProfit": "879111", "depreciation": "None", "totalRevenue": "1324152", "costOfRevenue": "445041", "interestIncome": "None", "incomeBeforeTax": "162609", "interestExpense": "6978", "operatingIncome": "85253", "fiscalDateEnding": "2024-05-31", "incomeTaxExpense": "5154", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "793857", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "445041", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "489.83", "sellingGeneralAndAdministrative": "360201", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "-10229", "commonStock": "1021", "currentDebt": "None", "investments": "None", "totalAssets": "9714975", "longTermDebt": "2255070", "shortTermDebt": "366843", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-05-31", "intangibleAssets": "711139", "reportedCurrency": "HKD", "retainedEarnings": "2091625", "totalLiabilities": "1245186", "otherCurrentAssets": "246186", "totalCurrentAssets": "9322829", "currentLongTermDebt": "471987", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "711139", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "392145", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "655205", "totalShareholderEquity": "8469788", "capitalLeaseObligations": "728867", "otherCurrentLiabilities": "-3159522", "totalCurrentLiabilities": "956938", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "288248", "cashAndShortTermInvestments": "8375733", "commonStockSharesOutstanding": "32813", "intangibleAssetsExcludingGoodwill": "711139", "cashAndCashEquivalentsAtCarryingValue": "8375733", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "197860", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-05-31", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "-99909", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2672028", "cashflowFromInvestment": "None", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-02-29", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:30:16.220643+00:00", "is_restated": false, "income_statement": { "revenue": 519134, "cost_of_revenue": 58274, "gross_profit": 460860, "ebit": 223833, "ebitda": 229310, "pretax_income": 232125, "tax_provision": 34497, "net_income": 197628, "net_income_to_common": 197628, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3230965, "total_current_assets": 3933506, "total_assets": 4365528, "short_term_debt": 1131665, "long_term_debt": null, "total_debt": 1131665, "total_liabilities": 2175943, "total_equity": 2189585, "shares_outstanding": 28125, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -99792, "capital_expenditure": 4006, "free_cash_flow": -95786, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 98221, "ticker_id": 6649, "period_end_date": "2024-02-29", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:30:16.220643+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "223833", "ebitda": "229310", "netIncome": "197628", "grossProfit": "460860", "depreciation": "None", "totalRevenue": "519134", "costOfRevenue": "58274", "interestIncome": "None", "incomeBeforeTax": "232125", "interestExpense": "6950", "operatingIncome": "223833", "fiscalDateEnding": "2024-02-29", "incomeTaxExpense": "34497", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "237026", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "58274", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5477", "sellingGeneralAndAdministrative": "215549", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "0.78", "commonStock": "111.63", "currentDebt": "None", "investments": "None", "totalAssets": "4365528", "longTermDebt": "None", "shortTermDebt": "1131665", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-02-29", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "1932739", "totalLiabilities": "2175943", "otherCurrentAssets": "10217", "totalCurrentAssets": "3933506", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "692323", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "432022", "currentAccountsPayable": "476061", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1487685", "totalShareholderEquity": "2189585", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "688257", "totalCurrentLiabilities": "1819922", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "356021", "cashAndShortTermInvestments": "3230965", "commonStockSharesOutstanding": "28125", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "3230965", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "197628", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-02-29", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "-99792", "capitalExpenditures": "4006", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "922415", "cashflowFromInvestment": "-4005", "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": "43190", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 519134, "cost_of_revenue": 58274, "gross_profit": 460860, "research_and_development": null, "selling_general_admin": 215549, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 223833, "depreciation_amortisation": 5477, "ebitda": 229310, "interest_expense": 6950, "interest_income": null, "other_non_operating": null, "pretax_income": 232125, "tax_provision": 34497, "effective_tax_rate": null, "net_income": 197628, "net_income_continuing_ops": null, "net_income_to_common": 197628, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3230965, "short_term_investments": null, "net_receivables": 692323, "inventory": 0.78, "other_current_assets": null, "total_current_assets": 3933506, "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": 432022, "total_assets": 4365528, "short_term_debt": 1131665, "accounts_payable": 476061, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1819922, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 356021, "total_liabilities": 2175943, "total_debt": 1131665, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1932739, "total_equity": 2189585, "shares_outstanding": 28125, "operating_cash_flow": -99792, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4006, "acquisitions": null, "other_investing": null, "investing_cash_flow": -4005, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 922415, "free_cash_flow": -95786, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "223833", "ebitda": "229310", "netIncome": "197628", "grossProfit": "460860", "depreciation": "None", "totalRevenue": "519134", "costOfRevenue": "58274", "interestIncome": "None", "incomeBeforeTax": "232125", "interestExpense": "6950", "operatingIncome": "223833", "fiscalDateEnding": "2024-02-29", "incomeTaxExpense": "34497", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "237026", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "58274", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5477", "sellingGeneralAndAdministrative": "215549", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "0.78", "commonStock": "111.63", "currentDebt": "None", "investments": "None", "totalAssets": "4365528", "longTermDebt": "None", "shortTermDebt": "1131665", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-02-29", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "1932739", "totalLiabilities": "2175943", "otherCurrentAssets": "10217", "totalCurrentAssets": "3933506", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "692323", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "432022", "currentAccountsPayable": "476061", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1487685", "totalShareholderEquity": "2189585", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "688257", "totalCurrentLiabilities": "1819922", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "356021", "cashAndShortTermInvestments": "3230965", "commonStockSharesOutstanding": "28125", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "3230965", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "197628", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-02-29", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "-99792", "capitalExpenditures": "4006", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "922415", "cashflowFromInvestment": "-4005", "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": "43190", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-11-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:30:16.220643+00:00", "is_restated": false, "income_statement": { "revenue": 1586391, "cost_of_revenue": 459728, "gross_profit": 1126663, "ebit": 80370, "ebitda": 123560, "pretax_income": 123324, "tax_provision": -1223.21, "net_income": 124548, "net_income_to_common": 124548, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 25296811, "total_current_assets": 30797351, "total_assets": 34179862, "short_term_debt": 460502, "long_term_debt": 2493662, "total_debt": 2954164, "total_liabilities": 17036521, "total_equity": 17143341, "shares_outstanding": 13125000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 95496, "capital_expenditure": 4011.07, "free_cash_flow": 99507.07, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 98222, "ticker_id": 6649, "period_end_date": "2023-11-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:30:16.220643+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "80370", "ebitda": "123560", "netIncome": "124548", "grossProfit": "1126663", "depreciation": "None", "totalRevenue": "1586391", "costOfRevenue": "459728", "interestIncome": "None", "incomeBeforeTax": "123324", "interestExpense": "6950.53", "operatingIncome": "80370", "fiscalDateEnding": "2023-11-30", "incomeTaxExpense": "-1223.21", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "1046291", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "459728", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "43190", "sellingGeneralAndAdministrative": "335953", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "0", "commonStock": "874", "currentDebt": "None", "investments": "None", "totalAssets": "34179862", "longTermDebt": "2493662", "shortTermDebt": "460502", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-11-30", "intangibleAssets": "None", "reportedCurrency": "HKD", "retainedEarnings": "15132364", "totalLiabilities": "17036521", "otherCurrentAssets": "79999", "totalCurrentAssets": "30797351", "currentLongTermDebt": "460502", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "5420540", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3382511", "currentAccountsPayable": "476061", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3247956", "totalShareholderEquity": "17143341", "capitalLeaseObligations": "1157300", "otherCurrentLiabilities": "13117943", "totalCurrentLiabilities": "14249067", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2787454", "cashAndShortTermInvestments": "25296811", "commonStockSharesOutstanding": "13125000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "25296811", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "124548", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-11-30", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "95496", "capitalExpenditures": "4011.07", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "922415", "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": "43190", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1586391, "cost_of_revenue": 459728, "gross_profit": 1126663, "research_and_development": null, "selling_general_admin": 335953, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 80370, "depreciation_amortisation": 43190, "ebitda": 123560, "interest_expense": 6950.53, "interest_income": null, "other_non_operating": null, "pretax_income": 123324, "tax_provision": -1223.21, "effective_tax_rate": null, "net_income": 124548, "net_income_continuing_ops": null, "net_income_to_common": 124548, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 25296811, "short_term_investments": null, "net_receivables": 5420540, "inventory": 0, "other_current_assets": null, "total_current_assets": 30797351, "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": 3382511, "total_assets": 34179862, "short_term_debt": 460502, "accounts_payable": 476061, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 14249067, "long_term_debt": 2493662, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2787454, "total_liabilities": 17036521, "total_debt": 2954164, "preferred_stock": null, "minority_interest": null, "retained_earnings": 15132364, "total_equity": 17143341, "shares_outstanding": 13125000, "operating_cash_flow": 95496, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4011.07, "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": 922415, "free_cash_flow": 99507.07, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "80370", "ebitda": "123560", "netIncome": "124548", "grossProfit": "1126663", "depreciation": "None", "totalRevenue": "1586391", "costOfRevenue": "459728", "interestIncome": "None", "incomeBeforeTax": "123324", "interestExpense": "6950.53", "operatingIncome": "80370", "fiscalDateEnding": "2023-11-30", "incomeTaxExpense": "-1223.21", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "1046291", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "459728", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "43190", "sellingGeneralAndAdministrative": "335953", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "0", "commonStock": "874", "currentDebt": "None", "investments": "None", "totalAssets": "34179862", "longTermDebt": "2493662", "shortTermDebt": "460502", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-11-30", "intangibleAssets": "None", "reportedCurrency": "HKD", "retainedEarnings": "15132364", "totalLiabilities": "17036521", "otherCurrentAssets": "79999", "totalCurrentAssets": "30797351", "currentLongTermDebt": "460502", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "5420540", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3382511", "currentAccountsPayable": "476061", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3247956", "totalShareholderEquity": "17143341", "capitalLeaseObligations": "1157300", "otherCurrentLiabilities": "13117943", "totalCurrentLiabilities": "14249067", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2787454", "cashAndShortTermInvestments": "25296811", "commonStockSharesOutstanding": "13125000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "25296811", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "124548", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-11-30", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "95496", "capitalExpenditures": "4011.07", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "922415", "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": "43190", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-08-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:30:16.220643+00:00", "is_restated": false, "income_statement": { "revenue": 791224, "cost_of_revenue": 229075, "gross_profit": 562149, "ebit": 40085.21, "ebitda": 40303, "pretax_income": 61509, "tax_provision": 610.02, "net_income": 62119, "net_income_to_common": 62119, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 25296811, "total_current_assets": 30797351, "total_assets": 34179862, "short_term_debt": 1324010, "long_term_debt": null, "total_debt": 1324010, "total_liabilities": 17036521, "total_equity": 17143341, "shares_outstanding": 28125, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 47498, "capital_expenditure": 2000, "free_cash_flow": 49498, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 98224, "ticker_id": 6649, "period_end_date": "2023-08-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:30:16.220643+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "40085.21", "ebitda": "40303", "netIncome": "62119", "grossProfit": "562149", "depreciation": "None", "totalRevenue": "791224", "costOfRevenue": "229075", "interestIncome": "None", "incomeBeforeTax": "61509", "interestExpense": "None", "operatingIncome": "40086", "fiscalDateEnding": "2023-08-31", "incomeTaxExpense": "610.02", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "519610", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "229075", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "217.79", "sellingGeneralAndAdministrative": "334604", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "0", "commonStock": "874", "currentDebt": "None", "investments": "None", "totalAssets": "34179862", "longTermDebt": "None", "shortTermDebt": "1324010", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-08-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "15132364", "totalLiabilities": "17036521", "otherCurrentAssets": "79999", "totalCurrentAssets": "30797351", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "5420540", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3382511", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4111464", "totalShareholderEquity": "17143341", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "12925057", "totalCurrentLiabilities": "14249067", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2787454", "cashAndShortTermInvestments": "25296811", "commonStockSharesOutstanding": "28125", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "25296811", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "62119", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-08-31", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "47498", "capitalExpenditures": "2000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "460070", "cashflowFromInvestment": "-2000", "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": "21541", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 791224, "cost_of_revenue": 229075, "gross_profit": 562149, "research_and_development": null, "selling_general_admin": 334604, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 40085.21, "depreciation_amortisation": 217.79, "ebitda": 40303, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": 61509, "tax_provision": 610.02, "effective_tax_rate": null, "net_income": 62119, "net_income_continuing_ops": null, "net_income_to_common": 62119, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 25296811, "short_term_investments": null, "net_receivables": 5420540, "inventory": 0, "other_current_assets": null, "total_current_assets": 30797351, "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": 3382511, "total_assets": 34179862, "short_term_debt": 1324010, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 14249067, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2787454, "total_liabilities": 17036521, "total_debt": 1324010, "preferred_stock": null, "minority_interest": null, "retained_earnings": 15132364, "total_equity": 17143341, "shares_outstanding": 28125, "operating_cash_flow": 47498, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 460070, "free_cash_flow": 49498, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "40085.21", "ebitda": "40303", "netIncome": "62119", "grossProfit": "562149", "depreciation": "None", "totalRevenue": "791224", "costOfRevenue": "229075", "interestIncome": "None", "incomeBeforeTax": "61509", "interestExpense": "None", "operatingIncome": "40086", "fiscalDateEnding": "2023-08-31", "incomeTaxExpense": "610.02", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "519610", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "229075", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "217.79", "sellingGeneralAndAdministrative": "334604", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "0", "commonStock": "874", "currentDebt": "None", "investments": "None", "totalAssets": "34179862", "longTermDebt": "None", "shortTermDebt": "1324010", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-08-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "15132364", "totalLiabilities": "17036521", "otherCurrentAssets": "79999", "totalCurrentAssets": "30797351", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "5420540", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3382511", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4111464", "totalShareholderEquity": "17143341", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "12925057", "totalCurrentLiabilities": "14249067", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2787454", "cashAndShortTermInvestments": "25296811", "commonStockSharesOutstanding": "28125", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "25296811", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "62119", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-08-31", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "47498", "capitalExpenditures": "2000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "460070", "cashflowFromInvestment": "-2000", "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": "21541", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-05-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:30:16.220643+00:00", "is_restated": false, "income_statement": { "revenue": 1038070, "cost_of_revenue": 137993, "gross_profit": 900077, "ebit": 471043, "ebitda": 542677, "pretax_income": 464163, "tax_provision": 68981, "net_income": 395181, "net_income_to_common": 395181, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2218520, "total_current_assets": 2862199, "total_assets": 3253919, "short_term_debt": 179357, "long_term_debt": 2720311, "total_debt": 2899668, "total_liabilities": 1188449, "total_equity": 2065470, "shares_outstanding": 32813, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 253350, "capital_expenditure": 0, "free_cash_flow": 253350, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 98225, "ticker_id": 6649, "period_end_date": "2023-05-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:30:16.220643+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "471043", "ebitda": "542677", "netIncome": "395181", "grossProfit": "900077", "depreciation": "None", "totalRevenue": "1038070", "costOfRevenue": "137993", "interestIncome": "None", "incomeBeforeTax": "464163", "interestExpense": "6881", "operatingIncome": "447580", "fiscalDateEnding": "2023-05-31", "incomeTaxExpense": "68981", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "452496", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "137993", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "71634", "sellingGeneralAndAdministrative": "218481", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "1", "commonStock": "111.65", "currentDebt": "None", "investments": "None", "totalAssets": "3253919", "longTermDebt": "2720311", "shortTermDebt": "179357", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-05-31", "intangibleAssets": "None", "reportedCurrency": "HKD", "retainedEarnings": "1808583", "totalLiabilities": "1188449", "otherCurrentAssets": "39180", "totalCurrentAssets": "2862199", "currentLongTermDebt": "461521", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "604499", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "391719", "currentAccountsPayable": "430772", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "620017", "totalShareholderEquity": "2065470", "capitalLeaseObligations": "1579192", "otherCurrentLiabilities": "59423", "totalCurrentLiabilities": "747842", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "440606", "cashAndShortTermInvestments": "2218520", "commonStockSharesOutstanding": "32813", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "2218520", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "197600", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-05-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "253350", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-17021", "cashflowFromInvestment": "4844", "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": "75924", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1038070, "cost_of_revenue": 137993, "gross_profit": 900077, "research_and_development": null, "selling_general_admin": 218481, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 471043, "depreciation_amortisation": 71634, "ebitda": 542677, "interest_expense": 6881, "interest_income": null, "other_non_operating": null, "pretax_income": 464163, "tax_provision": 68981, "effective_tax_rate": null, "net_income": 395181, "net_income_continuing_ops": null, "net_income_to_common": 395181, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2218520, "short_term_investments": null, "net_receivables": 604499, "inventory": 1, "other_current_assets": null, "total_current_assets": 2862199, "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": 391719, "total_assets": 3253919, "short_term_debt": 179357, "accounts_payable": 430772, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 747842, "long_term_debt": 2720311, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 440606, "total_liabilities": 1188449, "total_debt": 2899668, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1808583, "total_equity": 2065470, "shares_outstanding": 32813, "operating_cash_flow": 253350, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": 4844, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -17021, "free_cash_flow": 253350, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "471043", "ebitda": "542677", "netIncome": "395181", "grossProfit": "900077", "depreciation": "None", "totalRevenue": "1038070", "costOfRevenue": "137993", "interestIncome": "None", "incomeBeforeTax": "464163", "interestExpense": "6881", "operatingIncome": "447580", "fiscalDateEnding": "2023-05-31", "incomeTaxExpense": "68981", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "452496", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "137993", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "71634", "sellingGeneralAndAdministrative": "218481", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "1", "commonStock": "111.65", "currentDebt": "None", "investments": "None", "totalAssets": "3253919", "longTermDebt": "2720311", "shortTermDebt": "179357", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-05-31", "intangibleAssets": "None", "reportedCurrency": "HKD", "retainedEarnings": "1808583", "totalLiabilities": "1188449", "otherCurrentAssets": "39180", "totalCurrentAssets": "2862199", "currentLongTermDebt": "461521", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "604499", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "391719", "currentAccountsPayable": "430772", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "620017", "totalShareholderEquity": "2065470", "capitalLeaseObligations": "1579192", "otherCurrentLiabilities": "59423", "totalCurrentLiabilities": "747842", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "440606", "cashAndShortTermInvestments": "2218520", "commonStockSharesOutstanding": "32813", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "2218520", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "197600", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-05-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "253350", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-17021", "cashflowFromInvestment": "4844", "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": "75924", "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": 6, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-11-30" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }