{ "ticker": { "uuid": "f5c42da1-2472-4328-83e3-5a7471e1062d", "symbol": "PMAX", "name": "Powell Max Limited Class A Ordinary Shares", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Financial Services", "industry": "Capital Markets", "page_url": "https://sharemaestro.com/factors/ticker/f5c42da1-2472-4328-83e3-5a7471e1062d/", "api_url": "https://sharemaestro.com/factors/api/tickers/f5c42da1-2472-4328-83e3-5a7471e1062d/" }, "ticker_metadata": { "id": 7721, "uuid": "f5c42da1-2472-4328-83e3-5a7471e1062d", "symbol": "PMAX", "name": "Powell Max Limited Class A Ordinary Shares", "asset_type": "equity", "market_cap": 4768600, "stock_exchange_id": 2, "industry": "Capital Markets", "sector": "Financial Services", "description": "Powell Max Limited Class A Ordinary Shares (PMAX) is an innovative technology firm committed to developing sustainable solutions within its industry. The company's strong management team and sound financial position enable it to capitalize on emerging trends and navigate competitive challenges effectively. With a keen emphasis on innovation and operational excellence, PMAX continually enhances its product portfolio while maintaining a customer-centric approach that drives value creation. As PMAX ventures through the complexities of the market, institutional investors can expect a resilient growth trajectory bolstered by its strategic initiatives and adaptability.", "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": "f5c42da1-2472-4328-83e3-5a7471e1062d", "symbol": "PMAX", "name": "Powell Max Limited Class A Ordinary Shares", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Financial Services", "industry": "Capital Markets", "page_url": "https://sharemaestro.com/factors/ticker/f5c42da1-2472-4328-83e3-5a7471e1062d/", "api_url": "https://sharemaestro.com/factors/api/tickers/f5c42da1-2472-4328-83e3-5a7471e1062d/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.34, "value": 0.42, "quality": 0.41, "momentum": 0.41, "coverage": 0.848, "confidence": 0.848, "delta": null }, "headline_factors": { "price": 2.04, "market_cap": 54057.96, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": null, "shareholder_yield": null, "roe": -0.9432, "piotroski_f_score": 5, "momentum_12_1": -0.8812, "volatility_252d": 1.8152 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": false, "completeness_score": 0.6429, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:49:57.837442+00:00", "batch_id": "" }, "size": { "price_close": 2.04, "market_cap": 54057.96, "market_cap_usd": 54057.96, "enterprise_value": null, "shares_outstanding": 26499, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 0.0022, "ptbv_ratio": 0.0033, "ps_ratio": null, "pcf_ratio": null, "pfcf_ratio": -0.0062, "ev_ebitda": null, "ev_ebit": null, "ev_sales": null, "ev_fcf": null, "earnings_yield": null, "fcf_yield": null, "price_to_sales": null, "price_to_book": 0.0022, "price_to_cashflow": null, "ebitda_to_ev": null, "sales_yield": null }, "yield": { "dividend_yield": 0, "buyback_yield": null, "shareholder_yield": null, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.4951, "operating_margin": -0.4786, "net_margin": -0.4931, "ebitda_margin": -0.4035, "fcf_margin": -0.1832, "roe": -0.9432, "roa": -0.5546, "roic": -0.8126, "roc_greenblatt": null, "asset_turnover": 1.1246, "cash_conversion": 0.3715, "accruals_ratio": -0.3481, "sbc_to_revenue": 0.0025, "piotroski_f_score": 5, "altman_z_score": -2.1891, "earnings_stability_5y": 1.4667, "revenue_stability_5y": 0.1548, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.5568, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 0.7008, "net_debt_to_ebitda": 0.2009, "debt_to_assets": 0.0707, "interest_coverage": -32.91, "current_ratio": 1.8041, "quick_ratio": 1.8041, "net_debt": -3862965, "local_beta": -0.0076, "volatility_252d": 1.8152, "volatility_60d": 4.4309, "max_drawdown_12m": -0.9502, "risk_adjusted_momentum": -0.4855 }, "growth": { "revenue_growth_1y": 0.3127, "revenue_growth_3y_cagr": 0.0818, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": 5.9212, "revenue_growth": 0.3127, "earnings_growth": null }, "momentum": { "price_return_1m": -0.4874, "price_return_3m": -0.8341, "price_return_6m": -0.9384, "price_return_9m": -0.9027, "price_return_12m": -0.9391, "price_return_12m_ex1m": -0.8812, "momentum_6m": -0.9384, "momentum_12m": -0.9391, "momentum_12_1": -0.8812, "distance_from_52w_high": -0.9502, "distance_from_52w_low": 0, "relative_strength": -1.0971 }, "raw_ttm": { "revenue_ttm": 47647541, "gross_profit_ttm": 23589544, "ebit_ttm": -22803126, "ebitda_ttm": -19224901, "net_income_ttm": -23496020, "eps_diluted_ttm": -886.6757, "operating_cash_flow_ttm": -8749499, "capital_expenditure_ttm": 20998, "fcf_ttm": -8728501, "dividends_paid_ttm": 0, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 692894, "cash_and_equivalents": 6859938, "total_current_assets": 27909230, "total_current_liabilities": 15469721, "net_ppe": null, "total_assets": 42367629, "total_debt": 2996973, "total_equity": 24910673, "net_working_capital": 8576544, "book_value_per_share": 940.0609, "retained_earnings": -57250842, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 16554230, "tangible_book_per_share": 624.7115 }, "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": 58, "quality_composite": 59, "momentum_composite": 59, "growth_composite": 58, "yield_composite": 58, "svqf_composite": 63, "vc1_composite": 58, "vc2_composite": 58, "vc3_composite": 58, "trending_value_composite": null, "overall_composite": 66, "quality_value_composite": 0.415, "os_score": 0.34, "value_percentile": 0.42, "quality_percentile": 0.41, "momentum_percentile": 0.41, "factor_coverage": 0.848, "signal_confidence": 0.848, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 50, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 2398, "ticker_id": 7721, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": false, "completeness_score": 0.6429, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:49:57.837442+00:00", "batch_id": "", "os_score_delta": null, "price_close": 2.04, "market_cap": 54057.96, "market_cap_usd": 54057.96, "enterprise_value": null, "shares_outstanding": 26499, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.00217007, "ptbv_ratio": 0.00326551, "ps_ratio": null, "pcf_ratio": null, "pfcf_ratio": -0.00619327, "ev_ebitda": null, "ev_ebit": null, "ev_sales": null, "ev_fcf": null, "earnings_yield": null, "fcf_yield": null, "dividend_yield": 0, "buyback_yield": null, "shareholder_yield": null, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.49508418, "operating_margin": -0.47857928, "net_margin": -0.49312136, "ebitda_margin": -0.40348149, "fcf_margin": -0.18318891, "roe": -0.94321097, "roa": -0.55457481, "roic": -0.8125514, "roc_greenblatt": null, "asset_turnover": 1.12462137, "cash_conversion": 0.37148849, "accruals_ratio": -0.34806104, "sbc_to_revenue": 0.00245553, "debt_to_equity": 0.70078219, "net_debt_to_ebitda": 0.2009355, "debt_to_assets": 0.07073733, "interest_coverage": -32.90997757, "current_ratio": 1.8041198, "quick_ratio": 1.8041198, "net_debt": -3862965, "revenue_growth_1y": 0.31272298, "revenue_growth_3y_cagr": 0.08177317, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": 5.92118046, "piotroski_f_score": 5, "altman_z_score": -2.18912001, "earnings_stability_5y": 1.466744, "revenue_stability_5y": 0.154798, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.48743719, "price_return_3m": -0.83414634, "price_return_6m": -0.93836858, "price_return_9m": -0.90267176, "price_return_12m": -0.93912628, "price_return_12m_ex1m": -0.88123657, "distance_from_52w_high": -0.9502439, "distance_from_52w_low": 0, "relative_strength": -1.09706733, "local_beta": -0.0076, "volatility_252d": 1.815204, "volatility_60d": 4.43092, "max_drawdown_12m": -0.9502439, "revenue_ttm": 47647541, "gross_profit_ttm": 23589544, "ebit_ttm": -22803126, "ebitda_ttm": -19224901, "net_income_ttm": -23496020, "eps_diluted_ttm": -886.67572361, "operating_cash_flow_ttm": -8749499, "capital_expenditure_ttm": 20998, "fcf_ttm": -8728501, "dividends_paid_ttm": 0, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 692894, "cash_and_equivalents": 6859938, "total_current_assets": 27909230, "total_current_liabilities": 15469721, "net_ppe": null, "total_assets": 42367629, "total_debt": 2996973, "total_equity": 24910673, "net_working_capital": 8576544, "book_value_per_share": 940.06087022, "retained_earnings": -57250842, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 16554230, "tangible_book_per_share": 624.71149855, "universe_ticker_count": null, "sector": "Financial Services", "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null, "value_composite": 58, "quality_composite": 59, "momentum_composite": 59, "growth_composite": 58, "yield_composite": 58, "svqf_composite": 63, "vc1_composite": 58, "vc2_composite": 58, "vc3_composite": 58, "trending_value_composite": null, "overall_composite": 66, "factor_coverage": 0.848, "signal_confidence": 0.848, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 50, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 2.04, "os": 0.34, "value": 0.42, "quality": 0.41, "momentum": 0.41, "confidence": 0.848, "coverage": 0.848, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": null, "roe": -0.9432, "momentum_12_1": -0.8812, "complete_fields": { "id": 2398, "ticker_id": 7721, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": false, "completeness_score": 0.6429, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:49:57.837442+00:00", "batch_id": "", "os_score_delta": null, "price_close": 2.04, "market_cap": 54057.96, "market_cap_usd": 54057.96, "enterprise_value": null, "shares_outstanding": 26499, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.00217007, "ptbv_ratio": 0.00326551, "ps_ratio": null, "pcf_ratio": null, "pfcf_ratio": -0.00619327, "ev_ebitda": null, "ev_ebit": null, "ev_sales": null, "ev_fcf": null, "earnings_yield": null, "fcf_yield": null, "dividend_yield": 0, "buyback_yield": null, "shareholder_yield": null, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.49508418, "operating_margin": -0.47857928, "net_margin": -0.49312136, "ebitda_margin": -0.40348149, "fcf_margin": -0.18318891, "roe": -0.94321097, "roa": -0.55457481, "roic": -0.8125514, "roc_greenblatt": null, "asset_turnover": 1.12462137, "cash_conversion": 0.37148849, "accruals_ratio": -0.34806104, "sbc_to_revenue": 0.00245553, "debt_to_equity": 0.70078219, "net_debt_to_ebitda": 0.2009355, "debt_to_assets": 0.07073733, "interest_coverage": -32.90997757, "current_ratio": 1.8041198, "quick_ratio": 1.8041198, "net_debt": -3862965, "revenue_growth_1y": 0.31272298, "revenue_growth_3y_cagr": 0.08177317, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": 5.92118046, "piotroski_f_score": 5, "altman_z_score": -2.18912001, "earnings_stability_5y": 1.466744, "revenue_stability_5y": 0.154798, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.48743719, "price_return_3m": -0.83414634, "price_return_6m": -0.93836858, "price_return_9m": -0.90267176, "price_return_12m": -0.93912628, "price_return_12m_ex1m": -0.88123657, "distance_from_52w_high": -0.9502439, "distance_from_52w_low": 0, "relative_strength": -1.09706733, "local_beta": -0.0076, "volatility_252d": 1.815204, "volatility_60d": 4.43092, "max_drawdown_12m": -0.9502439, "revenue_ttm": 47647541, "gross_profit_ttm": 23589544, "ebit_ttm": -22803126, "ebitda_ttm": -19224901, "net_income_ttm": -23496020, "eps_diluted_ttm": -886.67572361, "operating_cash_flow_ttm": -8749499, "capital_expenditure_ttm": 20998, "fcf_ttm": -8728501, "dividends_paid_ttm": 0, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 692894, "cash_and_equivalents": 6859938, "total_current_assets": 27909230, "total_current_liabilities": 15469721, "net_ppe": null, "total_assets": 42367629, "total_debt": 2996973, "total_equity": 24910673, "net_working_capital": 8576544, "book_value_per_share": 940.06087022, "retained_earnings": -57250842, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 16554230, "tangible_book_per_share": 624.71149855, "universe_ticker_count": null, "sector": "Financial Services", "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null, "value_composite": 58, "quality_composite": 59, "momentum_composite": 59, "growth_composite": 58, "yield_composite": 58, "svqf_composite": 63, "vc1_composite": 58, "vc2_composite": 58, "vc3_composite": 58, "trending_value_composite": null, "overall_composite": 66, "factor_coverage": 0.848, "signal_confidence": 0.848, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 50, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:51:11.750570+00:00", "is_restated": false, "income_statement": { "revenue": 47647541, "cost_of_revenue": 24057997, "gross_profit": 23589544, "ebit": -22803126, "ebitda": -19224901, "pretax_income": -23496020, "tax_provision": null, "net_income": -23496020, "net_income_to_common": -23496020, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6859938, "total_current_assets": 27909230, "total_assets": 42367629, "short_term_debt": 2996973, "long_term_debt": null, "total_debt": 2996973, "total_liabilities": 17456956, "total_equity": 24910673, "shares_outstanding": 24857, "goodwill_and_intangibles": 8356443 }, "cash_flow": { "operating_cash_flow": -8749499, "capital_expenditure": 20998, "free_cash_flow": -8728501, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 148392, "ticker_id": 7721, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:51:11.750570+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-22803126", "ebitda": "-19224901", "netIncome": "-23496020", "grossProfit": "23589544", "depreciation": "None", "totalRevenue": "47647541", "costOfRevenue": "24057997", "interestIncome": "96179", "incomeBeforeTax": "-23496020", "interestExpense": "692894", "operatingIncome": "-14469696", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "None", "reportedCurrency": "HKD", "netInterestIncome": "-596715", "nonInterestIncome": "None", "operatingExpenses": "38059240", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "24057997", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3578225", "sellingGeneralAndAdministrative": "29471921", "netIncomeFromContinuingOperations": "-23496020" }, "balance": { "goodwill": "8356443", "inventory": "None", "commonStock": "16501", "currentDebt": "None", "investments": "None", "totalAssets": "42367629", "longTermDebt": "None", "shortTermDebt": "2996973", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "HKD", "retainedEarnings": "-57250842", "totalLiabilities": "17456956", "otherCurrentAssets": "10450702", "totalCurrentAssets": "27909230", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "10598590", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "14458399", "currentAccountsPayable": "7715592", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4834208", "totalShareholderEquity": "24910673", "capitalLeaseObligations": "4834208", "otherCurrentLiabilities": "2850735", "totalCurrentLiabilities": "15469721", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1987235", "cashAndShortTermInvestments": "6859938", "commonStockSharesOutstanding": "24857", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "6859938", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-23496020", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "HKD", "changeInInventory": "None", "operatingCashflow": "-8749499", "capitalExpenditures": "20998", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1390483", "cashflowFromInvestment": "-28003060", "stockBasedCompensation": "117000", "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": "3578225", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 47647541, "cost_of_revenue": 24057997, "gross_profit": 23589544, "research_and_development": null, "selling_general_admin": 29471921, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -22803126, "depreciation_amortisation": 3578225, "ebitda": -19224901, "interest_expense": 692894, "interest_income": null, "other_non_operating": null, "pretax_income": -23496020, "tax_provision": null, "effective_tax_rate": null, "net_income": -23496020, "net_income_continuing_ops": -23496020, "net_income_to_common": -23496020, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 6859938, "short_term_investments": null, "net_receivables": 10598590, "inventory": null, "other_current_assets": null, "total_current_assets": 27909230, "net_ppe": null, "goodwill": 8356443, "intangible_assets": null, "goodwill_and_intangibles": 8356443, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 14458399, "total_assets": 42367629, "short_term_debt": 2996973, "accounts_payable": 7715592, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 15469721, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1987235, "total_liabilities": 17456956, "total_debt": 2996973, "preferred_stock": null, "minority_interest": null, "retained_earnings": -57250842, "total_equity": 24910673, "shares_outstanding": 24857, "operating_cash_flow": -8749499, "stock_based_compensation": 117000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 20998, "acquisitions": null, "other_investing": null, "investing_cash_flow": -28003060, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1390483, "free_cash_flow": -8728501, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-22803126", "ebitda": "-19224901", "netIncome": "-23496020", "grossProfit": "23589544", "depreciation": "None", "totalRevenue": "47647541", "costOfRevenue": "24057997", "interestIncome": "96179", "incomeBeforeTax": "-23496020", "interestExpense": "692894", "operatingIncome": "-14469696", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "None", "reportedCurrency": "HKD", "netInterestIncome": "-596715", "nonInterestIncome": "None", "operatingExpenses": "38059240", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "24057997", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3578225", "sellingGeneralAndAdministrative": "29471921", "netIncomeFromContinuingOperations": "-23496020" }, "balance": { "goodwill": "8356443", "inventory": "None", "commonStock": "16501", "currentDebt": "None", "investments": "None", "totalAssets": "42367629", "longTermDebt": "None", "shortTermDebt": "2996973", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "HKD", "retainedEarnings": "-57250842", "totalLiabilities": "17456956", "otherCurrentAssets": "10450702", "totalCurrentAssets": "27909230", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "10598590", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "14458399", "currentAccountsPayable": "7715592", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4834208", "totalShareholderEquity": "24910673", "capitalLeaseObligations": "4834208", "otherCurrentLiabilities": "2850735", "totalCurrentLiabilities": "15469721", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1987235", "cashAndShortTermInvestments": "6859938", "commonStockSharesOutstanding": "24857", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "6859938", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-23496020", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "HKD", "changeInInventory": "None", "operatingCashflow": "-8749499", "capitalExpenditures": "20998", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1390483", "cashflowFromInvestment": "-28003060", "stockBasedCompensation": "117000", "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": "3578225", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:51:11.750570+00:00", "is_restated": false, "income_statement": { "revenue": 36296722, "cost_of_revenue": 26406240, "gross_profit": 9890481, "ebit": -15986565, "ebitda": -11561713, "pretax_income": -17992532, "tax_provision": null, "net_income": -17992532, "net_income_to_common": -17992532, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 42222014, "total_current_assets": 58318174, "total_assets": 62571860, "short_term_debt": 19082632, "long_term_debt": null, "total_debt": 19082632, "total_liabilities": 41304223, "total_equity": 21267637, "shares_outstanding": 146880, "goodwill_and_intangibles": 0 }, "cash_flow": { "operating_cash_flow": -11411411, "capital_expenditure": 1490361, "free_cash_flow": -9921050, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 148396, "ticker_id": 7721, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:51:11.750570+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-15986565", "ebitda": "-11561713", "netIncome": "-17992532", "grossProfit": "9890481", "depreciation": "None", "totalRevenue": "36296722", "costOfRevenue": "26406240", "interestIncome": "286321", "incomeBeforeTax": "-17992532", "interestExpense": "2015096", "operatingIncome": "-17890681", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "None", "reportedCurrency": "HKD", "netInterestIncome": "-1728775", "nonInterestIncome": "None", "operatingExpenses": "27781163", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "26406240", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4424852", "sellingGeneralAndAdministrative": "23412065", "netIncomeFromContinuingOperations": "-18074094" }, "balance": { "goodwill": "0", "inventory": "None", "commonStock": "11457", "currentDebt": "None", "investments": "None", "totalAssets": "62571860", "longTermDebt": "None", "shortTermDebt": "19082632", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "HKD", "retainedEarnings": "-33754822", "totalLiabilities": "41304223", "otherCurrentAssets": "8086801", "totalCurrentAssets": "58318174", "currentLongTermDebt": "17706510", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "8009359", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4253686", "currentAccountsPayable": "7229939", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "20096814", "totalShareholderEquity": "21267637", "capitalLeaseObligations": "2390304", "otherCurrentLiabilities": "12517035", "totalCurrentLiabilities": "40140041", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1164182", "cashAndShortTermInvestments": "42222014", "commonStockSharesOutstanding": "146880", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "42222014", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-18074094", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "HKD", "changeInInventory": "None", "operatingCashflow": "-11411411", "capitalExpenditures": "1490361", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "51177252", "cashflowFromInvestment": "-1204040", "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": "4444914", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 36296722, "cost_of_revenue": 26406240, "gross_profit": 9890481, "research_and_development": null, "selling_general_admin": 23412065, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -15986565, "depreciation_amortisation": 4424852, "ebitda": -11561713, "interest_expense": 2015096, "interest_income": null, "other_non_operating": null, "pretax_income": -17992532, "tax_provision": null, "effective_tax_rate": null, "net_income": -17992532, "net_income_continuing_ops": -18074094, "net_income_to_common": -17992532, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 42222014, "short_term_investments": null, "net_receivables": 8009359, "inventory": null, "other_current_assets": null, "total_current_assets": 58318174, "net_ppe": null, "goodwill": 0, "intangible_assets": null, "goodwill_and_intangibles": 0, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4253686, "total_assets": 62571860, "short_term_debt": 19082632, "accounts_payable": 7229939, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 40140041, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1164182, "total_liabilities": 41304223, "total_debt": 19082632, "preferred_stock": null, "minority_interest": null, "retained_earnings": -33754822, "total_equity": 21267637, "shares_outstanding": 146880, "operating_cash_flow": -11411411, "stock_based_compensation": 0, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1490361, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1204040, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 51177252, "free_cash_flow": -9921050, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-15986565", "ebitda": "-11561713", "netIncome": "-17992532", "grossProfit": "9890481", "depreciation": "None", "totalRevenue": "36296722", "costOfRevenue": "26406240", "interestIncome": "286321", "incomeBeforeTax": "-17992532", "interestExpense": "2015096", "operatingIncome": "-17890681", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "None", "reportedCurrency": "HKD", "netInterestIncome": "-1728775", "nonInterestIncome": "None", "operatingExpenses": "27781163", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "26406240", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4424852", "sellingGeneralAndAdministrative": "23412065", "netIncomeFromContinuingOperations": "-18074094" }, "balance": { "goodwill": "0", "inventory": "None", "commonStock": "11457", "currentDebt": "None", "investments": "None", "totalAssets": "62571860", "longTermDebt": "None", "shortTermDebt": "19082632", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "HKD", "retainedEarnings": "-33754822", "totalLiabilities": "41304223", "otherCurrentAssets": "8086801", "totalCurrentAssets": "58318174", "currentLongTermDebt": "17706510", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "8009359", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4253686", "currentAccountsPayable": "7229939", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "20096814", "totalShareholderEquity": "21267637", "capitalLeaseObligations": "2390304", "otherCurrentLiabilities": "12517035", "totalCurrentLiabilities": "40140041", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1164182", "cashAndShortTermInvestments": "42222014", "commonStockSharesOutstanding": "146880", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "42222014", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-18074094", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "HKD", "changeInInventory": "None", "operatingCashflow": "-11411411", "capitalExpenditures": "1490361", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "51177252", "cashflowFromInvestment": "-1204040", "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": "4444914", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:51:11.750570+00:00", "is_restated": false, "income_statement": { "revenue": 48996406, "cost_of_revenue": 30177435, "gross_profit": 18818963, "ebit": 7610463, "ebitda": 12613525, "pretax_income": 7061166, "tax_provision": null, "net_income": 7061166, "net_income_to_common": 7061166, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 28582425, "total_current_assets": 134081609, "total_assets": 179523693, "short_term_debt": 63479426, "long_term_debt": null, "total_debt": 63479426, "total_liabilities": 299101916, "total_equity": -119578223, "shares_outstanding": 145250, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 55542627, "capital_expenditure": 2243566, "free_cash_flow": 57786193, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 148399, "ticker_id": 7721, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:51:11.750570+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "7610463", "ebitda": "12613525", "netIncome": "7061166", "grossProfit": "18818963", "depreciation": "None", "totalRevenue": "48996406", "costOfRevenue": "30177435", "interestIncome": "48233", "incomeBeforeTax": "7061166", "interestExpense": "550714", "operatingIncome": "7556495", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-502481", "nonInterestIncome": "None", "operatingExpenses": "11262468", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "30177435", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5003062", "sellingGeneralAndAdministrative": "8123134", "netIncomeFromContinuingOperations": "7079243" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "76137", "currentDebt": "None", "investments": "None", "totalAssets": "179523693", "longTermDebt": "None", "shortTermDebt": "63479426", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-122450043", "totalLiabilities": "299101916", "otherCurrentAssets": "19679267", "totalCurrentAssets": "134081609", "currentLongTermDebt": "4767829", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "85819915", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "45442084", "currentAccountsPayable": "56404579", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "72245685", "totalShareholderEquity": "-119578223", "capitalLeaseObligations": "4483821", "otherCurrentLiabilities": "157373524", "totalCurrentLiabilities": "289164315", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "9937601", "cashAndShortTermInvestments": "28582425", "commonStockSharesOutstanding": "145250", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "28582425", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "55281464", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "55542627", "capitalExpenditures": "2243566", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-35994604", "cashflowFromInvestment": "-1866917", "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": "39168724", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 48996406, "cost_of_revenue": 30177435, "gross_profit": 18818963, "research_and_development": null, "selling_general_admin": 8123134, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 7610463, "depreciation_amortisation": 5003062, "ebitda": 12613525, "interest_expense": 550714, "interest_income": null, "other_non_operating": null, "pretax_income": 7061166, "tax_provision": null, "effective_tax_rate": null, "net_income": 7061166, "net_income_continuing_ops": 7079243, "net_income_to_common": 7061166, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 28582425, "short_term_investments": null, "net_receivables": 85819915, "inventory": null, "other_current_assets": null, "total_current_assets": 134081609, "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": 45442084, "total_assets": 179523693, "short_term_debt": 63479426, "accounts_payable": 56404579, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 289164315, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 9937601, "total_liabilities": 299101916, "total_debt": 63479426, "preferred_stock": null, "minority_interest": null, "retained_earnings": -122450043, "total_equity": -119578223, "shares_outstanding": 145250, "operating_cash_flow": 55542627, "stock_based_compensation": 0, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2243566, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1866917, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -35994604, "free_cash_flow": 57786193, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "7610463", "ebitda": "12613525", "netIncome": "7061166", "grossProfit": "18818963", "depreciation": "None", "totalRevenue": "48996406", "costOfRevenue": "30177435", "interestIncome": "48233", "incomeBeforeTax": "7061166", "interestExpense": "550714", "operatingIncome": "7556495", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-502481", "nonInterestIncome": "None", "operatingExpenses": "11262468", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "30177435", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5003062", "sellingGeneralAndAdministrative": "8123134", "netIncomeFromContinuingOperations": "7079243" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "76137", "currentDebt": "None", "investments": "None", "totalAssets": "179523693", "longTermDebt": "None", "shortTermDebt": "63479426", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-122450043", "totalLiabilities": "299101916", "otherCurrentAssets": "19679267", "totalCurrentAssets": "134081609", "currentLongTermDebt": "4767829", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "85819915", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "45442084", "currentAccountsPayable": "56404579", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "72245685", "totalShareholderEquity": "-119578223", "capitalLeaseObligations": "4483821", "otherCurrentLiabilities": "157373524", "totalCurrentLiabilities": "289164315", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "9937601", "cashAndShortTermInvestments": "28582425", "commonStockSharesOutstanding": "145250", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "28582425", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "55281464", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "55542627", "capitalExpenditures": "2243566", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-35994604", "cashflowFromInvestment": "-1866917", "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": "39168724", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:51:11.750570+00:00", "is_restated": false, "income_statement": { "revenue": 37638462, "cost_of_revenue": 27167643, "gross_profit": 10470819, "ebit": 589763, "ebitda": 5618749, "pretax_income": -98250, "tax_provision": null, "net_income": -98250, "net_income_to_common": -98250, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 10892504, "total_current_assets": 72440018, "total_assets": 154740659, "short_term_debt": 68745750, "long_term_debt": null, "total_debt": 68745750, "total_liabilities": 329089283, "total_equity": -174348623, "shares_outstanding": 145250, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 42705791, "capital_expenditure": 3642536, "free_cash_flow": 46348327, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 148400, "ticker_id": 7721, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:51:11.750570+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "589763", "ebitda": "5618749", "netIncome": "-98250", "grossProfit": "10470819", "depreciation": "None", "totalRevenue": "37638462", "costOfRevenue": "27167643", "interestIncome": "1487", "incomeBeforeTax": "-98250", "interestExpense": "690476", "operatingIncome": "-1255459", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-688989", "nonInterestIncome": "None", "operatingExpenses": "11726279", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "27167643", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5028986", "sellingGeneralAndAdministrative": "7568574", "netIncomeFromContinuingOperations": "-98603" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "3043028", "currentDebt": "None", "investments": "None", "totalAssets": "154740659", "longTermDebt": "None", "shortTermDebt": "68745750", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-177587795", "totalLiabilities": "329089283", "otherCurrentAssets": "10699366", "totalCurrentAssets": "72440018", "currentLongTermDebt": "5474700", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "50848147", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "82300640", "currentAccountsPayable": "48082666", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "103731379", "totalShareholderEquity": "-174348623", "capitalLeaseObligations": "7819700", "otherCurrentLiabilities": "150296698", "totalCurrentLiabilities": "292933259", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "36156023", "cashAndShortTermInvestments": "10892504", "commonStockSharesOutstanding": "145250", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "10892504", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-769363", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "42705791", "capitalExpenditures": "3642536", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-32875576", "cashflowFromInvestment": "-3630933", "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": "39379457", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 37638462, "cost_of_revenue": 27167643, "gross_profit": 10470819, "research_and_development": null, "selling_general_admin": 7568574, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 589763, "depreciation_amortisation": 5028986, "ebitda": 5618749, "interest_expense": 690476, "interest_income": null, "other_non_operating": null, "pretax_income": -98250, "tax_provision": null, "effective_tax_rate": null, "net_income": -98250, "net_income_continuing_ops": -98603, "net_income_to_common": -98250, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 10892504, "short_term_investments": null, "net_receivables": 50848147, "inventory": null, "other_current_assets": null, "total_current_assets": 72440018, "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": 82300640, "total_assets": 154740659, "short_term_debt": 68745750, "accounts_payable": 48082666, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 292933259, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 36156023, "total_liabilities": 329089283, "total_debt": 68745750, "preferred_stock": null, "minority_interest": null, "retained_earnings": -177587795, "total_equity": -174348623, "shares_outstanding": 145250, "operating_cash_flow": 42705791, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3642536, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3630933, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -32875576, "free_cash_flow": 46348327, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "589763", "ebitda": "5618749", "netIncome": "-98250", "grossProfit": "10470819", "depreciation": "None", "totalRevenue": "37638462", "costOfRevenue": "27167643", "interestIncome": "1487", "incomeBeforeTax": "-98250", "interestExpense": "690476", "operatingIncome": "-1255459", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-688989", "nonInterestIncome": "None", "operatingExpenses": "11726279", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "27167643", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5028986", "sellingGeneralAndAdministrative": "7568574", "netIncomeFromContinuingOperations": "-98603" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "3043028", "currentDebt": "None", "investments": "None", "totalAssets": "154740659", "longTermDebt": "None", "shortTermDebt": "68745750", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-177587795", "totalLiabilities": "329089283", "otherCurrentAssets": "10699366", "totalCurrentAssets": "72440018", "currentLongTermDebt": "5474700", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "50848147", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "82300640", "currentAccountsPayable": "48082666", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "103731379", "totalShareholderEquity": "-174348623", "capitalLeaseObligations": "7819700", "otherCurrentLiabilities": "150296698", "totalCurrentLiabilities": "292933259", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "36156023", "cashAndShortTermInvestments": "10892504", "commonStockSharesOutstanding": "145250", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "10892504", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-769363", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "42705791", "capitalExpenditures": "3642536", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-32875576", "cashflowFromInvestment": "-3630933", "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": "39379457", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:51:11.750570+00:00", "is_restated": false, "income_statement": { "revenue": 23653536, "cost_of_revenue": 12851062, "gross_profit": 10802466, "ebit": 7993917, "ebitda": 9749477, "pretax_income": -3124116, "tax_provision": null, "net_income": -3124116, "net_income_to_common": -3124116, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6859938, "total_current_assets": 27909230, "total_assets": 42367629, "short_term_debt": 2996973, "long_term_debt": null, "total_debt": 2996973, "total_liabilities": 17456956, "total_equity": 24910673, "shares_outstanding": 26499, "goodwill_and_intangibles": 8356443 }, "cash_flow": { "operating_cash_flow": 13552575, "capital_expenditure": 54.48, "free_cash_flow": 13552629.48, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 148390, "ticker_id": 7721, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:51:11.750570+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "7993917", "ebitda": "9749477", "netIncome": "-3124116", "grossProfit": "10802466", "depreciation": "None", "totalRevenue": "23653536", "costOfRevenue": "12851062", "interestIncome": "None", "incomeBeforeTax": "-3124116", "interestExpense": "212445", "operatingIncome": "7993916", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "None", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "2808549", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "12851062", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1755560", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "8356443", "inventory": "None", "commonStock": "16501", "currentDebt": "None", "investments": "None", "totalAssets": "42367629", "longTermDebt": "None", "shortTermDebt": "2996973", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "-57250842", "totalLiabilities": "17456956", "otherCurrentAssets": "10450702", "totalCurrentAssets": "27909230", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "10598590", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "14458399", "currentAccountsPayable": "7715592", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4834208", "totalShareholderEquity": "24910673", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "2850735", "totalCurrentLiabilities": "15469721", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1987235", "cashAndShortTermInvestments": "6859938", "commonStockSharesOutstanding": "26499", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "6859938", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3124116", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "13552575", "capitalExpenditures": "54.48", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-14580060", "cashflowFromInvestment": "-973099", "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": "1755560", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 23653536, "cost_of_revenue": 12851062, "gross_profit": 10802466, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 7993917, "depreciation_amortisation": 1755560, "ebitda": 9749477, "interest_expense": 212445, "interest_income": null, "other_non_operating": null, "pretax_income": -3124116, "tax_provision": null, "effective_tax_rate": null, "net_income": -3124116, "net_income_continuing_ops": null, "net_income_to_common": -3124116, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 6859938, "short_term_investments": null, "net_receivables": 10598590, "inventory": null, "other_current_assets": null, "total_current_assets": 27909230, "net_ppe": null, "goodwill": 8356443, "intangible_assets": null, "goodwill_and_intangibles": 8356443, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 14458399, "total_assets": 42367629, "short_term_debt": 2996973, "accounts_payable": 7715592, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 15469721, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1987235, "total_liabilities": 17456956, "total_debt": 2996973, "preferred_stock": null, "minority_interest": null, "retained_earnings": -57250842, "total_equity": 24910673, "shares_outstanding": 26499, "operating_cash_flow": 13552575, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 54.48, "acquisitions": null, "other_investing": null, "investing_cash_flow": -973099, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -14580060, "free_cash_flow": 13552629.48, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "7993917", "ebitda": "9749477", "netIncome": "-3124116", "grossProfit": "10802466", "depreciation": "None", "totalRevenue": "23653536", "costOfRevenue": "12851062", "interestIncome": "None", "incomeBeforeTax": "-3124116", "interestExpense": "212445", "operatingIncome": "7993916", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "None", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "2808549", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "12851062", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1755560", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "8356443", "inventory": "None", "commonStock": "16501", "currentDebt": "None", "investments": "None", "totalAssets": "42367629", "longTermDebt": "None", "shortTermDebt": "2996973", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "-57250842", "totalLiabilities": "17456956", "otherCurrentAssets": "10450702", "totalCurrentAssets": "27909230", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "10598590", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "14458399", "currentAccountsPayable": "7715592", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4834208", "totalShareholderEquity": "24910673", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "2850735", "totalCurrentLiabilities": "15469721", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1987235", "cashAndShortTermInvestments": "6859938", "commonStockSharesOutstanding": "26499", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "6859938", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3124116", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "13552575", "capitalExpenditures": "54.48", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-14580060", "cashflowFromInvestment": "-973099", "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": "1755560", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:51:11.750570+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": 6859938, "total_current_assets": 27909230, "total_assets": 42367629, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": 17456956, "total_equity": 24910673, "shares_outstanding": 264991, "goodwill_and_intangibles": 8356443 }, "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": 148391, "ticker_id": 7721, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:51:11.750570+00:00", "is_restated": false, "raw_data": { "balance": { "goodwill": "8356443", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "42367629", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "HKD", "retainedEarnings": "-57250842", "totalLiabilities": "17456956", "otherCurrentAssets": "8704606", "totalCurrentAssets": "27909230", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "9808900", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "14458399", "currentAccountsPayable": "7715592", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "24910673", "capitalLeaseObligations": "4834208", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "15469721", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1987235", "cashAndShortTermInvestments": "6859938", "commonStockSharesOutstanding": "264991", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "6859938", "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": 6859938, "short_term_investments": null, "net_receivables": 9808900, "inventory": null, "other_current_assets": null, "total_current_assets": 27909230, "net_ppe": null, "goodwill": 8356443, "intangible_assets": null, "goodwill_and_intangibles": 8356443, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 14458399, "total_assets": 42367629, "short_term_debt": null, "accounts_payable": 7715592, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 15469721, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1987235, "total_liabilities": 17456956, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": -57250842, "total_equity": 24910673, "shares_outstanding": 264991, "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": "8356443", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "42367629", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "HKD", "retainedEarnings": "-57250842", "totalLiabilities": "17456956", "otherCurrentAssets": "8704606", "totalCurrentAssets": "27909230", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "9808900", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "14458399", "currentAccountsPayable": "7715592", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "24910673", "capitalLeaseObligations": "4834208", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "15469721", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1987235", "cashAndShortTermInvestments": "6859938", "commonStockSharesOutstanding": "264991", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "6859938", "accumulatedDepreciationAmortizationPPE": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:51:11.750570+00:00", "is_restated": false, "income_statement": { "revenue": 24117895, "cost_of_revenue": 14865195, "gross_profit": 9252700, "ebit": -20029985, "ebitda": -18197822, "pretax_income": -20513444, "tax_provision": null, "net_income": -20513444, "net_income_to_common": -20513444, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8894909, "total_current_assets": 23913583, "total_assets": 59891683, "short_term_debt": 6278440, "long_term_debt": null, "total_debt": 6278440, "total_liabilities": 22338465, "total_equity": 37553218, "shares_outstanding": 190720, "goodwill_and_intangibles": 28116846 }, "cash_flow": { "operating_cash_flow": -22479250, "capital_expenditure": 21146, "free_cash_flow": -22458104, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 148393, "ticker_id": 7721, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:51:11.750570+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-20029985", "ebitda": "-18197822", "netIncome": "-20513444", "grossProfit": "9252700", "depreciation": "None", "totalRevenue": "24117895", "costOfRevenue": "14865195", "interestIncome": "None", "incomeBeforeTax": "-20513444", "interestExpense": "61595", "operatingIncome": "-22677157", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "None", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "31929857", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "14865195", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1832163", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "28116846", "inventory": "None", "commonStock": "15253", "currentDebt": "None", "investments": "None", "totalAssets": "59891683", "longTermDebt": "None", "shortTermDebt": "6278440", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "HKD", "retainedEarnings": "-54477277", "totalLiabilities": "22338465", "otherCurrentAssets": "2478721", "totalCurrentAssets": "23913583", "currentLongTermDebt": "3368086", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "12539953", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "35978100", "currentAccountsPayable": "9706865", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "9636133", "totalShareholderEquity": "37553218", "capitalLeaseObligations": "6268047", "otherCurrentLiabilities": "2223241", "totalCurrentLiabilities": "18830772", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3507693", "cashAndShortTermInvestments": "8894909", "commonStockSharesOutstanding": "190720", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "8894909", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-20513444", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "-22479250", "capitalExpenditures": "21146", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "16206065", "cashflowFromInvestment": "-27298212", "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": "1832163", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 24117895, "cost_of_revenue": 14865195, "gross_profit": 9252700, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -20029985, "depreciation_amortisation": 1832163, "ebitda": -18197822, "interest_expense": 61595, "interest_income": null, "other_non_operating": null, "pretax_income": -20513444, "tax_provision": null, "effective_tax_rate": null, "net_income": -20513444, "net_income_continuing_ops": null, "net_income_to_common": -20513444, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 8894909, "short_term_investments": null, "net_receivables": 12539953, "inventory": null, "other_current_assets": null, "total_current_assets": 23913583, "net_ppe": null, "goodwill": 28116846, "intangible_assets": null, "goodwill_and_intangibles": 28116846, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 35978100, "total_assets": 59891683, "short_term_debt": 6278440, "accounts_payable": 9706865, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 18830772, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3507693, "total_liabilities": 22338465, "total_debt": 6278440, "preferred_stock": null, "minority_interest": null, "retained_earnings": -54477277, "total_equity": 37553218, "shares_outstanding": 190720, "operating_cash_flow": -22479250, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 21146, "acquisitions": null, "other_investing": null, "investing_cash_flow": -27298212, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 16206065, "free_cash_flow": -22458104, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-20029985", "ebitda": "-18197822", "netIncome": "-20513444", "grossProfit": "9252700", "depreciation": "None", "totalRevenue": "24117895", "costOfRevenue": "14865195", "interestIncome": "None", "incomeBeforeTax": "-20513444", "interestExpense": "61595", "operatingIncome": "-22677157", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "None", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "31929857", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "14865195", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1832163", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "28116846", "inventory": "None", "commonStock": "15253", "currentDebt": "None", "investments": "None", "totalAssets": "59891683", "longTermDebt": "None", "shortTermDebt": "6278440", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "HKD", "retainedEarnings": "-54477277", "totalLiabilities": "22338465", "otherCurrentAssets": "2478721", "totalCurrentAssets": "23913583", "currentLongTermDebt": "3368086", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "12539953", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "35978100", "currentAccountsPayable": "9706865", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "9636133", "totalShareholderEquity": "37553218", "capitalLeaseObligations": "6268047", "otherCurrentLiabilities": "2223241", "totalCurrentLiabilities": "18830772", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "3507693", "cashAndShortTermInvestments": "8894909", "commonStockSharesOutstanding": "190720", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "8894909", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-20513444", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "-22479250", "capitalExpenditures": "21146", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "16206065", "cashflowFromInvestment": "-27298212", "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": "1832163", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:51:11.750570+00:00", "is_restated": false, "income_statement": { "revenue": 13694791, "cost_of_revenue": 11424123, "gross_profit": 2270660, "ebit": -16503835, "ebitda": -14587943, "pretax_income": -18808192, "tax_provision": null, "net_income": -18808192, "net_income_to_common": -18808192, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 42222014, "total_current_assets": 58318174, "total_assets": 62571860, "short_term_debt": 19082632, "long_term_debt": null, "total_debt": 19082632, "total_liabilities": 41304223, "total_equity": 21267637, "shares_outstanding": 146880, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -1698383, "capital_expenditure": 129626, "free_cash_flow": -1568757, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 148394, "ticker_id": 7721, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:51:11.750570+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-16503835", "ebitda": "-14587943", "netIncome": "-18808192", "grossProfit": "2270660", "depreciation": "None", "totalRevenue": "13694791", "costOfRevenue": "11424123", "interestIncome": "None", "incomeBeforeTax": "-18808192", "interestExpense": "233912", "operatingIncome": "-18425732", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "None", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "20696393", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "11424123", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1915892", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "11457", "currentDebt": "None", "investments": "None", "totalAssets": "62571860", "longTermDebt": "None", "shortTermDebt": "19082632", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "-33754822", "totalLiabilities": "41304223", "otherCurrentAssets": "8086801", "totalCurrentAssets": "58318174", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "8009359", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4253686", "currentAccountsPayable": "7229939", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "20096814", "totalShareholderEquity": "21267637", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "12517035", "totalCurrentLiabilities": "40140041", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1164182", "cashAndShortTermInvestments": "42222014", "commonStockSharesOutstanding": "146880", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "42222014", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2421318", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "-1698383", "capitalExpenditures": "129626", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "6982624", "cashflowFromInvestment": "-129628", "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": "246647", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 13694791, "cost_of_revenue": 11424123, "gross_profit": 2270660, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -16503835, "depreciation_amortisation": 1915892, "ebitda": -14587943, "interest_expense": 233912, "interest_income": null, "other_non_operating": null, "pretax_income": -18808192, "tax_provision": null, "effective_tax_rate": null, "net_income": -18808192, "net_income_continuing_ops": null, "net_income_to_common": -18808192, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 42222014, "short_term_investments": null, "net_receivables": 8009359, "inventory": null, "other_current_assets": null, "total_current_assets": 58318174, "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": 4253686, "total_assets": 62571860, "short_term_debt": 19082632, "accounts_payable": 7229939, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 40140041, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1164182, "total_liabilities": 41304223, "total_debt": 19082632, "preferred_stock": null, "minority_interest": null, "retained_earnings": -33754822, "total_equity": 21267637, "shares_outstanding": 146880, "operating_cash_flow": -1698383, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 129626, "acquisitions": null, "other_investing": null, "investing_cash_flow": -129628, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 6982624, "free_cash_flow": -1568757, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-16503835", "ebitda": "-14587943", "netIncome": "-18808192", "grossProfit": "2270660", "depreciation": "None", "totalRevenue": "13694791", "costOfRevenue": "11424123", "interestIncome": "None", "incomeBeforeTax": "-18808192", "interestExpense": "233912", "operatingIncome": "-18425732", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "None", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "20696393", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "11424123", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1915892", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "11457", "currentDebt": "None", "investments": "None", "totalAssets": "62571860", "longTermDebt": "None", "shortTermDebt": "19082632", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "-33754822", "totalLiabilities": "41304223", "otherCurrentAssets": "8086801", "totalCurrentAssets": "58318174", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "8009359", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4253686", "currentAccountsPayable": "7229939", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "20096814", "totalShareholderEquity": "21267637", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "12517035", "totalCurrentLiabilities": "40140041", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1164182", "cashAndShortTermInvestments": "42222014", "commonStockSharesOutstanding": "146880", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "42222014", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2421318", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "-1698383", "capitalExpenditures": "129626", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "6982624", "cashflowFromInvestment": "-129628", "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": "246647", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:51:11.750570+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": 42222014, "total_current_assets": 58318174, "total_assets": 62571860, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": 41304223, "total_equity": 21267637, "shares_outstanding": 408603, "goodwill_and_intangibles": 0 }, "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": 148395, "ticker_id": 7721, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:51:11.750570+00:00", "is_restated": false, "raw_data": { "balance": { "goodwill": "0", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "62571860", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "HKD", "retainedEarnings": "-33754822", "totalLiabilities": "41304223", "otherCurrentAssets": "None", "totalCurrentAssets": "58318174", "currentLongTermDebt": "17706510", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "7814036", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4253686", "currentAccountsPayable": "7229939", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "21267637", "capitalLeaseObligations": "2390304", "otherCurrentLiabilities": "6756516", "totalCurrentLiabilities": "40140041", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1164182", "cashAndShortTermInvestments": "42222014", "commonStockSharesOutstanding": "408603", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "42222014", "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": 42222014, "short_term_investments": null, "net_receivables": 7814036, "inventory": null, "other_current_assets": null, "total_current_assets": 58318174, "net_ppe": null, "goodwill": 0, "intangible_assets": null, "goodwill_and_intangibles": 0, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4253686, "total_assets": 62571860, "short_term_debt": null, "accounts_payable": 7229939, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 40140041, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1164182, "total_liabilities": 41304223, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": -33754822, "total_equity": 21267637, "shares_outstanding": 408603, "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": "0", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "62571860", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "HKD", "retainedEarnings": "-33754822", "totalLiabilities": "41304223", "otherCurrentAssets": "None", "totalCurrentAssets": "58318174", "currentLongTermDebt": "17706510", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "7814036", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4253686", "currentAccountsPayable": "7229939", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "21267637", "capitalLeaseObligations": "2390304", "otherCurrentLiabilities": "6756516", "totalCurrentLiabilities": "40140041", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1164182", "cashAndShortTermInvestments": "42222014", "commonStockSharesOutstanding": "408603", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "42222014", "accumulatedDepreciationAmortizationPPE": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:51:11.750570+00:00", "is_restated": false, "income_statement": { "revenue": 22705853, "cost_of_revenue": 15055769, "gross_profit": 7650084, "ebit": 973608, "ebitda": 3494903, "pretax_income": 780224, "tax_provision": null, "net_income": 780224, "net_income_to_common": 780224, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2075667, "total_current_assets": 24850683, "total_assets": 28628576, "short_term_debt": 7077479, "long_term_debt": null, "total_debt": 7077479, "total_liabilities": 43172770, "total_equity": -14544194, "shares_outstanding": 145250, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1951255, "capital_expenditure": 482340, "free_cash_flow": 2433595, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 148397, "ticker_id": 7721, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:51:11.750570+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "973608", "ebitda": "3494903", "netIncome": "780224", "grossProfit": "7650084", "depreciation": "None", "totalRevenue": "22705853", "costOfRevenue": "15055769", "interestIncome": "None", "incomeBeforeTax": "780224", "interestExpense": "24757", "operatingIncome": "947366", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "None", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "6702717", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "15055769", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2521295", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "9750", "currentDebt": "None", "investments": "None", "totalAssets": "28628576", "longTermDebt": "None", "shortTermDebt": "7077479", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "HKD", "retainedEarnings": "-14899592", "totalLiabilities": "43172770", "otherCurrentAssets": "7803820", "totalCurrentAssets": "24850683", "currentLongTermDebt": "4311625", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "14971196", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3777893", "currentAccountsPayable": "9681098", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7077479", "totalShareholderEquity": "-14544194", "capitalLeaseObligations": "2765854", "otherCurrentLiabilities": "25651432", "totalCurrentLiabilities": "43022770", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "150000", "cashAndShortTermInvestments": "2075667", "commonStockSharesOutstanding": "145250", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "2075667", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "780224", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "1951255", "capitalExpenditures": "482340", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3051628", "cashflowFromInvestment": "-482325", "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": "2521295", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 22705853, "cost_of_revenue": 15055769, "gross_profit": 7650084, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 973608, "depreciation_amortisation": 2521295, "ebitda": 3494903, "interest_expense": 24757, "interest_income": null, "other_non_operating": null, "pretax_income": 780224, "tax_provision": null, "effective_tax_rate": null, "net_income": 780224, "net_income_continuing_ops": null, "net_income_to_common": 780224, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2075667, "short_term_investments": null, "net_receivables": 14971196, "inventory": null, "other_current_assets": null, "total_current_assets": 24850683, "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": 3777893, "total_assets": 28628576, "short_term_debt": 7077479, "accounts_payable": 9681098, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 43022770, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 150000, "total_liabilities": 43172770, "total_debt": 7077479, "preferred_stock": null, "minority_interest": null, "retained_earnings": -14899592, "total_equity": -14544194, "shares_outstanding": 145250, "operating_cash_flow": 1951255, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 482340, "acquisitions": null, "other_investing": null, "investing_cash_flow": -482325, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -3051628, "free_cash_flow": 2433595, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "973608", "ebitda": "3494903", "netIncome": "780224", "grossProfit": "7650084", "depreciation": "None", "totalRevenue": "22705853", "costOfRevenue": "15055769", "interestIncome": "None", "incomeBeforeTax": "780224", "interestExpense": "24757", "operatingIncome": "947366", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "None", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "6702717", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "15055769", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2521295", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "9750", "currentDebt": "None", "investments": "None", "totalAssets": "28628576", "longTermDebt": "None", "shortTermDebt": "7077479", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "HKD", "retainedEarnings": "-14899592", "totalLiabilities": "43172770", "otherCurrentAssets": "7803820", "totalCurrentAssets": "24850683", "currentLongTermDebt": "4311625", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "14971196", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3777893", "currentAccountsPayable": "9681098", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7077479", "totalShareholderEquity": "-14544194", "capitalLeaseObligations": "2765854", "otherCurrentLiabilities": "25651432", "totalCurrentLiabilities": "43022770", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "150000", "cashAndShortTermInvestments": "2075667", "commonStockSharesOutstanding": "145250", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "2075667", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "780224", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "1951255", "capitalExpenditures": "482340", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3051628", "cashflowFromInvestment": "-482325", "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": "2521295", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:51:11.750570+00:00", "is_restated": false, "income_statement": { "revenue": 23853660, "cost_of_revenue": 13748494, "gross_profit": 10105165, "ebit": 3657978, "ebitda": 6168243, "pretax_income": 3407998.2, "tax_provision": null, "net_income": 3407998.2, "net_income_to_common": 3407998.2, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3660213, "total_current_assets": 17170245, "total_assets": 22989475, "short_term_debt": 8129059, "long_term_debt": null, "total_debt": 8129059, "total_liabilities": 38302443, "total_equity": -15312968, "shares_outstanding": 145250, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 494000, "capital_expenditure": 23821, "free_cash_flow": 517821, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 148398, "ticker_id": 7721, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:51:11.750570+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "3657978", "ebitda": "6168243", "netIncome": "3407998.20", "grossProfit": "10105165", "depreciation": "None", "totalRevenue": "23853660", "costOfRevenue": "13748494", "interestIncome": "None", "incomeBeforeTax": "3407998.20", "interestExpense": "32008", "operatingIncome": "3606829", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "None", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "6498328", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "13748494", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2510265", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "9750", "currentDebt": "None", "investments": "None", "totalAssets": "22989475", "longTermDebt": "None", "shortTermDebt": "8129059", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "HKD", "retainedEarnings": "-15680728", "totalLiabilities": "38302443", "otherCurrentAssets": "2520091", "totalCurrentAssets": "17170245", "currentLongTermDebt": "4767829", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "10989941", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5819230", "currentAccountsPayable": "7223067", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "9251650", "totalShareholderEquity": "-15312968", "capitalLeaseObligations": "4483821", "otherCurrentLiabilities": "20152965", "totalCurrentLiabilities": "37029852", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1272591", "cashAndShortTermInvestments": "3660213", "commonStockSharesOutstanding": "145250", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "3660213", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "436422", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "494000", "capitalExpenditures": "23821", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-287650", "cashflowFromInvestment": "-23819", "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": "321460", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 23853660, "cost_of_revenue": 13748494, "gross_profit": 10105165, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 3657978, "depreciation_amortisation": 2510265, "ebitda": 6168243, "interest_expense": 32008, "interest_income": null, "other_non_operating": null, "pretax_income": 3407998.2, "tax_provision": null, "effective_tax_rate": null, "net_income": 3407998.2, "net_income_continuing_ops": null, "net_income_to_common": 3407998.2, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3660213, "short_term_investments": null, "net_receivables": 10989941, "inventory": null, "other_current_assets": null, "total_current_assets": 17170245, "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": 5819230, "total_assets": 22989475, "short_term_debt": 8129059, "accounts_payable": 7223067, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 37029852, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1272591, "total_liabilities": 38302443, "total_debt": 8129059, "preferred_stock": null, "minority_interest": null, "retained_earnings": -15680728, "total_equity": -15312968, "shares_outstanding": 145250, "operating_cash_flow": 494000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 23821, "acquisitions": null, "other_investing": null, "investing_cash_flow": -23819, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -287650, "free_cash_flow": 517821, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "3657978", "ebitda": "6168243", "netIncome": "3407998.20", "grossProfit": "10105165", "depreciation": "None", "totalRevenue": "23853660", "costOfRevenue": "13748494", "interestIncome": "None", "incomeBeforeTax": "3407998.20", "interestExpense": "32008", "operatingIncome": "3606829", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "None", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "6498328", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "13748494", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2510265", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "9750", "currentDebt": "None", "investments": "None", "totalAssets": "22989475", "longTermDebt": "None", "shortTermDebt": "8129059", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "HKD", "retainedEarnings": "-15680728", "totalLiabilities": "38302443", "otherCurrentAssets": "2520091", "totalCurrentAssets": "17170245", "currentLongTermDebt": "4767829", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "10989941", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5819230", "currentAccountsPayable": "7223067", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "9251650", "totalShareholderEquity": "-15312968", "capitalLeaseObligations": "4483821", "otherCurrentLiabilities": "20152965", "totalCurrentLiabilities": "37029852", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1272591", "cashAndShortTermInvestments": "3660213", "commonStockSharesOutstanding": "145250", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "3660213", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "436422", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "494000", "capitalExpenditures": "23821", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-287650", "cashflowFromInvestment": "-23819", "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": "321460", "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" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 4, "quarterly_financial_periods": 7, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }