{ "ticker": { "uuid": "fedc80c6-9016-4388-8177-33b05ddd47c8", "symbol": "NCI", "name": "Neo-Concept International Group Holdings Limited Ordinary Shares", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Apparel Manufacturing", "page_url": "https://sharemaestro.com/factors/ticker/fedc80c6-9016-4388-8177-33b05ddd47c8/", "api_url": "https://sharemaestro.com/factors/api/tickers/fedc80c6-9016-4388-8177-33b05ddd47c8/" }, "ticker_metadata": { "id": 7288, "uuid": "fedc80c6-9016-4388-8177-33b05ddd47c8", "symbol": "NCI", "name": "Neo-Concept International Group Holdings Limited Ordinary Shares", "asset_type": "equity", "market_cap": 191032000, "stock_exchange_id": 2, "industry": "Apparel Manufacturing", "sector": "Consumer Cyclical", "description": "Navigant Consulting, Inc. provides professional services worldwide. The company is headquartered in Chicago, Illinois.", "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": "fedc80c6-9016-4388-8177-33b05ddd47c8", "symbol": "NCI", "name": "Neo-Concept International Group Holdings Limited Ordinary Shares", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Apparel Manufacturing", "page_url": "https://sharemaestro.com/factors/ticker/fedc80c6-9016-4388-8177-33b05ddd47c8/", "api_url": "https://sharemaestro.com/factors/api/tickers/fedc80c6-9016-4388-8177-33b05ddd47c8/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.41, "value": 0.45, "quality": 0.44, "momentum": 0.44, "coverage": 0.939, "confidence": 0.939, "delta": null }, "headline_factors": { "price": 10.25, "market_cap": 5207000, "pe_ratio": 15.6989, "earnings_yield": 0.0637, "ebitda_to_ev": 0.5916, "shareholder_yield": 0, "roe": 0.0059, "piotroski_f_score": 6, "momentum_12_1": -0.4256, "volatility_252d": 2.5685 }, "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": true, "completeness_score": 0.8571, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:49:22.343408+00:00", "batch_id": "" }, "size": { "price_close": 10.25, "market_cap": 5207000, "market_cap_usd": 5207000, "enterprise_value": 12441190, "shares_outstanding": 508000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 15.6989, "pb_ratio": 0.092, "ptbv_ratio": 0.1143, "ps_ratio": 0.0379, "pcf_ratio": 0.2436, "pfcf_ratio": 0.2051, "ev_ebitda": 1.6903, "ev_ebit": 3.9776, "ev_sales": 0.0906, "ev_fcf": 0.4901, "earnings_yield": 0.0637, "fcf_yield": 2.0402, "price_to_sales": 0.0379, "price_to_book": 0.092, "price_to_cashflow": 0.2436, "ebitda_to_ev": 0.5916, "sales_yield": 11.0317 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.3693, "operating_margin": 0.0228, "net_margin": 0.0024, "ebitda_margin": 0.0536, "fcf_margin": 0.1849, "roe": 0.0059, "roa": 0.0029, "roic": 0.0091, "roc_greenblatt": null, "asset_turnover": 1.1869, "cash_conversion": 76.528, "accruals_ratio": -0.182, "sbc_to_revenue": null, "piotroski_f_score": 6, "altman_z_score": 1.061, "earnings_stability_5y": 1.6379, "revenue_stability_5y": 0.3362, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.4383, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 1.043, "net_debt_to_ebitda": 0.9829, "debt_to_assets": 0.0827, "interest_coverage": 2.3178, "current_ratio": 2.6093, "quick_ratio": 2.008, "net_debt": 7234190, "local_beta": -0.0029, "volatility_252d": 2.5685, "volatility_60d": 6.4635, "max_drawdown_12m": -0.9503, "risk_adjusted_momentum": -0.1657 }, "growth": { "revenue_growth_1y": null, "revenue_growth_3y_cagr": -0.2663, "revenue_growth_5y_cagr": -0.0555, "eps_growth_1y": null, "eps_growth_3y_cagr": -0.7009, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": 3.98, "revenue_growth": null, "earnings_growth": null }, "momentum": { "price_return_1m": 0.144, "price_return_3m": -0.8787, "price_return_6m": 0.1141, "price_return_9m": -0.2802, "price_return_12m": -0.3429, "price_return_12m_ex1m": -0.4256, "momentum_6m": 0.1141, "momentum_12m": -0.3429, "momentum_12_1": -0.4256, "distance_from_52w_high": -0.8787, "distance_from_52w_low": 1.4405, "relative_strength": -0.5009 }, "raw_ttm": { "revenue_ttm": 137247341, "gross_profit_ttm": 50685649, "ebit_ttm": 3127798, "ebitda_ttm": 7360272, "net_income_ttm": 331679, "eps_diluted_ttm": 0.6529, "operating_cash_flow_ttm": 21374779, "capital_expenditure_ttm": 4007964, "fcf_ttm": 25382743, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 1349488, "cash_and_equivalents": 2332891, "total_current_assets": 52567423, "total_current_liabilities": 20145933, "net_ppe": null, "total_assets": 115631755, "total_debt": 9567081, "total_equity": 56599404, "net_working_capital": 39655680, "book_value_per_share": 111.4161, "retained_earnings": -49936591, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 45554966, "tangible_book_per_share": 89.6751 }, "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": 55, "quality_composite": 56, "momentum_composite": 56, "growth_composite": 55, "yield_composite": 55, "svqf_composite": 59, "vc1_composite": 55, "vc2_composite": 55, "vc3_composite": 55, "trending_value_composite": null, "overall_composite": 59, "quality_value_composite": 0.445, "os_score": 0.41, "value_percentile": 0.45, "quality_percentile": 0.44, "momentum_percentile": 0.44, "factor_coverage": 0.939, "signal_confidence": 0.939, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 75, "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": 2065, "ticker_id": 7288, "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": true, "completeness_score": 0.8571, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:49:22.343408+00:00", "batch_id": "", "os_score_delta": null, "price_close": 10.25, "market_cap": 5207000, "market_cap_usd": 5207000, "enterprise_value": 12441190, "shares_outstanding": 508000, "fx_rate_to_usd": null, "pe_ratio": 15.69891371, "pb_ratio": 0.09199744, "ptbv_ratio": 0.11430148, "ps_ratio": 0.0379388, "pcf_ratio": 0.24360486, "pfcf_ratio": 0.20513937, "ev_ebitda": 1.69031661, "ev_ebit": 3.9776194, "ev_sales": 0.09064795, "ev_fcf": 0.49014364, "earnings_yield": 0.06369867, "fcf_yield": 2.04021826, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.3693015, "operating_margin": 0.0227895, "net_margin": 0.00241665, "ebitda_margin": 0.05362779, "fcf_margin": 0.1849416, "roe": 0.00586011, "roa": 0.00286841, "roic": 0.00913903, "roc_greenblatt": null, "asset_turnover": 1.18693469, "cash_conversion": 76.52803765, "accruals_ratio": -0.18198375, "sbc_to_revenue": null, "debt_to_equity": 1.04298538, "net_debt_to_ebitda": 0.98286993, "debt_to_assets": 0.08273749, "interest_coverage": 2.31776644, "current_ratio": 2.60933177, "quick_ratio": 2.00798399, "net_debt": 7234190, "revenue_growth_1y": null, "revenue_growth_3y_cagr": -0.26626953, "revenue_growth_5y_cagr": -0.05548341, "eps_growth_1y": null, "eps_growth_3y_cagr": -0.70093926, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": 3.98002102, "piotroski_f_score": 6, "altman_z_score": 1.06098256, "earnings_stability_5y": 1.637938, "revenue_stability_5y": 0.336189, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.14397321, "price_return_3m": -0.87866951, "price_return_6m": 0.11413043, "price_return_9m": -0.28019663, "price_return_12m": -0.34294872, "price_return_12m_ex1m": -0.42564103, "distance_from_52w_high": -0.87866951, "distance_from_52w_low": 1.44047619, "relative_strength": -0.50088977, "local_beta": -0.0029, "volatility_252d": 2.568481, "volatility_60d": 6.4635, "max_drawdown_12m": -0.95028409, "revenue_ttm": 137247341, "gross_profit_ttm": 50685649, "ebit_ttm": 3127798, "ebitda_ttm": 7360272, "net_income_ttm": 331679, "eps_diluted_ttm": 0.65291142, "operating_cash_flow_ttm": 21374779, "capital_expenditure_ttm": 4007964, "fcf_ttm": 25382743, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 1349488, "cash_and_equivalents": 2332891, "total_current_assets": 52567423, "total_current_liabilities": 20145933, "net_ppe": null, "total_assets": 115631755, "total_debt": 9567081, "total_equity": 56599404, "net_working_capital": 39655680, "book_value_per_share": 111.41614961, "retained_earnings": -49936591, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 45554966, "tangible_book_per_share": 89.67512992, "universe_ticker_count": null, "sector": "Consumer Cyclical", "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": 55, "quality_composite": 56, "momentum_composite": 56, "growth_composite": 55, "yield_composite": 55, "svqf_composite": 59, "vc1_composite": 55, "vc2_composite": 55, "vc3_composite": 55, "trending_value_composite": null, "overall_composite": 59, "factor_coverage": 0.939, "signal_confidence": 0.939, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 75, "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": 10.25, "os": 0.41, "value": 0.45, "quality": 0.44, "momentum": 0.44, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 15.6989, "earnings_yield": 0.0637, "shareholder_yield": 0, "roe": 0.0059, "momentum_12_1": -0.4256, "complete_fields": { "id": 2065, "ticker_id": 7288, "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": true, "completeness_score": 0.8571, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:49:22.343408+00:00", "batch_id": "", "os_score_delta": null, "price_close": 10.25, "market_cap": 5207000, "market_cap_usd": 5207000, "enterprise_value": 12441190, "shares_outstanding": 508000, "fx_rate_to_usd": null, "pe_ratio": 15.69891371, "pb_ratio": 0.09199744, "ptbv_ratio": 0.11430148, "ps_ratio": 0.0379388, "pcf_ratio": 0.24360486, "pfcf_ratio": 0.20513937, "ev_ebitda": 1.69031661, "ev_ebit": 3.9776194, "ev_sales": 0.09064795, "ev_fcf": 0.49014364, "earnings_yield": 0.06369867, "fcf_yield": 2.04021826, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.3693015, "operating_margin": 0.0227895, "net_margin": 0.00241665, "ebitda_margin": 0.05362779, "fcf_margin": 0.1849416, "roe": 0.00586011, "roa": 0.00286841, "roic": 0.00913903, "roc_greenblatt": null, "asset_turnover": 1.18693469, "cash_conversion": 76.52803765, "accruals_ratio": -0.18198375, "sbc_to_revenue": null, "debt_to_equity": 1.04298538, "net_debt_to_ebitda": 0.98286993, "debt_to_assets": 0.08273749, "interest_coverage": 2.31776644, "current_ratio": 2.60933177, "quick_ratio": 2.00798399, "net_debt": 7234190, "revenue_growth_1y": null, "revenue_growth_3y_cagr": -0.26626953, "revenue_growth_5y_cagr": -0.05548341, "eps_growth_1y": null, "eps_growth_3y_cagr": -0.70093926, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": 3.98002102, "piotroski_f_score": 6, "altman_z_score": 1.06098256, "earnings_stability_5y": 1.637938, "revenue_stability_5y": 0.336189, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.14397321, "price_return_3m": -0.87866951, "price_return_6m": 0.11413043, "price_return_9m": -0.28019663, "price_return_12m": -0.34294872, "price_return_12m_ex1m": -0.42564103, "distance_from_52w_high": -0.87866951, "distance_from_52w_low": 1.44047619, "relative_strength": -0.50088977, "local_beta": -0.0029, "volatility_252d": 2.568481, "volatility_60d": 6.4635, "max_drawdown_12m": -0.95028409, "revenue_ttm": 137247341, "gross_profit_ttm": 50685649, "ebit_ttm": 3127798, "ebitda_ttm": 7360272, "net_income_ttm": 331679, "eps_diluted_ttm": 0.65291142, "operating_cash_flow_ttm": 21374779, "capital_expenditure_ttm": 4007964, "fcf_ttm": 25382743, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 1349488, "cash_and_equivalents": 2332891, "total_current_assets": 52567423, "total_current_liabilities": 20145933, "net_ppe": null, "total_assets": 115631755, "total_debt": 9567081, "total_equity": 56599404, "net_working_capital": 39655680, "book_value_per_share": 111.41614961, "retained_earnings": -49936591, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 45554966, "tangible_book_per_share": 89.67512992, "universe_ticker_count": null, "sector": "Consumer Cyclical", "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": 55, "quality_composite": 56, "momentum_composite": 56, "growth_composite": 55, "yield_composite": 55, "svqf_composite": 59, "vc1_composite": 55, "vc2_composite": 55, "vc3_composite": 55, "trending_value_composite": null, "overall_composite": 59, "factor_coverage": 0.939, "signal_confidence": 0.939, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 75, "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": "2026-06-06T22:15:50.868055+00:00", "is_restated": false, "income_statement": { "revenue": 137247341, "cost_of_revenue": 86561692, "gross_profit": 50685649, "ebit": 3127798, "ebitda": 7360272, "pretax_income": 1778310, "tax_provision": 1446631, "net_income": 331679, "net_income_to_common": 331679, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2332891, "total_current_assets": 52567423, "total_assets": 115631755, "short_term_debt": 9567081, "long_term_debt": null, "total_debt": 9567081, "total_liabilities": 59032351, "total_equity": 56599404, "shares_outstanding": 508000, "goodwill_and_intangibles": 11044438 }, "cash_flow": { "operating_cash_flow": 21374779, "capital_expenditure": 4007964, "free_cash_flow": 25382743, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 128125, "ticker_id": 7288, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:15:50.868055+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "3127798", "ebitda": "7360272", "netIncome": "331679", "grossProfit": "50685649", "depreciation": "None", "totalRevenue": "137247341", "costOfRevenue": "86561692", "interestIncome": "0", "incomeBeforeTax": "1778310", "interestExpense": "1349488", "operatingIncome": "1804979", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "1446631", "reportedCurrency": "HKD", "netInterestIncome": "-1349488", "nonInterestIncome": "None", "operatingExpenses": "48880670", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "86561692", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4232474", "sellingGeneralAndAdministrative": "40223230", "netIncomeFromContinuingOperations": "331679" }, "balance": { "goodwill": "None", "inventory": "12114712", "commonStock": "9906", "currentDebt": "None", "investments": "None", "totalAssets": "115631755", "longTermDebt": "None", "shortTermDebt": "9567081", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "11044438", "reportedCurrency": "HKD", "retainedEarnings": "-49936591", "totalLiabilities": "59032351", "otherCurrentAssets": "29390571", "totalCurrentAssets": "52567423", "currentLongTermDebt": "4756671", "longTermInvestments": "318134", "shortTermInvestments": "None", "currentNetReceivables": "8729249", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "63064332", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "46439076", "totalShareholderEquity": "56599404", "capitalLeaseObligations": "41682405", "otherCurrentLiabilities": "6664944", "totalCurrentLiabilities": "20145933", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "38886418", "cashAndShortTermInvestments": "2332891", "commonStockSharesOutstanding": "508000", "intangibleAssetsExcludingGoodwill": "11044438", "cashAndCashEquivalentsAtCarryingValue": "2332891", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "331679", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "HKD", "changeInInventory": "-8081271", "operatingCashflow": "21374779", "capitalExpenditures": "4007964", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-22825245", "cashflowFromInvestment": "-4007964", "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": "4232474", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 137247341, "cost_of_revenue": 86561692, "gross_profit": 50685649, "research_and_development": null, "selling_general_admin": 40223230, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 3127798, "depreciation_amortisation": 4232474, "ebitda": 7360272, "interest_expense": 1349488, "interest_income": null, "other_non_operating": null, "pretax_income": 1778310, "tax_provision": 1446631, "effective_tax_rate": null, "net_income": 331679, "net_income_continuing_ops": 331679, "net_income_to_common": 331679, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2332891, "short_term_investments": null, "net_receivables": 8729249, "inventory": 12114712, "other_current_assets": null, "total_current_assets": 52567423, "net_ppe": null, "goodwill": null, "intangible_assets": 11044438, "goodwill_and_intangibles": 11044438, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 63064332, "total_assets": 115631755, "short_term_debt": 9567081, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 20145933, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 38886418, "total_liabilities": 59032351, "total_debt": 9567081, "preferred_stock": null, "minority_interest": null, "retained_earnings": -49936591, "total_equity": 56599404, "shares_outstanding": 508000, "operating_cash_flow": 21374779, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4007964, "acquisitions": null, "other_investing": null, "investing_cash_flow": -4007964, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -22825245, "free_cash_flow": 25382743, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "3127798", "ebitda": "7360272", "netIncome": "331679", "grossProfit": "50685649", "depreciation": "None", "totalRevenue": "137247341", "costOfRevenue": "86561692", "interestIncome": "0", "incomeBeforeTax": "1778310", "interestExpense": "1349488", "operatingIncome": "1804979", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "1446631", "reportedCurrency": "HKD", "netInterestIncome": "-1349488", "nonInterestIncome": "None", "operatingExpenses": "48880670", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "86561692", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4232474", "sellingGeneralAndAdministrative": "40223230", "netIncomeFromContinuingOperations": "331679" }, "balance": { "goodwill": "None", "inventory": "12114712", "commonStock": "9906", "currentDebt": "None", "investments": "None", "totalAssets": "115631755", "longTermDebt": "None", "shortTermDebt": "9567081", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "11044438", "reportedCurrency": "HKD", "retainedEarnings": "-49936591", "totalLiabilities": "59032351", "otherCurrentAssets": "29390571", "totalCurrentAssets": "52567423", "currentLongTermDebt": "4756671", "longTermInvestments": "318134", "shortTermInvestments": "None", "currentNetReceivables": "8729249", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "63064332", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "46439076", "totalShareholderEquity": "56599404", "capitalLeaseObligations": "41682405", "otherCurrentLiabilities": "6664944", "totalCurrentLiabilities": "20145933", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "38886418", "cashAndShortTermInvestments": "2332891", "commonStockSharesOutstanding": "508000", "intangibleAssetsExcludingGoodwill": "11044438", "cashAndCashEquivalentsAtCarryingValue": "2332891", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "331679", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "HKD", "changeInInventory": "-8081271", "operatingCashflow": "21374779", "capitalExpenditures": "4007964", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-22825245", "cashflowFromInvestment": "-4007964", "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": "4232474", "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": "2026-06-06T22:15:50.868055+00:00", "is_restated": false, "income_statement": { "revenue": 235667734, "cost_of_revenue": 186223181, "gross_profit": 49444553, "ebit": 12908272, "ebitda": 18941577, "pretax_income": 9149240, "tax_provision": 1085909, "net_income": 8063331, "net_income_to_common": 8063331, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 9166020, "total_current_assets": 72335182, "total_assets": 135647692, "short_term_debt": 30996204, "long_term_debt": null, "total_debt": 30996204, "total_liabilities": 78821221, "total_equity": 56826471, "shares_outstanding": 2540000, "goodwill_and_intangibles": 13541442 }, "cash_flow": { "operating_cash_flow": 428243, "capital_expenditure": 19167148, "free_cash_flow": 19595391, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 128130, "ticker_id": 7288, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:15:50.868055+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "12908272", "ebitda": "18941577", "netIncome": "8063331", "grossProfit": "49444553", "depreciation": "None", "totalRevenue": "235667734", "costOfRevenue": "186223181", "interestIncome": "31954", "incomeBeforeTax": "9149240", "interestExpense": "3759032", "operatingIncome": "11571424", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "1085909", "reportedCurrency": "HKD", "netInterestIncome": "-3727078", "nonInterestIncome": "None", "operatingExpenses": "37873129", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "186223181", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6033305", "sellingGeneralAndAdministrative": "26193935", "netIncomeFromContinuingOperations": "8063331" }, "balance": { "goodwill": "None", "inventory": "3616821", "commonStock": "9906", "currentDebt": "None", "investments": "None", "totalAssets": "135647692", "longTermDebt": "None", "shortTermDebt": "30996204", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "13541442", "reportedCurrency": "HKD", "retainedEarnings": "-50268270", "totalLiabilities": "78821221", "otherCurrentAssets": "24387730", "totalCurrentAssets": "72335182", "currentLongTermDebt": "27105722", "longTermInvestments": "0", "shortTermInvestments": "None", "currentNetReceivables": "35164611", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "63312510", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "69597527", "totalShareholderEquity": "56826471", "capitalLeaseObligations": "42491805", "otherCurrentLiabilities": "5495976", "totalCurrentLiabilities": "39299756", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "39521465", "cashAndShortTermInvestments": "9166020", "commonStockSharesOutstanding": "2540000", "intangibleAssetsExcludingGoodwill": "13541442", "cashAndCashEquivalentsAtCarryingValue": "9166020", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "8063331", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "HKD", "changeInInventory": "1679793", "operatingCashflow": "428243", "capitalExpenditures": "19167148", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "21891118", "cashflowFromInvestment": "-19167148", "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": "2166983", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 235667734, "cost_of_revenue": 186223181, "gross_profit": 49444553, "research_and_development": null, "selling_general_admin": 26193935, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 12908272, "depreciation_amortisation": 6033305, "ebitda": 18941577, "interest_expense": 3759032, "interest_income": null, "other_non_operating": null, "pretax_income": 9149240, "tax_provision": 1085909, "effective_tax_rate": null, "net_income": 8063331, "net_income_continuing_ops": 8063331, "net_income_to_common": 8063331, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 9166020, "short_term_investments": null, "net_receivables": 35164611, "inventory": 3616821, "other_current_assets": null, "total_current_assets": 72335182, "net_ppe": null, "goodwill": null, "intangible_assets": 13541442, "goodwill_and_intangibles": 13541442, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 63312510, "total_assets": 135647692, "short_term_debt": 30996204, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 39299756, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 39521465, "total_liabilities": 78821221, "total_debt": 30996204, "preferred_stock": null, "minority_interest": null, "retained_earnings": -50268270, "total_equity": 56826471, "shares_outstanding": 2540000, "operating_cash_flow": 428243, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 19167148, "acquisitions": null, "other_investing": null, "investing_cash_flow": -19167148, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 21891118, "free_cash_flow": 19595391, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "12908272", "ebitda": "18941577", "netIncome": "8063331", "grossProfit": "49444553", "depreciation": "None", "totalRevenue": "235667734", "costOfRevenue": "186223181", "interestIncome": "31954", "incomeBeforeTax": "9149240", "interestExpense": "3759032", "operatingIncome": "11571424", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "1085909", "reportedCurrency": "HKD", "netInterestIncome": "-3727078", "nonInterestIncome": "None", "operatingExpenses": "37873129", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "186223181", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6033305", "sellingGeneralAndAdministrative": "26193935", "netIncomeFromContinuingOperations": "8063331" }, "balance": { "goodwill": "None", "inventory": "3616821", "commonStock": "9906", "currentDebt": "None", "investments": "None", "totalAssets": "135647692", "longTermDebt": "None", "shortTermDebt": "30996204", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "13541442", "reportedCurrency": "HKD", "retainedEarnings": "-50268270", "totalLiabilities": "78821221", "otherCurrentAssets": "24387730", "totalCurrentAssets": "72335182", "currentLongTermDebt": "27105722", "longTermInvestments": "0", "shortTermInvestments": "None", "currentNetReceivables": "35164611", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "63312510", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "69597527", "totalShareholderEquity": "56826471", "capitalLeaseObligations": "42491805", "otherCurrentLiabilities": "5495976", "totalCurrentLiabilities": "39299756", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "39521465", "cashAndShortTermInvestments": "9166020", "commonStockSharesOutstanding": "2540000", "intangibleAssetsExcludingGoodwill": "13541442", "cashAndCashEquivalentsAtCarryingValue": "9166020", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "8063331", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "HKD", "changeInInventory": "1679793", "operatingCashflow": "428243", "capitalExpenditures": "19167148", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "21891118", "cashflowFromInvestment": "-19167148", "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": "2166983", "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": "2026-06-06T22:15:50.868055+00:00", "is_restated": false, "income_statement": { "revenue": 174202627, "cost_of_revenue": 139154316, "gross_profit": 35048311, "ebit": 11499052, "ebitda": 14904465, "pretax_income": 5739870, "tax_provision": 1325137, "net_income": 4414733, "net_income_to_common": 4414733, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5849306, "total_current_assets": 63738819, "total_assets": 90616829, "short_term_debt": 31462229, "long_term_debt": null, "total_debt": 31462229, "total_liabilities": 93003639, "total_equity": -2386810, "shares_outstanding": 2500000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -49225351, "capital_expenditure": 1275847, "free_cash_flow": -47949504, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 128134, "ticker_id": 7288, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:15:50.868055+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "11499052", "ebitda": "14904465", "netIncome": "4414733", "grossProfit": "35048311", "depreciation": "None", "totalRevenue": "174202627", "costOfRevenue": "139154316", "interestIncome": "92951", "incomeBeforeTax": "5739870", "interestExpense": "5759182", "operatingIncome": "9046525", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "1325137", "reportedCurrency": "HKD", "netInterestIncome": "-5666231", "nonInterestIncome": "None", "operatingExpenses": "26001786", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "139154316", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3405413", "sellingGeneralAndAdministrative": "18225920", "netIncomeFromContinuingOperations": "4414733" }, "balance": { "goodwill": "None", "inventory": "5320199", "commonStock": "8775", "currentDebt": "None", "investments": "None", "totalAssets": "90616829", "longTermDebt": "None", "shortTermDebt": "31462229", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "HKD", "retainedEarnings": "-58331601", "totalLiabilities": "93003639", "otherCurrentAssets": "20225722", "totalCurrentAssets": "63738819", "currentLongTermDebt": "30753400", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "32343592", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "26878010", "currentAccountsPayable": "0", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "54638254", "totalShareholderEquity": "-2386810", "capitalLeaseObligations": "23884854", "otherCurrentLiabilities": "36614047", "totalCurrentLiabilities": "69827614", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "23176025", "cashAndShortTermInvestments": "5849306", "commonStockSharesOutstanding": "2500000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "5849306", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "4414733", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "HKD", "changeInInventory": "-4088840", "operatingCashflow": "-49225351", "capitalExpenditures": "1275847", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "47546606", "cashflowFromInvestment": "-1275847", "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": "3405413", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 174202627, "cost_of_revenue": 139154316, "gross_profit": 35048311, "research_and_development": null, "selling_general_admin": 18225920, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 11499052, "depreciation_amortisation": 3405413, "ebitda": 14904465, "interest_expense": 5759182, "interest_income": null, "other_non_operating": null, "pretax_income": 5739870, "tax_provision": 1325137, "effective_tax_rate": null, "net_income": 4414733, "net_income_continuing_ops": 4414733, "net_income_to_common": 4414733, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5849306, "short_term_investments": null, "net_receivables": 32343592, "inventory": 5320199, "other_current_assets": null, "total_current_assets": 63738819, "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": 26878010, "total_assets": 90616829, "short_term_debt": 31462229, "accounts_payable": 0, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 69827614, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 23176025, "total_liabilities": 93003639, "total_debt": 31462229, "preferred_stock": null, "minority_interest": null, "retained_earnings": -58331601, "total_equity": -2386810, "shares_outstanding": 2500000, "operating_cash_flow": -49225351, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1275847, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1275847, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 47546606, "free_cash_flow": -47949504, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "11499052", "ebitda": "14904465", "netIncome": "4414733", "grossProfit": "35048311", "depreciation": "None", "totalRevenue": "174202627", "costOfRevenue": "139154316", "interestIncome": "92951", "incomeBeforeTax": "5739870", "interestExpense": "5759182", "operatingIncome": "9046525", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "1325137", "reportedCurrency": "HKD", "netInterestIncome": "-5666231", "nonInterestIncome": "None", "operatingExpenses": "26001786", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "139154316", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3405413", "sellingGeneralAndAdministrative": "18225920", "netIncomeFromContinuingOperations": "4414733" }, "balance": { "goodwill": "None", "inventory": "5320199", "commonStock": "8775", "currentDebt": "None", "investments": "None", "totalAssets": "90616829", "longTermDebt": "None", "shortTermDebt": "31462229", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "HKD", "retainedEarnings": "-58331601", "totalLiabilities": "93003639", "otherCurrentAssets": "20225722", "totalCurrentAssets": "63738819", "currentLongTermDebt": "30753400", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "32343592", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "26878010", "currentAccountsPayable": "0", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "54638254", "totalShareholderEquity": "-2386810", "capitalLeaseObligations": "23884854", "otherCurrentLiabilities": "36614047", "totalCurrentLiabilities": "69827614", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "23176025", "cashAndShortTermInvestments": "5849306", "commonStockSharesOutstanding": "2500000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "5849306", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "4414733", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "HKD", "changeInInventory": "-4088840", "operatingCashflow": "-49225351", "capitalExpenditures": "1275847", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "47546606", "cashflowFromInvestment": "-1275847", "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": "3405413", "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": "2026-06-06T22:15:50.868055+00:00", "is_restated": false, "income_statement": { "revenue": 347451568, "cost_of_revenue": 305616607, "gross_profit": 41834961, "ebit": 21513889, "ebitda": 21532849, "pretax_income": 15380434, "tax_provision": 2979918, "net_income": 12400516, "net_income_to_common": 12400516, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8593063, "total_current_assets": 40885741, "total_assets": 41873337, "short_term_debt": 84615770, "long_term_debt": 375059, "total_debt": 84990829, "total_liabilities": 102548933, "total_equity": -60675596, "shares_outstanding": 2500000, "goodwill_and_intangibles": 112049 }, "cash_flow": { "operating_cash_flow": -42759538, "capital_expenditure": 73526, "free_cash_flow": -42686012, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 128137, "ticker_id": 7288, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:15:50.868055+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "21513889", "ebitda": "21532849", "netIncome": "12400516", "grossProfit": "41834961", "depreciation": "None", "totalRevenue": "347451568", "costOfRevenue": "305616607", "interestIncome": "1", "incomeBeforeTax": "15380434", "interestExpense": "6133455", "operatingIncome": "18935313", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "2979918", "reportedCurrency": "HKD", "netInterestIncome": "-6133454", "nonInterestIncome": "None", "operatingExpenses": "22899648", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "305616607", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "18960", "sellingGeneralAndAdministrative": "20119945", "netIncomeFromContinuingOperations": "12400516" }, "balance": { "goodwill": "None", "inventory": "1299895", "commonStock": "8775", "currentDebt": "None", "investments": "None", "totalAssets": "41873337", "longTermDebt": "375059", "shortTermDebt": "84615770", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "112049", "reportedCurrency": "HKD", "retainedEarnings": "-62746334", "totalLiabilities": "102548933", "otherCurrentAssets": "4380864", "totalCurrentAssets": "40885741", "currentLongTermDebt": "83962426", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "26611919", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "987596", "currentAccountsPayable": "10429941", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "84990829", "totalShareholderEquity": "-60675596", "capitalLeaseObligations": "653344", "otherCurrentLiabilities": "1337401", "totalCurrentLiabilities": "102173874", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "375059", "cashAndShortTermInvestments": "8593063", "commonStockSharesOutstanding": "2500000", "intangibleAssetsExcludingGoodwill": "112049", "cashAndCashEquivalentsAtCarryingValue": "8593063", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "12400516", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "HKD", "changeInInventory": "-619878", "operatingCashflow": "-42759538", "capitalExpenditures": "73526", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "49997884", "cashflowFromInvestment": "-73526", "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": "148472", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 347451568, "cost_of_revenue": 305616607, "gross_profit": 41834961, "research_and_development": null, "selling_general_admin": 20119945, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 21513889, "depreciation_amortisation": 18960, "ebitda": 21532849, "interest_expense": 6133455, "interest_income": null, "other_non_operating": null, "pretax_income": 15380434, "tax_provision": 2979918, "effective_tax_rate": null, "net_income": 12400516, "net_income_continuing_ops": 12400516, "net_income_to_common": 12400516, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 8593063, "short_term_investments": null, "net_receivables": 26611919, "inventory": 1299895, "other_current_assets": null, "total_current_assets": 40885741, "net_ppe": null, "goodwill": null, "intangible_assets": 112049, "goodwill_and_intangibles": 112049, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 987596, "total_assets": 41873337, "short_term_debt": 84615770, "accounts_payable": 10429941, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 102173874, "long_term_debt": 375059, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 375059, "total_liabilities": 102548933, "total_debt": 84990829, "preferred_stock": null, "minority_interest": null, "retained_earnings": -62746334, "total_equity": -60675596, "shares_outstanding": 2500000, "operating_cash_flow": -42759538, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 73526, "acquisitions": null, "other_investing": null, "investing_cash_flow": -73526, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 49997884, "free_cash_flow": -42686012, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "21513889", "ebitda": "21532849", "netIncome": "12400516", "grossProfit": "41834961", "depreciation": "None", "totalRevenue": "347451568", "costOfRevenue": "305616607", "interestIncome": "1", "incomeBeforeTax": "15380434", "interestExpense": "6133455", "operatingIncome": "18935313", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "2979918", "reportedCurrency": "HKD", "netInterestIncome": "-6133454", "nonInterestIncome": "None", "operatingExpenses": "22899648", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "305616607", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "18960", "sellingGeneralAndAdministrative": "20119945", "netIncomeFromContinuingOperations": "12400516" }, "balance": { "goodwill": "None", "inventory": "1299895", "commonStock": "8775", "currentDebt": "None", "investments": "None", "totalAssets": "41873337", "longTermDebt": "375059", "shortTermDebt": "84615770", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "112049", "reportedCurrency": "HKD", "retainedEarnings": "-62746334", "totalLiabilities": "102548933", "otherCurrentAssets": "4380864", "totalCurrentAssets": "40885741", "currentLongTermDebt": "83962426", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "26611919", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "987596", "currentAccountsPayable": "10429941", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "84990829", "totalShareholderEquity": "-60675596", "capitalLeaseObligations": "653344", "otherCurrentLiabilities": "1337401", "totalCurrentLiabilities": "102173874", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "375059", "cashAndShortTermInvestments": "8593063", "commonStockSharesOutstanding": "2500000", "intangibleAssetsExcludingGoodwill": "112049", "cashAndCashEquivalentsAtCarryingValue": "8593063", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "12400516", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "HKD", "changeInInventory": "-619878", "operatingCashflow": "-42759538", "capitalExpenditures": "73526", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "49997884", "cashflowFromInvestment": "-73526", "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": "148472", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:15:50.868055+00:00", "is_restated": false, "income_statement": { "revenue": 240536527, "cost_of_revenue": 217943422, "gross_profit": 22593105, "ebit": 9684976, "ebitda": 9722011, "pretax_income": 7192797, "tax_provision": 1742282, "net_income": 5450515, "net_income_to_common": 5450515, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1428243, "total_current_assets": 39743876, "total_assets": 40226914, "short_term_debt": 27472039, "long_term_debt": 525615, "total_debt": 27997654, "total_liabilities": 115817188, "total_equity": -75590274, "shares_outstanding": 2500000, "goodwill_and_intangibles": 274686 }, "cash_flow": { "operating_cash_flow": 10270422, "capital_expenditure": 78190, "free_cash_flow": 10348612, "dividends_paid": 266559, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 128138, "ticker_id": 7288, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:15:50.868055+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "9684976", "ebitda": "9722011", "netIncome": "5450515", "grossProfit": "22593105", "depreciation": "None", "totalRevenue": "240536527", "costOfRevenue": "217943422", "interestIncome": "1", "incomeBeforeTax": "7192797", "interestExpense": "2492179", "operatingIncome": "4473151", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "1742282", "reportedCurrency": "HKD", "netInterestIncome": "-2492178", "nonInterestIncome": "None", "operatingExpenses": "15806516", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "217943422", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "37035", "sellingGeneralAndAdministrative": "14698990", "netIncomeFromContinuingOperations": "5450515" }, "balance": { "goodwill": "None", "inventory": "680017", "commonStock": "8775", "currentDebt": "None", "investments": "None", "totalAssets": "40226914", "longTermDebt": "525615", "shortTermDebt": "27472039", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "274686", "reportedCurrency": "HKD", "retainedEarnings": "-75146850", "totalLiabilities": "115817188", "otherCurrentAssets": "584029", "totalCurrentAssets": "39743876", "currentLongTermDebt": "27472039", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "37051587", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "483038", "currentAccountsPayable": "84614300", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "27997654", "totalShareholderEquity": "-75590274", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "1321600", "totalCurrentLiabilities": "115291573", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "525615", "cashAndShortTermInvestments": "1428243", "commonStockSharesOutstanding": "2500000", "intangibleAssetsExcludingGoodwill": "274686", "cashAndCashEquivalentsAtCarryingValue": "1428243", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "5450515", "profitLoss": "None", "dividendPayout": "266559", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "HKD", "changeInInventory": "646291", "operatingCashflow": "10270422", "capitalExpenditures": "78190", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-9185484", "cashflowFromInvestment": "-78190", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "266559", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "287870", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 240536527, "cost_of_revenue": 217943422, "gross_profit": 22593105, "research_and_development": null, "selling_general_admin": 14698990, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 9684976, "depreciation_amortisation": 37035, "ebitda": 9722011, "interest_expense": 2492179, "interest_income": null, "other_non_operating": null, "pretax_income": 7192797, "tax_provision": 1742282, "effective_tax_rate": null, "net_income": 5450515, "net_income_continuing_ops": 5450515, "net_income_to_common": 5450515, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1428243, "short_term_investments": null, "net_receivables": 37051587, "inventory": 680017, "other_current_assets": null, "total_current_assets": 39743876, "net_ppe": null, "goodwill": null, "intangible_assets": 274686, "goodwill_and_intangibles": 274686, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 483038, "total_assets": 40226914, "short_term_debt": 27472039, "accounts_payable": 84614300, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 115291573, "long_term_debt": 525615, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 525615, "total_liabilities": 115817188, "total_debt": 27997654, "preferred_stock": null, "minority_interest": null, "retained_earnings": -75146850, "total_equity": -75590274, "shares_outstanding": 2500000, "operating_cash_flow": 10270422, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 78190, "acquisitions": null, "other_investing": null, "investing_cash_flow": -78190, "dividends_paid": 266559, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -9185484, "free_cash_flow": 10348612, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "9684976", "ebitda": "9722011", "netIncome": "5450515", "grossProfit": "22593105", "depreciation": "None", "totalRevenue": "240536527", "costOfRevenue": "217943422", "interestIncome": "1", "incomeBeforeTax": "7192797", "interestExpense": "2492179", "operatingIncome": "4473151", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "1742282", "reportedCurrency": "HKD", "netInterestIncome": "-2492178", "nonInterestIncome": "None", "operatingExpenses": "15806516", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "217943422", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "37035", "sellingGeneralAndAdministrative": "14698990", "netIncomeFromContinuingOperations": "5450515" }, "balance": { "goodwill": "None", "inventory": "680017", "commonStock": "8775", "currentDebt": "None", "investments": "None", "totalAssets": "40226914", "longTermDebt": "525615", "shortTermDebt": "27472039", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "274686", "reportedCurrency": "HKD", "retainedEarnings": "-75146850", "totalLiabilities": "115817188", "otherCurrentAssets": "584029", "totalCurrentAssets": "39743876", "currentLongTermDebt": "27472039", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "37051587", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "483038", "currentAccountsPayable": "84614300", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "27997654", "totalShareholderEquity": "-75590274", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "1321600", "totalCurrentLiabilities": "115291573", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "525615", "cashAndShortTermInvestments": "1428243", "commonStockSharesOutstanding": "2500000", "intangibleAssetsExcludingGoodwill": "274686", "cashAndCashEquivalentsAtCarryingValue": "1428243", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "5450515", "profitLoss": "None", "dividendPayout": "266559", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "HKD", "changeInInventory": "646291", "operatingCashflow": "10270422", "capitalExpenditures": "78190", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-9185484", "cashflowFromInvestment": "-78190", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "266559", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "287870", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:15:50.868055+00:00", "is_restated": false, "income_statement": { "revenue": 182581171, "cost_of_revenue": 170926239, "gross_profit": 11654932, "ebit": -324674, "ebitda": -4936, "pretax_income": -3194699, "tax_provision": 133476, "net_income": -3328175, "net_income_to_common": -3328175, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 421495, "total_current_assets": 56115910, "total_assets": 64041828, "short_term_debt": 61971665, "long_term_debt": 529135, "total_debt": 62500800, "total_liabilities": 142705566, "total_equity": -78663738, "shares_outstanding": 1875000, "goodwill_and_intangibles": 426589 }, "cash_flow": { "operating_cash_flow": 6284070, "capital_expenditure": 115892, "free_cash_flow": 6399962, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 128139, "ticker_id": 7288, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:15:50.868055+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-324674", "ebitda": "-4936", "netIncome": "-3328175", "grossProfit": "11654932", "depreciation": "None", "totalRevenue": "182581171", "costOfRevenue": "170926239", "interestIncome": "0", "incomeBeforeTax": "-3194699", "interestExpense": "2870025", "operatingIncome": "-3650138", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "133476", "reportedCurrency": "HKD", "netInterestIncome": "-2870025", "nonInterestIncome": "None", "operatingExpenses": "13859428", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "170926239", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "319738", "sellingGeneralAndAdministrative": "12829825", "netIncomeFromContinuingOperations": "-3328175" }, "balance": { "goodwill": "None", "inventory": "1326308", "commonStock": "8775", "currentDebt": "None", "investments": "None", "totalAssets": "64041828", "longTermDebt": "529135", "shortTermDebt": "61971665", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "426589", "reportedCurrency": "HKD", "retainedEarnings": "-78082256", "totalLiabilities": "142705566", "otherCurrentAssets": "53784", "totalCurrentAssets": "56115910", "currentLongTermDebt": "60712064", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "54314323", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7925918", "currentAccountsPayable": "52160047", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "64255998", "totalShareholderEquity": "-78663738", "capitalLeaseObligations": "3014799", "otherCurrentLiabilities": "26148169", "totalCurrentLiabilities": "140421233", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2284333", "cashAndShortTermInvestments": "421495", "commonStockSharesOutstanding": "1875000", "intangibleAssetsExcludingGoodwill": "426589", "cashAndCashEquivalentsAtCarryingValue": "421495", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3328175", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "HKD", "changeInInventory": "-851267", "operatingCashflow": "6284070", "capitalExpenditures": "115892", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-6476306", "cashflowFromInvestment": "-115892", "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": "319738", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 182581171, "cost_of_revenue": 170926239, "gross_profit": 11654932, "research_and_development": null, "selling_general_admin": 12829825, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -324674, "depreciation_amortisation": 319738, "ebitda": -4936, "interest_expense": 2870025, "interest_income": null, "other_non_operating": null, "pretax_income": -3194699, "tax_provision": 133476, "effective_tax_rate": null, "net_income": -3328175, "net_income_continuing_ops": -3328175, "net_income_to_common": -3328175, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 421495, "short_term_investments": null, "net_receivables": 54314323, "inventory": 1326308, "other_current_assets": null, "total_current_assets": 56115910, "net_ppe": null, "goodwill": null, "intangible_assets": 426589, "goodwill_and_intangibles": 426589, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7925918, "total_assets": 64041828, "short_term_debt": 61971665, "accounts_payable": 52160047, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 140421233, "long_term_debt": 529135, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2284333, "total_liabilities": 142705566, "total_debt": 62500800, "preferred_stock": null, "minority_interest": null, "retained_earnings": -78082256, "total_equity": -78663738, "shares_outstanding": 1875000, "operating_cash_flow": 6284070, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 115892, "acquisitions": null, "other_investing": null, "investing_cash_flow": -115892, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -6476306, "free_cash_flow": 6399962, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-324674", "ebitda": "-4936", "netIncome": "-3328175", "grossProfit": "11654932", "depreciation": "None", "totalRevenue": "182581171", "costOfRevenue": "170926239", "interestIncome": "0", "incomeBeforeTax": "-3194699", "interestExpense": "2870025", "operatingIncome": "-3650138", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "133476", "reportedCurrency": "HKD", "netInterestIncome": "-2870025", "nonInterestIncome": "None", "operatingExpenses": "13859428", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "170926239", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "319738", "sellingGeneralAndAdministrative": "12829825", "netIncomeFromContinuingOperations": "-3328175" }, "balance": { "goodwill": "None", "inventory": "1326308", "commonStock": "8775", "currentDebt": "None", "investments": "None", "totalAssets": "64041828", "longTermDebt": "529135", "shortTermDebt": "61971665", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "426589", "reportedCurrency": "HKD", "retainedEarnings": "-78082256", "totalLiabilities": "142705566", "otherCurrentAssets": "53784", "totalCurrentAssets": "56115910", "currentLongTermDebt": "60712064", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "54314323", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7925918", "currentAccountsPayable": "52160047", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "64255998", "totalShareholderEquity": "-78663738", "capitalLeaseObligations": "3014799", "otherCurrentLiabilities": "26148169", "totalCurrentLiabilities": "140421233", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2284333", "cashAndShortTermInvestments": "421495", "commonStockSharesOutstanding": "1875000", "intangibleAssetsExcludingGoodwill": "426589", "cashAndCashEquivalentsAtCarryingValue": "421495", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3328175", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "HKD", "changeInInventory": "-851267", "operatingCashflow": "6284070", "capitalExpenditures": "115892", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-6476306", "cashflowFromInvestment": "-115892", "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": "319738", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:15:50.868055+00:00", "is_restated": false, "income_statement": { "revenue": 743614000, "cost_of_revenue": 550492000, "gross_profit": 193122000, "ebit": 132250000, "ebitda": 162737000, "pretax_income": 24083000, "tax_provision": 8900000, "net_income": 120642000, "net_income_to_common": 120642000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 206920000, "total_current_assets": 409355000, "total_assets": 917547000, "short_term_debt": 34044000, "long_term_debt": null, "total_debt": 34044000, "total_liabilities": 208983000, "total_equity": 708564000, "shares_outstanding": 45727000, "goodwill_and_intangibles": 436523000 }, "cash_flow": { "operating_cash_flow": 37589000, "capital_expenditure": 15500000, "free_cash_flow": 53089000, "dividends_paid": 4315000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 128143, "ticker_id": 7288, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:15:50.868055+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "132250000", "ebitda": "162737000", "netIncome": "120642000", "grossProfit": "193122000", "depreciation": "None", "totalRevenue": "743614000", "costOfRevenue": "550492000", "interestIncome": "None", "incomeBeforeTax": "24083000", "interestExpense": "2708000", "operatingIncome": "24922000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "8900000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "145032000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "1869000", "costofGoodsAndServicesSold": "550492000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "30487000", "sellingGeneralAndAdministrative": "138571000", "netIncomeFromContinuingOperations": "15183000" }, "balance": { "goodwill": "422357000", "inventory": "None", "commonStock": "49000", "currentDebt": "None", "investments": "None", "totalAssets": "917547000", "longTermDebt": "None", "shortTermDebt": "34044000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "14166000", "reportedCurrency": "USD", "retainedEarnings": "211543000", "totalLiabilities": "208983000", "otherCurrentAssets": "22512000", "totalCurrentAssets": "409355000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "179923000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "508192000", "currentAccountsPayable": "13302000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "63025000", "shortLongTermDebtTotal": "34044000", "totalShareholderEquity": "708564000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "69561000", "totalCurrentLiabilities": "145816000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "59178000", "cashAndShortTermInvestments": "206920000", "commonStockSharesOutstanding": "45727000", "intangibleAssetsExcludingGoodwill": "14166000", "cashAndCashEquivalentsAtCarryingValue": "206920000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "120642000", "profitLoss": "None", "dividendPayout": "4315000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-152708000", "operatingCashflow": "37589000", "capitalExpenditures": "15500000", "changeInReceivables": "-34464000", "changeInExchangeRate": "-628000", "cashflowFromFinancing": "-249026000", "cashflowFromInvestment": "410536000", "stockBasedCompensation": "6582000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4315000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "198471000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-112546000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "30487000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 743614000, "cost_of_revenue": 550492000, "gross_profit": 193122000, "research_and_development": 0, "selling_general_admin": 138571000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 132250000, "depreciation_amortisation": 30487000, "ebitda": 162737000, "interest_expense": 2708000, "interest_income": null, "other_non_operating": null, "pretax_income": 24083000, "tax_provision": 8900000, "effective_tax_rate": null, "net_income": 120642000, "net_income_continuing_ops": 15183000, "net_income_to_common": 120642000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 206920000, "short_term_investments": null, "net_receivables": 179923000, "inventory": null, "other_current_assets": null, "total_current_assets": 409355000, "net_ppe": null, "goodwill": 422357000, "intangible_assets": 14166000, "goodwill_and_intangibles": 436523000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 508192000, "total_assets": 917547000, "short_term_debt": 34044000, "accounts_payable": 13302000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 145816000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 59178000, "total_liabilities": 208983000, "total_debt": 34044000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 211543000, "total_equity": 708564000, "shares_outstanding": 45727000, "operating_cash_flow": 37589000, "stock_based_compensation": 6582000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 15500000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 410536000, "dividends_paid": 4315000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -249026000, "free_cash_flow": 53089000, "net_change_in_cash": 198471000 }, "raw_data": { "income": { "ebit": "132250000", "ebitda": "162737000", "netIncome": "120642000", "grossProfit": "193122000", "depreciation": "None", "totalRevenue": "743614000", "costOfRevenue": "550492000", "interestIncome": "None", "incomeBeforeTax": "24083000", "interestExpense": "2708000", "operatingIncome": "24922000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "8900000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "145032000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "1869000", "costofGoodsAndServicesSold": "550492000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "30487000", "sellingGeneralAndAdministrative": "138571000", "netIncomeFromContinuingOperations": "15183000" }, "balance": { "goodwill": "422357000", "inventory": "None", "commonStock": "49000", "currentDebt": "None", "investments": "None", "totalAssets": "917547000", "longTermDebt": "None", "shortTermDebt": "34044000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "14166000", "reportedCurrency": "USD", "retainedEarnings": "211543000", "totalLiabilities": "208983000", "otherCurrentAssets": "22512000", "totalCurrentAssets": "409355000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "179923000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "508192000", "currentAccountsPayable": "13302000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "63025000", "shortLongTermDebtTotal": "34044000", "totalShareholderEquity": "708564000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "69561000", "totalCurrentLiabilities": "145816000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "59178000", "cashAndShortTermInvestments": "206920000", "commonStockSharesOutstanding": "45727000", "intangibleAssetsExcludingGoodwill": "14166000", "cashAndCashEquivalentsAtCarryingValue": "206920000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "120642000", "profitLoss": "None", "dividendPayout": "4315000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-152708000", "operatingCashflow": "37589000", "capitalExpenditures": "15500000", "changeInReceivables": "-34464000", "changeInExchangeRate": "-628000", "cashflowFromFinancing": "-249026000", "cashflowFromInvestment": "410536000", "stockBasedCompensation": "6582000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4315000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "198471000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-112546000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "30487000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2017-12-31", "period_type": "annual", "fiscal_year": 2017, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:15:50.868055+00:00", "is_restated": false, "income_statement": { "revenue": 1032327000, "cost_of_revenue": 747274000, "gross_profit": 285053000, "ebit": 75551000, "ebitda": 113337000, "pretax_income": 70581000, "tax_provision": -4371000, "net_income": 74952000, "net_income_to_common": 74952000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8449000, "total_current_assets": 309211000, "total_assets": 1080264000, "short_term_debt": 38895000, "long_term_debt": 132944000, "total_debt": 171839000, "total_liabilities": 392930000, "total_equity": 687334000, "shares_outstanding": 48226000, "goodwill_and_intangibles": 658340000 }, "cash_flow": { "operating_cash_flow": 104235000, "capital_expenditure": 38650000, "free_cash_flow": 142885000, "dividends_paid": 4315000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 128148, "ticker_id": 7288, "period_end_date": "2017-12-31", "period_type": "annual", "fiscal_year": 2017, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:15:50.868055+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "75551000", "ebitda": "113337000", "netIncome": "74952000", "grossProfit": "285053000", "depreciation": "None", "totalRevenue": "1032327000", "costOfRevenue": "747274000", "interestIncome": "None", "incomeBeforeTax": "70581000", "interestExpense": "4970000", "operatingIncome": "76125000", "fiscalDateEnding": "2017-12-31", "incomeTaxExpense": "-4371000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "175882000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "-574000", "costofGoodsAndServicesSold": "747274000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "37786000", "sellingGeneralAndAdministrative": "166922000", "netIncomeFromContinuingOperations": "31357000" }, "balance": { "goodwill": "637287000", "inventory": "0", "commonStock": "58000", "currentDebt": "None", "investments": "None", "totalAssets": "1080264000", "longTermDebt": "132944000", "shortTermDebt": "38895000", "treasuryStock": "-224366000", "deferredRevenue": "None", "fiscalDateEnding": "2017-12-31", "intangibleAssets": "21053000", "reportedCurrency": "USD", "retainedEarnings": "270995000", "totalLiabilities": "392930000", "otherCurrentAssets": "32921000", "totalCurrentAssets": "309211000", "currentLongTermDebt": "132944000", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "267841000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "771053000", "currentAccountsPayable": "12398000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "71432000", "shortLongTermDebtTotal": "171839000", "totalShareholderEquity": "687334000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "87409000", "totalCurrentLiabilities": "166681000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "226249000", "cashAndShortTermInvestments": "8449000", "commonStockSharesOutstanding": "48226000", "intangibleAssetsExcludingGoodwill": "21053000", "cashAndCashEquivalentsAtCarryingValue": "8449000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "74952000", "profitLoss": "None", "dividendPayout": "4315000", "fiscalDateEnding": "2017-12-31", "reportedCurrency": "USD", "changeInInventory": "-114119000", "operatingCashflow": "104235000", "capitalExpenditures": "38650000", "changeInReceivables": "-11773000", "changeInExchangeRate": "783000", "cashflowFromFinancing": "-60398000", "cashflowFromInvestment": "-44462000", "stockBasedCompensation": "13037000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4315000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "158000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-43005000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "37786000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1032327000, "cost_of_revenue": 747274000, "gross_profit": 285053000, "research_and_development": 0, "selling_general_admin": 166922000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 75551000, "depreciation_amortisation": 37786000, "ebitda": 113337000, "interest_expense": 4970000, "interest_income": null, "other_non_operating": null, "pretax_income": 70581000, "tax_provision": -4371000, "effective_tax_rate": null, "net_income": 74952000, "net_income_continuing_ops": 31357000, "net_income_to_common": 74952000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 8449000, "short_term_investments": 0, "net_receivables": 267841000, "inventory": 0, "other_current_assets": null, "total_current_assets": 309211000, "net_ppe": null, "goodwill": 637287000, "intangible_assets": 21053000, "goodwill_and_intangibles": 658340000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 771053000, "total_assets": 1080264000, "short_term_debt": 38895000, "accounts_payable": 12398000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 166681000, "long_term_debt": 132944000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 226249000, "total_liabilities": 392930000, "total_debt": 171839000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 270995000, "total_equity": 687334000, "shares_outstanding": 48226000, "operating_cash_flow": 104235000, "stock_based_compensation": 13037000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 38650000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -44462000, "dividends_paid": 4315000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -60398000, "free_cash_flow": 142885000, "net_change_in_cash": 158000 }, "raw_data": { "income": { "ebit": "75551000", "ebitda": "113337000", "netIncome": "74952000", "grossProfit": "285053000", "depreciation": "None", "totalRevenue": "1032327000", "costOfRevenue": "747274000", "interestIncome": "None", "incomeBeforeTax": "70581000", "interestExpense": "4970000", "operatingIncome": "76125000", "fiscalDateEnding": "2017-12-31", "incomeTaxExpense": "-4371000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "175882000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "-574000", "costofGoodsAndServicesSold": "747274000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "37786000", "sellingGeneralAndAdministrative": "166922000", "netIncomeFromContinuingOperations": "31357000" }, "balance": { "goodwill": "637287000", "inventory": "0", "commonStock": "58000", "currentDebt": "None", "investments": "None", "totalAssets": "1080264000", "longTermDebt": "132944000", "shortTermDebt": "38895000", "treasuryStock": "-224366000", "deferredRevenue": "None", "fiscalDateEnding": "2017-12-31", "intangibleAssets": "21053000", "reportedCurrency": "USD", "retainedEarnings": "270995000", "totalLiabilities": "392930000", "otherCurrentAssets": "32921000", "totalCurrentAssets": "309211000", "currentLongTermDebt": "132944000", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "267841000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "771053000", "currentAccountsPayable": "12398000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "71432000", "shortLongTermDebtTotal": "171839000", "totalShareholderEquity": "687334000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "87409000", "totalCurrentLiabilities": "166681000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "226249000", "cashAndShortTermInvestments": "8449000", "commonStockSharesOutstanding": "48226000", "intangibleAssetsExcludingGoodwill": "21053000", "cashAndCashEquivalentsAtCarryingValue": "8449000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "74952000", "profitLoss": "None", "dividendPayout": "4315000", "fiscalDateEnding": "2017-12-31", "reportedCurrency": "USD", "changeInInventory": "-114119000", "operatingCashflow": "104235000", "capitalExpenditures": "38650000", "changeInReceivables": "-11773000", "changeInExchangeRate": "783000", "cashflowFromFinancing": "-60398000", "cashflowFromInvestment": "-44462000", "stockBasedCompensation": "13037000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4315000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "158000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-43005000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "37786000", "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": "2026-06-06T22:15:50.868055+00:00", "is_restated": false, "income_statement": { "revenue": 76847101, "cost_of_revenue": 54179419, "gross_profit": 22667681, "ebit": -453617, "ebitda": 1712163, "pretax_income": -1141113, "tax_provision": 559843, "net_income": -1700964, "net_income_to_common": -1700964, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2332891, "total_current_assets": 52567423, "total_assets": 115631755, "short_term_debt": 9567081, "long_term_debt": null, "total_debt": 9567081, "total_liabilities": 59032351, "total_equity": 56599404, "shares_outstanding": 508000, "goodwill_and_intangibles": 11044438 }, "cash_flow": { "operating_cash_flow": 17924607, "capital_expenditure": 375618, "free_cash_flow": 18300225, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 128123, "ticker_id": 7288, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:15:50.868055+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-453617", "ebitda": "1712163", "netIncome": "-1700964", "grossProfit": "22667681", "depreciation": "None", "totalRevenue": "76847101", "costOfRevenue": "54179419", "interestIncome": "None", "incomeBeforeTax": "-1141113", "interestExpense": "725802", "operatingIncome": "-453617", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "559843", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "23121298", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "54179419", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2165780", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "12114712", "commonStock": "9906", "currentDebt": "None", "investments": "None", "totalAssets": "115631755", "longTermDebt": "None", "shortTermDebt": "9567081", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "11044438", "reportedCurrency": "None", "retainedEarnings": "-49936591", "totalLiabilities": "59032351", "otherCurrentAssets": "29390571", "totalCurrentAssets": "52567423", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "8729249", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "63064332", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "46439076", "totalShareholderEquity": "56599404", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "6664944", "totalCurrentLiabilities": "20145933", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "38886418", "cashAndShortTermInvestments": "2332891", "commonStockSharesOutstanding": "508000", "intangibleAssetsExcludingGoodwill": "11044438", "cashAndCashEquivalentsAtCarryingValue": "2332891", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1700964", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "None", "changeInInventory": "-5799433", "operatingCashflow": "17924607", "capitalExpenditures": "375618", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-18281983", "cashflowFromInvestment": "1493173", "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": "2165780", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 76847101, "cost_of_revenue": 54179419, "gross_profit": 22667681, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -453617, "depreciation_amortisation": 2165780, "ebitda": 1712163, "interest_expense": 725802, "interest_income": null, "other_non_operating": null, "pretax_income": -1141113, "tax_provision": 559843, "effective_tax_rate": null, "net_income": -1700964, "net_income_continuing_ops": null, "net_income_to_common": -1700964, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2332891, "short_term_investments": null, "net_receivables": 8729249, "inventory": 12114712, "other_current_assets": null, "total_current_assets": 52567423, "net_ppe": null, "goodwill": null, "intangible_assets": 11044438, "goodwill_and_intangibles": 11044438, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 63064332, "total_assets": 115631755, "short_term_debt": 9567081, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 20145933, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 38886418, "total_liabilities": 59032351, "total_debt": 9567081, "preferred_stock": null, "minority_interest": null, "retained_earnings": -49936591, "total_equity": 56599404, "shares_outstanding": 508000, "operating_cash_flow": 17924607, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 375618, "acquisitions": null, "other_investing": null, "investing_cash_flow": 1493173, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -18281983, "free_cash_flow": 18300225, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-453617", "ebitda": "1712163", "netIncome": "-1700964", "grossProfit": "22667681", "depreciation": "None", "totalRevenue": "76847101", "costOfRevenue": "54179419", "interestIncome": "None", "incomeBeforeTax": "-1141113", "interestExpense": "725802", "operatingIncome": "-453617", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "559843", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "23121298", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "54179419", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2165780", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "12114712", "commonStock": "9906", "currentDebt": "None", "investments": "None", "totalAssets": "115631755", "longTermDebt": "None", "shortTermDebt": "9567081", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "11044438", "reportedCurrency": "None", "retainedEarnings": "-49936591", "totalLiabilities": "59032351", "otherCurrentAssets": "29390571", "totalCurrentAssets": "52567423", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "8729249", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "63064332", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "46439076", "totalShareholderEquity": "56599404", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "6664944", "totalCurrentLiabilities": "20145933", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "38886418", "cashAndShortTermInvestments": "2332891", "commonStockSharesOutstanding": "508000", "intangibleAssetsExcludingGoodwill": "11044438", "cashAndCashEquivalentsAtCarryingValue": "2332891", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1700964", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "None", "changeInInventory": "-5799433", "operatingCashflow": "17924607", "capitalExpenditures": "375618", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-18281983", "cashflowFromInvestment": "1493173", "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": "2165780", "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": "2026-06-06T22:15:50.868055+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": 2332891, "total_current_assets": 52567423, "total_assets": 115631755, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": 59032351, "total_equity": 56599404, "shares_outstanding": 508002, "goodwill_and_intangibles": 11044438 }, "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": 128124, "ticker_id": 7288, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:15:50.868055+00:00", "is_restated": false, "raw_data": { "balance": { "goodwill": "None", "inventory": "12114712", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "115631755", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "11044438", "reportedCurrency": "HKD", "retainedEarnings": "-49936591", "totalLiabilities": "59032351", "otherCurrentAssets": "4920", "totalCurrentAssets": "52567423", "currentLongTermDebt": "4756671", "longTermInvestments": "318134", "shortTermInvestments": "None", "currentNetReceivables": "7285278", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "63064332", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "56599404", "capitalLeaseObligations": "41682405", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "20145933", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "38886418", "cashAndShortTermInvestments": "2332891", "commonStockSharesOutstanding": "508002", "intangibleAssetsExcludingGoodwill": "11044438", "cashAndCashEquivalentsAtCarryingValue": "2332891", "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": 2332891, "short_term_investments": null, "net_receivables": 7285278, "inventory": 12114712, "other_current_assets": null, "total_current_assets": 52567423, "net_ppe": null, "goodwill": null, "intangible_assets": 11044438, "goodwill_and_intangibles": 11044438, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 63064332, "total_assets": 115631755, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 20145933, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 38886418, "total_liabilities": 59032351, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": -49936591, "total_equity": 56599404, "shares_outstanding": 508002, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "balance": { "goodwill": "None", "inventory": "12114712", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "115631755", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "11044438", "reportedCurrency": "HKD", "retainedEarnings": "-49936591", "totalLiabilities": "59032351", "otherCurrentAssets": "4920", "totalCurrentAssets": "52567423", "currentLongTermDebt": "4756671", "longTermInvestments": "318134", "shortTermInvestments": "None", "currentNetReceivables": "7285278", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "63064332", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "56599404", "capitalLeaseObligations": "41682405", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "20145933", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "38886418", "cashAndShortTermInvestments": "2332891", "commonStockSharesOutstanding": "508002", "intangibleAssetsExcludingGoodwill": "11044438", "cashAndCashEquivalentsAtCarryingValue": "2332891", "accumulatedDepreciationAmortizationPPE": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:15:50.868055+00:00", "is_restated": false, "income_statement": { "revenue": 156020921, "cost_of_revenue": 123018221, "gross_profit": 33002699, "ebit": 11057058, "ebitda": 10027753, "pretax_income": 7717329, "tax_provision": 1083197, "net_income": 6634124, "net_income_to_common": 6634124, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 9166020, "total_current_assets": 72335182, "total_assets": 135647692, "short_term_debt": 30996204, "long_term_debt": null, "total_debt": 30996204, "total_liabilities": 78821221, "total_equity": 56826471, "shares_outstanding": 2540000, "goodwill_and_intangibles": 13541442 }, "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": 128126, "ticker_id": 7288, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:15:50.868055+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "None", "ebitda": "10027753", "netIncome": "6634124", "grossProfit": "33002699", "depreciation": "None", "totalRevenue": "156020921", "costOfRevenue": "123018221", "interestIncome": "None", "incomeBeforeTax": "7717329", "interestExpense": "2310400", "operatingIncome": "11057058", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "1083197", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "21945633", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "123018221", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "3616821", "commonStock": "9906", "currentDebt": "None", "investments": "None", "totalAssets": "135647692", "longTermDebt": "None", "shortTermDebt": "30996204", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "13541442", "reportedCurrency": "None", "retainedEarnings": "-50268270", "totalLiabilities": "78821221", "otherCurrentAssets": "24387730", "totalCurrentAssets": "72335182", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "35164611", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "63312510", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "69597527", "totalShareholderEquity": "56826471", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "5495976", "totalCurrentLiabilities": "39299756", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "39521465", "cashAndShortTermInvestments": "9166020", "commonStockSharesOutstanding": "2540000", "intangibleAssetsExcludingGoodwill": "13541442", "cashAndCashEquivalentsAtCarryingValue": "9166020", "accumulatedDepreciationAmortizationPPE": "None" } }, "revenue": 156020921, "cost_of_revenue": 123018221, "gross_profit": 33002699, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 11057058, "depreciation_amortisation": null, "ebitda": 10027753, "interest_expense": 2310400, "interest_income": null, "other_non_operating": null, "pretax_income": 7717329, "tax_provision": 1083197, "effective_tax_rate": null, "net_income": 6634124, "net_income_continuing_ops": null, "net_income_to_common": 6634124, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 9166020, "short_term_investments": null, "net_receivables": 35164611, "inventory": 3616821, "other_current_assets": null, "total_current_assets": 72335182, "net_ppe": null, "goodwill": null, "intangible_assets": 13541442, "goodwill_and_intangibles": 13541442, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 63312510, "total_assets": 135647692, "short_term_debt": 30996204, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 39299756, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 39521465, "total_liabilities": 78821221, "total_debt": 30996204, "preferred_stock": null, "minority_interest": null, "retained_earnings": -50268270, "total_equity": 56826471, "shares_outstanding": 2540000, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "None", "ebitda": "10027753", "netIncome": "6634124", "grossProfit": "33002699", "depreciation": "None", "totalRevenue": "156020921", "costOfRevenue": "123018221", "interestIncome": "None", "incomeBeforeTax": "7717329", "interestExpense": "2310400", "operatingIncome": "11057058", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "1083197", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "21945633", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "123018221", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "3616821", "commonStock": "9906", "currentDebt": "None", "investments": "None", "totalAssets": "135647692", "longTermDebt": "None", "shortTermDebt": "30996204", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "13541442", "reportedCurrency": "None", "retainedEarnings": "-50268270", "totalLiabilities": "78821221", "otherCurrentAssets": "24387730", "totalCurrentAssets": "72335182", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "35164611", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "63312510", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "69597527", "totalShareholderEquity": "56826471", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "5495976", "totalCurrentLiabilities": "39299756", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "39521465", "cashAndShortTermInvestments": "9166020", "commonStockSharesOutstanding": "2540000", "intangibleAssetsExcludingGoodwill": "13541442", "cashAndCashEquivalentsAtCarryingValue": "9166020", "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": "2026-06-06T22:15:50.868055+00:00", "is_restated": false, "income_statement": { "revenue": 60675008, "cost_of_revenue": 36765028, "gross_profit": 23909980, "ebit": 3569780, "ebitda": 5646867, "pretax_income": 2943117, "tax_provision": 892027, "net_income": 2051082, "net_income_to_common": 2051082, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1870477, "total_current_assets": 69209855, "total_assets": 137766523, "short_term_debt": 28433232, "long_term_debt": null, "total_debt": 28433232, "total_liabilities": 79582661, "total_equity": 58183862, "shares_outstanding": 508000, "goodwill_and_intangibles": 12299800 }, "cash_flow": { "operating_cash_flow": 3433915, "capital_expenditure": 3654796, "free_cash_flow": 7088711, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 128127, "ticker_id": 7288, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:15:50.868055+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "3569780", "ebitda": "5646867", "netIncome": "2051082", "grossProfit": "23909980", "depreciation": "None", "totalRevenue": "60675008", "costOfRevenue": "36765028", "interestIncome": "None", "incomeBeforeTax": "2943117", "interestExpense": "626663", "operatingIncome": "2276006", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "892027", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "21633966", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "36765028", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2077087", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "5457566", "commonStock": "9906", "currentDebt": "None", "investments": "None", "totalAssets": "137766523", "longTermDebt": "None", "shortTermDebt": "28433232", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "12299800", "reportedCurrency": "HKD", "retainedEarnings": "-48232000", "totalLiabilities": "79582661", "otherCurrentAssets": "45358349", "totalCurrentAssets": "69209855", "currentLongTermDebt": "23243451", "longTermInvestments": "352068", "shortTermInvestments": "None", "currentNetReceivables": "16523463", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "68556668", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "68736464", "totalShareholderEquity": "58183862", "capitalLeaseObligations": "45493013", "otherCurrentLiabilities": "7092278", "totalCurrentLiabilities": "37443132", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "42139529", "cashAndShortTermInvestments": "1870477", "commonStockSharesOutstanding": "508000", "intangibleAssetsExcludingGoodwill": "12299800", "cashAndCashEquivalentsAtCarryingValue": "1870477", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2051082", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "None", "changeInInventory": "-2284059", "operatingCashflow": "3433915", "capitalExpenditures": "3654796", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4533260", "cashflowFromInvestment": "-5539660", "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": "2077087", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 60675008, "cost_of_revenue": 36765028, "gross_profit": 23909980, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 3569780, "depreciation_amortisation": 2077087, "ebitda": 5646867, "interest_expense": 626663, "interest_income": null, "other_non_operating": null, "pretax_income": 2943117, "tax_provision": 892027, "effective_tax_rate": null, "net_income": 2051082, "net_income_continuing_ops": null, "net_income_to_common": 2051082, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1870477, "short_term_investments": null, "net_receivables": 16523463, "inventory": 5457566, "other_current_assets": null, "total_current_assets": 69209855, "net_ppe": null, "goodwill": null, "intangible_assets": 12299800, "goodwill_and_intangibles": 12299800, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 68556668, "total_assets": 137766523, "short_term_debt": 28433232, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 37443132, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 42139529, "total_liabilities": 79582661, "total_debt": 28433232, "preferred_stock": null, "minority_interest": null, "retained_earnings": -48232000, "total_equity": 58183862, "shares_outstanding": 508000, "operating_cash_flow": 3433915, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3654796, "acquisitions": null, "other_investing": null, "investing_cash_flow": -5539660, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -4533260, "free_cash_flow": 7088711, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "3569780", "ebitda": "5646867", "netIncome": "2051082", "grossProfit": "23909980", "depreciation": "None", "totalRevenue": "60675008", "costOfRevenue": "36765028", "interestIncome": "None", "incomeBeforeTax": "2943117", "interestExpense": "626663", "operatingIncome": "2276006", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "892027", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "21633966", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "36765028", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2077087", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "5457566", "commonStock": "9906", "currentDebt": "None", "investments": "None", "totalAssets": "137766523", "longTermDebt": "None", "shortTermDebt": "28433232", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "12299800", "reportedCurrency": "HKD", "retainedEarnings": "-48232000", "totalLiabilities": "79582661", "otherCurrentAssets": "45358349", "totalCurrentAssets": "69209855", "currentLongTermDebt": "23243451", "longTermInvestments": "352068", "shortTermInvestments": "None", "currentNetReceivables": "16523463", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "68556668", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "68736464", "totalShareholderEquity": "58183862", "capitalLeaseObligations": "45493013", "otherCurrentLiabilities": "7092278", "totalCurrentLiabilities": "37443132", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "42139529", "cashAndShortTermInvestments": "1870477", "commonStockSharesOutstanding": "508000", "intangibleAssetsExcludingGoodwill": "12299800", "cashAndCashEquivalentsAtCarryingValue": "1870477", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2051082", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "None", "changeInInventory": "-2284059", "operatingCashflow": "3433915", "capitalExpenditures": "3654796", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4533260", "cashflowFromInvestment": "-5539660", "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": "2077087", "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": "2026-06-06T22:15:50.868055+00:00", "is_restated": false, "income_statement": { "revenue": 20085729, "cost_of_revenue": 15837047, "gross_profit": 4248682, "ebit": 1423457, "ebitda": 1290947, "pretax_income": 993509, "tax_provision": 139448, "net_income": 854060, "net_income_to_common": 854060, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 9166020, "total_current_assets": 72335182, "total_assets": 135647692, "short_term_debt": 30996204, "long_term_debt": null, "total_debt": 30996204, "total_liabilities": 78821221, "total_equity": 56826471, "shares_outstanding": 2540000, "goodwill_and_intangibles": 13541442 }, "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": 128128, "ticker_id": 7288, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:15:50.868055+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "None", "ebitda": "1290947", "netIncome": "854060", "grossProfit": "4248682", "depreciation": "None", "totalRevenue": "20085729", "costOfRevenue": "15837047", "interestIncome": "None", "incomeBeforeTax": "993509", "interestExpense": "297435", "operatingIncome": "1423457", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "139448", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "2825224", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "15837047", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "3616821", "commonStock": "9906", "currentDebt": "None", "investments": "None", "totalAssets": "135647692", "longTermDebt": "None", "shortTermDebt": "30996204", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "13541442", "reportedCurrency": "None", "retainedEarnings": "-50268270", "totalLiabilities": "78821221", "otherCurrentAssets": "24387730", "totalCurrentAssets": "72335182", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "35164611", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "63312510", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "69597527", "totalShareholderEquity": "56826471", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "5495976", "totalCurrentLiabilities": "39299756", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "39521465", "cashAndShortTermInvestments": "9166020", "commonStockSharesOutstanding": "2540000", "intangibleAssetsExcludingGoodwill": "13541442", "cashAndCashEquivalentsAtCarryingValue": "9166020", "accumulatedDepreciationAmortizationPPE": "None" } }, "revenue": 20085729, "cost_of_revenue": 15837047, "gross_profit": 4248682, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1423457, "depreciation_amortisation": null, "ebitda": 1290947, "interest_expense": 297435, "interest_income": null, "other_non_operating": null, "pretax_income": 993509, "tax_provision": 139448, "effective_tax_rate": null, "net_income": 854060, "net_income_continuing_ops": null, "net_income_to_common": 854060, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 9166020, "short_term_investments": null, "net_receivables": 35164611, "inventory": 3616821, "other_current_assets": null, "total_current_assets": 72335182, "net_ppe": null, "goodwill": null, "intangible_assets": 13541442, "goodwill_and_intangibles": 13541442, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 63312510, "total_assets": 135647692, "short_term_debt": 30996204, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 39299756, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 39521465, "total_liabilities": 78821221, "total_debt": 30996204, "preferred_stock": null, "minority_interest": null, "retained_earnings": -50268270, "total_equity": 56826471, "shares_outstanding": 2540000, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "None", "ebitda": "1290947", "netIncome": "854060", "grossProfit": "4248682", "depreciation": "None", "totalRevenue": "20085729", "costOfRevenue": "15837047", "interestIncome": "None", "incomeBeforeTax": "993509", "interestExpense": "297435", "operatingIncome": "1423457", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "139448", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "2825224", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "15837047", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "3616821", "commonStock": "9906", "currentDebt": "None", "investments": "None", "totalAssets": "135647692", "longTermDebt": "None", "shortTermDebt": "30996204", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "13541442", "reportedCurrency": "None", "retainedEarnings": "-50268270", "totalLiabilities": "78821221", "otherCurrentAssets": "24387730", "totalCurrentAssets": "72335182", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "35164611", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "63312510", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "69597527", "totalShareholderEquity": "56826471", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "5495976", "totalCurrentLiabilities": "39299756", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "39521465", "cashAndShortTermInvestments": "9166020", "commonStockSharesOutstanding": "2540000", "intangibleAssetsExcludingGoodwill": "13541442", "cashAndCashEquivalentsAtCarryingValue": "9166020", "accumulatedDepreciationAmortizationPPE": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:15:50.868055+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": 9166020, "total_current_assets": 72335182, "total_assets": 135647692, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": 78821221, "total_equity": 56826471, "shares_outstanding": 508000, "goodwill_and_intangibles": 13541442 }, "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": 128129, "ticker_id": 7288, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:15:50.868055+00:00", "is_restated": false, "raw_data": { "balance": { "goodwill": "None", "inventory": "3616821", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "135647692", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "13541442", "reportedCurrency": "HKD", "retainedEarnings": "-50268270", "totalLiabilities": "78821221", "otherCurrentAssets": "3589", "totalCurrentAssets": "72335182", "currentLongTermDebt": "27105722", "longTermInvestments": "0", "shortTermInvestments": "None", "currentNetReceivables": "34169661", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "63312510", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "56826471", "capitalLeaseObligations": "42491805", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "39299756", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "39521465", "cashAndShortTermInvestments": "9166020", "commonStockSharesOutstanding": "508000", "intangibleAssetsExcludingGoodwill": "13541442", "cashAndCashEquivalentsAtCarryingValue": "9166020", "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": 9166020, "short_term_investments": null, "net_receivables": 34169661, "inventory": 3616821, "other_current_assets": null, "total_current_assets": 72335182, "net_ppe": null, "goodwill": null, "intangible_assets": 13541442, "goodwill_and_intangibles": 13541442, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 63312510, "total_assets": 135647692, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 39299756, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 39521465, "total_liabilities": 78821221, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": -50268270, "total_equity": 56826471, "shares_outstanding": 508000, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "balance": { "goodwill": "None", "inventory": "3616821", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "135647692", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "13541442", "reportedCurrency": "HKD", "retainedEarnings": "-50268270", "totalLiabilities": "78821221", "otherCurrentAssets": "3589", "totalCurrentAssets": "72335182", "currentLongTermDebt": "27105722", "longTermInvestments": "0", "shortTermInvestments": "None", "currentNetReceivables": "34169661", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "63312510", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "56826471", "capitalLeaseObligations": "42491805", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "39299756", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "39521465", "cashAndShortTermInvestments": "9166020", "commonStockSharesOutstanding": "508000", "intangibleAssetsExcludingGoodwill": "13541442", "cashAndCashEquivalentsAtCarryingValue": "9166020", "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": "2026-06-06T22:15:50.868055+00:00", "is_restated": false, "income_statement": { "revenue": 79164720, "cost_of_revenue": 62824370, "gross_profit": 16340350, "ebit": 486144, "ebitda": 2870091, "pretax_income": 1410963, "tax_provision": null, "net_income": 1410963, "net_income_to_common": 1410963, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4673976, "total_current_assets": 84995741, "total_assets": 131702941, "short_term_debt": 52670636, "long_term_debt": null, "total_debt": 52670636, "total_liabilities": 81872427, "total_equity": 49830514, "shares_outstanding": 2361539, "goodwill_and_intangibles": 15391236 }, "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": 128131, "ticker_id": 7288, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:15:50.868055+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "None", "ebitda": "2870091", "netIncome": "1410963", "grossProfit": "16340350", "depreciation": "None", "totalRevenue": "79164720", "costOfRevenue": "62824370", "interestIncome": "None", "incomeBeforeTax": "1410963", "interestExpense": "1459089", "operatingIncome": "486144", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "None", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "15854198", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "62824370", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "5462892", "commonStock": "9906", "currentDebt": "None", "investments": "None", "totalAssets": "131702941", "longTermDebt": "None", "shortTermDebt": "52670636", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "15391236", "reportedCurrency": "HKD", "retainedEarnings": "-56918993", "totalLiabilities": "81872427", "otherCurrentAssets": "53316186", "totalCurrentAssets": "84995741", "currentLongTermDebt": "51047760", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "21542687", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "46707200", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "75561712", "totalShareholderEquity": "49830514", "capitalLeaseObligations": "24513952", "otherCurrentLiabilities": "6310715", "totalCurrentLiabilities": "58981351", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "22891076", "cashAndShortTermInvestments": "4673976", "commonStockSharesOutstanding": "2361539", "intangibleAssetsExcludingGoodwill": "15391236", "cashAndCashEquivalentsAtCarryingValue": "4673976", "accumulatedDepreciationAmortizationPPE": "None" } }, "revenue": 79164720, "cost_of_revenue": 62824370, "gross_profit": 16340350, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 486144, "depreciation_amortisation": null, "ebitda": 2870091, "interest_expense": 1459089, "interest_income": null, "other_non_operating": null, "pretax_income": 1410963, "tax_provision": null, "effective_tax_rate": null, "net_income": 1410963, "net_income_continuing_ops": null, "net_income_to_common": 1410963, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4673976, "short_term_investments": null, "net_receivables": 21542687, "inventory": 5462892, "other_current_assets": null, "total_current_assets": 84995741, "net_ppe": null, "goodwill": null, "intangible_assets": 15391236, "goodwill_and_intangibles": 15391236, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 46707200, "total_assets": 131702941, "short_term_debt": 52670636, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 58981351, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 22891076, "total_liabilities": 81872427, "total_debt": 52670636, "preferred_stock": null, "minority_interest": null, "retained_earnings": -56918993, "total_equity": 49830514, "shares_outstanding": 2361539, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "None", "ebitda": "2870091", "netIncome": "1410963", "grossProfit": "16340350", "depreciation": "None", "totalRevenue": "79164720", "costOfRevenue": "62824370", "interestIncome": "None", "incomeBeforeTax": "1410963", "interestExpense": "1459089", "operatingIncome": "486144", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "None", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "15854198", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "62824370", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "5462892", "commonStock": "9906", "currentDebt": "None", "investments": "None", "totalAssets": "131702941", "longTermDebt": "None", "shortTermDebt": "52670636", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "15391236", "reportedCurrency": "HKD", "retainedEarnings": "-56918993", "totalLiabilities": "81872427", "otherCurrentAssets": "53316186", "totalCurrentAssets": "84995741", "currentLongTermDebt": "51047760", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "21542687", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "46707200", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "75561712", "totalShareholderEquity": "49830514", "capitalLeaseObligations": "24513952", "otherCurrentLiabilities": "6310715", "totalCurrentLiabilities": "58981351", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "22891076", "cashAndShortTermInvestments": "4673976", "commonStockSharesOutstanding": "2361539", "intangibleAssetsExcludingGoodwill": "15391236", "cashAndCashEquivalentsAtCarryingValue": "4673976", "accumulatedDepreciationAmortizationPPE": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:15:50.868055+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": 5849306, "total_current_assets": 63738819, "total_assets": 90616829, "short_term_debt": 31462229, "long_term_debt": null, "total_debt": 31462229, "total_liabilities": 93003639, "total_equity": -2386810, "shares_outstanding": null, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": null, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 128132, "ticker_id": 7288, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:15:50.868055+00:00", "is_restated": false, "raw_data": { "balance": { "goodwill": "None", "inventory": "5320199", "commonStock": "8775", "currentDebt": "None", "investments": "None", "totalAssets": "90616829", "longTermDebt": "None", "shortTermDebt": "31462229", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "-58331601", "totalLiabilities": "93003639", "otherCurrentAssets": "20225722", "totalCurrentAssets": "63738819", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "32343592", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "26878010", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "54638254", "totalShareholderEquity": "-2386810", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "36614047", "totalCurrentLiabilities": "69827614", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "23176025", "cashAndShortTermInvestments": "5849306", "commonStockSharesOutstanding": "None", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "5849306", "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": 5849306, "short_term_investments": null, "net_receivables": 32343592, "inventory": 5320199, "other_current_assets": null, "total_current_assets": 63738819, "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": 26878010, "total_assets": 90616829, "short_term_debt": 31462229, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 69827614, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 23176025, "total_liabilities": 93003639, "total_debt": 31462229, "preferred_stock": null, "minority_interest": null, "retained_earnings": -58331601, "total_equity": -2386810, "shares_outstanding": null, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "balance": { "goodwill": "None", "inventory": "5320199", "commonStock": "8775", "currentDebt": "None", "investments": "None", "totalAssets": "90616829", "longTermDebt": "None", "shortTermDebt": "31462229", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "-58331601", "totalLiabilities": "93003639", "otherCurrentAssets": "20225722", "totalCurrentAssets": "63738819", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "32343592", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "26878010", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "54638254", "totalShareholderEquity": "-2386810", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "36614047", "totalCurrentLiabilities": "69827614", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "23176025", "cashAndShortTermInvestments": "5849306", "commonStockSharesOutstanding": "None", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "5849306", "accumulatedDepreciationAmortizationPPE": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:15:50.868055+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": 5849306, "total_current_assets": 63738819, "total_assets": 90616829, "short_term_debt": 31462229, "long_term_debt": null, "total_debt": 31462229, "total_liabilities": 93003639, "total_equity": -2386810, "shares_outstanding": 20320000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": null, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 128133, "ticker_id": 7288, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:15:50.868055+00:00", "is_restated": false, "raw_data": { "balance": { "goodwill": "None", "inventory": "5320199", "commonStock": "8775", "currentDebt": "None", "investments": "None", "totalAssets": "90616829", "longTermDebt": "None", "shortTermDebt": "31462229", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "HKD", "retainedEarnings": "-58331601", "totalLiabilities": "93003639", "otherCurrentAssets": "55863", "totalCurrentAssets": "63738819", "currentLongTermDebt": "30753400", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "32343592", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "26878010", "currentAccountsPayable": "0", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "54638254", "totalShareholderEquity": "-2386810", "capitalLeaseObligations": "23884854", "otherCurrentLiabilities": "38365385", "totalCurrentLiabilities": "69827614", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "23176025", "cashAndShortTermInvestments": "5849306", "commonStockSharesOutstanding": "20320000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "5849306", "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": 5849306, "short_term_investments": null, "net_receivables": 32343592, "inventory": 5320199, "other_current_assets": null, "total_current_assets": 63738819, "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": 26878010, "total_assets": 90616829, "short_term_debt": 31462229, "accounts_payable": 0, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 69827614, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 23176025, "total_liabilities": 93003639, "total_debt": 31462229, "preferred_stock": null, "minority_interest": null, "retained_earnings": -58331601, "total_equity": -2386810, "shares_outstanding": 20320000, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "balance": { "goodwill": "None", "inventory": "5320199", "commonStock": "8775", "currentDebt": "None", "investments": "None", "totalAssets": "90616829", "longTermDebt": "None", "shortTermDebt": "31462229", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "HKD", "retainedEarnings": "-58331601", "totalLiabilities": "93003639", "otherCurrentAssets": "55863", "totalCurrentAssets": "63738819", "currentLongTermDebt": "30753400", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "32343592", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "26878010", "currentAccountsPayable": "0", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "54638254", "totalShareholderEquity": "-2386810", "capitalLeaseObligations": "23884854", "otherCurrentLiabilities": "38365385", "totalCurrentLiabilities": "69827614", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "23176025", "cashAndShortTermInvestments": "5849306", "commonStockSharesOutstanding": "20320000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "5849306", "accumulatedDepreciationAmortizationPPE": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:15:50.868055+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": 2621706, "total_current_assets": 72982927, "total_assets": 91582567, "short_term_debt": 44552201, "long_term_debt": null, "total_debt": 44552201, "total_liabilities": 103666832, "total_equity": -12084265, "shares_outstanding": 20320000, "goodwill_and_intangibles": 59283 }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": 0, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 128135, "ticker_id": 7288, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:15:50.868055+00:00", "is_restated": false, "raw_data": { "balance": { "goodwill": "None", "inventory": "2674516", "commonStock": "8775", "currentDebt": "None", "investments": "None", "totalAssets": "91582567", "longTermDebt": "None", "shortTermDebt": "44552201", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "59283", "reportedCurrency": "HKD", "retainedEarnings": "-67924153", "totalLiabilities": "103666832", "otherCurrentAssets": "54867032", "totalCurrentAssets": "72982927", "currentLongTermDebt": "44019638", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "12819673", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "18599640", "currentAccountsPayable": "6805337", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "61853722", "totalShareholderEquity": "-12084265", "capitalLeaseObligations": "17834084", "otherCurrentLiabilities": "29842705", "totalCurrentLiabilities": "86365311", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "17301521", "cashAndShortTermInvestments": "2621706", "commonStockSharesOutstanding": "20320000", "intangibleAssetsExcludingGoodwill": "59283", "cashAndCashEquivalentsAtCarryingValue": "2621706", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2588910", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "HKD", "changeInInventory": "None", "operatingCashflow": "None", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "None", "cashflowFromInvestment": "None", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 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": 2621706, "short_term_investments": null, "net_receivables": 12819673, "inventory": 2674516, "other_current_assets": null, "total_current_assets": 72982927, "net_ppe": null, "goodwill": null, "intangible_assets": 59283, "goodwill_and_intangibles": 59283, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 18599640, "total_assets": 91582567, "short_term_debt": 44552201, "accounts_payable": 6805337, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 86365311, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 17301521, "total_liabilities": 103666832, "total_debt": 44552201, "preferred_stock": null, "minority_interest": null, "retained_earnings": -67924153, "total_equity": -12084265, "shares_outstanding": 20320000, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "balance": { "goodwill": "None", "inventory": "2674516", "commonStock": "8775", "currentDebt": "None", "investments": "None", "totalAssets": "91582567", "longTermDebt": "None", "shortTermDebt": "44552201", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "59283", "reportedCurrency": "HKD", "retainedEarnings": "-67924153", "totalLiabilities": "103666832", "otherCurrentAssets": "54867032", "totalCurrentAssets": "72982927", "currentLongTermDebt": "44019638", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "12819673", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "18599640", "currentAccountsPayable": "6805337", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "61853722", "totalShareholderEquity": "-12084265", "capitalLeaseObligations": "17834084", "otherCurrentLiabilities": "29842705", "totalCurrentLiabilities": "86365311", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "17301521", "cashAndShortTermInvestments": "2621706", "commonStockSharesOutstanding": "20320000", "intangibleAssetsExcludingGoodwill": "59283", "cashAndCashEquivalentsAtCarryingValue": "2621706", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2588910", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "HKD", "changeInInventory": "None", "operatingCashflow": "None", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "None", "cashflowFromInvestment": "None", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "quarterly", "fiscal_year": 2022, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:15:50.868055+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": 8593063, "total_current_assets": 40885741, "total_assets": 41873337, "short_term_debt": 84615770, "long_term_debt": 375059, "total_debt": 84990829, "total_liabilities": 102548933, "total_equity": -60675596, "shares_outstanding": 20320000, "goodwill_and_intangibles": 112049 }, "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": 128136, "ticker_id": 7288, "period_end_date": "2022-12-31", "period_type": "quarterly", "fiscal_year": 2022, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:15:50.868055+00:00", "is_restated": false, "raw_data": { "balance": { "goodwill": "None", "inventory": "1299895", "commonStock": "8775", "currentDebt": "None", "investments": "None", "totalAssets": "41873337", "longTermDebt": "375059", "shortTermDebt": "84615770", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "112049", "reportedCurrency": "HKD", "retainedEarnings": "-62746334", "totalLiabilities": "102548933", "otherCurrentAssets": "4380864", "totalCurrentAssets": "40885741", "currentLongTermDebt": "83962426", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "26611919", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "987596", "currentAccountsPayable": "10429941", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "84990829", "totalShareholderEquity": "-60675596", "capitalLeaseObligations": "653344", "otherCurrentLiabilities": "1337401", "totalCurrentLiabilities": "102173874", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "375059", "cashAndShortTermInvestments": "8593063", "commonStockSharesOutstanding": "20320000", "intangibleAssetsExcludingGoodwill": "112049", "cashAndCashEquivalentsAtCarryingValue": "8593063", "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": 8593063, "short_term_investments": null, "net_receivables": 26611919, "inventory": 1299895, "other_current_assets": null, "total_current_assets": 40885741, "net_ppe": null, "goodwill": null, "intangible_assets": 112049, "goodwill_and_intangibles": 112049, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 987596, "total_assets": 41873337, "short_term_debt": 84615770, "accounts_payable": 10429941, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 102173874, "long_term_debt": 375059, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 375059, "total_liabilities": 102548933, "total_debt": 84990829, "preferred_stock": null, "minority_interest": null, "retained_earnings": -62746334, "total_equity": -60675596, "shares_outstanding": 20320000, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "balance": { "goodwill": "None", "inventory": "1299895", "commonStock": "8775", "currentDebt": "None", "investments": "None", "totalAssets": "41873337", "longTermDebt": "375059", "shortTermDebt": "84615770", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "112049", "reportedCurrency": "HKD", "retainedEarnings": "-62746334", "totalLiabilities": "102548933", "otherCurrentAssets": "4380864", "totalCurrentAssets": "40885741", "currentLongTermDebt": "83962426", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "26611919", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "987596", "currentAccountsPayable": "10429941", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "84990829", "totalShareholderEquity": "-60675596", "capitalLeaseObligations": "653344", "otherCurrentLiabilities": "1337401", "totalCurrentLiabilities": "102173874", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "375059", "cashAndShortTermInvestments": "8593063", "commonStockSharesOutstanding": "20320000", "intangibleAssetsExcludingGoodwill": "112049", "cashAndCashEquivalentsAtCarryingValue": "8593063", "accumulatedDepreciationAmortizationPPE": "None" } } }, { "period_end_date": "2019-06-30", "period_type": "quarterly", "fiscal_year": 2019, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:15:50.868055+00:00", "is_restated": false, "income_statement": { "revenue": 223056000, "cost_of_revenue": 166894000, "gross_profit": 56162000, "ebit": 13078000, "ebitda": 18733000, "pretax_income": 14607000, "tax_provision": 3682000, "net_income": 9079000, "net_income_to_common": 9079000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 90626000, "total_current_assets": 316645000, "total_assets": 908231000, "short_term_debt": 22735000, "long_term_debt": null, "total_debt": 22735000, "total_liabilities": 257190000, "total_equity": 651041000, "shares_outstanding": 40512000, "goodwill_and_intangibles": 440189000 }, "cash_flow": { "operating_cash_flow": 13454000, "capital_expenditure": 5500000, "free_cash_flow": 18954000, "dividends_paid": 1926000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 128140, "ticker_id": 7288, "period_end_date": "2019-06-30", "period_type": "quarterly", "fiscal_year": 2019, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:15:50.868055+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "13078000", "ebitda": "18733000", "netIncome": "9079000", "grossProfit": "56162000", "depreciation": "None", "totalRevenue": "223056000", "costOfRevenue": "166894000", "interestIncome": "None", "incomeBeforeTax": "14607000", "interestExpense": "317000", "operatingIncome": "14539000", "fiscalDateEnding": "2019-06-30", "incomeTaxExpense": "3682000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "37396000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "385000", "costofGoodsAndServicesSold": "166894000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5655000", "sellingGeneralAndAdministrative": "35968000", "netIncomeFromContinuingOperations": "10925000" }, "balance": { "goodwill": "426060000", "inventory": "None", "commonStock": "50000", "currentDebt": "None", "investments": "None", "totalAssets": "908231000", "longTermDebt": "None", "shortTermDebt": "22735000", "treasuryStock": "-235216000", "deferredRevenue": "None", "fiscalDateEnding": "2019-06-30", "intangibleAssets": "14129000", "reportedCurrency": "USD", "retainedEarnings": "220983000", "totalLiabilities": "257190000", "otherCurrentAssets": "226019000", "totalCurrentAssets": "316645000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "200820000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "591586000", "currentAccountsPayable": "15219000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "62672000", "shortLongTermDebtTotal": "103901000", "totalShareholderEquity": "651041000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "66283000", "totalCurrentLiabilities": "129152000", "otherNonCurrentLiabilities": "83984000", "totalNonCurrentLiabilities": "123242000", "cashAndShortTermInvestments": "90626000", "commonStockSharesOutstanding": "40512000", "intangibleAssetsExcludingGoodwill": "14129000", "cashAndCashEquivalentsAtCarryingValue": "90626000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "9079000", "profitLoss": "None", "dividendPayout": "1926000", "fiscalDateEnding": "2019-06-30", "reportedCurrency": "USD", "changeInInventory": "-198257000", "operatingCashflow": "13454000", "capitalExpenditures": "5500000", "changeInReceivables": "-14960000", "changeInExchangeRate": "132000", "cashflowFromFinancing": "-24610000", "cashflowFromInvestment": "-5567000", "stockBasedCompensation": "4212000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1926000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-16591000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-20751000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5655000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 223056000, "cost_of_revenue": 166894000, "gross_profit": 56162000, "research_and_development": null, "selling_general_admin": 35968000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 13078000, "depreciation_amortisation": 5655000, "ebitda": 18733000, "interest_expense": 317000, "interest_income": null, "other_non_operating": null, "pretax_income": 14607000, "tax_provision": 3682000, "effective_tax_rate": null, "net_income": 9079000, "net_income_continuing_ops": 10925000, "net_income_to_common": 9079000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 90626000, "short_term_investments": null, "net_receivables": 200820000, "inventory": null, "other_current_assets": null, "total_current_assets": 316645000, "net_ppe": null, "goodwill": 426060000, "intangible_assets": 14129000, "goodwill_and_intangibles": 440189000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 591586000, "total_assets": 908231000, "short_term_debt": 22735000, "accounts_payable": 15219000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 129152000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 123242000, "total_liabilities": 257190000, "total_debt": 22735000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 220983000, "total_equity": 651041000, "shares_outstanding": 40512000, "operating_cash_flow": 13454000, "stock_based_compensation": 4212000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5500000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -5567000, "dividends_paid": 1926000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -24610000, "free_cash_flow": 18954000, "net_change_in_cash": -16591000 }, "raw_data": { "income": { "ebit": "13078000", "ebitda": "18733000", "netIncome": "9079000", "grossProfit": "56162000", "depreciation": "None", "totalRevenue": "223056000", "costOfRevenue": "166894000", "interestIncome": "None", "incomeBeforeTax": "14607000", "interestExpense": "317000", "operatingIncome": "14539000", "fiscalDateEnding": "2019-06-30", "incomeTaxExpense": "3682000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "37396000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "385000", "costofGoodsAndServicesSold": "166894000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5655000", "sellingGeneralAndAdministrative": "35968000", "netIncomeFromContinuingOperations": "10925000" }, "balance": { "goodwill": "426060000", "inventory": "None", "commonStock": "50000", "currentDebt": "None", "investments": "None", "totalAssets": "908231000", "longTermDebt": "None", "shortTermDebt": "22735000", "treasuryStock": "-235216000", "deferredRevenue": "None", "fiscalDateEnding": "2019-06-30", "intangibleAssets": "14129000", "reportedCurrency": "USD", "retainedEarnings": "220983000", "totalLiabilities": "257190000", "otherCurrentAssets": "226019000", "totalCurrentAssets": "316645000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "200820000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "591586000", "currentAccountsPayable": "15219000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "62672000", "shortLongTermDebtTotal": "103901000", "totalShareholderEquity": "651041000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "66283000", "totalCurrentLiabilities": "129152000", "otherNonCurrentLiabilities": "83984000", "totalNonCurrentLiabilities": "123242000", "cashAndShortTermInvestments": "90626000", "commonStockSharesOutstanding": "40512000", "intangibleAssetsExcludingGoodwill": "14129000", "cashAndCashEquivalentsAtCarryingValue": "90626000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "9079000", "profitLoss": "None", "dividendPayout": "1926000", "fiscalDateEnding": "2019-06-30", "reportedCurrency": "USD", "changeInInventory": "-198257000", "operatingCashflow": "13454000", "capitalExpenditures": "5500000", "changeInReceivables": "-14960000", "changeInExchangeRate": "132000", "cashflowFromFinancing": "-24610000", "cashflowFromInvestment": "-5567000", "stockBasedCompensation": "4212000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1926000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-16591000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-20751000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5655000", "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": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }