Hang Feng Technology Innovation Co., Ltd.

FOFOdata completeness 88%2 fiscal years on file

Data notes: no data for concept 'totalDebt'; no data for concept 'interestExpense'

The thesis, from the filings

Hang Feng Technology Innovation Co., Ltd. earns about -308% on invested capital, but has diluted owners by 45% over 2 years — worth asking whether the growth reaches owners. The cash-flow models don't apply cleanly here — the ledger says why below.Whether it’s worth owning at today’s price is the last question — and yours to answer, below.

i. The business — what you’d actually own
FigureFY 2024FY 2025
Revenue$2.03M1$2.33M1
Net income$866,7692−$9.59M2
Operating cash flow$1.36M3−$1.29M3
Capital expenditure$39,9364$8864
Free cash flow (derived)$1.32M3−$1.29M3
Total debt
Cash & equivalents$2.53M5$7.42M5
Diluted shares4.0M5.8M

Superscripts are receipts. Each links to the SEC filing the number came from (full list at the bottom).

ii. Your slice — ownership made literal
If you owned
shares
Net assets behind them
$14.71
your share of equity
Profit it earned you last year
−$16.49
Free cash flow it threw off
−$2.22
Debt you’d be carrying

10 shares is a claim on $14.71 of net worth that earned you −$16.49 and generated −$2.22 of cash last year.

iii. Is this a good business?
Moat signal · return on invested capital
-308% avg · 2y
FY24 56%FY25 -673%

It earned an average -308% on invested capital over 2 years. Compare that to what it costs to fund the business.

seeing a moat in the numbers →
Management signal · capital allocation
+45% shares · 2y

Share count is up 45% over 2 years — owners have been diluted. Worth asking what they got for it.

reading capital allocation →

Signals, not verdicts — read from the filings above. Numbers don’t prove a moat; they show its footprint. You decide.

iv. What it’s worth — engine v0.1.0
DCF · Growth Exit 10Y
not applicable
only 2 years of FCF (need ≥3) — model not applicable
DCF · Growth Exit 5Y
not applicable
only 2 years of FCF (need ≥3) — model not applicable
Earnings Power Value
not applicable
only 2 years of net income (need ≥3)
Graham Number
not applicable
diluted EPS missing or non-positive — Graham Number undefined

Different models answer different questions — which to trust when →

Sources — the receipts
  1. 20-F · period ending 2024-12-31 · accession 0001213900-26-044270 (Revenues)
  2. 20-F · period ending 2024-12-31 · accession 0001213900-26-044270 (NetIncomeLoss)
  3. 20-F · period ending 2024-12-31 · accession 0001213900-26-044270 (NetCashProvidedByUsedInOperatingActivities)
  4. 20-F · period ending 2024-12-31 · accession 0001213900-26-044270 (PaymentsToAcquirePropertyPlantAndEquipment)
  5. 20-F · period ending 2024-12-31 · accession 0001213900-26-044270 (CashAndCashEquivalentsAtCarryingValue)