Business profile not generated.
Run python -m application.cli.business_profile run --market US --one INTJ, then regenerate the site.
Issue 000 | U.S. Pilot | US
INTJ
Intelligent Group Ltd
Needs Review
Needs Review
20-F | 2026-04-21
Filing currency: HKD
Margin of Safety
67.8%
GNNI internal calculation. Market context inputs are retained internally and are not displayed.
- Current Assets
- 93,757,282HKD
- Total Liabilities
- 5,109,662HKD
- NCAV
- 11,301,616HKD
- Cash
- 67,468,223HKD
- NCAV per share
- 41.67HKD/share
- Evidence
- 3 annual | 3 quarterly
Business Profile
Checklist-driven facts extracted from filing text. Missing fields stay visible.
Known Unknowns
Only 3 quarterly periods available from Data Vault for this company.
Medium | Share Count
Issue 000 does not yet evaluate share count trend or post-filing dilution beyond Mary's screening flags.
Low | Classification
U.S. Pilot rows are surfaced for source inspection and may still need manual business classification review.
High | Filing
Some rows do not have a verified direct filing URL in the local official filing cache.
Annual Financials
Latest annual periods, newest first. Missing cells render as n/a.
| Metric |
2025-11-30
20-F
HKD
|
2024-11-30
20-F
HKD
|
2023-11-30
20-F
HKD
|
|---|---|---|---|
| Revenue | 18,481,149 | 20,286,590 | 20,539,218 |
| Operating Income | -19,996,053 | -2,526,233 | 4,133,736 |
| Net Income | -18,175,575 | -425,709 | 4,068,979 |
| Cash From Operations | -178,028 | -1,247,966 | 2,728,981 |
| Capex | -840,016 | n/a | -31,378 |
| Free Cash Flow | -1,018,044 | n/a | 2,697,603 |
| Cash And Equivalents | 67,468,223 | 63,535,847 | 25,296,811 |
| Accounts Receivable | 2,370,437 | 2,358,162 | 5,420,540 |
| Inventory | n/a | n/a | n/a |
| Total Current Assets | 93,757,282 | 69,688,174 | 30,797,351 |
| Total Assets | 95,391,163 | 71,729,306 | 34,179,862 |
| Total Current Liabilities | 3,437,140 | 5,111,223 | 14,249,067 |
| Total Liabilities | 5,109,662 | 7,124,051 | 17,036,521 |
| Shareholders Equity | 90,281,501 | 64,605,255 | 17,143,341 |
| Shares Outstanding | n/a | n/a | 11,250,000 |
| Shares Outstanding Diluted | n/a | n/a | n/a |
| Weighted Avg Shares Diluted | 1,023,438 | 12,565,068 | 11,250,000 |
| Weighted Avg Shares Basic | 1,023,438 | 12,565,068 | 11,250,000 |
Quarterly Financials
Latest quarterly periods, newest first. Periods are shown only when Data Vault has them.
Only 3 quarterly periods available from Data Vault for this company.
| Metric |
2025-05-31
6-K
HKD
|
2024-11-30
6-K
HKD
|
2024-05-31
6-K
HKD
|
|---|---|---|---|
| Revenue | 8,202,158 | 20,286,590 | 10,353,668 |
| Operating Income | -963,597 | -2,526,233 | 666,603 |
| Net Income | 36,606 | -425,709 | 1,231,158 |
| Cash From Operations | -95,540 | -1,247,966 | -1,562,652 |
| Capex | n/a | n/a | n/a |
| Free Cash Flow | n/a | n/a | n/a |
| Cash And Equivalents | 65,883,876 | 63,535,847 | n/a |
| Total Current Assets | 71,001,894 | 69,688,174 | n/a |
| Total Liabilities | 8,497,197 | 7,124,051 | n/a |
| Shares Outstanding | 1,500,000 | n/a | n/a |
| Shares Outstanding Diluted | n/a | n/a | n/a |
| Weighted Avg Shares Diluted | 12,565,068 | 12,565,068 | 12,377,049 |
| Weighted Avg Shares Basic | 12,565,068 | 12,565,068 | 12,377,049 |
Audit Trail
NCAV Audit
Official-source inputs remain linked to filing provenance. Derived values are labeled as such.
| Input | Value | Source concept | Filing period | Confidence | Provenance |
|---|---|---|---|---|---|
| Current Assets | 71,001,894HKD | us-gaap:AssetsCurrent | 2025-05-31 | 1.00 |
sec/companyfacts/cik=0001916416/companyfacts.json D:\Projects\The Data Vault\objects\sec\companyfacts\cik=0001916416\companyfacts.json |
| Total Liabilities | 8,497,197HKD | us-gaap:Liabilities | 2025-05-31 | 1.00 |
sec/companyfacts/cik=0001916416/companyfacts.json D:\Projects\The Data Vault\objects\sec\companyfacts\cik=0001916416\companyfacts.json |
| Cash | 65,883,876HKD | us-gaap:CashAndCashEquivalentsAtCarryingValue | 2025-05-31 | 1.00 |
sec/companyfacts/cik=0001916416/companyfacts.json D:\Projects\The Data Vault\objects\sec\companyfacts\cik=0001916416\companyfacts.json |
| Shares Outstanding | 1,500,000 | us-gaap:CommonStockSharesOutstanding | 2025-05-31 | 1.00 |
sec/companyfacts/cik=0001916416/companyfacts.json D:\Projects\The Data Vault\objects\sec\companyfacts\cik=0001916416\companyfacts.json |
| NCAV | 62,504,697HKD | derived | 2025-05-31 | n/a | company-evidence-v1 | total_current_assets - total_liabilities |
| NCAV per share | 41.67HKD | derived | 2025-05-31 | n/a | company-evidence-v1 | NCAV / shares_outstanding |
| Margin of Safety | 67.8% | derived | 2025-05-31 | n/a | gnni_publication_pack | internal_discount |
NCAV = total_current_assets - total_liabilities | NCAV per share = NCAV / shares_outstanding
Source Provenance
- Data Source
- Data Vault
- Data Vault Root
- D:\Projects\The Data Vault
- CIK
- 0001916416
- Company ID
- n/a
- Selected Annual Source
- D:\Projects\The Data Vault\objects\sec\companyfacts\cik=0001916416\companyfacts.json
- Selected Quarterly Source
- D:\Projects\The Data Vault\objects\sec\companyfacts\cik=0001916416\companyfacts.json
- Statement Extractor
- companyfacts-screener-v1
- View Extractor
- companyfacts-screener-v1
- Source Accession Count
- 4
- Imported At
- 2026-07-04T23:04:31+00:00
- Rendered At
- 2026-07-05T09:06:29+00:00
Run Audit
- Mary Run
- 1ec055d81d1a42a39490a83bb9e1f22f
- Mary As Of
- 2026-07-03
- Accession
- 0001213900-26-045886
- CIK
- 0001916416
- Mary Filing Date
- 2026-04-21
- Filing Currency
- HKD
- Internal Discount
- 67.8%
- Source State
- Needs Review
- Market Context
- Not Displayed
- Market Policy
- internal_only_not_redistributed
- Share Trend
- Not Evaluated
- Dilution
- Needs Review
mary_run=1ec055d81d1a42a39490a83bb9e1f22f; mary_as_of=2026-07-03; mary_filing_date=2026-04-21; mary_accession=0001213900-26-045886; mary_cik=0001916416; gnni_supporting_filing_date=2026-03-31; internal_discount=0.677618; mary_reason=Mary's deterministic net-net screen flagged this candidate. The internal discount is shown; raw market-data fields are not published in this pilot.; source requires review