|
Cayman Islands
|
| |
4931
|
| |
Not Applicable
|
|
|
(State or other jurisdiction of
incorporation or organization) |
| |
(Primary Standard Industrial
Classification Code Number) |
| |
(I.R.S. Employer
Identification Number) |
|
|
Richard J. Chang, Esq.
Gunderson Dettmer Stough Villeneuve Franklin & Hachigian, LLP Suite 2202, Building C, Yintai Center #2 Jianguomenwai Ave. Chaoyang District Beijing, P.R. China 100022 +86 10 5680 3888 |
| |
Richard I. Anslow, Esq.
Lijia Sanchez, Esq. Ellenoff Grossman & Schole LLP 1345 Avenue of the Americas New York, New York 10105 Telephone: 212-370-1300 |
|
| | |
Page
|
| |||
| | | | 1 | | | |
| | | | 17 | | | |
| | | | 45 | | | |
| | | | 46 | | | |
| | | | 47 | | | |
| | | | 48 | | | |
| | | | 50 | | | |
| | | | 51 | | | |
| | | | 54 | | | |
| | | | 56 | | | |
| | | | 68 | | | |
| | | | 78 | | | |
| | | | 84 | | | |
| | | | 89 | | | |
| | | | 91 | | | |
| | | | 93 | | | |
| | | | 105 | | | |
| | | | 107 | | | |
| | | | 113 | | | |
| | | | 118 | | | |
| | | | 119 | | | |
| | | | 120 | | | |
| | | | 121 | | | |
| | | | F-1 | | |
| | |
For the years ended December 31,
|
| |||||||||||||||
| | |
2023
|
| |
2024
|
| |
2024
|
| |||||||||
| | |
HK$
|
| |
HK$
|
| |
US$
|
| |||||||||
| | |
(in thousands, except share
and per share data) |
| |||||||||||||||
Summary Consolidated Statements of Operations Data | | | | | | | | | | | | | | | | | | | |
Revenue | | | | | 39,699 | | | | | | 66,517 | | | | | | 8,563 | | |
Cost of revenue
|
| | | | (32,430) | | | | | | (42,873) | | | | | | (5,518) | | |
Selling and marketing expenses
|
| | | | (1,716) | | | | | | (245) | | | | | | (32) | | |
General and administrative expenses
|
| | | | (16,285) | | | | | | (12,244) | | | | | | (1,576) | | |
Total operating expenses
|
| | | | (18,001) | | | | | | (12,489) | | | | | | (1,608) | | |
(Loss) income from operations
|
| | | | (10,732) | | | | | | 11,155 | | | | | | 1,437 | | |
Total other (expenses) income, net
|
| | | | (4,997) | | | | | | 872 | | | | | | 112 | | |
(Loss) income before income tax expense
|
| | | | (15,729) | | | | | | 12,027 | | | | | | 1,549 | | |
Net (loss) income
|
| | | | (14,704) | | | | | | 9,918 | | | | | | 1,277 | | |
Less: net (loss) income attributable to non-controlling interests
|
| | | | (778) | | | | | | 789 | | | | | | 102 | | |
Net (loss) income attributable to the Company’s shareholders
|
| | | | (13,926) | | | | | | 9,129 | | | | | | 1,175 | | |
Net (loss) earnings per share attributable to the Company’s shareholders, basic and diluted
|
| | | | (1.39) | | | | | | 0.91 | | | | | | 0.12 | | |
Weighted average shares outstanding used in calculating basic and diluted net (loss) earnings per share, basic and diluted
|
| | | | 10,000,000 | | | | | | 10,000,000 | | | | | | 10,000,000 | | |
| | |
As of December 31,
|
| |||||||||||||||
| | |
2023
|
| |
2024
|
| |
2024
|
| |||||||||
| | |
HK$
|
| |
HK$
|
| |
US$
|
| |||||||||
| | |
(in thousands)
|
| |||||||||||||||
Summary Consolidated Balance Sheets Data | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | | 1,113 | | | | | | 19 | | | | | | 2 | | |
Total current assets
|
| | | | 114,382 | | | | | | 62,622 | | | | | | 8,061 | | |
Total assets
|
| | | | 119,189 | | | | | | 67,319 | | | | | | 8,666 | | |
Total liabilities
|
| | | | 105,024 | | | | | | 43,236 | | | | | | 5,566 | | |
Total equity
|
| | | | 14,165 | | | | | | 24,083 | | | | | | 3,100 | | |
| | |
For the years ended December 31,
|
| |||||||||||||||
| | |
2023
|
| |
2024
|
| ||||||||||||
| | |
HK$
|
| |
HK$
|
| |
US$
|
| |||||||||
| | |
(In thousands)
|
| |||||||||||||||
Summary Consolidated Statements of Cash Flows Data: | | | | | | | | | | | | | | | | | | | |
Net cash used in operating activities
|
| | | | (48,417) | | | | | | (503) | | | | | | (64) | | |
Net cash used in investing activities
|
| | | | (256) | | | | | | — | | | | | | — | | |
Net cash provided by (used in) financing activities
|
| | | | 47,902 | | | | | | (591) | | | | | | (77) | | |
Net decrease in cash and cash equivalents
|
| | | | (771) | | | | | | (1,094) | | | | | | (141) | | |
Cash and cash equivalents, beginning of the year
|
| | | | 1,884 | | | | | | 1,113 | | | | | | 143 | | |
Cash and cash equivalents, end of the year
|
| | | | 1,113 | | | | | | 19 | | | | | | 2 | | |
| | |
As of December 31, 2024
|
| |||||||||||||||||||||||||||||||||
(in thousands)
|
| |
Actual
|
| |
Pro forma
|
| |
Pro forma
As adjusted(1) |
| |||||||||||||||||||||||||||
| | |
HKD
|
| |
US$
|
| |
HKD
|
| |
US$
|
| |
HKD
|
| |
US$
|
| ||||||||||||||||||
Cash and cash equivalents
|
| | | | 19 | | | | | | 2 | | | | | | 32,773 | | | | | | 4,219 | | | | | | 39,135 | | | | | | 5,038 | | |
Short term debt
|
| | | | 677 | | | | | | 87 | | | | | | 677 | | | | | | 87 | | | | | | 677 | | | | | | 87 | | |
Long-term debt
|
| | | | 625 | | | | | | 81 | | | | | | 625 | | | | | | 81 | | | | | | 625 | | | | | | 81 | | |
Total debt
|
| | | | 1,302 | | | | | | 168 | | | | | | 1,302 | | | | | | 168 | | | | | | 1,302 | | | | | | 168 | | |
Shareholder’s Equity | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Ordinary Shares (800,000,000,000 Class A Ordinary
Shares, 80,000,000,000 Class B Ordinary Shares and 120,000,000,000 shares of such class or series (however designated) as the board of directors may determine in accordance with our memorandum and articles of association, both of $0.00001 par value, authorized; 10,000,000 Class A shares issued and outstanding on an actual basis; 1,500,000 Class A shares outstanding on a pro forma basis to reflect the issuance without over-allotment; and 1,725,000 Class A shares outstanding on a pro forma as adjusted basis to reflect the issuance with over-allotment) |
| | | | 1 | | | | | | — | | | | | | 1 | | | | | | — | | | | | | 1 | | | | | | — | | |
Additional paid in capital
|
| | | | 47,580 | | | | | | 6,125 | | | | | | 80,334 | | | | | | 10,342 | | | | | | 86,696 | | | | | | 11,161 | | |
Accumulated deficit
|
| | | | (22,495) | | | | | | (2,896) | | | | | | (22,495) | | | | | | (2,896) | | | | | | (22,495) | | | | | | (2,896) | | |
Total equity attributable to owners of the Company
|
| | | | 25,086 | | | | | | 3,229 | | | | | | 57,840 | | | | | | 7,446 | | | | | | 64,202 | | | | | | 8,265 | | |
Non-controlling interests
|
| | | | (1,003) | | | | | | (129) | | | | | | (1,003) | | | | | | (129) | | | | | | (1,003) | | | | | | (129) | | |
Total Equity
|
| | | | 24,083 | | | | | | 3,100 | | | | | | 56,837 | | | | | | 7,317 | | | | | | 63,199 | | | | | | 8,136 | | |
Total Capitalization
|
| | | | 25,385 | | | | | | 3,268 | | | | | | 58,139 | | | | | | 7,485 | | | | | | 64,501 | | | | | | 8,304 | | |
| | |
Per
Ordinary Share |
| |||
Assumed Initial public offering price per Class A Ordinary Share
|
| | | | US$4.00 | | |
Net tangible book value per ordinary share (both Class A and Class B Ordinary Share) as of December 31, 2024
|
| | | | US$0.31 | | |
Increase in net tangible book value per ordinary share (both Class A and Class B Ordinary Share attributable to payments by new investors
|
| | | | US$0.33 | | |
As-adjusted net tangible book value per ordinary share (both Class A and Class B Ordinary Share immediately after this offering
|
| | | | US$0.64 | | |
Amount of dilution in net tangible book value per Class A Ordinary Share to new investors in
the offering |
| | | | US$3.67 | | |
| | |
Class A and Class B Ordinary Shares
purchased |
| |
Total consideration
|
| |
Average price
per Ordinary Share |
| |||||||||||||||||||||
| | |
Number
|
| |
Percent
|
| |
Amount
|
| |
Percent
|
| ||||||||||||||||||
Existing shareholders
|
| | | | 10,000,000 | | | | | | 87% | | | | | US$ | 6,125,000 | | | | | | 51% | | | | | US$ | 0.61 | | |
New investors
|
| | | | 1,500,000 | | | | | | 13% | | | | | US$ | 6,000,000 | | | | | | 49% | | | | | US$ | 4.00 | | |
Total
|
| | | | 11,500,000 | | | | | | 100% | | | | | US$ | 12,125,000 | | | | | | 100% | | | | | US$ | 1.05 | | |
| | |
As of December 31,
|
| |||
| | |
2023
|
| |
2024
|
|
Cumulative installed capacity
|
| |
6.4 MW
|
| |
11.3 MW
|
|
Residential rooftop installed capacity
|
| |
5 MW
|
| |
7.3 MW
|
|
Commercial and industrial rooftop installed capacity
|
| |
1.4 MW
|
| |
3.0 MW
|
|
School rooftop installed capacity
|
| |
—
|
| |
1.0 MW
|
|
| | |
For the years ended December 31,
|
| |
Variance
|
| ||||||||||||||||||||||||||||||||||||
| | |
2023
|
| |
2024
|
| |
Amount
|
| |
%
|
| ||||||||||||||||||||||||||||||
| | |
HK$
|
| |
%
|
| |
HK$
|
| |
US$
|
| |
%
|
| |
HK$
|
| |
%
|
| |||||||||||||||||||||
| | |
(in thousands, except for percentages)
|
| |||||||||||||||||||||||||||||||||||||||
Supply and installation of solar power projects
|
| | | | 37,719 | | | | | | 95.0 | | | | | | 66,517 | | | | | | 8,563 | | | | | | 100.0 | | | | | | 28,798 | | | | | | 76.3 | | |
Sales of developed solar power projects
|
| | | | 1,980 | | | | | | 5.0 | | | | | | — | | | | | | — | | | | | | — | | | | | | (1,980) | | | | | | (100.0) | | |
Total Revenue
|
| | | | 39,699 | | | | | | 100.0 | | | | | | 66,517 | | | | | | 8,563 | | | | | | 100.0 | | | | | | 26,818 | | | | | | 67.6 | | |
| | |
For the years ended December 31,
|
| |
Variance
|
| ||||||||||||||||||||||||||||||||||||
| | |
2023
|
| |
2024
|
| |
Amount
|
| |
%
|
| ||||||||||||||||||||||||||||||
| | |
HK$
|
| |
%
|
| |
HK$
|
| |
US$
|
| |
%
|
| |
HK$
|
| |
%
|
| |||||||||||||||||||||
| | |
(in thousands, except for percentages)
|
| |||||||||||||||||||||||||||||||||||||||
Supply and installation of solar power projects
|
| | | | 31,011 | | | | | | 95.6 | | | | | | 42,873 | | | | | | 5,518 | | | | | | 100.0 | | | | | | 11,862 | | | | | | 38.3 | | |
Sales of developed solar power projects
|
| | | | 1,419 | | | | | | 4.4 | | | | | | — | | | | | | — | | | | | | — | | | | | | (1,419) | | | | | | (100.0) | | |
Total Cost of Revenue
|
| | | | 32,430 | | | | | | 100.0 | | | | | | 42,873 | | | | | | 5,518 | | | | | | 100.0 | | | | | | 10,443 | | | | | | 32.2 | | |
| | |
For the years ended December 31,
|
| |
Variance
|
| ||||||||||||||||||||||||||||||||||||
| | |
2023
|
| |
2024
|
| |
Amount
|
| | | | | | | |||||||||||||||||||||||||||
| | |
HK$
|
| |
%
|
| |
HK$
|
| |
US$
|
| |
%
|
| |
HK$
|
| |
%
|
| |||||||||||||||||||||
| | |
(In thousands, except for percentages)
|
| |||||||||||||||||||||||||||||||||||||||
Operating Expenses | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Selling and marketing expenses
|
| | | | 1,716 | | | | | | 9.5 | | | | | | 245 | | | | | | 32 | | | | | | 2.0 | | | | | | (1,471) | | | | | | (85.7) | | |
General and administrative expenses | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Payroll expenses
|
| | | | 4,951 | | | | | | 27.5 | | | | | | 6,744 | | | | | | 868 | | | | | | 54.0 | | | | | | 1,793 | | | | | | 36.2 | | |
Expected credit losses
|
| | | | 3,814 | | | | | | 21.2 | | | | | | 81 | | | | | | 10 | | | | | | 0.6 | | | | | | (3,733) | | | | | | (97.9) | | |
Operation and support expenses
|
| | | | 4,919 | | | | | | 27.3 | | | | | | 3,518 | | | | | | 453 | | | | | | 28.2 | | | | | | (1,401) | | | | | | (28.5) | | |
Rental expenses
|
| | | | 1,487 | | | | | | 8.3 | | | | | | 1,288 | | | | | | 166 | | | | | | 10.3 | | | | | | (199) | | | | | | (13.4) | | |
Others
|
| | | | 1,114 | | | | | | 6.2 | | | | | | 613 | | | | | | 79 | | | | | | 4.9 | | | | | | (501) | | | | | | (45.0) | | |
Total Operating Expenses
|
| | | | 18,001 | | | | | | 100.0 | | | | | | 12,489 | | | | | | 1,608 | | | | | | 100.0 | | | | | | (5,512) | | | | | | (30.6) | | |
| | |
For the years ended December 31,
|
| |
Amount
|
| |
%
|
| |||||||||||||||||||||
| | |
2023
|
| |
2024
|
| |
2024
|
| |
Change
|
| |
Change
|
| |||||||||||||||
| | |
HK$
|
| |
HK$
|
| |
US$
|
| |
HK$
|
| | |||||||||||||||||
Revenue
|
| | | | 39,699 | | | | | | 66,517 | | | | | | 8,563 | | | | | | 26,818 | | | | | | 67.6 | | |
Cost of revenue
|
| | | | (32,430) | | | | | | (42,873) | | | | | | (5,518) | | | | | | (10,443) | | | | | | 32.2 | | |
Gross Profit
|
| | | | 7,269 | | | | | | 23,644 | | | | | | 3,045 | | | | | | 16,375 | | | | | | 225.3 | | |
Operating expenses | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Selling and marketing expenses
|
| | | | (1,716) | | | | | | (245) | | | | | | (32) | | | | | | 1,471 | | | | | | (85.7) | | |
General and administrative expenses
|
| | | | (16,285) | | | | | | (12,244) | | | | | | (1,576) | | | | | | 4,041 | | | | | | (24.8) | | |
Total operating expenses
|
| | | | (18,001) | | | | | | (12,489) | | | | | | (1,608) | | | | | | 5,512 | | | | | | (30.6) | | |
(Loss) income from operations
|
| | | | (10,732) | | | | | | 11,155 | | | | | | 1,437 | | | | | | 21,887 | | | | | | (203.9) | | |
Other (expenses) income | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Other (expenses) income, net
|
| | | | (629) | | | | | | 698 | | | | | | 90 | | | | | | 1,327 | | | | | | (211.0) | | |
Financial (expenses) income, net
|
| | | | (4,368) | | | | | | 174 | | | | | | 22 | | | | | | 4,542 | | | | | | (104.0) | | |
Total other (expenses) income, net
|
| | | | (4,997) | | | | | | 872 | | | | | | 112 | | | | | | 5,869 | | | | | | (117.5) | | |
(Loss) income before income tax expense
|
| | | | (15,729) | | | | | | 12,027 | | | | | | 1,549 | | | | | | 27,756 | | | | | | (176.5) | | |
Income tax benefit (expense)
|
| | | | 1,025 | | | | | | (2,109) | | | | | | (272) | | | | | | (3,134) | | | | | | (305.8) | | |
Net (loss) income
|
| | | | (14,704) | | | | | | 9,918 | | | | | | 1,277 | | | | | | 24,622 | | | | | | (167.5) | | |
Less: net (loss) income attributable to non-controlling interests
|
| | | | (778) | | | | | | 789 | | | | | | 102 | | | | | | 1,567 | | | | | | (201.4) | | |
Net (loss) income attributable to the Company’s shareholders
|
| | | | (13,926) | | | | | | 9,129 | | | | | | 1,175 | | | | | | 23,055 | | | | | | (165.6) | | |
| | |
For the years ended
December 31, |
| |||||||||||||||
| | |
2023
|
| |
2024
|
| |
2024
|
| |||||||||
(in thousands)
|
| |
HK$
|
| |
HK$
|
| |
US$
|
| |||||||||
Net cash used in operating activities
|
| | | | (48,417) | | | | | | (503) | | | | | | (64) | | |
Net cash used in investing activities
|
| | | | (256) | | | | | | — | | | | | | — | | |
Net cash provided by (used in) financing activities
|
| | | | 47,902 | | | | | | (591) | | | | | | (77) | | |
Net decrease in cash and cash equivalents
|
| | | | (771) | | | | | | (1,094) | | | | | | (141) | | |
Cash and cash equivalents, beginning of the year
|
| | | | 1,884 | | | | | | 1,113 | | | | | | 143 | | |
Cash and cash equivalents, end of the year
|
| | | | 1,113 | | | | | | 19 | | | | | | 2 | | |
| | |
Payment due by schedule
|
| |||||||||||||||||||||
HK$000
|
| |
Within
one year |
| |
Within
1 – 2 years |
| |
Over 2 years
|
| |
Total
|
| ||||||||||||
Borrowing
|
| | | | 483 | | | | | | 317 | | | | | | — | | | | | | 800 | | |
Long-term payable
|
| | | | 194 | | | | | | 213 | | | | | | 95 | | | | | | 502 | | |
Construction Subcontractor
|
| | | | 6,062 | | | | | | — | | | | | | — | | | | | | 6,062 | | |
| | |
For the years ended
December 31, |
| |||||||||
| | |
2023
|
| |
2024
|
| ||||||
Customer A (related party)
|
| | | | 17% | | | | | | 89% | | |
Customer B
|
| | | | 76% | | | | | | * | | |
| | |
As of December 31,
|
| |||||||||
| | |
2023
|
| |
2024
|
| ||||||
Customer A (related party)
|
| | | | 38% | | | | | | 87% | | |
Customer B
|
| | | | 61% | | | | | | 13% | | |
| | |
As of December 31,
|
| |||||||||
| | |
2023
|
| |
2024
|
| ||||||
Supplier A
|
| | | | * | | | | | | 21% | | |
Supplier B (related party)
|
| | | | 28% | | | | | | 18% | | |
Supplier C
|
| | | | * | | | | | | 11% | | |
| | |
For the years ended
December 31, |
| |||||||||
| | |
2023
|
| |
2024
|
| ||||||
Supplier B (related party)
|
| | | | 53% | | | | | | * | | |
Supplier D
|
| | | | * | | | | | | 32% | | |
Supplier E
|
| | | | * | | | | | | 11% | | |
| | |
For the years ended
|
| |||||||||||||||||||||
| | |
December 31, 2023
|
| |
December 31, 2024
|
| ||||||||||||||||||
| | |
Amount
|
| |
%
|
| |
Amount
|
| |
%
|
| ||||||||||||
SinoPower Solar Energy Co. Limited (“SPSE”)*
|
| | | | 6,880 | | | | | | 17% | | | | | | 58,960 | | | | | | 89% | | |
SinoPower Solar Investment Co., Limited
|
| | | | 30,127 | | | | | | 76% | | | | | | 5,767 | | | | | | 9% | | |
| | |
For the years ended
|
| |||||||||||||||||||||
| | |
December 31, 2023
|
| |
December 31, 2024
|
| ||||||||||||||||||
| | |
Amount
|
| |
%
|
| |
Amount
|
| |
%
|
| ||||||||||||
Gammon Engineering Company
|
| | | | — | | | | | | —% | | | | | | 7,191 | | | | | | 21% | | |
Qingdao Intelligent Electronics Mobility Holding Co., Ltd.(“Qingdao Intelligent”)*
|
| | | | 17,679 | | | | | | 28% | | | | | | 6,430 | | | | | | 18% | | |
Green Construction (HK) Limited
|
| | | | 5,160 | | | | | | 8% | | | | | | 3,803 | | | | | | 11% | | |
Function
|
| |
Number of
Employees |
| |||
Sales and marketing
|
| | | | 2 | | |
General and administration
|
| | | | 7 | | |
Total | | | | | 9 | | |
Name
|
| |
Age
|
| |
Position(s)
|
|
Hongliang Zhao | | |
49
|
| | Director and Chairman of the Board of Directors | |
Symington W. Smith | | |
31
|
| | Director and Chief Executive Officer | |
Heung Ming Wong | | |
56
|
| | Director and Chief Financial Officer | |
| | |
Ordinary Shares
Beneficially Owned Prior to This Offering |
| |
Class A Ordinary Shares
Beneficially Owned After this offering |
| |
Class B Ordinary Shares
Beneficially Owned After This Offering |
| |
Voting Power
After This Offering** |
| |||||||||||||||
| | |
Number
|
| |
Percentage
of beneficial ownership |
| |
Number
|
| |
Percentage of
Total Number of Ordinary Shares on an As Converted Basis |
| |
Number
|
| |
Percentage of
Total Number of Ordinary Shares on an As Converted Basis |
| |
Percentage
|
| ||||||
Directors and Executive Officers*
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
Hongliang Zhao(1)
|
| | | | 7,000,000 | | | | | | 70.0% | | | | | | | | | | | | | | | | | |
Symington W. Smith
|
| | | | — | | | | | | — | | | | | | | | | | | | | | | | | |
Heung Ming Wong
|
| | | | — | | | | | | — | | | | | | | | | | | | | | | | | |
Principal Shareholders | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
EcoFusion Holdings International Co. Limited(1)
|
| | | | 7,000,000 | | | | | | 70.0% | | | | | | | | | | | | | | | | | |
Elitech Strategic Consulting Ltd.(2)
|
| | | | 1,130,000 | | | | | | 11.3% | | | | | | | | | | | | | | | | | |
Fortune Horizon Capital
Ltd.(3) |
| | | | 920,000 | | | | | | 9.2% | | | | | | | | | | | | | | | | | |
Name
|
| |
Number of Shares
to be purchased from the Company |
| |||
Kingswood Capital Partners, LLC
|
| | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
Total:
|
| | | | | |
| | |
Total
|
| ||||||
| | |
Per Share
|
| |
No Exercise
|
| |
Full Exercise
|
|
Public offering price
|
| |
US$
|
| |
US$
|
| |
US$
|
|
Underwriting discounts and commissions to be paid by us:
|
| |
US$
|
| |
US$
|
| |
US$
|
|
Proceeds, before expenses, to us
|
| |
US$
|
| |
US$
|
| |
US$
|
|
|
Securities and Exchange Commission Registration Fee
|
| | | | US$ 1,206 | | |
|
Nasdaq Capital Market Listing Fee
|
| | | | US$ 70,000 | | |
|
FINRA Filing Fee
|
| | | | US$ 1,535 | | |
|
Legal Fees and Other Expenses
|
| | | | US$531,944 | | |
|
Accounting Fees and Expenses
|
| | | | US$ 48,000 | | |
|
Printing and Engraving Expenses
|
| | | | US$ 40,000 | | |
|
Underwriter accountable expenses
|
| | | | US$220,000 | | |
|
Miscellaneous Expenses
|
| | | | US$ 80,000 | | |
|
Total Expenses
|
| | | | US$992,686 | | |
CONTENTS
|
| |
PAGE(S)
|
| |||
| | | | F-2 | | | |
| | | | F-3 | | | |
| | | | F-4 | | | |
| | | | F-5 | | | |
| | | | F-6 | | | |
| | | | F-7 | | |
| | |
As of December 31,
|
| |||||||||||||||
| | |
2023
|
| |
2024
|
| |
2024
|
| |||||||||
| | |
HK$
|
| |
HK$
|
| |
US$
|
| |||||||||
ASSETS | | | | | | | | | | | | | | | | | | | |
Current assets: | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | | 1,113 | | | | | | 19 | | | | | | 2 | | |
Accounts receivable, net (including accounts receivable from a related party
of HK$3,563 and HK$22,372 as of December 31, 2023 and 2024, respectively) |
| | | | 9,341 | | | | | | 25,707 | | | | | | 3,309 | | |
Amount due from related parties – non trade
|
| | | | 59,238 | | | | | | 1,280 | | | | | | 165 | | |
Inventories, net
|
| | | | 501 | | | | | | 644 | | | | | | 83 | | |
Project assets, net
|
| | | | 43,137 | | | | | | 34,133 | | | | | | 4,394 | | |
Prepaid expenses and other current assets, net
|
| | | | 1,052 | | | | | | 839 | | | | | | 108 | | |
Total current assets
|
| | | | 114,382 | | | | | | 62,622 | | | | | | 8,061 | | |
Non-current assets: | | | | | | | | | | | | | | | | | | | |
Property, plant and equipment, net
|
| | | | 306 | | | | | | 230 | | | | | | 30 | | |
Deferred tax assets, net
|
| | | | 2,227 | | | | | | 118 | | | | | | 15 | | |
Project assets, net
|
| | | | 2,274 | | | | | | 4,349 | | | | | | 560 | | |
Total non-current assets
|
| | | | 4,807 | | | | | | 4,697 | | | | | | 605 | | |
TOTAL ASSETS
|
| | | | 119,189 | | | | | | 67,319 | | | | | | 8,666 | | |
LIABILITIES | | | | | | | | | | | | | | | | | | | |
Current liabilities: | | | | | | | | | | | | | | | | | | | |
Accounts payable (including accounts payable to a related party of HK$17,679 and nil as of December 31, 2023 and 2024, respectively)
|
| | | | 33,670 | | | | | | 8,951 | | | | | | 1,152 | | |
Long-term borrowing, current
|
| | | | 416 | | | | | | 483 | | | | | | 62 | | |
Long-term payable, current
|
| | | | 175 | | | | | | 194 | | | | | | 25 | | |
Amount due to a related party – non trade
|
| | | | 22,557 | | | | | | 8,090 | | | | | | 1,041 | | |
Contract liabilities
|
| | | | 39,483 | | | | | | 24,090 | | | | | | 3,101 | | |
Accrued expenses and other current liabilities
|
| | | | 7,421 | | | | | | 803 | | | | | | 104 | | |
Total current liabilities
|
| | | | 103,722 | | | | | | 42,611 | | | | | | 5,485 | | |
Non-current liabilities: | | | | | | | | | | | | | | | | | | | |
Long-term borrowing
|
| | | | 800 | | | | | | 317 | | | | | | 41 | | |
Long-term payable
|
| | | | 502 | | | | | | 308 | | | | | | 40 | | |
Total non-current liabilities
|
| | | | 1,302 | | | | | | 625 | | | | | | 81 | | |
TOTAL LIABILITIES
|
| | | | 105,024 | | | | | | 43,236 | | | | | | 5,566 | | |
COMMITMENTS AND CONTINGENCIES | | | | | | | | | | | | | | | | | | | |
EQUITY | | | | | | | | | | | | | | | | | | | |
Ordinary shares(10,000,000 ordinary shares authorized, $US 0.00001 par value per share, 10,000,000 shares issued and outstanding as of December 31, 2023 and 2024)
|
| | | | 1 | | | | | | 1 | | | | | | — | | |
Additional paid-in capital
|
| | | | 47,580 | | | | | | 47,580 | | | | | | 6,125 | | |
Accumulated deficit
|
| | | | (31,624) | | | | | | (22,495) | | | | | | (2,896) | | |
Total equity attributable to the shareholders of the Company
|
| | | | 15,957 | | | | | | 25,086 | | | | | | 3,229 | | |
Non-controlling interests
|
| | | | (1,792) | | | | | | (1,003) | | | | | | (129) | | |
TOTAL EQUITY
|
| | | | 14,165 | | | | | | 24,083 | | | | | | 3,100 | | |
TOTAL LIABILITIES AND EQUITY
|
| | | | 119,189 | | | | | | 67,319 | | | | | | 8,666 | | |
| | |
For the years ended December 31,
|
| |||||||||||||||
| | |
2023
|
| |
2024
|
| |
2024
|
| |||||||||
| | |
HK$
|
| |
HK$
|
| |
US$
|
| |||||||||
Revenue (including revenue from a related party of HK$6,880 and
HK$58,960 for the years ended December 31, 2023 and 2024, respectively) |
| | | | 39,699 | | | | | | 66,517 | | | | | | 8,563 | | |
Cost of revenue (including cost of revenue to a related party of HK$1,782 and HK$12,405 for the years ended December 31, 2023 and 2024, respectively)
|
| | | | (32,430) | | | | | | (42,873) | | | | | | (5,518) | | |
Gross profit
|
| | | | 7,269 | | | | | | 23,644 | | | | | | 3,045 | | |
Operating expenses | | | | | | | | | | | | | | | | | | | |
Selling and marketing expenses
|
| | | | (1,716) | | | | | | (245) | | | | | | (32) | | |
General and administrative expenses (including general and administrative expenses allocated from a related party of HK$ 4,657 and HK$7,545 for the years ended December 31, 2023 and 2024, respectively)
|
| | | | (16,285) | | | | | | (12,244) | | | | | | (1,576) | | |
Total operating expenses
|
| | | | (18,001) | | | | | | (12,489) | | | | | | (1,608) | | |
(Loss) income from operations
|
| | | | (10,732) | | | | | | 11,155 | | | | | | 1,437 | | |
Other (expenses) income | | | | | | | | | | | | | | | | | | | |
Other (expenses) income, net
|
| | | | (629) | | | | | | 698 | | | | | | 90 | | |
Financial (expenses) income, net
|
| | | | (4,368) | | | | | | 174 | | | | | | 22 | | |
Total other (expenses) income, net
|
| | | | (4,997) | | | | | | 872 | | | | | | 112 | | |
(Loss) income before income tax expense
|
| | | | (15,729) | | | | | | 12,027 | | | | | | 1,549 | | |
Income tax benefit (expense)
|
| | | | 1,025 | | | | | | (2,109) | | | | | | (272) | | |
Net (loss) income
|
| | | | (14,704) | | | | | | 9,918 | | | | | | 1,277 | | |
Less: net (loss) income attributable to non-controlling interests
|
| | | | (778) | | | | | | 789 | | | | | | 102 | | |
Net (loss) income attributable to the Company’s shareholders
|
| | | | (13,926) | | | | | | 9,129 | | | | | | 1,175 | | |
Net (loss) earnings per share attributable to the Company’s shareholders
|
| | | | | | | | | | | | | | | | | | |
Basic and diluted
|
| | |
|
(1.39)
|
| | | |
|
0.91
|
| | | |
|
0.12
|
| |
Weighted average shares outstanding used in calculating basic and diluted net (loss) earnings per share
|
| | | | | | | | | | | | | | | | | | |
Basic and diluted
|
| | |
|
10,000,000
|
| | | |
|
10,000,000
|
| | | |
|
10,000,000
|
| |
| | |
Ordinary Shares*
|
| |
Additional
paid-in capital HK$ |
| |
Accumulated
deficit HK$ |
| |
Total equity
attributable to shareholders of the Company HK$ |
| |
Non-
controlling interests HK$ |
| |
Total
shareholders’ equity HK$ |
| ||||||||||||||||||||||||
| | |
Share
|
| |
HK$
|
| ||||||||||||||||||||||||||||||||||||
Balance as of December 31, 2022
|
| | |
|
10,000,000
|
| | | |
|
1
|
| | | | | — | | | | |
|
(17,698)
|
| | | |
|
(17,697)
|
| | | |
|
(1,014)
|
| | | |
|
(18,711)
|
| |
Contribution from shareholders
|
| | |
|
—
|
| | | |
|
—
|
| | | | | 47,580 | | | | | | — | | | | | | 47,580 | | | | | | — | | | | | | 47,580 | | |
Net loss
|
| | | | — | | | | | | — | | | | |
|
—
|
| | | | | (13,926) | | | | | | (13,926) | | | | | | (778) | | | | | | (14,704) | | |
Balance as of December 31, 2023
|
| | | | 10,000,000 | | | | | | 1 | | | | | | 47,580 | | | | | | (31,624) | | | | | | 15,957 | | | | | | (1,792) | | | | | | 14,165 | | |
Net Income
|
| | | | — | | | | | | — | | | | |
|
—
|
| | | | | 9,129 | | | | | | 9,129 | | | | | | 789 | | | | | | 9,918 | | |
Balance as of December 31, 2024
|
| | | | 10,000,000 | | | | | | 1 | | | | | | 47,580 | | | | | | (22,495) | | | | | | 25,086 | | | | | | (1,003) | | | | | | 24,083 | | |
Balance as of December 31, 2024(US$)
|
| | | | 10,000,000 | | | | |
|
—
|
| | | | | 6,125 | | | | | | (2,896) | | | | | | 3,229 | | | | | | (129) | | | | | | 3,100 | | |
| | |
For the years ended December 31,
|
| |||||||||||||||
| | |
2023
|
| |
2024
|
| |
2024
|
| |||||||||
| | |
HK$
|
| |
HK$
|
| |
US$
|
| |||||||||
Net (loss) income
|
| | | | (14,704) | | | | | | 9,918 | | | | | | 1,277 | | |
Adjustments to reconcile net loss to net cash provided by operating activities: | | | | | | | | | | | | | | | | | | | |
Depreciation
|
| | | | 47 | | | | | | 76 | | | | | | 10 | | |
Provision for doubtful accounts
|
| | | | 3,814 | | | | | | 81 | | | | | | 10 | | |
Impairment losses of project assets
|
| | | | 1,116 | | | | | | 656 | | | | | | 84 | | |
Deferred tax (benefit) expense
|
| | | | (1,025) | | | | | | 2,109 | | | | | | 272 | | |
Changes in operating assets and liabilities: | | | | | | | | | | | | | | | | | | | |
Accounts receivable, net
|
| | | | (9,478) | | | | | | (21,836) | | | | | | (2,811) | | |
Inventories, net
|
| | | | (501) | | | | | | (143) | | | | | | (18) | | |
Project assets, net
|
| | | | (32,961) | | | | | | 6,273 | | | | | | 808 | | |
Amount due from related parties -non trade
|
| | | | (23,326) | | | | | | (4,935) | | | | | | (635) | | |
Prepaid expenses and other current assets, net
|
| | | | (225) | | | | | | 213 | | | | | | 27 | | |
Accounts payable
|
| | | | 27,613 | | | | | | 41,332 | | | | | | 5,321 | | |
Contract liabilities
|
| | | | (16,110) | | | | | | (42,907) | | | | | | (5,524) | | |
Amount due to a related party
|
| | | | 22,557 | | | | | | — | | | | | | — | | |
Accrued expenses and other current liabilities
|
| | | | (5,234) | | | | | | 8,660 | | | | | | 1,115 | | |
Net cash used in operating activities
|
| | | | (48,417) | | | | | | (503) | | | | | | (64) | | |
Cash flows from investing activities: | | | | | | | | | | | | | | | | | | | |
Purchase of property, plant and equipment
|
| | | | (256) | | | | | | — | | | | | | — | | |
Net cash used in investing activities
|
| | | | (256) | | | | | | — | | | | | | — | | |
Cash flows from financing activities: | | | | | | | | | | | | | | | | | | | |
Repayments of long -term borrowing
|
| | | | (355) | | | | | | (416) | | | | | | (54) | | |
Proceeds from long-term payable
|
| | | | 770 | | | | | | — | | | | | | | | |
Repayments of long-term payable
|
| | | | (93) | | | | | | (175) | | | | | | (23) | | |
Proceeds from shareholder contribution
|
| | | | 47,580 | | | | | | — | | | | | | — | | |
Net cash provided by (used in) financing activities
|
| | | | 47,902 | | | | | | (591) | | | | | | (77) | | |
Net decrease in cash and cash equivalents
|
| | | | (771) | | | | | | (1,094) | | | | | | (141) | | |
Cash and cash equivalents, beginning of the year
|
| | | | 1,884 | | | | | | 1,113 | | | | | | 143 | | |
Cash and cash equivalents, end of the year
|
| | | | 1,113 | | | | | | 19 | | | | | | 2 | | |
Supplemental disclosures of cash flow information: | | | | | | | | | | | | | | | | | | | |
Interest paid in cash
|
| | | | (254) | | | | | | (210) | | | | | | (27) | | |
Supplemental disclosure of non-cash investing & financing activities: | | | | | | | | | | | | | | | | | | | |
Non-cash settlement of payables to related parties
|
| | | | — | | | | | | 39,983 | | | | | | 5,147 | | |
Non-cash transaction with cash concentration company
|
| | | | (29,269) | | | | | | 21,973 | | | | | | 2,829 | | |
|
Name
|
| |
Date of
Incorporation |
| |
Place of
Incorporation |
| |
Percentage
of Effective Ownership |
| |
Principal
Activities |
|
|
EcoFusion Energy Limited(“EFEH”)
|
| |
Feb 20, 2025
|
| |
Hong Kong
|
| |
100%
|
| |
Holding
|
|
|
EcoFusion Energy Engineering Co. Limited(“EFEE”)
|
| |
Oct 18, 2019
|
| |
Hong Kong
|
| |
92%
|
| |
Solar photovoltaic Solutions
|
|
|
EcoFusion Investment Co. Limited(“EFCI”)
|
| |
May 25, 2022
|
| |
Hong Kong
|
| |
92%
|
| |
Solar photovoltaic Solutions
|
|
|
EcoFusion Engineering Solution Co. Limited(“EFES”)
|
| |
Feb 27, 2020
|
| |
Hong Kong
|
| |
100%
|
| |
Solar photovoltaic Solutions
|
|
| | |
As of December 31,
|
| |||||||||||||||
Currency
|
| |
2023
|
| |
2024
|
| |
2024
|
| |||||||||
| | |
HK$
|
| |
HK$
|
| |
US$
|
| |||||||||
HK dollar
|
| | | | 1,097 | | | | | | 19 | | | | | | 2 | | |
US dollar
|
| | | | 16 | | | | | | — | | | | | | — | | |
Total | | | | | 1,113 | | | | | | 19 | | | | | | 2 | | |
Category
|
| |
Estimated
useful lives |
|
Office equipment and furniture
|
| |
2 – 5 years
|
|
| | |
For the years ended
December 31, |
| |||||||||||||||
By Revenue Stream
|
| |
2023
|
| |
2024
|
| |
2024
|
| |||||||||
| | |
HK$
|
| |
HK$
|
| |
US$
|
| |||||||||
Supply and installation of solar power projects
|
| | | | 37,719 | | | | | | 66,517 | | | | | | 8,563 | | |
Sales of developed solar power projects
|
| | | | 1,980 | | | | | | — | | | | | | — | | |
Total | | | | | 39,699 | | | | | | 66,517 | | | | | | 8,563 | | |
| | |
As of December 31,
|
| |||||||||||||||
| | |
2023
|
| |
2024
|
| |
2024
|
| |||||||||
| | |
HK$
|
| |
HK$
|
| |
US$
|
| |||||||||
Accounts receivable
|
| | | | 9,755 | | | | | | 26,202 | | | | | | 3,373 | | |
Allowance for expected credit loss
|
| | | | (414) | | | | | | (495) | | | | | | (64) | | |
Accounts receivable, net
|
| | | | 9,341 | | | | | | 25,707 | | | | | | 3,309 | | |
| | |
For the years ended
December 31, |
| |||||||||||||||
| | |
2023
|
| |
2024
|
| |
2024
|
| |||||||||
| | |
HK$
|
| |
HK$
|
| |
US$
|
| |||||||||
Balance as of the beginning of the year
|
| | | | — | | | | | | (414) | | | | | | (54) | | |
Expected credit loss provision
|
| | | | (414) | | | | | | (81) | | | | | | (10) | | |
Write-off
|
| | | | — | | | | | | — | | | | | | — | | |
Balance as of the end of the year
|
| | | | (414) | | | | | | (495) | | | | | | (64) | | |
| | |
As of December 31,
|
| |||||||||||||||
| | |
2023
|
| |
2024
|
| |
2024
|
| |||||||||
| | |
HK$
|
| |
HK$
|
| |
US$
|
| |||||||||
Project assets under development
|
| | | | 44,219 | | | | | | 36,309 | | | | | | 4,674 | | |
Project assets completed for sale
|
| | | | 1,192 | | | | | | 2,173 | | | | | | 280 | | |
Project assets, net
|
| | | | 45,411 | | | | | | 38,482 | | | | | | 4,954 | | |
Project assets, net – current
|
| | | | 43,137 | | | | | | 34,133 | | | | | | 4,394 | | |
Project assets, net – noncurrent
|
| | | | 2,274 | | | | | | 4,349 | | | | | | 560 | | |
| | |
As of December 31,
|
| |||||||||||||||
| | |
2023
|
| |
2024
|
| |
2024
|
| |||||||||
| | |
HK$
|
| |
HK$
|
| |
US$
|
| |||||||||
Deposits
|
| | | | 1,012 | | | | | | 800 | | | | | | 103 | | |
Others
|
| | | | 40 | | | | | | 39 | | | | | | 5 | | |
Prepaid expenses and other current assets, net
|
| | | | 1,052 | | | | | | 839 | | | | | | 108 | | |
| | |
As of December 31,
|
| |||||||||||||||
| | |
2023
|
| |
2024
|
| |
2024
|
| |||||||||
| | |
HK$
|
| |
HK$
|
| |
US$
|
| |||||||||
Office equipment and furniture
|
| | | | 402 | | | | | | 402 | | | | | | 52 | | |
Less: accumulated depreciation
|
| | | | (96) | | | | | | (172) | | | | | | (22) | | |
Total property and equipment, net
|
| | | | 306 | | | | | | 230 | | | | | | 30 | | |
| | | | | | | | | | | |
As of December 31,
|
| |||||||||||||||||||||||||||||||||
| | | | | | | | | | | |
2023
|
| |
2024
|
| ||||||||||||||||||||||||||||||
| | |
Annual
Interest Rate |
| |
Maturity
|
| |
Long-term
|
| |
Long-term
(current portion) |
| |
Long-term
|
| |
Long-term
(current portion) |
| |
Long-term
|
| |
Long-term
(current portion) |
| |||||||||||||||||||||
| | | | | | | | | | | |
HK$
|
| |
HK$
|
| |
HK$
|
| |
HK$
|
| |
US$
|
| |
US$
|
| ||||||||||||||||||
Borrowing: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Po Fung Finance Limited(i)
|
| | | | 15% | | | |
July, 2026
|
| | | | 800 | | | | | | 416 | | | | | | 317 | | | | | | 483 | | | | | | 41 | | | | | | 62 | | |
Total Long-term borrowing
|
| | | | | | | | | | | | | 800 | | | | | | 416 | | | | | | 317 | | | | | | 483 | | | | | | 41 | | | | | | 62 | | |
| | |
December 31, 2024
|
| |||||||||
| | |
HK$
|
| |
US$
|
| ||||||
Within one year
|
| | | | 483 | | | | | | 62 | | |
Between 1 to 2 years
|
| | | | 317 | | | | | | 41 | | |
Total | | | | | 800 | | | | | | 103 | | |
| | |
As of December 31,2023
|
| |||||||||||||||||||||||||||
| | |
Outstanding
long-term payable |
| |
Unrecognized
financial charges |
| |
Outstanding
long-term payable, net |
| |
Current
portion |
| |
Long-term
portion |
| |||||||||||||||
| | | | | 787 | | | | | | 110 | | | | | | 677 | | | | | | 175 | | | | | | 502 | | |
HK$ | | | | | 787 | | | | | | 110 | | | | | | 677 | | | | | | 175 | | | | | | 502 | | |
| | |
As of December 31,2024
|
| |||||||||||||||||||||||||||
| | |
Outstanding
long-term payable |
| |
Unrecognized
financial charges |
| |
Outstanding
long-term payable, net |
| |
Current
portion |
| |
Long-term
portion |
| |||||||||||||||
| | | | | 556 | | | | | | 54 | | | | | | 502 | | | | | | 194 | | | | | | 308 | | |
HK$ | | | | | 556 | | | | | | 54 | | | | | | 502 | | | | | | 194 | | | | | | 308 | | |
US$ | | | | | 72 | | | | | | 7 | | | | | | 65 | | | | | | 25 | | | | | | 40 | | |
For the years ended December 31,
|
| |
HK$
|
| |
US$
|
| ||||||
2025
|
| | | | 230 | | | | | | 30 | | |
2026
|
| | | | 230 | | | | | | 30 | | |
2027
|
| | | | 96 | | | | | | 12 | | |
Total loans payable
|
| | | | 556 | | | | | | 72 | | |
Less: unrecognized financial charges
|
| | | | (54) | | | | | | (7) | | |
Total | | | | | 502 | | | | | | 65 | | |
| | |
As of December 31,
|
| | | | |||||||||||||||
| | |
2023
|
| |
2024
|
| |
2024
|
| | |||||||||||
| | |
HK$
|
| |
HK$
|
| |
US$
|
| | |||||||||||
Refund advance payments for canceled projects
|
| | | | 6,290 | | | | | | 622 | | | | | | 80 | | | | ||
Accrued expenses
|
| | | | 1,131 | | | | | | 181 | | | | | | 24 | | | | ||
Total | | | | | 7,421 | | | | | | 803 | | | | | | 104 | | | |
| | |
For the years ended
December 31, |
| | | | |||||||||||||||
| | |
2023
|
| |
2024
|
| |
2024
|
| | |||||||||||
| | |
HK$
|
| |
HK$
|
| |
US$
|
| | |||||||||||
Current income tax
|
| | | | — | | | | | | — | | | | | | — | | | | ||
Deferred income tax
|
| | | | (1,025) | | | | | | 2,109 | | | | | | 272 | | | | ||
Total income tax (benefit) expense
|
| | | | (1,025) | | | | | | 2,109 | | | | | | 272 | | | |
| | |
For the years ended
December 31, |
| | | | |||||||||||||||
| | |
2023
|
| |
2024
|
| |
2024
|
| | |||||||||||
| | |
HK$
|
| |
HK$
|
| |
US$
|
| | |||||||||||
(Loss) Profit before income tax expense
|
| | | | (15,729) | | | | | | 12,027 | | | | | | 1,549 | | | | ||
Hong Kong Profits Tax rate
|
| | | | 16.5% | | | | | | 16.5% | | | | | | 16.5% | | | | ||
Income taxes computed at Hong Kong Profits Tax rate
|
| | | | (2,595) | | | | | | 1,984 | | | | | | 256 | | | | ||
Tax effect of non-deductible items
|
| | | | 1 | | | | | | 1 | | | | | | — | | | | ||
Changes in valuation allowance on deferred tax assets
|
| | | | 1,569 | | | | | | 124 | | | | | | 16 | | | | ||
Income tax (benefit) expense
|
| | | | (1,025) | | | | | | 2,109 | | | | | | 272 | | | | ||
Effective income tax rate
|
| | | | 6.52% | | | | | | 17.54% | | | | | | 17.54% | | | |
| | |
As of December 31,
|
| | | | |||||||||||||||
| | |
2023
|
| |
2024
|
| |
2024
|
| | |||||||||||
| | |
HK$
|
| |
HK$
|
| |
US$
|
| | |||||||||||
Deferred tax assets: | | | | | | | | | | | | | | | | | | | | | ||
Net operating loss carried forward
|
| | | | 4,432 | | | | | | 2,316 | | | | | | 298 | | | | ||
Allowance for doubtful accounts
|
| | | | 1,072 | | | | | | 1,085 | | | | | | 140 | | | | ||
Other temporary differences
|
| | | | 814 | | | | | | 932 | | | | | | 120 | | | | ||
Total deferred tax assets
|
| | | | 6,318 | | | | | | 4,333 | | | | | | 558 | | | | ||
Less: valuation allowance
|
| | | | (4,091) | | | | | | (4,215) | | | | | | (543) | | | | ||
Total deferred tax assets, net
|
| | | | 2,227 | | | | | | 118 | | | | | | 15 | | | |
| | |
As of December 31,
|
| | | | |||||||||||||||
| | |
2023
|
| |
2024
|
| |
2024
|
| | |||||||||||
| | |
HK$
|
| |
HK$
|
| |
US$
|
| | |||||||||||
Balance at the beginning of the year
|
| | |
|
2,522
|
| | | |
|
4,091
|
| | | |
|
527
|
| | | ||
Additions
|
| | | | 1,569 | | | | | | 124 | | | | | | 16 | | | | ||
Reversal
|
| | | | — | | | | | | — | | | | | | — | | | | ||
Balance at the end of the year
|
| | | | 4,091 | | | | | | 4,215 | | | | | | 543 | | | |
|
No.
|
| |
Name of Related Parties
|
| |
Relationship
|
|
|
1
|
| | EcoFusion Holdings International Co. Limited (“EFHI”) | | | Immediate holding company | |
|
2
|
| | SinoPower Solar Energy Co. Limited (“SPSE”) | | | Significantly influenced by former controlling shareholder who ceased to control EFHI on April 25, 2025 | |
|
3
|
| | Qingdao Intelligent Electronics Mobility Holding Co., Ltd. | | | Affliliates under common control by controlling shareholder who ceased to control EFHI on April 25, 2025 | |
| | |
As of December 31,
|
| | | | |||||||||||||||
| | |
2023
|
| |
2024
|
| |
2024
|
| | |||||||||||
| | |
HK$
|
| |
HK$
|
| |
US$
|
| | |||||||||||
Accounts receivable, net – related party | | | | | | | | | | | | | | | | | | | | | ||
SinoPower Solar Energy Co. Limited(“SPSE”)
|
| | | | 3,563 | | | | | | 22,372 | | | | | | 2,880 | | | | ||
Accounts payable – related party | | | | | | | | | | | | | | | | | | | | | ||
Qingdao Intelligent Electronics Mobility Holding Co., Ltd.
|
| | | | 17,679 | | | | | | — | | | | | | — | | | | ||
Amount due to a related party – non trade(1) | | | | | | | | | | | | | | | | | | | | | ||
EcoFusion Holdings International Co. Limited (“EFHI”)
|
| | | | 22,557 | | | | | | 8,090 | | | | | | 1,041 | | | | ||
Amount due from related parties – non trade(2) | | | | | | | | | | | | | | | | | | | | | ||
EcoFusion Holdings International Co. Limited (“EFHI”)
|
| | | | 58,346 | | | | | | — | | | | | | — | | | | ||
SinoPower Solar Energy Co. Limited(“SPSE”)
|
| | | | 892 | | | | | | 1,280 | | | | | | 165 | | | |
| | |
For the years ended
December 31, |
| | | | |||||||||||||||
| | |
2023
|
| |
2024
|
| |
2024
|
| | |||||||||||
| | |
HK$
|
| |
HK$
|
| |
US$
|
| | |||||||||||
Purchase of materials | | | | | | | | | | | | | | | | | | | | | ||
Qingdao Intelligent Electronics Mobility Holding Co., Ltd.
|
| | | | 17,679 | | | | | | 6,430 | | | | | | 828 | | | | ||
Sales of solar power projects | | | | | | | | | | | | | | | | | | | | | ||
SinoPower Solar Energy Co. Limited
|
| | | | 6,880 | | | | | | 58,960 | | | | | | 7,590 | | | | ||
Proceeds from a related party(1) | | | | | | | | | | | | | | | | | | | | | ||
EcoFusion Holdings International Co. Limited (“EFHI”)
|
| | | | 22,557 | | | | | | 1,407 | | | | | | 181 | | | | ||
Collections under cash concentration arrangement(2) | | | | | | | | | | | | | | | | | | | | | ||
EcoFusion Holdings International Co. Limited (“EFHI”)
|
| | | | 37,297 | | | | | | 27,514 | | | | | | 3,542 | | | | ||
Payment under cash concentration arrangement(2) | | | | | | | | | | | | | | | | | | | | | ||
EcoFusion Holdings International Co. Limited
(“EFHI”) |
| | | | 3,370 | | | | | | 41,942 | | | | | | 5,400 | | | | ||
Advance to related parties(1) | | | | | | | | | | | | | | | | | | | | | ||
EcoFusion Holdings International Co. Limited (“EFHI”)
|
| | | | 19,188 | | | | | | 3,611 | | | | | | 465 | | | | ||
SinoPower Solar Energy Co. Limited
|
| | | | 889 | | | | | | 388 | | | | | | 50 | | | | ||
Operating expenses allocated from the parent company(4) | | | | | | | | | | | | | | | | | | | | | ||
EcoFusion Holdings International Co. Limited (“EFHI”)
|
| | | | 4,657 | | | | | | 7,545 | | | | | | 971 | | | | ||
Capital injection from a related party(3) | | | | | | | | | | | | | | | | | | | | | ||
EcoFusion Holdings International Co. Limited (“EFHI”)
|
| | | | 47,580 | | | | | | — | | | | | | — | | | | ||
Non-cash transaction with related parties(5) | | | | | | | | | | | | | | | | | | | | | ||
EcoFusion Holdings International Co. Limited (“EFHI”)
|
| | | | — | | | | | | 39,983 | | | | | | 5,147 | | | |
| | |
For the years ended
December 31, |
| |||||||||
| | |
2023
|
| |
2024
|
| ||||||
Customer A (related party)
|
| | | | 17% | | | | | | 89% | | |
Customer B
|
| | | | 76% | | | | | | * | | |
| | |
As of December 31,
|
| |||||||||
| | |
2023
|
| |
2024
|
| ||||||
Customer A (related party)
|
| | | | 38% | | | | | | 87% | | |
Customer B
|
| | | | 61% | | | | | | 13% | | |
| | |
As of December 31,
|
| |||||||||
| | |
2023
|
| |
2024
|
| ||||||
Supplier A
|
| | | | * | | | | | | 21% | | |
Supplier B (related party)
|
| | | | 28% | | | | | | 18% | | |
Supplier C
|
| | | | * | | | | | | 11% | | |
| | |
For the years ended
December 31, |
| |||||||||
| | |
2023
|
| |
2024
|
| ||||||
Supplier B (related party)
|
| | | | 53% | | | | | | * | | |
Supplier D
|
| | | | * | | | | | | 32% | | |
Supplier E
|
| | | | * | | | | | | 11% | | |
Type
|
| |
Amount
|
| |||
| | |
HK$
|
| |||
Construction Subcontractor
|
| | | | 6,062 | | |
|
Purchaser
|
| |
Date of
Issuance |
| |
Number of Securities
|
| |
Consideration
|
| |
Underwriting
Discount and Commission |
|
|
NexaSphere Acquisition Corporation
|
| |
April 25, 2025
|
| |
Class A Ordinary Shares
|
| |
US$0.00001
|
| |
n/a
|
|
|
EcoFusion Holdings International Co. Limited
|
| |
April 25, 2025
|
| |
Class A Ordinary Shares
|
| |
One ordinary share of EcoFusion Energy Limited held by EcoFusion Holdings International Co. Limited
|
| |
n/a
|
|
|
Exhibit
No. |
| |
Description of Exhibit
|
|
| 1.1* | | | Form of Underwriting Agreement | |
| 3.1 | | | | |
| 4.1 | | | | |
| 5.1* | | | Opinion of Travers Thorp Alberga regarding the validity of the Ordinary Shares being registered and certain other legal matters | |
| 8.1* | | | Opinion of Travers Thorp Alberga regarding certain Cayman Islands tax matters (included in Exhibit 5.1) | |
| 8.2 | | | | |
| 10.1 | | | | |
| 10.2 | | | | |
| 10.3 | | | | |
| 10.4 | | | | |
| 21.1 | | | | |
| 23.1 | | | | |
| 23.2* | | | Consent of Travers Thorp Alberga (included in Exhibit 5.1) | |
| 23.3 | | | | |
| 24.1 | | | | |
| 99.1 | | | | |
| 99.2 | | | | |
|
107
|
| | |
| | | | Solar Strategy Holdings Limited | | |||
| | | | By: | | |
/s/ Symington W. Smith
|
|
| | | | | | |
Name:
Symington W. Smith
|
|
| | | | | | |
Title:
Director and Chief Executive Officer
|
|
|
Signature
|
| |
Title
|
| |
Date
|
|
|
/s/ Symington W. Smith
Name: Symington W. Smith
|
| |
Director and Chief Executive Officer
(Principal Executive Officer) |
| |
August 15, 2025
|
|
|
/s/ Hongliang Zhao
Name: Hongliang Zhao
|
| | Director and Chairman of the Board | | |
August 15, 2025
|
|
|
/s/ Heung Ming Wong
Name: Heung Ming Wong
|
| |
Director and Chief Financial Officer
(Principal Accounting and Financial Officer) |
| |
August 15, 2025
|
|
| | | |
Authorized U.S. Representative
Cogency Global Inc. |
| |||
| | | | By: | | |
/s/ Collen A. De Vries
Name:
Collen A. De Vries
Title:
Senior Vice President on behalf of Cogency Global Inc.
|
|