v3.26.1
Consolidated Statements of Cash Flows
12 Months Ended
Nov. 30, 2025
HKD ($)
Nov. 30, 2025
USD ($)
Nov. 30, 2024
HKD ($)
Nov. 30, 2023
HKD ($)
CASH FLOWS FROM OPERATING ACTIVITIES:        
Net income (loss) $ (18,175,575) $ (2,334,092) $ (425,709) $ 4,068,979
Adjustments to reconcile net income(loss) to net cash provided by operating activities:        
Share-based Compensation 18,706,734 2,402,303
Depreciation 16,387 2,104 6,421 171,527
Provision for doubtful accounts 1,200,187 154,127 4,872,854 2,154,945
Amortization of right-of-use asset 511,680 65,710 828,723 727,315
Change in offering cost 628,100
Interest of lease liabilities 12,384 1,590 23,531 35,832
Deferred income tax 719,199 92,359 (804,021) (355,566)
Change in operating assets and liabilities        
Accounts receivable (1,212,462) (155,703) (1,810,476) (4,889,609)
Prepayments and other receivables (807,427) (103,689) (2,000,364) (148,330)
Escrow receivable 391,056 50,219
Accruals and other payables (376,477) (48,346) 1,125,289 (139,705)
Contract liabilities (128,400) (16,489) (1,391,183) 352,747
Operating lease liabilities 360,300 46,269 (887,040) (757,329)
Taxes payables (1,395,614) (179,224) (785,991) 880,075
Net cash provided by (used in) operating activities (178,028) (22,862) (1,247,966) 2,728,981
CASH FLOWS FROM INVESTING ACTIVITIES:        
Purchases of office equipment (840,016) (107,874) (31,377)
Payments of amount due from a director, net (19,708,086) (2,530,896) (9,093,124) 37,938
Net cash (used in) provided by investing activities (20,548,102) (2,638,770) (9,093,124) 6,560
CASH FLOWS FROM FINANCING ACTIVITIES:        
Proceeds of amount due to a director 6,358,430
Proceeds of amount due to related parties 1,177,928
Net proceeds from issuance of ordinary shares 25,139,588 3,228,405 49,040,843
Repayment of bank borrowings (486,583) (62,487) (460,717) (453,593)
Net cash provided by financing activities 24,653,005 3,165,918 48,580,126 7,082,765
EFFECT OF EXCHANGE RATE CHANGES 5,501 706
NET CHANGE IN CASH AND CASH EQUIVALENTS 3,932,376 504,992 38,239,036 9,818,306
CASH AND CASH EQUIVALENTS AT BEGINNING OF YEAR 63,535,847 8,159,220 25,296,811 15,478,505
CASH AND CASH EQUIVALENTS AT END OF YEAR 67,468,223 8,664,212 63,535,847 25,296,811
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION:        
Cash paid for income tax 1,021,829 6,115
Cash received from tax refund (24,864) (3,193) 107,872
Cash paid for interest 68,272 8,767 101,711 108,259
NON-CASH INVESTING AND FINANCING ACTIVITIES:        
Termination of operating lease right-of-use assets and operating lease liabilities 128,418
Operating lease right-of-use assets obtained in exchange for operating lease liabilities 372,684 47,860 1,750,851
Deferred IPO cost recognized as additional paid-in capital 1,122,553 144,157 1,544,276
Proceeds deposited into escrow account $ 391,056