v3.26.1
Unaudited Condensed Consolidated Balance Sheets
Dec. 31, 2025
HKD ($)
Dec. 31, 2025
USD ($)
Jun. 30, 2025
HKD ($)
Current assets      
Cash $ 33,195,112 $ 4,264,915 $ 32,188,711
Accounts receivable, net 3,485,239 447,784 3,581,852
Prepayment, deposits and other receivables, net 6,304,071 809,948 1,974,655
Total current assets 43,004,422 5,525,217 37,745,218
Property and equipment, net 152,547 19,599 165,045
Right-of-use (“ROU”) assets – operating lease 840,603 108,000 1,225,109
Total non-current assets 993,150 127,599 1,390,154
Total assets 43,997,572 5,652,816 39,135,372
Current liabilities      
Accrued expenses and other payables 14,851,076 1,908,069 8,071,739
Account payable 73,325 9,421 48,622
Income tax payable 2,410,984 309,764 2,678,817
Operating lease obligation, current portion 661,615 85,004 945,801
Total current liabilities 17,997,000 2,312,258 11,744,979
Other liabilities      
Operating lease obligation, non-current portion 190,765 24,510 291,151
Total other liabilities 190,765 24,510 291,151
Total liabilities 18,187,765 2,336,768 12,036,130
Commitment and contingencies
Shareholders’ equity      
Shares reserved for issuance (16,502) (2,120) (17,562)
Additional paid-in capital 48,343,451 6,211,176 48,293,749
Accumulated deficit (22,334,593) (2,869,553) (21,187,583)
Accumulated other comprehensive loss (287,793) (36,976) (94,606)
Total shareholders’ equity 25,809,807 3,316,048 27,099,242
Total liabilities and shareholders’ equity 43,997,572 5,652,816 39,135,372
Class A Ordinary Shares      
Shareholders’ equity      
Ordinary shares Value [1] 87,694 11,266 87,694
Class B Ordinary Shares      
Shareholders’ equity      
Ordinary shares Value [1] 17,550 2,255 17,550
Related Party      
Current assets      
Amount due from a related party $ 20,000 $ 2,570
[1]

Number of shares divided as 14,412,500 Class A Ordinary Shares with a par value of US$0.000625 per share and 3,600,000 Class B Ordinary Shares with a par value of US$0.000625 per share, were approved by the board of directors, and were further approved by the shareholders on March 19, 2025, before giving effect to the Reverse Stock Split (as defined below).

 

Giving retroactive effect to the 10 for 1 reverse share split effected on September 8, 2025 (the “Reverse Stock Split”).