| Schedule of Income Tax Expenses (Credit) |
The income tax expenses (credit) consisted of the following components: | | | For the years ended June 30, | | | | | 2024 | | | 2025 | | | 2026 | | | | | HKD | | | HKD | | | HKD | | | US$ | | | Hong Kong | | | | | | | | | | | | | | Current | | $ | 297,067 | | | $ | (56,010 | ) | | $ | 12,782 | | | $ | 1,630 | | | Deferred | | | - | | | | (728,286 | ) | | | 728,286 | | | | 92,870 | | | Total tax expense (credit) | | $ | 297,067 | | | $ | (784,296 | ) | | $ | 741,068 | | | $ | 94,500 | |
|
| Schedule of Tax Reconciliation |
The reconciliation for the year ended June 30, 2026 after the adoption of ASU 2023-09 is as follows: | | | For the years ended June 30, 2026, | | | | | HKD | | | USD | | | Percent | | | Loss before income tax | | $ | (15,254,845 | ) | | $ | (1,945,274 | ) | | | | | | Hong Kong statutory tax rate | | | (2,517,050 | ) | | | (320,970 | ) | | | 16.5 | % | | Foreign tax effects | | | | | | | | | | | | | | BVI | | | 489,932 | | | | 62,475 | | | | (4.0 | )% | | Other jurisdictions | | | 1,770 | | | | 226 | | | | (0.0 | )% | | Tax credits | | | (3,000 | ) | | | (383 | ) | | | 0.0 | % | | Changes in valuation allowance | | | 1,666,694 | | | | 212,534 | | | | 13.6 | % | | Non-deductible expenses and non-taxable income | | | | | | | | | | | | | | Share of results of equity investees | | | 499,211 | | | | 63,659 | | | | (3.3 | )% | | Share-based compensation | | | 585,059 | | | | 74,606 | | | | (4.8 | )% | | Others | | | 31,412 | | | | 4,006 | | | | (0.3 | )% | | Effect of preferential tax benefit on assessable profits | | | (12,960 | ) | | | (1,653 | ) | | | 0.1 | % | | Income tax expense | | $ | 741,068 | | | $ | 94,500 | | | | (4.9 | )% | The reconciliation prior to the adoption of ASU 2023-09 is as follows: | | | For the years ended June 30, | | | | | 2024 | | | 2025 | | | | | HKD | | | HKD | | | Income (loss) before income tax | | | 2,892,571 | | | $ | (6,622,551 | ) | | Hong Kong income tax rate | | | 16.5 | % | | | 16.5 | % | | Income tax expense computed at statutory rate | | | 477,274 | | | | (1,092,721 | ) | | Preferential rate | | | (165,000 | ) | | | (36,561 | ) | | Reconciling items: | | | | | | | | | | Non-taxable items in Hong Kong | | | (30,394 | ) | | | (74,828 | ) | | Expenses not deductible for tax | | | 18,187 | | | | 82,675 | | | Tax losses not recognized | | | - | | | | 338,639 | | | Tax credit | | | (3,000 | ) | | | (1,500 | ) | | Total income tax expense (credit) | | | 297,067 | | | $ | (784,296 | ) | | Effective tax rate | | | 10.3 | % | | | 11.8 | % |
|
| Schedule of Deferred Tax Assets and Liabilities |
The following table sets forth the significant components of the aggregate deferred tax assets and liabilities of the Company as of: | | | As of June 30, | | | | | 2025 | | | 2026 | | | | | HKD | | | HKD | | | US$ | | | Deferred Tax Assets | | | | | | | | | | | Net operating losses carry forwards | | $ | 2,974,221 | | | $ | 3,557,176 | | | $ | 453,606 | | | Total deferred tax assets | | $ | 2,974,221 | | | $ | 3,557,176 | | | $ | 453,606 | | | Less: valuation allowance | | | - | | | | (1,666,694 | ) | | | (212,534 | ) | | Deferred tax assets, net of valuation allowance | | $ | 2,974,221 | | | $ | 1,890,482 | | | $ | 241,072 | | | | | | | | | | | | | | | | | Deferred Tax Liabilities | | | | | | | | | | | | | | Depreciation of property and equipment | | $ | (218,250 | ) | | $ | (171,018 | ) | | $ | (21,808 | ) | | Amortization of intangible assets | | | (2,027,685 | ) | | | (1,719,464 | ) | | | (219,264 | ) | | Total deferred tax liabilities | | $ | (2,245,935 | ) | | $ | (1,890,482 | ) | | $ | (241,072 | ) | | | | | | | | | | | | | | | | Deferred tax assets, net | | $ | 728,286 | | | $ | - | | | $ | - | |
|