XML 21 R6.htm IDEA: XBRL DOCUMENT v3.24.0.1
Consolidated Statements of Cash Flows
12 Months Ended
Oct. 11, 2022
HKD ($)
Sep. 30, 2023
HKD ($)
Sep. 30, 2023
USD ($)
Sep. 30, 2022
HKD ($)
Sep. 30, 2021
HKD ($)
Operating activities          
Net loss $ (156,387) $ (6,830,973) $ (872,321) $ (2,663,554) $ (981,035)
Adjustments to reconcile net loss to net cash operating activities:          
Depreciation 9,904 1,265 6,429 450
Amortization of intangible assets 511,681 65,342
Amortization of right-of-use asset 248,620 31,749 131,159 43,720
Non cash lease expense 150,640 353,128
Loss on disposal on property and equipment 16,923 2,161
Allowance for doubtful account 313,362  
Changes in operating assets and liabilities:          
Accounts receivable (32,828) (210,327) (26,859) 69,138 (76,924)
Rental deposit (119,548)
Accrued expenses and other liabilities (452,715) 11,456,057 1,462,949 409,762 139,031
Advance from customers 517,433 66,076 165,000 160,000
Lease liability (188,717) (426,513)
Deferred revenue 365,328 (1,406,279) (179,583) 4,666,012 517,315
Income taxes payable 233,259 29,787
Deferred cost of revenue (249,399) (31,848) (1,377,776) (261,000)
Cash provided by (used in) operating activities (276,602) 4,296,899 548,718 1,561,907 (531,828)
Investing activities          
Advance to a related party (809,170)
Purchase of property and equipment (48,432) (6,185) (25,455) (14,935)
Repayment from a related party 404,182
Payment to acquire right of use assets-finance lease (77,133)
Net cash used to acquire subsidiaries in business combinations (10,000,000) (1,277,008)
Cash provided by (used in) investing activities (10,048,432) (1,283,193) 378,727 (901,238)
Financing activities          
Proceeds from issue of shares 10,000,100 1,273,914
Capital reserves from shareholders 16,364,143 2,084,633
Repayment to bank loans (676,972) (86,450) (431,746) (38,679)
Proceeds from bank loans 2,304,000
Deferred offering costs (18,758,367) (2,395,459)
Advanced to related parties (1,749,007) (223,350) (38,000)
Borrowings from a related party 492,700
Borrowings to shareholders (100) (13)
Repayment from a director (18,966) 1,806,585 230,702
Principal payment for obligation under finance leases (111,744) (14,270) (106,869) (34,578)
Cash (used in) provided by financing activities (18,966) 6,874,638 869,707 (576,615) 2,723,443
Net increase (decreased) in cash (295,568) 1,123,105 135,232 1,364,019 1,290,377
Unrealised exchange difference separately from cash flows from financing activities 8,190
Cash as of beginning of the year/ period 2,801,810 2,506,242 320,049 1,437,791 147,414
Cash as of the end of the year/ period 2,506,242 3,629,347 463,471 2,801,810 1,437,791
Supplementary Cash Flows Information          
Cash paid for interest 74,587 9,525 105,854 55,189
Cash paid for taxes 19,149 2,445 73,323 24,554
Non-cash transaction          
Lease liabilities arising from obtaining right-of-use assets 513,082
Provision for income tax 270,466 34,539
Operating cash payments for operating leases 460,800 58,844 190,000 438,000
Operating cash payments for finance leases 14,316 1,828 19,191 84,578
Financing cash payments for finance leases $ 111,744 $ 14,270 $ 106,869 $ 34,578