| Schedule of Effective Income Tax Rate |
The
following table presents a reconciliation of the differences between the statutory income tax rate and the Company’s effective
income tax rate for the year ended September 30, 2023, 2024 and 2025:
| | |
| | |
| | |
(Successor) | | |
(Predecessor) | |
| | |
For
the year ended September 30, 2025 | | |
For
the year ended September 30, 2024 | | |
From
October 12, 2022 to
September 30, 2023 | | |
From
October 1, 2022 to
October 11, 2022 | |
| | |
HK$ | | |
HK$ | | |
HK$ | | |
HK$ | |
| Income tax computed at statutory
tax rate | |
| 16.5 | % | |
| 16.5 | % | |
| 16.5 | % | |
| 16.5 | % |
| Effect of preferential tax rates | |
| (8.25 | )% | |
| (8.25 | )% | |
| (8.25 | )% | |
| (8.25 | )% |
| Effect of non-deductible expense | |
| — | | |
| — | | |
| — | | |
| — | )% |
| Change in valuation allowance | |
| (8.25 | )% | |
| (8.25 | )% | |
| (4.19 | )% | |
| (8.25 | )% |
| Effective Income tax rate | |
| — | | |
| — | | |
| 4.06 | % | |
| — | )% |
|
| Schedule of Deferred Tax Balances |
The
tax effects of temporary differences that give rise to the deferred tax balances as of September 30, 2023, 2024 and 2025 are as
follows:
| | |
| | |
| | |
| | |
(Successor) | | |
(Predecessor) | |
| | |
For
the year ended September 30, 2025 | | |
For
the
year ended September 30,
2024 | | |
From
October 12, 2022 to
September 30, 2023 | | |
From
October 1, 2022 to
October 11, 2022 | |
| | |
HK$ | | |
US$ | | |
HK$ | | |
HK$ | | |
HK$ | |
| Deferred tax assets: | |
| | |
| | |
| | |
| | |
| |
| Net operating
losses carried forward | |
| 70,276,689 | | |
| 9,031,949 | | |
| 4,766,318 | | |
| 1,011,490 | | |
| — | |
| Valuation
allowance | |
| (70,276,689 | ) | |
| (9,031,949 | ) | |
| (4,766,318 | ) | |
| (1,011,490 | ) | |
| — | |
| Deferred
tax assets, net | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | |
| | |
| | | |
| | | |
| | | |
| | | |
| | |
| Deferred tax liabilities: | |
| | | |
| | | |
| | | |
| | | |
| | |
| Identifiable
intangible assets | |
| — | | |
| — | | |
| 844,274 | | |
| 844,274 | | |
| — | |
| Deferred
tax liabilities, net | |
| — | | |
| — | | |
| 844,274 | | |
| 844,274 | | |
| — | |
|