XML 48 R30.htm IDEA: XBRL DOCUMENT v3.26.1
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Tables)
12 Months Ended
Dec. 31, 2025
Accounting Policies [Abstract]  
SCHEDULE OF ESTIMATED USEFUL LIVES FOR MAJOR ASSET CATEGORIES PROPERTY AND EQUIPMENT, NET
Category   Estimated useful life
Computer equipment   3 years
Office furniture and fittings   5 years
SCHEDULE OF ESTIMATED USEFUL LIVES FOR MAJOR ASSET CATEGORIES OF INTANGIBLE ASSETS
Category   Estimated useful life
Information technology service system   5 years
SCHEDULE OF ABSOLUTE AMOUNTS AND PERCENTAGES OF TOTAL REVENUES

The following table sets forth a breakdown of our revenues, in absolute amounts and percentages of total revenues for the years ended December 31, 2023, 2024 and 2025:

 

    For the Years Ended December 31, 
    2023    2024   2025 
    HK$     %    HK$   %   HK$   US$ (Note 2(e))   % 
Revenue from Products:                                                  
Contracts with Multiple Promises*:                                         
- Sale of Hardware with IT Professional Services     58,250,642       41.2     70,398,140    38.7    66,224,103    8,490,270    26.4 
- Sale of Software and IT Application products with IT Professional Services     52,958,769       37.5     79,469,485    43.7    32,730,302    4,196,192    13.0 
- Sale of Hardware, Software and IT Application Products with IT Professional Services     5,095,674       3.6     -    -    7,993,333    1,024,786    3.2 
- Sale of Software and IT Application Products with IT Professional Services and Maintenance and Support Services     -       -     -    -    12,932,244    1,657,980    5.1 
- Sale of Software and IT Application Products with Maintenance and Support Services     17,239,574       12.2     22,112,152    12.2    114,489,700    14,678,166    45.6 
Sale of Hardware Products     834,848       0.6     492,705    0.3    638,259    81,828    0.3 
      134,379,507       95.1     172,472,482    94.9    235,007,941    30,129,222    93.5 
Revenue from Services:                                         
IT Professional Services     4,848,321       3.4     4,779,716    2.6    6,336,954    812,430    2.5 
Maintenance and Support Services     2,144,530       1.5     4,577,928    2.5    9,871,754    1,265,610    3.9 
      6,992,851       4.9     9,357,644    5.1    16,208,708    2,078,040    6.5 
Total revenues     141,372,358       100     181,830,126    100    251,216,649    32,207,262    100 

 

*Revenue Recognition for Contracts with Non-Distinct Obligations
SCHEDULE OF DISAGGREGATED REVENUE FROM CONTRACT WITH CUSTOMERS

The following table summarizes disaggregated revenue from contracts with customers by timing of revenue:

 

    For the Years Ended December 31, 
    2023    2024   2025 
    HK$     %    HK$   %   HK$   US$ (Note 2(e))   % 
Revenue recognized at point in time                                         
Sale of Hardware Products     834,848       0.6     492,705    0.3    638,259    81,828    0.2 
IT Professional Services     3,600,962       2.5     3,860,692    2.1    1,922,094    246,422    0.8 
Contracts with Multiple Promises     133,544,659       94.5     171,979,777    94.6    234,369,682    30,047,395    93.3 
      137,980,469       97.6     176,333,174    97.0    236,930,035    30,375,645    94.3 
Revenue recognized over-time                                         
Maintenance and Support Services     2,144,530       1.5     4,577,928    2.5    9,871,754    1,265,610    3.9 
IT Professional Services     1,247,359       0.9     919,024    0.5    4,414,860    566,007    1.8 
      3,391,889       2.4     5,496,952    3.0    14,286,614    1,831,617    5.7 
Total revenues     141,372,358       100     181,830,126    100    251,216,649    32,207,262    100 
SCHEDULE OF DEFERRED REVENUE (CONTRACT LIABILITIES)

The details of deferred revenue (contract liabilities) are as follows:

 

   As of December 31, 
   2023     2024   2025 
   HK$     %     HK$   %   HK$   US$ (Note 2(e))   % 
Sale of Hardware Products    -       0.0      62,716    0.4    -    -    - 
Maintenance and Support Services    151,973       0.8      218,300    1.3    1,464,387    187,742    38.1 
IT Professional Services    2,416,233       13.0      373,061    2.1    308,954    39,610    8.1 
Contracts with Multiple Promises    16,017,586       86.2      16,747,141    96.2    2,067,607    265,078    53.8 
     18,585,792       100      17,401,218    100    3,840,948    492,429    100 
SCHEDULE OF UNBILLED RECEIVABLES (CONTRACT ASSETS)

The details of unbilled receivables (contract assets) are as follows:

   As of December 31, 
   2023     2024   2025 
   HK$     %     HK$   %   HK$   US$ (Note 2(e))   % 
Maintenance and Support Services    1,878,008       95.6      172,413    6.6    175,340    22,479    11.1 
IT Professional Services    76,948       3.9      -    -    51,866    6,650    3.3 
Contracts with Multiple Promises    9,706       0.5      2,436,760    93.4    1,350,649    173,160    85.6 
     1,964,662       100      2,609,173    100    1,577,855    202,289    100 
SCHEDULE OF COSTS OF REVENUES IN ABSOLUTE AMOUNTS AND PERCENTAGES OF TOTAL REVENUES

The following table sets forth a breakdown of our costs of revenues, in absolute amounts and percentages of total revenues for the years ended December 31, 2023, 2024 and 2025:

 

   For the Years Ended December 31, 
   2023     2024   2025 
   HK$       %     HK$   %   HK$   US$ (Note 2(e))   % 
Cost of Products:                                    
Contracts with Multiple Promises:                                         
- Sale of Hardware with IT Professional Services    52,158,964       43.0      65,259,321    41.7    59,880,675    7,677,010    27.4 
- Sale of Software and IT Application products with IT Professional Services    46,521,405       38.3      66,764,480    42.6    25,453,232    3,263,235    11.6 
- Sale of Hardware, Software and IT Application Products with IT Professional Services    4,098,581       3.4      -    -    5,778,437    740,825    2.7 
- Sale of Software and IT Application Products with IT Professional Services and Maintenance and Support Services    -       -      -    -    10,552,321    1,352,862    4.8 
- Sale of Software and IT Application Products with Maintenance and Support Services    14,996,495       12.3      17,827,166    11.4    106,856,111    13,699,501    48.8 
Sale of Hardware Products    719,270       0.6      347,470    0.2    549,444    70,442    0.3 
     118,494,715       97.6      150,198,437    95.9    209,070,220    26,803,875    95.6 
Cost of Services:                                         
IT Professional Services    2,335,938       1.9      3,312,547    2.1    3,283,943    421,018    1.5 
Maintenance and Support Services    632,205       0.5      3,064,807    2.0    6,439,086    825,524    2.9 
     2,968,143       2.4      6,377,354    4.1    9,723,029    1,246,542    4.4 
Total cost of revenues    121,462,858       100      156,575,791    100    218,793,249    28,050,417    100 
SCHEDULE OF SEGMENT’S MEASURE OF PROFIT OR LOSS

The CODM regularly receives and reviews the following expense categories, which are included in the segment’s measure of profit or loss.

 

     2023     2024   2025   2025 
   For the Years Ended December 31, 
   2023     2024   2025   2025 
   HK$     HK$   HK$   US$ (Note 2(e)) 
Revenues – IT related services    141,372,358      181,830,126    251,216,649    32,207,262 
Cost of revenues    (121,462,858 )    (156,575,791)   (218,793,249)   (28,050,417)
Gross profit    19,909,500      25,254,335    32,423,400    4,156,845 
                        
Operating expenses:                       
Selling and marketing expenses    (1,024,598 )    (2,776,713)   (31,627,720)   (2,444,836)
General and administrative expenses    (4,989,693 )    (8,527,081)   (24,332,020)   (3,119,489)
Total operating expenses    (6,014,291 )    (11,303,794)   (55,959,740)   (7,174,325)
                        
Operating income / (loss)    13,895,209      13,950,541    (23,536,340)   (3,017,480)
SCHEDULE OF CUSTOMERS BY GEOGRAPHIC AREA

The following table presents revenues from external customers by geographic area for the years ended December 31, 2024, and 2025:

 

    For the Years Ended December 31, 
    2023    2024   2025 
    HK$       %    HK$   %   HK$   US$ (Note 2(e))   % 
Hong Kong     128,519,292       90.9     144,495,457    79.5    225,302,675    28,884,958    89.7 
Singapore     10,090,715       7.1     33,751,584    18.5    21,777,817    2,792,028    8.7 
Others, including Philippines, Macau, Japan, Malaysia and Indonesia     2,762,351       2.0     3,583,085    2.0    4,136,156    530,276    1.6 
      141,372,358       100     181,830,126    100    251,216,649    32,207,262    100