$ATGL
Alpha Technology Group Ltd
CIK:0001967621|SEC Filings
Consolidated Statements of Cash Flows |
12 Months Ended | ||||
|---|---|---|---|---|---|
|
Oct. 11, 2022
HKD ($)
|
Sep. 30, 2025
HKD ($)
|
Sep. 30, 2025
USD ($)
|
Sep. 30, 2024
HKD ($)
|
Sep. 30, 2023
HKD ($)
|
|
| Operating activities | |||||
| Net loss | $ (70,409,731) | $ (9,049,044) | $ (5,487,765) | ||
| Adjustments to reconcile net loss to net cash operating activities: | |||||
| Depreciation | 86,250 | 11,085 | 15,279 | ||
| Amortization of intangible assets | 511,681 | 65,761 | 511,682 | ||
| Amortization of right-of-use asset – finance lease | 76,946 | 9,889 | 76,946 | ||
| Amortization of right-of-use asset – operating lease | 520,034 | 66,835 | 117,539 | ||
| Goodwill written off | 539 | ||||
| Goodwill impairment | 9,951,048 | 1,278,907 | |||
| Impairment on intangible asset | 3,581,770 | 460,328 | |||
| Interest for finance lease | 3,904 | 502 | 9,226 | ||
| Share of loss of joint venture | 6,000 | 771 | |||
| Loss on disposal on property and equipment | |||||
| Allowance (reversed) for doubtful account | 852,250 | 109,531 | (100,000) | ||
| Share compensation | 43,299,650 | 5,564,864 | |||
| Changes in operating assets and liabilities: | |||||
| Accounts receivable | (652,690) | (83,884) | (926,845) | ||
| Prepayment and deposit | (55,770) | (7,168) | (111,458) | ||
| Account payable | 363,750 | 46,749 | |||
| Accrued expenses and other liabilities | 140,402 | 18,044 | (10,862,876) | ||
| Lease liability | (520,034) | (66,835) | (68,867) | ||
| Contract liabilities | 321,910 | 41,371 | (4,263,846) | ||
| Deferred tax liabilities | (844,274) | (108,506) | |||
| Income taxes payable | (159,881) | (20,548) | (73,378) | ||
| Deferred cost of revenue | (228,975) | (29,428) | 1,564,783 | ||
| Cash (used in) provided by operating activities | (13,155,760) | (1,690,776) | (19,599,041) | ||
| Investing activities | |||||
| Purchase of property and equipment | (785,156) | (100,908) | (34,296) | ||
| Payment to acquire right of use assets-finance lease | (48,672) | ||||
| Net cash used to acquire subsidiaries in business combinations | |||||
| Cash used in investing activities | (785,156) | (100,908) | (82,968) | ||
| Financing activities | |||||
| Proceeds from issue of shares | 44,112,133 | ||||
| Capital reserves from shareholders | (6,364,143) | ||||
| Repayment to bank loans | (595,455) | (76,528) | (573,491) | ||
| Deferred offering costs | 18,758,367 | ||||
| Advanced from a director | 960,009 | 123,380 | 544,738 | ||
| Advanced from related parties | 640,738 | ||||
| Other loans granted | 7,645,725 | 982,627 | 1,079,060 | ||
| Repayment to other loans | (4,819,950) | (619,459) | (223,020) | ||
| Borrowings to shareholders | |||||
| Repayment from a director | |||||
| Principal payment for obligation under finance leases | (126,060) | (16,201) | (126,059) | ||
| Cash provided by (used in) financing activities | 3,064,269 | 393,819 | 57,848,323 | ||
| Net (decreased) increase in cash | (10,876,647) | (1,397,865) | 38,166,314 | ||
| Cash as of beginning of the year/ period | 41,795,661 | 5,371,572 | 3,629,347 | ||
| Cash as of the end of the year/ period | 30,919,014 | 3,973,707 | 41,795,661 | $ 3,629,347 | |
| Supplementary of Cash Flows Information | |||||
| Cash paid for interest | 1,142,460 | 147,048 | 102,158 | ||
| Cash (refund) paid for taxes | (57,714) | (7,417) | 73,378 | ||
| Supplementtary of Non-Cash Flows Information | |||||
| Lease liabilities arising from obtaining right-of-use assets | 1,585,685 | ||||
| Provision for income tax | |||||
| Operating cash payments for operating leases | 584,064 | 75,064 | 124,035 | ||
| Operating cash payments for finance leases | 3,904 | 502 | 9,226 | ||
| Financing cash payments for finance leases | $ 122,156 | $ 15,699 | 116,834 | ||
| Successor | |||||
| Operating activities | |||||
| Net loss | (6,830,973) | ||||
| Adjustments to reconcile net loss to net cash operating activities: | |||||
| Depreciation | 9,904 | ||||
| Amortization of intangible assets | 511,681 | ||||
| Amortization of right-of-use asset – finance lease | 248,620 | ||||
| Amortization of right-of-use asset – operating lease | |||||
| Goodwill written off | |||||
| Goodwill impairment | |||||
| Impairment on intangible asset | |||||
| Interest for finance lease | |||||
| Share of loss of joint venture | |||||
| Loss on disposal on property and equipment | 16,923 | ||||
| Allowance (reversed) for doubtful account | |||||
| Share compensation | |||||
| Changes in operating assets and liabilities: | |||||
| Accounts receivable | (210,327) | ||||
| Prepayment and deposit | |||||
| Account payable | |||||
| Accrued expenses and other liabilities | 11,456,057 | ||||
| Lease liability | |||||
| Contract liabilities | (888,846) | ||||
| Deferred tax liabilities | |||||
| Income taxes payable | 233,259 | ||||
| Deferred cost of revenue | (249,399) | ||||
| Cash (used in) provided by operating activities | 4,296,899 | ||||
| Investing activities | |||||
| Purchase of property and equipment | (48,432) | ||||
| Payment to acquire right of use assets-finance lease | |||||
| Net cash used to acquire subsidiaries in business combinations | (10,000,000) | ||||
| Cash used in investing activities | (10,048,432) | ||||
| Financing activities | |||||
| Proceeds from issue of shares | 10,000,100 | ||||
| Capital reserves from shareholders | 16,364,143 | ||||
| Repayment to bank loans | (676,972) | ||||
| Deferred offering costs | (18,758,367) | ||||
| Advanced from a director | (1,749,007) | ||||
| Advanced from related parties | |||||
| Other loans granted | |||||
| Repayment to other loans | |||||
| Borrowings to shareholders | (100) | ||||
| Repayment from a director | 1,806,585 | ||||
| Principal payment for obligation under finance leases | (111,744) | ||||
| Cash provided by (used in) financing activities | 6,874,638 | ||||
| Net (decreased) increase in cash | 1,123,105 | ||||
| Cash as of beginning of the year/ period | $ 3,629,347 | 2,506,242 | |||
| Cash as of the end of the year/ period | $ 2,506,242 | 3,629,347 | |||
| Supplementary of Cash Flows Information | |||||
| Cash paid for interest | 74,587 | ||||
| Cash (refund) paid for taxes | 19,149 | ||||
| Supplementtary of Non-Cash Flows Information | |||||
| Lease liabilities arising from obtaining right-of-use assets | |||||
| Provision for income tax | 270,466 | ||||
| Operating cash payments for operating leases | 460,800 | ||||
| Operating cash payments for finance leases | 14,316 | ||||
| Financing cash payments for finance leases | 111,744 | ||||
| Predecessor | |||||
| Operating activities | |||||
| Net loss | (156,387) | (156,387) | |||
| Adjustments to reconcile net loss to net cash operating activities: | |||||
| Depreciation | |||||
| Amortization of intangible assets | |||||
| Amortization of right-of-use asset – finance lease | |||||
| Amortization of right-of-use asset – operating lease | |||||
| Goodwill written off | |||||
| Goodwill impairment | |||||
| Impairment on intangible asset | |||||
| Interest for finance lease | |||||
| Share of loss of joint venture | |||||
| Loss on disposal on property and equipment | |||||
| Allowance (reversed) for doubtful account | |||||
| Share compensation | |||||
| Changes in operating assets and liabilities: | |||||
| Accounts receivable | (32,828) | ||||
| Prepayment and deposit | |||||
| Account payable | |||||
| Accrued expenses and other liabilities | (452,715) | ||||
| Lease liability | |||||
| Contract liabilities | 365,328 | ||||
| Deferred tax liabilities | |||||
| Income taxes payable | |||||
| Deferred cost of revenue | |||||
| Cash (used in) provided by operating activities | (276,602) | ||||
| Investing activities | |||||
| Purchase of property and equipment | |||||
| Payment to acquire right of use assets-finance lease | |||||
| Net cash used to acquire subsidiaries in business combinations | |||||
| Cash used in investing activities | |||||
| Financing activities | |||||
| Proceeds from issue of shares | |||||
| Capital reserves from shareholders | |||||
| Repayment to bank loans | |||||
| Deferred offering costs | |||||
| Advanced from a director | |||||
| Advanced from related parties | |||||
| Other loans granted | |||||
| Repayment to other loans | |||||
| Borrowings to shareholders | |||||
| Repayment from a director | (18,966) | ||||
| Principal payment for obligation under finance leases | |||||
| Cash provided by (used in) financing activities | (18,966) | ||||
| Net (decreased) increase in cash | (295,568) | ||||
| Cash as of beginning of the year/ period | 2,801,810 | $ 2,506,242 | |||
| Cash as of the end of the year/ period | 2,506,242 | ||||
| Supplementary of Cash Flows Information | |||||
| Cash paid for interest | |||||
| Cash (refund) paid for taxes | |||||
| Supplementtary of Non-Cash Flows Information | |||||
| Lease liabilities arising from obtaining right-of-use assets | |||||
| Provision for income tax | |||||
| Operating cash payments for operating leases | |||||
| Operating cash payments for finance leases | |||||
| Financing cash payments for finance leases | |||||
Consolidated Balance Sheets |
Sep. 30, 2025
HKD ($)
|
Sep. 30, 2025
USD ($)
|
Sep. 30, 2024
HKD ($)
|
|---|---|---|---|
| Current assets: | |||
| Cash and cash equivalent | $ 30,919,014 | $ 3,973,707 | $ 41,795,661 |
| Accounts receivable, net | 1,074,940 | 138,151 | 1,274,500 |
| Deposit and prepayment | 107,500 | 13,816 | 51,730 |
| Deferred cost of revenue | 752,367 | 96,694 | 523,392 |
| Due from shareholders | 100 | 13 | 100 |
| Total current assets | 32,896,621 | 4,227,869 | 43,688,083 |
| Non-current assets | |||
| Property and equipment, net | 773,040 | 99,351 | 74,134 |
| Intangible assets | 4,093,451 | ||
| Goodwill | 10,176,959 | ||
| Right of use asset-finance lease | 12,824 | 1,648 | 89,770 |
| Right of use asset-operating lease | 996,784 | 128,107 | 1,516,818 |
| Interest in joint venture | |||
| Rental deposit | 179,276 | 23,041 | 179,276 |
| Total non-current assets | 1,961,924 | 252,147 | 16,130,408 |
| TOTAL ASSETS | 34,858,545 | 4,480,016 | 59,818,491 |
| Current liabilities: | |||
| Account payable | 363,750 | 46,749 | |
| Bank loans – current | 304,657 | 39,154 | 594,627 |
| Other loans - current | 3,681,815 | 473,186 | 856,040 |
| Accrued expenses and other liabilities | 938,572 | 120,625 | 1,024,081 |
| Lease liability-operating lease | 546,639 | 70,254 | 520,034 |
| Lease liability-finance lease | 20,902 | 2,686 | 122,156 |
| Contract liabilities | 2,069,373 | 265,955 | 1,747,463 |
| Deferred tax liabilities | 844,274 | ||
| Tax payables | 159,881 | ||
| Due to directors | 1,955,665 | 251,342 | 989,656 |
| Total current liabilities | 9,881,373 | 1,269,951 | 6,858,212 |
| Non-current liabilities | |||
| Bank loans – non-current | 305,485 | ||
| Lease liability-operating lease-non-current | 450,145 | 57,853 | 996,784 |
| Lease liability-finance lease-non-current | 20,902 | ||
| Total non-current liabilities | 450,145 | 57,853 | 1,323,171 |
| TOTAL LIABILITIES | 10,331,518 | 1,327,804 | 8,181,383 |
| Shareholders’ equity | |||
| Additional paid-in capital | 97,399,073 | 12,517,713 | 54,100,357 |
| Capital reserves | 10,000,000 | 1,285,198 | 10,000,000 |
| Accumulated deficit | (82,884,856) | (10,652,345) | (12,475,125) |
| Total shareholders’ equity | 24,527,027 | 3,152,212 | 51,637,108 |
| TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY | 34,858,545 | 4,480,016 | 59,818,491 |
| Class A Ordinary Shares | |||
| Shareholders’ equity | |||
| Ordinary shares value | 11,876 | 1,526 | 11,876 |
| Class B Ordinary Shares | |||
| Shareholders’ equity | |||
| Ordinary shares value | 934 | 120 | |
| Related Party | |||
| Current assets: | |||
| Due from a related party | $ 42,700 | $ 5,488 | $ 42,700 |