Biggest changeCash flows The following table sets forth a summary of our consolidated cash flows for the fiscal years indicated: For the years ended September 30, Change between the years ended September 30, 2022 and 2023 2021 2022 2023 2023 Amount % HK$ HK$ HK$ US$ HK$ Net cash provided by (used in) operating activities 18,583,165 4,453,913 (13,540,058 ) (1,729,409 ) (17,993,971 ) (404.0 ) Net cash provided by (used in) investing activities 14,869,866 (2,250,000 ) (112,163 ) (14,326 ) (2,137,837 ) (95.0 ) Net cash (used in) provided by financing activities (16,552,193 ) (8,071,760 ) 4,788,172 611,571 12,859,932 159.3 Effects of exchange rate changes on cash and cash equivalents (20,302 ) (27,496 ) 78,542 10,032 106,038 385.6 Net increase (decrease) in cash and cash equivalents 16,880,536 (5,895,343 ) (8,785,507 ) (1,122,132 ) 2,890,164 49.0 Cash and cash equivalents at the beginning of the years presented 14,200,437 31,080,973 25,185,630 3,216,843 (5,895,343 ) (19.0 ) Cash and cash equivalents at the end of the years presented 31,080,973 25,185,630 16,400,123 2,094,711 (8,785,507 ) (34.9 ) Operating activities For the year ended September 30, 2021, our net cash provided by operating activities of HK$18.5 million was primarily attributable to (i) net income of HK$6.0 million, adjusted for depreciation of property and equipment and ROU assets of HK$2.8 million and HK$1.3 million, respectively, gain on disposal of property and equipment of HK$3.9 million, and deferred tax of HK$1.1 million; (ii) a decrease of inventories of HK$3.5 million, due to utilization of inventories triggered by an increase in sales activities; (iii) an increase of contract liabilities of HK$14.8 million, triggered by an increase in revenues; and (iv) an increase of income tax payable of HK$3.6 million, due to an increase in assessable profits, net off with (v) a decrease of contract assets of HK$2.2 million due to issuance of invoices upon completion of jobs; and (vi) a decrease of trade and notes payables of HK$1.7 million due to settlement made. 73 For the fiscal year ended September 30, 2022, our net cash provided by operating activities of HK$4.5 million was primarily attributable to (i) net income of HK$8.2 million, adjusted for depreciation of property and equipment and ROU assets of HK$2.3 million and HK$1.3 million respectively, losses on disposal of property and equipment of HK$1.9 million, and deferred tax of HK$0.4 million; (ii) an increase of trade receivables of HK$6.6 million, offset by (iii) a decrease of contract liabilities of HK$2.8 million triggered by increase in revenues; and (iv) an decrease of income tax payable of HK$1.7 million, due to settlement of income tax.
Biggest changeCash flows The following table sets forth a summary of our consolidated cash flows for the fiscal years indicated: For the fiscal years ended September 30, Change between the fiscal years ended September 30, 2023 and 2024 2022 2023 2024 2024 Amount % HK$ HK$ HK$ US$ HK$ Net cash provided by (used in) operating activities 4,453,913 (13,540,058 ) 14,098,052 1,813,651 27,638,110 204.1 Net cash used in investing activities (2,250,000 ) (112,163 ) (3,245,966 ) (417,579 ) (3,133,803 ) (2,794.0 ) Net cash (used in) provided by financing activities (8,071,760 ) 4,788,172 25,181,785 3,239,523 20,393,613 425.9 Effects of exchange rate changes on cash and cash equivalents (27,496 ) 78,542 (95,862 ) (12,332 ) (174,404 ) (222.1 ) Net (decrease) increase in cash and cash equivalents (5,895,343 ) (8,785,507 ) 35,938,009 4,623,263 44,723,516 509.1 Cash and cash equivalents at the beginning of the years presented 31,080,973 25,185,630 16,400,123 2,109,802 (8,785,507 ) (34.9 ) Cash and cash equivalents at the end of the years presented 25,185,630 16,400,123 52,338,132 6,733,065 35,938,009 219.1 85 Operating activities For the fiscal year ended September 30, 2022, our net cash provided by operating activities of HK$4.5 million was primarily attributable to (i) net income of HK$8.2 million, adjusted for depreciation of property and equipment and ROU assets of HK$2.3 million and HK$1.3 million respectively, losses on disposal of property and equipment of HK$1.9 million, and deferred tax of HK$0.4 million; (ii) an increase of trade receivables of HK$6.6 million, offset by (iii) a decrease of contract liabilities of HK$2.8 million triggered by increase in revenues; and (iv) a decrease of income tax payable of HK$1.7 million, due to settlement of income tax.
During the fiscal years ended September 30, 2022 and 2023, our expenditure on research and development, which comprised expenses incurred through the conducting of research and development activities (such as equipment compatibility testing services), amounted to HK$200,028 and nil, respectively.
During the fiscal years ended September 30, 2022, 2023 and 2024, our expenditure on research and development, which comprised expenses incurred through the conducting of research and development activities (such as equipment compatibility testing services), amounted to HK$200,028, nil and nil, respectively.
We are of the view that having the ability to develop new technological solutions relating to security systems will benefit our future development for the purposes of implementation of our projects undertaken. 76 Intellectual Property We develop and protect our intellectual property portfolio by registering our trademarks and domain names.
We are of the view that having the ability to develop new technological solutions relating to security systems will benefit our future development for the purposes of implementation of our projects undertaken. Intellectual Property We develop and protect our intellectual property portfolio by registering our trademarks and domain names.
We record contingent liabilities resulting from such claims, when a loss is assessed to be probable, and the amount of the loss is reasonably estimable. In the opinion of management, there were no pending or threatened claims and litigation as of September 30, 2021, 2022, and 2023, and through the issuance date of the consolidated financial statements.
We record contingent liabilities resulting from such claims, when a loss is assessed to be probable, and the amount of the loss is reasonably estimable. In the opinion of management, there were no pending or threatened claims and litigation as of September 30, 2022, 2023 and 2024, and through the issuance date of the consolidated financial statements.
Risk Factors — Risks Related to Our Business and Industry — Any failure to maintain effective quality assurance system could have a material adverse effect on our reputation, business and operations .” During the fiscal years ended September 30, 2022 and 2023, and up to the date of this annual report, we are not aware of any infringement by us of any intellectual property rights owned by third parties, or by any third parties of any intellectual property rights owned by us, and we have not been subject to any disputes or proceedings concerning any material claims of infringement, either threatened or pending, of any intellectual property rights initiated by or against us that had a material and adverse effect on our business.
Risk Factors — Risks Related to Our Business and Industry — Any failure to maintain an effective quality assurance system could have a material adverse effect on our reputation, business and operations.” During the fiscal years ended September 30, 2022, 2023 and 2024, and up to the date of this annual report, we are not aware of any infringement by us of any intellectual property rights owned by third parties, or by any third parties of any intellectual property rights owned by us, and we have not been subject to any disputes or proceedings concerning any material claims of infringement, either threatened or pending, of any intellectual property rights initiated by or against us that had a material and adverse effect on our business. 5.D.
We do not have any variable interest in any unconsolidated entity that provides financing, liquidity, market risk or credit support to us or engages in leasing, hedging or product development services with us. 75 Material Cash Requirements Our material cash requirements as of September 30, 2021, 2022 and 2023 and any subsequent period primarily include our capital expenditures and contractual obligations.
We do not have any variable interest in any unconsolidated entity that provides financing, liquidity, market risk or credit support to us or engages in leasing, hedging or product development services with us. Material Cash Requirements Our material cash requirements as of September 30, 2022, 2023 and 2024 and any subsequent period primarily include our capital expenditures and contractual obligations.
Item 5.E. Critical Accounting Policies and Estimates The preparation of the financial statements in accordance with U.S. GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities at the end of the reporting period and revenues and expenses during the reporting periods.
Critical Accounting Policies and Estimates The preparation of the financial statements in accordance with U.S. GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities at the end of the reporting period and revenues and expenses during the reporting periods.
Item 5.C. Research and Development, Patents and Licenses, etc. We believe that effective research and development is essential to maintaining our competitive position in the market.
Research and Development, Patents and Licenses, etc. We believe that effective research and development is essential to maintaining our competitive position in the market.
Capital Expenditures For the fiscal years ended September 30, 2021, 2022, and 2023, our capital expenditures were HK$2.9 million, HK$2.3 million, and HK$1.4 million, respectively, which primarily related to acquisition of equipment, and computer software. We plan to fund our future capital expenditures with our existing cash balance and proceeds from this offering.
Capital Expenditures For the fiscal years ended September 30, 2022, 2023 and 2024, our capital expenditures were HK$2.3 million, HK$1.4 million, and HK$3.2 million respectively, which primarily related to acquisition of equipment and computer software. We plan to fund our future capital expenditures with our existing cash balance.
During the year ended September 30, 2022, our net cash used in investing activities was HK$2.3 million, which was primarily attributable to the purchase of equipment and intangible assets. 74 During the year ended September 30, 2023, our net cash used in investing activities was HK$0.1 million, which was primarily attributable to the purchase of and proceeds from disposal of equipment.
During the fiscal year ended September 30, 2023, our net cash used in investing activities was HK$0.1 million, which was primarily attributable to the purchase of and proceeds from disposal of equipment.
Trade receivables, net increased by HK$11.3 million, or 47.6%, from HK$23.7 million as of September 30, 2022 to HK$35.0 million as of September 30, 2023. The increase of trade receivables was mainly attributable to increase in revenues during the fiscal year ended September 30, 2023.
We identified several material changes of assets and liabilities as below: Trade receivables, net increased by HK$11.3 million, or 47.6%, from HK$23.7 million as of September 30, 2022 to HK$35.0 million as of September 30, 2023. The increase of trade receivables was mainly attributable to increase in revenues during the fiscal year ended September 30, 2023.
Trend Information Other than as disclosed elsewhere herein, we are not aware of any trends, uncertainties, demands, commitments or events for the years ended September 30, 2021, 2022 and 2023 that are reasonably likely to have a material and adverse effect on our revenues, income, profitability, liquidity or capital resources, or that would cause the disclosed financial information to be not necessarily indicative of future results of operations or financial condition.
Trend Information Other than as disclosed elsewhere herein, we are not aware of any trends, uncertainties, demands, commitments or events for the period since October 1, 2024 that are reasonably likely to have a material and adverse effect on our revenues, income, profitability, liquidity or capital resources, or that would cause the disclosed financial information to be not necessarily indicative of future results of operations or financial condition. 5.E.
Out of our significant accounting policies, which are described in Note 2 to the consolidated financial statements included elsewhere in this annual report, certain accounting policies are deemed “critical”, as they require management’s highest degree of judgment, estimates and assumptions, including (i) Trade receivables, net; (ii) Revenue recognition; (iii) Leases; and (iv) Income tax.
Out of our significant accounting policies, which are described in Note 2 to the consolidated financial statements included elsewhere in this annual report, certain accounting policies are deemed “critical”, as they require management’s highest degree of judgment, estimates and assumptions, including (i) Allowance for credit loss; and (ii) Revenue recognition.
For the year ended September 30, 2022, our net cash used in financing activities was HK$8.1 million, which was primarily attributable to the payment for dividends of HK$8.0 million. For the year ended September 30, 2023, our net cash provided by financing activities was HK$4.8 million, which was primarily attributable to the capital contribution by a shareholder.
Financing activities For the fiscal year ended September 30, 2022, our net cash used in financing activities was HK$8.1 million, which was primarily attributable to the payment for dividends of HK$8.0 million.
The Employment Ordinance also requires employers to assure the liability of long service payment if an employee who has been working for the employer for not less than 5 years under a continuous contract is dismissed, dies, resigns on ground of ill health or on or after 65 years old, or upon expiry of a fixed-term employment contract.
The Employment Ordinance also requires employers to assure the liability of long service payment if an employee who has been working for the employer for not less than 5 years under a continuous contract is dismissed, dies, resigns on ground of ill health or on or after 65 years old, or upon expiry of a fixed-term employment contract. 87 As of September 30, 2022, 2023 and 2024, we estimated our long service payment to be HK$1.0 million, HK$1.0 million, and HK$1.3 million, respectively.
The cash and cash equivalents disaggregated by currency denomination are as follow: As of September 30, 2021 As of September 30, 2022 As of September 30, 2023 Amount HK$ equivalent Amount HK$ equivalent Amount HK$ equivalent Cash and cash equivalents: HK$ 28,696,780 28,696,780 23,094,209 23,094,209 14,430,523 14,430,523 EUR 163,811 1,520,950 99,766 769,721 182,238 1,506,997 US$ 4,137 32,142 16,127 126,587 11,989 93,867 GBP 12,145 129,288 54,110 474,305 38,592 368,736 RMB 587,815 701,192 654,211 720,221 - - Others 73 621 73 587 - - Total 31,080,973 25,185,630 16,400,123 72 In managing our liquidity risk, we monitor and maintain a level of cash and cash equivalents deemed adequate by our management to finance our operations and mitigate the effects of unexpected fluctuations in cash flows.
The cash and cash equivalents disaggregated by currency denomination are as follow: As of September 30, 2022 As of September 30, 2023 As of September 30, 2024 Amount HK$ equivalent Amount HK$ equivalent Amount HK$ equivalent Cash and cash equivalents: HK$ 23,094,209 23,094,209 14,430,523 14,430,523 29,103,653 29,103,653 EUR 99,766 769,721 182,238 1,506,997 2,888 25,075 US$ 16,127 126,587 11,989 93,867 2,943,394 22,879,887 GBP 54,110 474,305 38,592 368,736 31,676 329,517 RMB 654,211 720,221 - - - - Others 73 587 - - - - Total 25,185,630 16,400,123 52,338,132 In managing our liquidity risk, we monitor and maintain a level of cash and cash equivalents deemed adequate by our management to finance our operations and mitigate the effects of unexpected fluctuations in cash flows.
We currently expect that there will not be any material change in the sources and uses of cash, except that we would have additional cash outflow for payment of listing expenses.
We currently expect that there will not be any material change in the sources and uses of cash.
The increase of inventories was mainly due to an increase in work-in-progress since there are more ongoing projects and thus more project costs being incurred and transferred to work-in-progress. Trade payables decreased by HK$2.4 million, or 42.8%, from HK$5.6 million as of September 30, 2021 to HK$3.2 million as of September 30, 2022.
Inventories increased by HK$6.7 million, or 16.4%, from HK$40.9 million as of September 30, 2023 to HK$47.6 million as of September 30, 2024. The increase of inventories was mainly due to an increase in work-in-progress since there are more ongoing projects and thus more project costs being incurred and transferred to work-in-progress.
As of September 30, 2021, 2022, and 2023, we estimated our long service payment to be HK$0.9 million, HK$1.0 million, and HK$1.0 million, respectively. The provisions for long service payment as at September 30, 2021, 2022, and 2023 have been reflected in our balance sheets as “other liabilities” under non-current liabilities.
The provisions for long service payment as at September 30, 2022, 2023 and 2024 have been reflected in our consolidated balance sheets as “other liabilities” under non-current liabilities.
Our subsidiary, Shine Union, has banking facilities of HK$20.0 million with a commercial bank in Hong Kong. As of September 30, 2021, 2022, and 2023, Shine Union had utilized HK$2.0 million, HK$2.9 million, and HK$3.5 million, respectively. The unutilized banking facilities were HK$18.0 million, HK$17.1 million, and HK$16.5 million as of September 30, 2021, 2022, and 2023, respectively.
As of September 30, 2022, 2023 and 2024, Shine Union had utilized HK$2.9 million, HK$3.5 million, and HK$2.4 million, respectively. The unutilized banking facilities were HK$17.1 million, HK$16.5 million, and HK$17.6 million as of September 30, 2022, 2023 and 2024, respectively.
Contractual Obligations The following table sets forth our contractual obligations as of September 30, 2023: Payments due by period Total Within one year Within 1 – 2 years HK$ HK$ HK$ Operating lease payment – short-term leases 521,065 521,065 - Operating lease payment – leases with lease term of more than 12 months 271,200 209,600 61,600 Non-cancellable purchase contracts 9,296,574 9,296,574 - Total 10,088,839 10,027,239 61,600 The following table sets forth our contractual obligations as of September 30, 2022: Payments due by period Total Within one year Within 1 – 2 years Over 2 years HK$ HK$ HK$ HK$ Operating lease payment – short-term leases 494,600 494,600 — — Operating lease payment – leases with lease term of more than 12 months 589,000 551,000 38,000 — Non-cancellable purchase contracts 8,988,703 8,988,703 — — Total 10,072,303 10,034,303 38,000 — Other than as shown above, we did not have any significant capital and other commitments, long-term obligations, or guarantees as of September 30, 2022 and 2023.
Contractual Obligations The following table sets forth our contractual obligations as of September 30, 2024: Payments due by period Total Within 1 Year Within 1 – 2 Years HK$ HK$ HK$ Operating lease payment – short-term leases 198,000 198,000 — Non-cancellable purchase contracts 14,401,405 14,401,405 — Total 14,599,405 14,599,405 — 88 The following table sets forth our contractual obligations as of September 30, 2023: Payments due by period Total Within 1 Year Within 1 – 2 Years HK$ HK$ HK$ Operating lease payment – short-term leases 521,065 521,065 — Non-cancellable purchase contracts 9,296,574 9,296,574 — Total 9,817,639 9,817,639 — Other than as shown above, we did not have any significant capital and other commitments, long-term obligations, or guarantees as of September 30, 2023 and 2024. 5.C.
We have also adopted a comprehensive set of internal rules for intellectual property management. As of the date of this annual report, we have registered a total of 3 trademarks and 3 domain names in Hong Kong, including the domain names of our operating websites, www.sugroup.com.hk , www.shineunion.com.hk and www.fortune-jet-mgt.com .
As of the date of this annual report, we have registered a total of three trademarks and three domain names in Hong Kong, including the domain names of our operating websites, www.sugroup.com.hk , www.shineunion.com.hk and www.fortune-jet-mgt.com . 89 Despite our efforts to protect our proprietary rights, unauthorized parties may attempt to copy or otherwise obtain and use our technology.
Investing activities During the year ended September 30, 2021, our net cash provided by investing activities was HK$14.9 million which was attributable to proceeds from disposal of property and equipment of HK$17.8 million, net off with the purchase of equipment of HK$2.9 million.
During the fiscal year ended September 30, 2024, our net cash used in investing activities was HK$3.2 million, which was primarily attributable to the purchase of equipment and intangible assets.
We believe the following accounting estimates involve the most significant judgments used in the preparation of our financial statements. 77 Allowance for doubtful accounts In establishing the required allowance for doubtful accounts, management considers historical collection experience, aging of the receivables, the economic environment, industry trend analysis, and the credit history and financial condition of the customers.
We believe the following accounting estimates involve the most significant judgments used in the preparation of our financial statements. Allowance for Credit Loss The allowance for doubtful accounts reflects our best estimate of expected losses.
We had cash and cash equivalents of HK$31.1 million, HK$25.2 million, and HK$16.4 million as of September 30, 2021, 2022, and 2023, respectively. Our working capital was approximately HK$42.6 million as of September 30, 2023.
We have historically financed our operations primarily through a combination of cash flows generated from our operations and proceeds from bank borrowings. 84 We had cash and cash equivalents of HK$25.2 million, HK$16.4 million, and HK$52.3 million (US$6.7 million) as of September 30, 2022, 2023 and 2024, respectively.
Credit terms of our trade receivables were generally between 0 to 90 days for the years ended September 30, 2021 and 2022. Inventories increased by HK$4.8 million, or 26.4%, from HK$17.9 million as of September 30, 2021 to HK$22.7 million as of September 30, 2022.
Net income As a result of the foregoing, our net income increased by HK$0.9 million, or 8.7%, from HK$9.8 million for the fiscal year ended September 30, 2023 to HK$10.7 million (US$1.4 million) for the fiscal year ended September 30, 2024.
Financing activities For the year ended September 30, 2021, our net cash used in financing activities was HK$16.6 million, which was primarily attributable to (i) payment for dividends of HK$17.0 million; (ii) repayment for long-term bank loans of HK$4.9 million; (iii) repayment to related parties of HK$2.9 million for settling the balance due, offset by (iv) proceeds from capital contribution of HK$8.0 million.
For the fiscal year ended September 30, 2023, our net cash provided by financing activities was HK$4.8 million, which was primarily attributable to the capital contribution by a shareholder.
We identified several material changes of assets and liabilities as below: Trade receivables, net decreased by HK$6.7 million, or 22.0%, from HK$30.4 million as of September 30, 2021 to HK$23.7 million as of September 30, 2022. The decrease of trade receivables was mainly attributable to the improvement in credit control and collection.
Trade receivables, net decreased by HK$13.1 million, or 37.5%, from HK$35.0 million as of September 30, 2023 to HK$21.9 million as of September 30, 2024. The decrease of trade receivables was mainly attributable to a general reduction in gross amount of receivables triggered by improving credit collection activities during the fiscal year ended September 30, 2024.