Our depreciation increased from approximately HK$0.7 million for the year ended March 31, 2023 to HK$2.4 million (approximately US$306,000) for the year ended March 31, 2024, mainly due to the leasehold improvement of our refurbished office at Kwun Tong, Hong Kong with a cost of HK$6,165,000. 59 ● Amortization of operating lease right-of-use assets .
Our depreciation increased from approximately HK$0.7 million for the year ended March 31, 2023 to HK$2.4 million (approximately US$306,000) for the year ended March 31, 2024, mainly due to the leasehold improvement of our refurbished office at Kwun Tong, Hong Kong with a cost of HK$6,165,000. ● Amortization of operating lease right-of-use assets .
Trend Information Other than as disclosed elsewhere in this annual report, we are not aware of any trends, uncertainties, demands, commitments or events for the year ended March 31, 2024 that are reasonably likely to have a material and adverse effect on our income, expenses, 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 conditions.
Trend Information Other than as disclosed elsewhere in this annual report, we are not aware of any trends, uncertainties, demands, commitments or events for the year ended March 31, 2025 that are reasonably likely to have a material and adverse effect on our income, expenses, 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 conditions.
As a manager of sites, such as warehouses or construction sites, we provide a variety of services, including but not limited to planning and design management, construction scheduling management, sub-contracting vendor management, construction cost controls, material management, and quality assurance and oversight.
As a manager of sites, such as warehouses or construction sites, the Company provides a variety of services, including but not limited to planning and design management, construction scheduling management, sub-contracting vendor management, construction cost controls, material management, and quality assurance and oversight.
No other subcontractor accounts for more than 10% of purchases for the years ended March 31, 2022, 2023 and 2024. As of March 31, 2023, one subcontractor accounted for 39.2% of the total balance of accounts payable. As of March 31, 2024, two subcontractors accounted for 27.5% and 10.2% of the total balance of accounts payable.
For the year ended March 31, 2025, one subcontractor accounted for 19.2% of total purchases. No other subcontractor accounts for more than 10% of purchases for the years ended March 31, 2023, 2024 and 2025. As of March 31, 2024, two subcontractors accounted for 27.5% and 10.2% of the total balance of accounts payable.
Net cash used in operating activities for the year ended March 31, 2024 was HK$18.7 million (US$2.4 million), primarily reflecting net income of HK$19.6 million (US$2.5 million), as adjusted by (i) net non-cash adjustments of HK$13.4 million (US$1.7 million); (ii) an increase of HK$44.6 million (US$5.7 million) in contract assets mainly related to a construction project in relation to an automated cold chain warehouse in Kwai Chung, Hong Kong; (iii) an increase of HK$12.9 million (US$1.6 million) in contracts receivable which is in line with the increase in our revenue during the year; (iv) a decrease of HK$6.5 million (US$0.8 million) in accrued expenses mainly related to the acquisition of leasehold improvement in prior year ; (v) an increase of HK$6.0 million (US$0.8 million) in accounts payable which is in line with the increase in our cost of revenue during the year; (vi) an increase of HK$5.5 million (US$0.7 million) in contract liabilities mainly related to a construction project in relation to an automated temperature-controlled warehouse in Yuen Long, Hong Kong and (vii) an increase of HK$3.1 million (US$0.4 million) in tax payable which is primarily due to the increase in taxable profits brought by one of our subsidiary, Kamui Construction & Engineering Group Limited.
Net cash used in operating activities for the year ended March 31, 2025 was HK$62.4 million (US$8.0 million), primarily reflecting net income of HK$2.4 million (US$0.3 million), as adjusted by (i) net non-cash adjustments of HK$22.3 million (US$2.9 million); (ii) an increase of HK$32.1 million (US$4.1 million) in contract assets mainly related to a construction project in relation to an automated fire systems in Lantou Island, Hong Kong; (iii) an increase of HK$11.5 million (US$1.5 million) in contracts receivable which is in line with the increase in our revenue during the year; (iv) an increase of HK$35.1 million (US$4.5 million) in prepaid expenses and other receivables mainly related to the earnest money and loan receivables; (v) a decrease of HK$4.5 million (US$0.6 million) in accrued expenses mainly related to the settlement of Accrued deferred offering costs in current year; (vi) an increase of HK$1.6 million (US$0.2 million) in accounts payable which is in line with the increase in our cost of revenue during the year; (vii) an decrease of HK$5.4 million (US$0.7 million) in contract liabilities mainly related to a construction project in relation to an automated temperature-controlled warehouse in Yuen Long, Hong Kong and (viii) an increase of HK$3.3 million (US$0.4 million) in tax payable. 73 Net cash used in operating activities for the year ended March 31, 2024 was HK$18.7 million, primarily reflecting net income of HK$19.6 million, as adjusted by (i) net non-cash adjustments of HK$13.4 million; (ii) an increase of HK$44.6 million in contract assets mainly related to a construction project in relation to an automated cold chain warehouse in Kwai Chung, Hong Kong; (iii) an increase of HK$12.9 million in contracts receivable which is in line with the increase in our revenue during the year; (iv) a decrease of HK$6.5 million in accrued expenses mainly related to the acquisition of leasehold improvement in prior year ; (v) an increase of HK$6.0 million in accounts payable which is in line with the increase in our cost of revenue during the year; (vi) an increase of HK$5.5 million in contract liabilities mainly related to a construction project in relation to an automated temperature-controlled warehouse in Yuen Long, Hong Kong and (vii) an increase of HK$3.1 million in tax payable which is primarily due to the increase in taxable profits brought by one of our subsidiary, Kamui Construction & Engineering Group Limited.
For the years ended March 31, 2022, 2023 and 2024, our revenue was principally derived from the provision of construction management and engineering design service, which contributed to HK$141.5 million, HK$77.5 million and HK$231.0 million (US$29.5 million), representing 98.1%, 91.7% and 91.7% of our total revenue, respectively.
For the years ended March 31, 2023, 2024 and 2025, our revenue was principally derived from the provision of construction management and engineering design service, which contributed to HK$77.5 million, HK$231.0 million and HK$357.7(US$46.0 million), representing 91.7%, 91.7% and 94.6 % of our total revenue, respectively.
(b) Maintenance services Revenue from maintenance service contracts, which require us to render repair, maintenance, software enhancement, and cleaning or inspection services during the contracted maintenance periods, is generally within one year. Maintenance service contracts are entered separately with existing or potential customers.
(b) Maintenance services Revenue from maintenance service contracts, which require us to render repair, maintenance, software enhancement, and cleaning or inspection services during the contracted maintenance periods, is generally within one year. Maintenance service contracts are entered separately with existing or potential customers. Revenue generated from maintenance service is recognized over the coverage period on a straight-line basis.
As such, we recognize goodwill impairment of HK$1,500,000 (approximately US$192,000) during the year ended March 31, 2024. 54 Taxation Hong Kong For the years ended March 31, 2022, 2023 and 2024, we generated all of our taxable income in Hong Kong.
As such, we recognize goodwill impairment of HK$1,500,000 (approximately US$192,000) during the year ended March 31, 2024. We did not record any Impairment loss on goodwill for the years ended March 31, 2023 and 2025. 63 Taxation Hong Kong For the years ended March 31, 2023, 2024 and 2025, we generated all of our taxable income in Hong Kong.
For the year ended March 31, 2024, we generated revenue of HK$6.0 million (US$0.8 million) and HK$8.0 million (US$1.0 million) from our asset management service and professional consultancy service, respectively. 51 Cost of revenue Our cost of revenue was HK$107.2 million, HK$60.1 million and H$187.9 million (US$24.0 million), respectively, for the years ended March 31, 2022, 2023 and 2024.
For the year ended March 31, 2025, we generated revenue of HK$7.0 million (US$0.9 million) and HK$8.2 million (US$1.1 million) from our asset management services and professional consultancy services, respectively. Cost of revenue Our cost of revenue was HK$60.1 million, H$187.9 million and HK$318.1 (US$40.9 million), respectively, for the years ended March 31, 2023, 2024 and 2025.
As of March 31, 2024, cash balance of HK$ 6,390,861 (US$816,630) was maintained at financial institutions in Hong Kong and approximately HK$500,000 was insured by the Hong Kong Deposit Protection Board. We have designed credit policies with an objective to minimize their exposure to credit risk.
As of March 31, 2025, cash balance of HK$20,396,353 (US$2,621,673) was maintained at financial institutions in Hong Kong and approximately HK$500,000 was insured by the Hong Kong Deposit Protection Board. We have designed credit policies with an objective to minimize their exposure to credit risk.
As of March 31, 2023, three customers accounted for 28.1%, 18.1% and 12.4% of the total balance of contracts receivable. As of March 31, 2024, three customers accounted for 36.2%, 16.9% and 16.7% of the total balance of contracts receivable. No other customer accounts for more than 10% of contracts receivable as of March 31, 2023 and 2024 .
As of March 31, 2024, three customers accounted for 36.2%, 16.9% and 16.7% of the total balance of contracts receivable. As of March 31, 2025, two customers accounted for 64.5% and 12.3% of the total balance of contracts receivable. No other customer accounts for more than 10% of contracts receivable as of March 31, 2024 and 2025.
Contract asset concentration risk As of March 31, 2023, two customers accounted for 68.5% and 16.1% of the total balance of contract assets. As of March 31, 2024, one customer accounted for 82.8% of the total balance of contract assets. No other customer accounts for more than 10% of contract assets as of March 31, 2023 and 2024 .
Contract asset concentration risk As of March 31, 2024, one customer accounted for 82.8% of the total balance of contract assets. As of March 31, 2025, two customers accounted for 51.6% and 44.9% of the total balance of contract assets. No other customer accounts for more than 10% of contract assets as of March 31, 2024 and 2025.
Generally, revenue is recognized when we have negotiated the terms of the transaction, which includes determining either the overall price, or the price for each performance obligation in the form of a service or a product, the service or product has been delivered to the customer, no obligation is outstanding regarding that service or product, and we are reasonably assured that funds have been or will be collected from the customer. 55 We currently generate our revenue by the below sources: (a) Construction management and engineering design services We currently generate revenue from providing construction management and engineering design services.
Generally, revenue is recognized when the Company has negotiated the terms of the transaction, which includes determining either the overall price, or the price for each performance obligation in the form of a service or a product, the service or product has been delivered to the customer, no obligation is outstanding regarding that service or product, and the Company is reasonably assured that funds have been or will be collected from the customer.
An allowance, where applicable, would make for estimated unrecoverable amounts which have been determined by reference to past default experience and the current economic environment. 66 Customer concentration risk For the year ended March 31, 2022, three customers accounted for 40.7%, 23.9% and 11.9% of our total revenue.
An allowance, where applicable, would make for estimated unrecoverable amounts which have been determined by reference to past default experience and the current economic environment. Customer concentration risk For the year ended March 31, 2023, four customers accounted for 24.0%, 20.9%, 19.4% and 16.9% of our total revenue.
As a result, our revenue generated from construction management and engineering design services segment increased by 201.3% from HK$79.0 million for the year ended March 31, 2023 to HK$238.0 million for the year ended March 31, 2024.
As a result, our revenue generated from construction management and engineering design services segment increased by 201.3% from HK$79.0 million for the year ended March 31, 2023 to HK$238.0 million for the year ended March 31, 2024. 70 In terms of our asset management services, we served seven clients (in five projects) and three clients (in three projects) in the year ended March 31, 2023 and 2024, respectively.
For the year ended March 31, 2023, four customers accounted for 24.0%, 20.9%, 19.4% and 16.9% of our total revenue. For the year ended March 31, 2024, two customers accounted for 69.3% and 10.4% of total revenue. No other customer accounts for more than 10% of revenue for the years ended March 31, 2022, 2023 and 2024 .
For the year ended March 31, 2024, two customers accounted for 69.3% and 10.4% of total revenue. For the year ended March 31, 2025, two customers accounted for 61.5% and 23.5% of our total revenue. No other customer accounts for more than 10% of revenue for the years ended March 31, 2023, 2024 and 2025.
Net cash used in financing activities was HK$21.4 million for the year ended March 31, 2023, which was mainly attributable to advance to related parties of HK$19.9 million, which was partially offset by proceeds from bank borrowings of HK$4 million.
Net cash used in financing activities was HK$21.4 million for the year ended March 31, 2023, which was mainly attributable to advance to related parties of HK$19.9 million, which was partially offset by proceeds from bank borrowings of HK$4 million. 74 Capital Expenditures We made capital expenditures of approximately HK$474,000, HK$518,000 and HK$3.9 million (approximately US$503,000) for the years ended March 31, 2023, 2024 and 2025, respectively.
As a result of the foregoing, our net income, which consisted of net income from continuing operation and gain on discontinued operation, increased by 224.9% from HK$19.2 million for the year ended March 31, 2022 to HK$62.6 million for the year ended March 31, 2023.
As a result of the foregoing, our net income, which consists of net income from continuing operations and gain on discontinued operations, decreased by 87.8% from HK$19.6 million for the year ended March 31, 2024 to HK$2.4 million for the year ended March 31, 2025.
The following table presents our gross profit and gross profit margin by service lines for the periods indicated: Years ended March 31, 2022 2023 2024 Gross profit Margin Gross profit Margin Gross profit Margin HK$ HK$ HK$ US$ Service lines: Construction management and engineering design services 36,277,425 25.6 % 20,789,148 26.8 % 54,190,621 6,924,523 23.5 % Maintenance services 650,361 24.3 % 598,549 38.8 % 4,562,642 583,018 64.9 % Asset management services — — % 1,756,464 60.7 % 2,050,707 262,041 34.2 % Professional consultancy services — — % 1,262,857 49.2 % 3,255,296 415,965 40.7 % Total 36,927,786 25.6 % 24,407,018 28.9 % 64,059,266 8,185,547 25.4 % Operating expenses For the years ended March 31, 2022, 2023 and 2024, our operating expenses were HK$13.5 million, HK$15.0 million and HK$35.9 million (US$4.6 million), respectively.
The following table presents our gross profit and gross profit margin by service lines for the periods indicated: Years ended March 31, 2023 2024 2025 Gross profit Margin Gross profit Margin Gross profit Margin HK$ HK$ HK$ US$ Service lines: Construction management and engineering design services 20,789,148 26.8 % 54,190,621 23.5 % 52,512,747 6,749,798 14.7 % Maintenance services 598,549 38.8 % 4,562,642 64.9 % 2,145,707 275,800 43.9 % WaaS — — — — 174,422 22,420 44.5 % Asset management services 1,756,464 60.7 % 2,050,707 34.2 % 2,448,288 314,694 35.0 % Professional consultancy services 1,262,857 49.2 % 3,255,296 40.7 % 2,777,797 357,048 33.7 % Total 24,407,018 28.9 % 64,059,266 25.4 % 60,058,961 7,719,760 15.9 % 61 Operating expenses For the years ended March 31, 2023, 2024 and 2025, our operating expenses were HK$15.0 million, HK$35.9 million and HK$50.3 million (US$6.5 million), respectively.
Subcontractor concentration risk For the year ended March 31, 2022, two subcontractors accounted for 35.2% and 17.6% of total purchases. For the year ended March 31, 2023, two subcontractors accounted for 13.8% and 10.6% of total purchases. For the year ended March 31, 2024, one subcontractor accounted for 19.6% of total purchases.
No other customer accounts for more than 10% of retention receivable as of March 31, 2024 and 2025. 76 Subcontractor concentration risk For the year ended March 31, 2023, two subcontractors accounted for 13.8% and 10.6% of total purchases. For the year ended March 31, 2024, one subcontractor accounted for 19.6% of total purchases.
The following table sets forth components of our operating expenses for the periods indicated: Years ended March 31, 2022 2023 2024 HK$ % HK$ % HK$ US$ % Management fee 6,101,612 45.3 % 3,952,004 26.3 % 892,998 114,108 2.5 % Salary and allowance 1,642,778 12.2 % 4,733,405 31.6 % 15,509,419 1,981,807 43.2 % Depreciation of property and equipment 33,720 0.3 % 696,482 4.6 % 2,391,477 305,585 6.7 % Amortization of operating lease right-of-use assets — — % 567,166 3.8 % 2,455,945 313,823 6.8 % Demonstration expenses 2,726,640 20.3 % — — % — — — % Consultancy fee 1,864,982 13.9 % 115,540 0.8 % 45,000 5,750 0.1 % Provision for expected credit losses 700,899 5.2 % 1,809,747 12.1 % 7,022,680 897,363 19.6 % Auditor’s remuneration 25,500 0.2 % 1,280,000 8.5 % 2,734,800 349,455 7.6 % Others (1) 355,309 2.6 % 1,844,230 12.3 % 4,821,835 616,138 13.5 % Total 13,451,440 100 % 14,998,574 100 % 35,874,154 4,584,029 100 % Note: (1) Others primarily consisted of legal and professional fee and other miscellaneous expenses for administrative purposes. 53 Management fee.
The following table sets forth components of our operating expenses for the periods indicated: Years ended March 31, 2023 2024 2025 HK$ % HK$ % HK$ US$ % Management fee 3,952,004 26.3 % 892,998 2.5 % 892,998 114,783 1.8 % Salary and allowance 4,733,405 31.6 % 15,509,419 43.2 % 17,572,985 2,258,767 34.9 % Depreciation of property and equipment 696,482 4.6 % 2,391,477 6.7 % 2,435,879 313,099 4.8 % Amortization of operating lease right-of-use assets 567,166 3.8 % 2,455,945 6.8 % 2,859,872 367,598 5.7 % Consultancy fee 115,540 0.8 % 45,000 0.1 % 457,096 58,753 0.9 % Provision for expected credit losses 1,809,747 12.1 % 7,022,680 19.6 % 16,802,195 2,159,693 33.4 % Auditor’s remuneration 1,280,000 8.5 % 2,734,800 7.6 % 1,447,030 185,996 2.9 % Others (1) 1,844,230 12.3 % 4,821,835 13.5 % 7,821,342 1,005,327 15.6 % Total 14,998,574 100 % 35,874,154 100 % 50,289,397 6,464,016 100 % Note: (1) Others primarily consisted of legal and professional fee and other miscellaneous expenses for administrative purposes.
Other income The following table presents our breakdown of other income for the periods indicated: Years ended March 31, 2022 2023 2024 2024 HK$ HK$ HK$ US$ Government subsidies 17,010 257,074 — Exchange difference — 9,720 — Loan interest income — — 40,000 5,111 Others 1,054 259 1,800 230 Total 18,064 267,053 41,800 5,341 For the years ended March 31, 2022, 2023 and 2024, our other income was approximately HK$18,000, approximately HK$267,000 and approximately HK$42,000 (US$5,000), respectively.
Other income The following table presents our breakdown of other income for the periods indicated: Years ended March 31, 2023 2024 2025 2025 HK$ HK$ HK$ US$ Government subsidies 257,074 — 638,400 82,058 Exchange difference 9,720 — — — Bad debt recovered — — 96,969 12,464 Loan interest income — 40,000 188,963 24,289 Others 259 1,800 42,886 5,512 Total 267,053 41,800 967,218 124,323 For the years ended March 31, 2023, 2024 and 2025, our other income was approximately HK$267,000, HK$42,000 and HK$967,000 (US$124,000), respectively.
Our maintenance services mainly include repair, software enhancement, cleaning or inspection services during the maintenance periods. Our asset management and professional consultancy services mainly comprise two service lines, (i) asset management service, and (ii) professional consultancy service.
Our maintenance services mainly include repair, software enhancement, cleaning or inspection services during the maintenance periods. Our WaaS includes providing flexible, pay-per-use warehousing solution through the self-owned warehouse machinery for logistics operations. Our asset management and professional consultancy services mainly comprise two service lines, (i) asset management services, and (ii) professional consultancy services.
The following table sets forth the breakdown of our revenue for the periods indicated: Years ended March 31, 2022 2023 2024 2024 HK$ HK$ HK$ US$ Service lines: Construction management and engineering design services: Construction management and engineering design services 141,471,098 77,483,493 230,970,927 29,513,657 Maintenance services 2,680,881 1,542,361 7,028,760 898,141 Sub-total 144,151,979 79,025,854 237,999,687 30,411,798 Asset management and professional consultancy services: Asset management services — 2,893,668 5,990,000 765,407 Professional consultancy services — 2,565,817 7,990,188 1,020,993 Sub-total — 5,459,485 13,980,188 1,786,400 Total 144,151,979 84,485,339 251,979,875 32,198,198 During the years ended March 31, 2022, 2023 and 2024, we derived revenue primarily from our construction management and engineering design services, and we also generated revenue from our asset management and professional consultancy services provided by the Reitar Group for the year ended March 31, 2023 and 2024 since we acquired 100% equity interest in Reitar Capital Partners Limited, which owns 100% equity interest of Reitar Group, in November 2022.
The following table sets forth the breakdown of our revenue for the periods indicated: Years ended March 31, 2023 2024 2025 2025 HK$ HK$ HK$ US$ Service lines: Construction management and engineering design services: Construction management and engineering design services 77,483,493 230,970,927 357,667,837 45,973,321 Maintenance services 1,542,361 7,028,760 4,888,206 628,312 WaaS — — 391,925 50,377 Sub-total 79,025,854 237,999,687 362,947,968 46,652,010 Asset management and professional consultancy services: Asset management services 2,893,668 5,990,000 6,990,000 898,469 Professional consultancy services 2,565,817 7,990,188 8,231,783 1,058,083 Sub-total 5,459,485 13,980,188 15,221,783 1,956,552 Total 84,485,339 251,979,875 378,169,751 48,608,562 During the years ended March 31, 2023, 2024 and 2025, we derived revenue primarily from our construction management and engineering design services, and we also generated revenue from our asset management and professional consultancy services provided by the Reitar Group for the year ended March 31, 2023, 2024 and 2025 since we acquired 100% equity interest in Reitar Capital Partners Limited, which owns 100% equity interest of Reitar Group, in November 2022. 59 Our construction management and engineering design services mainly comprise three service lines, (i) construction management and engineering design services, (ii) maintenance services and (iii) warehouse as a service (“WaaS”).
Our ability to manage our working capital, including receivables and other assets and liabilities and accrued liabilities, may materially affect our financial condition and results of operations. 63 The following table sets forth our selected consolidated cash flow data for the periods indicated: Years ended March 31, 2022 2023 2024 2024 HK$ HK$ HK$ US$ Net cash provided by (used in) operating activities 2,930,155 49,714,339 (18,736,428 ) (2,394,156 ) Net cash (used in) provided by investing activities (134,651 ) 9,661,547 (12,826,481 ) (1,638,979 ) Net cash (used in) provided by financing activities (4,849,325 ) (21,410,587 ) 9,399,792 1,201,113 Net (decrease) increase in cash and cash equivalents (2,053,821 ) 37,965,299 (22,163,117 ) (2,832,022 ) Operating activities Our operating cash inflow is primarily from our operating activities principally from the receipt of payments for our provision of services, whereas our outflow from operating activities is principally for subcontracting fees payable to suppliers, payment of salaries and employee benefits and general and administrative expenses.
The following table sets forth our selected consolidated cash flow data for the periods indicated: Years ended March 31, 2023 2024 2025 2025 HK$ HK$ HK$ US$ Net cash provided by (used in) operating activities 49,774,339 (18,736,428 ) (62,354,617 ) (8,014,834 ) Net cash provided by (used in) investing activities 9,601,547 (12,826,481 ) (8,749,679 ) (1,124,652 ) Net cash (used in) provided by financing activities (21,410,587 ) 9,399,792 91,876,929 11,809,525 Net increase (decrease) in cash and cash equivalents 37,965,299 (22,163,117 ) 20,772,633 2,670,039 Operating activities Our operating cash inflow is primarily from our operating activities principally from the receipt of payments for our provision of services, whereas our outflow from operating activities is principally for subcontracting fees payable to suppliers, payment of salaries and employee benefits and general and administrative expenses.
Years ended March 31, 2022 2023 2024 2024 HK$ HK$ HK$ US$ Revenue 144,151,979 84,485,339 251,979,875 32,198,198 Cost of revenue (107,224,193 ) (60,078,321 ) (187,920,609 ) (24,012,651 ) Gross profit 36,927,786 24,407,018 64,059,266 8,185,547 Operating expenses: Management fee (6,101,612 ) (3,952,004 ) (892,998 ) (114,108 ) Salary and allowance (1,642,778 ) (4,733,405 ) (15,509,419 ) (1,981,807 ) Depreciation of property and equipment (33,720 ) (696,482 ) (2,391,477 ) (305,585 ) Amortization of operating lease right-of-use assets — (567,166 ) (2,455,945 ) (313,823 ) Demonstration expenses (2,726,640 ) — — — Consultancy fee (1,864,982 ) (115,540 ) (45,000 ) (5,750 ) Provision for expected credit losses (700,899 ) (1,809,747 ) (7,022,680 ) (897,363 ) Auditor’s remuneration (25,500 ) (1,280,000 ) (2,734,800 ) (349,455 ) Others (355,309 ) (1,844,230 ) (4,821,835 ) (616,138 ) Total operating expenses (13,451,440 ) (14,998,574 ) (35,874,154 ) (4,584,029 ) Income from continuing operation 23,476,346 9,408,444 28,185,112 3,601,518 Other income (expenses): Bank interest income 3,722 9 195,319 24,958 Interest expense (167,293 ) (220,201 ) (1,486,629 ) (189,963 ) Other income 18,064 267,053 41,800 5,341 Other expense (2,897 ) — (1,600 ) (204 ) Impairment loss on goodwill — — (1,500,000 ) (191,671 ) Total other income (expenses), net (148,404 ) 46,861 (2,751,110 ) (351,539 ) Income from continuing operation before income tax expenses 23,327,942 9,455,305 25,434,002 3,249,979 Income tax expenses (4,163,246 ) (1,994,996 ) (5,806,012 ) (741,897 ) Net income from continuing operation 19,164,696 7,460,309 19,627,990 2,508,082 Gain on discontinued operation — 56,150,372 — — Net income 19,164,696 63,610,681 19,627,990 2,508,082 Add: net loss attributable to non-controlling interests from continuing operation — (101,880 ) (131,456 ) (16,798 ) Net income attributable to the company’s ordinary shareholders and total comprehensive income 19,164,696 63,712,561 19,759,446 2,524,880 58 Year ended March 31, 2024 compared to year ended March 31, 2023 Revenue.
Years ended March 31, 2023 2024 2025 2025 HK$ HK$ HK$ US$ Revenue 84,485,339 251,979,875 378,169,751 48,608,562 Cost of revenue (60,078,321 ) (187,920,609 ) (318,110,790 ) (40,888,802 ) Gross profit 24,407,018 64,059,266 60,058,961 7,719,760 Operating expenses: Management fee (3,952,004 ) (892,998 ) (892,998 ) (114,783 ) Salary and allowance (4,733,405 ) (15,509,419 ) (17,572,985 ) (2,258,767 ) Depreciation of property and equipment (696,482 ) (2,391,477 ) (2,435,879 ) (313,099 ) Amortization of operating lease right-of-use assets (567,166 ) (2,455,945 ) (2,859,872 ) (367,598 ) Consultancy fee (115,540 ) (45,000 ) (457,096 ) (58,753 ) Provision for expected credit losses (1,809,747 ) (7,022,680 ) (16,802,195 ) (2,159,693 ) Auditor’s remuneration (1,280,000 ) (2,734,800 ) (1,447,030 ) (185,996 ) Others (1,844,230 ) (4,821,835 ) (7,821,342 ) (1,005,327 ) Total operating expenses (14,998,574 ) (35,874,154 ) (50,289,397 ) (6,464,016 ) Income from continuing operation 9,408,444 28,185,112 9,769,564 1,255,744 Other income (expenses): Bank interest income 9 195,319 849,735 109,222 Interest expense (220,201 ) (1,486,629 ) (2,692,394 ) (346,071 ) Other income 267,053 41,800 967,218 124,323 Other expense — (1,600 ) (22,084 ) (2,839 ) Impairment loss on goodwill — (1,500,000 ) — — Total other income (expenses), net 46,861 (2,751,110 ) (897,525 ) (115,365 ) Income from continuing operation before income tax expenses 9,455,305 25,434,002 8,872,039 1,140,379 Income tax expenses (1,994,996 ) (5,806,012 ) (6,431,499 ) (826,681 ) Net income from continuing operation 7,460,309 19,627,990 2,440,540 313,698 Gain on discontinued operation 56,150,372 — — — Net income 63,610,681 19,627,990 2,440,540 313,698 Add: net loss attributable to non-controlling interests from continuing operation (101,880 ) (131,456 ) (5,428,991 ) (697,823 ) Net income attributable to the company’s ordinary shareholders and total comprehensive income 63,712,561 19,759,446 7,869,531 1,011,521 Year ended March 31, 2025 compared to year ended March 31, 2024 Revenue.
The following table presents our cost of revenue by service lines for the periods indicated: Years ended March 31, 2022 2023 2024 2024 HK$ HK$ HK$ US$ Service lines: Construction management and engineering design services: Construction management and engineering design services 105,193,673 56,694,345 176,780,306 22,589,134 Maintenance services 2,030,520 943,812 2,466,118 315,123 Sub-total 107,224,193 57,638,157 179,246,424 22,904,257 Asset management and professional consultancy services: Asset management services — 1,137,204 3,939,293 503,366 Consultancy services — 1,302,960 4,734,892 605,028 Sub-total — 2,440,164 8,674,185 1,108,394 Total cost of revenue 107,224,193 60,078,321 187,920,609 24,012,651 The following table presents our cost of revenue by nature for the periods indicated: Years ended March 31, 2022 2023 2024 2024 HK$ HK$ HK$ US$ Subcontracting fee 104,403,898 49,059,395 156,563,553 20,005,821 Staff cost 1,643,872 7,529,384 13,615,451 1,739,794 Others 1,176,423 3,489,542 17,741,605 2,267,036 Total cost of revenue 107,224,193 60,078,321 187,920,609 24,012,651 Our cost of revenue primarily consisted of subcontracting fee staff cost, and other costs such as material costs and insurance expenses.
The following table presents our cost of revenue by service lines for the periods indicated: Years ended March 31, 2023 2024 2025 2025 HK$ HK$ HK$ US$ Service lines: Construction management and engineering design services: Construction management and engineering design services 56,694,345 176,780,306 305,155,090 39,223,523 Maintenance services 943,812 2,466,118 2,742,499 352,512 WaaS — — 217,503 27,957 Sub-total 57,638,157 179,246,424 308,115,092 39,603,992 Asset management and professional consultancy services: Asset management services 1,137,204 3,939,293 4,541,712 583,775 Consultancy services 1,302,960 4,734,892 5,453,986 701,035 Sub-total 2,440,164 8,674,185 9,995,698 1,284,810 Total cost of revenue 60,078,321 187,920,609 318,110,790 40,888,802 60 The following table presents our cost of revenue by nature for the periods indicated: Years ended March 31, 2023 2024 2025 2025 HK$ HK$ HK$ US$ Subcontracting fee 49,059,395 156,563,553 290,119,660 37,290,924 Staff cost 7,529,384 13,615,451 23,522,297 3,023,470 Others 3,489,542 17,741,605 4,468,833 574,408 Total cost of revenue 60,078,321 187,920,609 318,110,790 40,888,802 Our cost of revenue primarily consisted of subcontracting fee staff cost, and other costs such as material costs and insurance expenses.
Unless we are able to control the labor costs or pass on these increasing labor costs, our financial condition and results of operations may be adversely affected. Natural disasters, health epidemics or pandemics, and other outbreaks, most notably those related to the outbreak of COVID-19 The outbreak of COVID-19 has spread throughout the world.
Unless we are able to control the labor costs or pass on these increasing labor costs, our financial condition and results of operations may be adversely affected. 56 Natural disasters, health epidemics, geopolitical crises, and other adverse events Our business, financial condition, and results of operations are subject to risks arising from events beyond our control, including natural disasters, public health crises, geopolitical tensions, and other major adverse events.