Exhibit 99.1
ONECONSTRUCTION GROUP
LIMITED
UNAUDITED CONSOLIDATED BALANCE SHEETS
| | |
As of | |
| | |
September 30, | | |
March 31, | |
| | |
2025 | | |
2025 | |
| | |
USD’000 | | |
USD’000 | |
| | |
(Unaudited) | | |
(Audited) | |
| Assets | |
| | |
| |
| Current assets: | |
| | |
| |
| Accounts receivable, net | |
| 16,523 | | |
| 22,934 | |
| Prepayment of equipment | |
| 239 | | |
| 209 | |
| Deposits, prepayment and other receivables | |
| 224 | | |
| 218 | |
| Contract assets | |
| 27,505 | | |
| 24,969 | |
| Cash and cash equivalents | |
| 4,777 | | |
| 749 | |
| Total current assets | |
| 49,268 | | |
| 49,079 | |
| | |
| | | |
| | |
| Non-current assets: | |
| | | |
| | |
| Property and equipment | |
| 241 | | |
| 11 | |
| Right-of-use assets, operating leases | |
| 383 | | |
| 567 | |
| Deferred tax assets | |
| 38 | | |
| 188 | |
| Total non-current assets | |
| 662 | | |
| 766 | |
| Total assets | |
| 49,930 | | |
| 49,845 | |
| | |
| | | |
| | |
| Liabilities | |
| | | |
| | |
| Current liabilities: | |
| | | |
| | |
| Accounts payables | |
| 10,311 | | |
| 10,350 | |
| Accrual and other payables | |
| 1,923 | | |
| 2,351 | |
| Amount due to a shareholder | |
| 9 | | |
| 2 | |
| Contract liabilities | |
| 241 | | |
| 630 | |
| Operating lease liabilities | |
| 383 | | |
| 373 | |
| Other borrowings | |
| 1,533 | | |
| 2,117 | |
| Current income tax liabilities | |
| 136 | | |
| 121 | |
| Total current liabilities | |
| 14,536 | | |
| 15,944 | |
| | |
| | | |
| | |
| Non-current liabilities: | |
| | | |
| | |
| Operating lease liabilities | |
| - | | |
| 193 | |
| Loan due to a shareholder | |
| 22,741 | | |
| 21,567 | |
| Total non-current liabilities | |
| 22,741 | | |
| 21,760 | |
| Total liabilities | |
| 37,277 | | |
| 37,704 | |
| | |
| | | |
| | |
| Shareholders’ equity: | |
| | | |
| | |
| Ordinary shares, US$0.0001 par value; 500,000,000 shares authorized, 16,000,000 (March 31, 2025: 13,000,000) shares issued and outstanding | |
| 1 | | |
| 1 | |
| Additional paid-in capital | |
| 6,218 | | |
| 5,570 | |
| Retained earnings | |
| 6,366 | | |
| 6,497 | |
| Exchange reserve | |
| 68 | | |
| 73 | |
| Total shareholders’ equity | |
| 12,653 | | |
| 12,141 | |
| Total liabilities and equity | |
| 49,930 | | |
| 49,845 | |
ONECONSTRUCTION GROUP
LIMITED
UNAUDITED CONSOLIDATED
STATEMENTS OF OPERATIONS
AND COMPREHENSIVE INCOME
| | |
For the six months ended September 30, | |
| | |
2025 | | |
2024 | |
| | |
USD’000 | | |
USD’000 | |
| | |
(Unaudited) | | |
(Unaudited) | |
| Revenue | |
| 27,762 | | |
| 28,736 | |
| Cost of sales | |
| (25,502 | ) | |
| (26,348 | ) |
| Gross profit | |
| 2,260 | | |
| 2,388 | |
| | |
| | | |
| | |
| Other income | |
| 479 | | |
| 7 | |
| Allowance for credit loss on financial assets, net of reversal | |
| (193 | ) | |
| (124 | ) |
| Administrative expenses | |
| (1,670 | ) | |
| (857 | ) |
| Share based payment expenses | |
| (669 | ) | |
| - | |
| Profit from operations | |
| 207 | | |
| 1,414 | |
| Finance cost | |
| (175 | ) | |
| (245 | ) |
| Profit before taxation | |
| 32 | | |
| 1,169 | |
| Income tax (credit)/expenses | |
| (163 | ) | |
| 73 | |
| Net (loss)/income | |
| (131 | ) | |
| 1,242 | |
| | |
| | | |
| | |
| Other comprehensive (expense) income | |
| | | |
| | |
| Exchange difference on translation of foreign operations | |
| (5 | ) | |
| 53 | |
| | |
| | | |
| | |
| Total comprehensive (loss)/income attributable to shareholders | |
| (136 | ) | |
| 1,295 | |
| | |
| | | |
| | |
| Net (loss)/income per share attributable to shareholders | |
| | | |
| | |
| Basic (cents) | |
| (0.8 | ) | |
| 11.0 | |
| Diluted (cents) | |
| (0.8 | ) | |
| 11.0 | |
| | |
| | | |
| | |
| Weighted average number of ordinary shares used in computing net (loss)/income per share | |
| | | |
| | |
| Basic | |
| 15,426,230 | | |
| 11,250,000 | |
| Diluted | |
| 15,426,230 | | |
| 11,250,000 | |
Management’s Discussion and Analysis
of Results of Operations and Liquidity and Capital Resources
Overview:
| |
● |
Revenue was $27.8 million for the six months ended September 30, 2025, representing a slight decrease of 3.4% from the same period in 2024. |
| |
● |
Net loss was $0.1 million for the six months ended September 30, 2025 (2024: net income of $1.2 million). |
Six-Month Financial
Results Ended September 30, 2025
Revenue.
Revenue decreased slightly by 3.4% from $28.7 million for the six months ended September 30, 2024, to $27.8 million for the six
months ended September 30, 2025. The decrease in revenue during the six-month period ended September 30, 2025, was mainly
attributable to the combined impact of an increase in revenue derived from the public sector, mainly from the infrastructure and
public facilities projects, and a decrease in revenue derived from the private sector, due to the slowdown in the development of the
commercial property market in Hong Kong.
Administrative expenses.
Administrative expenses increased by 94.9% from $0.9 million for the six months ended September 30, 2024, to $1.7 million for the six
months ended September 30, 2025, which was mainly due to an increase the professional fees and other administrative expenses following
our listing on the Nasdaq in December 2024, an increase in payroll as results of the increase in headcount of office staff (included
a director) and an increase in leasing expense by increasing our office space and related expenses.
Share-based
payment expenses. On February 27, 2025, we established our 2025 Equity Incentive Plan (the “Plan”). Pursuant to the
Plan, we authorized 3,000,000 Ordinary Shares (“ESOP Shares”) for issuance under the Plan. The purpose of the Plan was
to attract and retain the best available personnel for positions of responsibility with us, to provide additional incentives to them
and to align their interests with those of our shareholders, and to thereby promote our long-term business success. The share-based
payment expenses represented our issuance of the 3,000,000 ESOP Shares to certain employees pursuant to the Plan for consideration
of US$0.0001 for each ESOP Share.
Net loss. Net
loss for the six months ended September 30, 2025, amounted to $0.1 million as compared to net income of $1.2 million for the six months
ended September 30, 2024. The loss was mainly due to the increase in administrative expenses and the issuance of ESOP Shares to our employees
during the period.
Basic and diluted
EPS. Basic and diluted loss per share were $0.008 and $0.008 per Ordinary Share for the six months ended September 30, 2025, respectively,
as compared to earnings per share of $0.11 and $0.11 per Ordinary Share for the six months ended September 30, 2024, respectively.
Liquidity and Capital
Resources
As of September 30, 2025,
we had cash of $4.8 million, total current assets of $49.3 million, and total current liabilities of $14.5 million. Net current assets
were $34.8 million and the current ratio was 3.4. As of September 30, 2025, we had total assets and total liabilities of $50.0 million
and $37.3 million, respectively, and hence we had shareholders’ equity of $12.7 million. As of September 30, 2025, we had other
borrowings of $1.5 million.
Off-Balance Sheet
Arrangements
We did not have during
the period presented, and we do not currently have, any off-balance sheet financing arrangements or any relationships with unconsolidated
entities or financial partnerships, including entities sometimes referred to as structured finance or special purpose entities, that were
established for the purpose of facilitating off-balance sheet arrangements or other contractually narrow or limited purposes.
3
0002030834
false
2025-09-30
Q2
--03-31
0002030834
2025-04-01
2025-09-30
0002030834
2025-09-30
0002030834
2025-03-31
0002030834
2024-04-01
2024-09-30
iso4217:USD
iso4217:USD
xbrli:shares
xbrli:shares