# EDGAR Filing Document

**Accession Number:** 0001816723
**File Stem:** 0001493152-25-016231
**Filing Date:** 2025-9
**Character Count:** 116403
**Document Hash:** 566cb4729a306deeaa14ce7eb7c3ba79
**Contains OCR:** False
**Source Format:** 

## Filing Content

## Filing Summary
**0001493152-25-016231.hdr.sgml**: 20250930

**ACCESSION NUMBER**: 0001493152-25-016231

**CONFORMED SUBMISSION TYPE**: 6-K

**PUBLIC DOCUMENT COUNT**: 6

**CONFORMED PERIOD OF REPORT**: 20250930

**FILED AS OF DATE**: 20250930

**DATE AS OF CHANGE**: 20250930

**FILER**: 

**COMPANY DATA:**
- **COMPANY CONFORMED NAME:** Graphex Group Ltd
- **CENTRAL INDEX KEY:** 0001816723
- **STANDARD INDUSTRIAL CLASSIFICATION:** ELECTRICAL INDUSTRIAL APPARATUS [3620]
- **ORGANIZATION NAME:** 04 Manufacturing
- **EIN:** 000000000
- **STATE OF INCORPORATION:** E9
- **FISCAL YEAR END:** 1231

**FILING VALUES:**
- **FORM TYPE:** 6-K
- **SEC ACT:** 1934 Act
- **SEC FILE NUMBER:** 001-41471
- **FILM NUMBER:** 251358887

**BUSINESS ADDRESS:**
- **STREET 1:** 11/F., COFCO TOWER, 262 GLOUCESTER ROAD,
- **STREET 2:** CAUSEWAY BAY
- **CITY:** HONG KONG
- **STATE:** K3
- **ZIP:** 00000
- **BUSINESS PHONE:** (852)25599438

**MAIL ADDRESS:**
- **STREET 1:** 11/F., COFCO TOWER, 262 GLOUCESTER ROAD,
- **STREET 2:** CAUSEWAY BAY
- **CITY:** HONG KONG
- **STATE:** K3
- **ZIP:** 00000

**FORMER COMPANY:**
- **FORMER CONFORMED NAME:** Earthasia International Holdings Ltd.
- **DATE OF NAME CHANGE:** 20200702

**UNITED STATES**

**SECURITIES AND EXCHANGE COMMISSION**

**WASHINGTON, D.C. 20549**

**FORM 6-K**

**REPORT OF FOREIGN PRIVATE ISSUER**

**PURSUANT TO RULE 13a-16 OR 15d-16**

**UNDER THE SECURITIES EXCHANGE ACT OF 1934**

For the month of **September 2025**

**Commission File Number 001-41471**

**Graphex Group Limited**

(Translation of registrant's name into English)

**11/F COFCO Tower 262 Gloucester Road Causeway Bay**

**Hong Kong**

**Tel: + 852 2559 9438**

(Address of Principal Executive Offices)

Indicate by check mark whether the registrant files or will file annual reports under cover of Form 20-F or Form 40-F:

☒ Form 20-F ☐ Form 40-F

Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by Regulation S-T Rule 101(b)(1): ☐

Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by Regulation S-T Rule 101(b)(7): ☐

**Graphex Group Limited.**

Form 6-K

**TABLE OF CONTENTS**

---

| | |
|:---|:---|
| Item | Page |
| [Other Information](#a_001) | 3 |
| [Signatures](#a_002) | 4 |
| [Exhibit Index](#a_003) | 5 |

---

**OTHER INFORMATION**

Graphex Group Limited (OTC: GRFXY \| HKSE: 6128).

Graphex Group Limited (the "Company" or "we") is an issuer listed on The Stock Exchange of Hong Kong Limited ("HKSE"). On 30 September, 2025, the Company provided notice to its shareholders of the following corporate communications (the " Current Corporate Communications"), in both English and Chinese versions, now available on the Company's website at www.graphexgroup.com and the website of The Stock Exchange of Hong Kong Limited (the "Stock Exchange") at www.hkexnews.hk; of its 2025 Interim Report. This report may be accessed under "Investors" section of the Company's website and is also available on the HKEXnews website at <u>www.hkexnews.hk</u>.

The description of this Current Corporate Communication referenced above is not complete and subject to the terms set forth on the Announcement that is provided as Exhibit 99.1 to this Report, which are incorporated herein by reference (and the description herein are qualified in their entirety by reference to such document).

**SIGNATURES**

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.

---

| | |
|:---|:---|
| GRAPHEX GROUP LIMTED | GRAPHEX GROUP LIMTED |
| By: | */s/ Andross Chan* |
|  | Andross Chan |
|  | Chief Executive Officer |

---

Date: September 30, 2025

**EXHIBIT INDEX**

<u>Exhibit No.</u> <u>Exhibit</u> <br>99.1 [2025 Interim Report (English translation)](ex99-1.htm)

## Exhibit 99.1

**Exhibit 99.1**

![](ex99-1_001.jpg)

![](ex99-1_002.jpg)

---

| | |
|:---|:---|
| 2 | [Financial Highlights](#ds_001) |
| 3 | [Corporate Information](#ds_002) |
| 4 | [Unaudited Interim Condensed Consolidated Statement of Profit or Loss](#ds_003) |
| 5 | [Unaudited Interim Condensed Consolidated Statement of Comprehensive Income](#ds_004) |
| 6 | [Unaudited Interim Condensed Consolidated Statement of Financial Position](#ds_005) |
| 8 | [Unaudited Interim Condensed Consolidated Statement of Changes in Equity](#ds_006) |
| 10 | [Unaudited Interim Condensed Consolidated Statement of Cash Flows](#ds_007) |
| 11 | [Notes to Unaudited Interim Condensed Consolidated Financial Statements](#ds_008) |
| 34 | [Management Discussion and Analysis](#ds_009) |
| 41 | [Other Information](#ds_010) |

---

![](ex99-1_003.jpg)

**FINANCIAL HIGHLIGHTS**

---

| | | | |
|:---|:---|:---|:---|
|  | **For the six months ended 30 June** | **For the six months ended 30 June** | **For the six months ended 30 June** |
| **Results** | **2025**<br> **HK$'000** | 2024 <br>HK$'000 | **Change<br>**  |
| Revenue | **76835** | 93742 | (18)% |
| &nbsp;&nbsp;&nbsp;Graphene products | **48389** | 61489 | (21)% |
| &nbsp;&nbsp;&nbsp;Landscape architecture | **28446** | 32253 | (12)% |
| Adjusted segment EBITDA\* | **9525** | 4682 | 103% |
| &nbsp;&nbsp;&nbsp;Graphene products | **10563** | 7374 | 43% |
| &nbsp;&nbsp;&nbsp;Landscape architecture | **(1038)** | (2692) | (61)% |
| Loss before tax | **(28016)** | (57303) | (51)% |
| Loss attributable to owners of the parent | **(24631)** | (54096) | (55)% |
|  | **HK cents** | HK cents |  |
|  |  | (Restated) |  |
| Basic loss per share attributable to ordinary equity holders of the parent | **(6.23)** | (16.83) | (63)% |

---

\* Non-IFRS Measure

---

| | | | |
|:---|:---|:---|:---|
| **Results** | **At 30 June**<br> **2025**<br> **HK$'000** | At 31 December <br>2024 <br>HK$'000 | **Change<br>**  |
| Total assets | **891292** | 809348 | 10% |
| Net assets | **379310** | 280360 | 35% |
| Shareholder's equity | **379270** | 280359 | 35% |
| Cash and bank balances | **11242** | 15547 | (28)% |
| Debt | **222023** | 235980 | (6)% |

---

To supplement our unaudited condensed consolidated financial statements which are presented in accordance with International Financial Reporting Standards ("IFRSs"), adjusted segment EBITDA is used as an additional financial measure throughout this interim report. The financial measure is presented because it is used by management to evaluate operating performance. The Company believes that non-IFRS measure may provide useful information to help investors and others understand and evaluate the Company's consolidated results of operations in the same manner as management and in comparing financial results across accounting periods and to those of our peer companies. However, non-IFRS financial measure does not have a standardised meaning prescribed by IFRSs and therefore may not be comparable to similar measures presented by other companies.

Adjusted segment EBITDA used herein is defined as earnings before interest expense, taxation, depreciation and amortisation, and excludes fair value change on financial assets at fair value through profit or loss, written off of goodwill, impairment losses of other intangible assets and property, plant and equipment, share of losses of associates and joint ventures, impairment/(reversal of impairment) on financial and contract assets, loss on promissory note derecognised, unallocated other income and gains and corporate expenses.

Please refer to note 4 to the unaudited condensed consolidated financial statements in this interim report for reconciliation of loss before tax, an IFRS measure, to adjusted segment EBITDA.

Graphex Group Limited Interim Report 2025 2

![](ex99-1_004.jpg)

**CORPORATE INFORMATION**

---

| | |
|:---|:---|
| **BOARD OF DIRECTORS** | **CORPORATE WEBSITE** |
| **Executive Directors** | www.graphexgroup.com |
| Mr. Lau Hing Tat Patrick | **AUTHORISED REPRESENTATIVES** |
| Mr. Chan Yick Yan Andross |  |
| Mr. Qiu Bin | Mr. Kwok Ka Hei |
|  | Mr. Chan Yick Yan Andross |
| **Non-executive Director** |  |
| Mr. Ma Lida | **ALTERNATES TO AUTHORISED REPRESENTATIVES** |
| **Independent non-executive Directors** |  |
|  | Mr. Lau Hing Tat Patrick |
| Ms. Tam Ip Fong Sin |  |
| Mr. Wang Yuncai |  |
| Mr. Liu Kwong Sang | **PRINCIPAL BANKERS** |
| Mr. Tang Zhaodong (retired on 27 June 2025) |  |
|  | Bank of China (Hong Kong) |
| **COMPANY SECRETARY** | Bank of Communications |
|  | The Bank of East Asia |
| Mr. Kwok Ka Hei | The Hongkong and Shanghai Banking |
| **REGISTERED OFFICE** | **PRINCIPAL SHARE REGISTRAR OFFICE** |
| Windward 3 | Ocorian Trust (Cayman) Limited |
| Regatta Office Park | Windward 3 |
| P.O. Box 1350 | Regatta Office Park |
| Grand Cayman KY1-1108 | P.O. Box 1350 |
| Cayman Islands | Grand Cayman KY1-1108 |
|  | Cayman Islands |
| **HEADQUARTER, HEAD OFFICE AND PRINCIPAL PLACE OF BUSINESS IN HONG KONG** | **HONG KONG SHARE REGISTRAR** |
|  | Tricor Investor Services Limited |
| 11/F COFCO Tower | 17/F, Far East Finance Centre |
| 262 Gloucester Road | 16 Harcourt Road |
| Causeway Bay | Hong Kong |
| Hong Kong |  |
|  | **ADR DEPOSITARY** |
| **AUDIT COMMITTEE** |  |
|  | Bank of New York Mellon |
| Mr. Liu Kwong Sang *(Chairman)* |  |
| Ms. Tam Ip Fong Sin | **INVESTOR RELATIONS** |
| Mr. Wang Yuncai |  |
|  | Email: investrel@graphexgroup.com |
| **REMUNERATION COMMITTEE** |  |
|  | **LEGAL ADVISER AS TO HONG KONG LAW** |
| Ms. Tam Ip Fong Sin *(Chairlady)* |  |
| Mr. Wang Yuncai | Tso Au Yim & Yeung |
| **NOMINATION COMMITTEE** | **AUDITOR** |
| Ms. Tam Ip Fong Sin *(Chairlady)* | Crowe (HK) CPA Limited |
| Mr. Wang Yuncai |  |

---

Graphex Group Limited Interim Report 2025 3

![](ex99-1_003.jpg)

**UNAUDITED INTERIM CONDENSED CONSOLIDATED STATEMENT OF PROFIT OR LOSS**

*For the six months ended 30 June 2025*

---

| | | | |
|:---|:---|:---|:---|
|  | | **For the six months<br> ended 30 June** | **For the six months<br> ended 30 June** |
|  | <br>Notes | **2025**<br>**(Unaudited)**<br>**HK$'000** | 2024<br>(Unaudited)<br>HK$'000 |
| **REVENUE** | 3 | **76835** | 93742 |
| Cost of sales | 7 | **(49046)** | (63375) |
| **GROSS PROFIT** |  | **27789** | 30367 |
| Other income and gains | 5 | **3017** | 6934 |
| Loss on promissory note derecognised |  | **(1817)** |  |
| Selling and marketing expenses |  | **(722)** | (1230) |
| Administrative expenses |  | **(49975)** | (67270) |
| Research and development cost |  | **(2554)** | (7760) |
| Impairment losses on financial and contract assets, net |  | **4496** | (6704) |
| Impairment losses on property, plant and equipment and other intangible asset, net |  | **–** | (1859) |
| Fair value loss on financial assets at fair value through profit or loss |  | **(1)** | (3) |
| Finance costs | 6 | **(8249)** | (8978) |
| Share of losses of associates |  | **–** | (800) |
| **LOSS BEFORE TAX** | 7 | **(28016)** | (57303) |
| Income tax credit | 8 | **3424** | 3257 |
| **LOSS FOR THE PERIOD** |  | **(24592)** | (54046) |
| Attributable to: |  |  |  |
| &nbsp;&nbsp;&nbsp;Owners of the parent |  | **(24631)** | (54096) |
| &nbsp;&nbsp;&nbsp;Non-controlling interests |  | **39** | 50 |
|  |  | **(24592)** | (54046) |
|  |  |  | (Restated) |
| **LOSS PER SHARE ATTRIBUTABLE TO ORDINARY** |  |  |  |
| &nbsp;&nbsp;&nbsp;**EQUITY HOLDERS OF THE PARENT** |  |  |  |
| &nbsp;&nbsp;&nbsp;Basic |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;– For loss for the period | 10 | **HK(6.23) cents** | HK(16.83) cents |
| &nbsp;&nbsp;&nbsp;Diluted |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;– For loss for the period |  | **HK(6.23) cents** | HK(16.83) cents |

---

Graphex Group Limited Interim Report 2025 4

![](ex99-1_004.jpg)

**UNAUDITED INTERIM CONDENSED CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME**

*For the six months ended 30 June 2025*

---

| | | |
|:---|:---|:---|
|  | **For the six months<br> ended 30 June** | **For the six months<br> ended 30 June** |
|  | **2025**<br> &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**(Unaudited)**<br> **HK$'000** | 2024 <br>(Unaudited) <br>HK$'000 |
| **LOSS FOR THE PERIOD** | **(24592)** | (54046) |
| **OTHER COMPREHENSIVE INCOME** |  |  |
| Other comprehensive income that may be reclassified to profit or loss in subsequent periods: |  |  |
| Exchange differences on translation of foreign operations | **7503** | (3706) |
| **OTHER COMPREHENSIVE INCOME FOR THE PERIOD, NET OF TAX** | **7503** | (3706) |
| **TOTAL COMPREHENSIVE LOSS FOR THE PERIOD** | **(17089)** | (57752) |
| Attributable to: |  |  |
| &nbsp;&nbsp;&nbsp;Owners of the parent | **(17128)** | (57802) |
| &nbsp;&nbsp;&nbsp;Non-controlling interests | **39** | 50 |
|  | **(17089)** | (57752) |

---

Graphex Group Limited Interim Report 2025 5

![](ex99-1_003.jpg)

**UNAUDITED INTERIM CONDENSED CONSOLIDATED STATEMENT OF FINANCIAL POSITION**

*As at 30 June 2025*

---

| | | | |
|:---|:---|:---|:---|
|  | Notes | **30 June 2025 <br>(Unaudited) <br>HK$'000** | 31 December 2024 <br>(Audited) <br>HK$'000 |
| **NON-CURRENT ASSETS** |  |  |  |
| Property, plant and equipment |  | **24824** | 25947 |
| Goodwill |  | **101939** | 101939 |
| Other intangible assets |  | **392895** | 408408 |
| Investments in associates |  | **–** |  |
| Equity investments designated at fair value through other comprehensive income |  | **46** | 45 |
| Prepayments, deposits and other receivables |  | **15126** | 5054 |
| Deferred tax assets |  | **5854** | 5558 |
| Total non-current assets |  | **540684** | 546951 |
| **CURRENT ASSETS** |  |  |  |
| Inventories |  | **3412** | 5517 |
| Trade and bills receivables | 11 | **105678** | 182061 |
| Prepayments, deposits and other receivables |  | **216348** | 41702 |
| Financial assets at fair value through profit or loss |  | **22** | 23 |
| Contract assets |  | **13906** | 17115 |
| Restricted bank deposit |  | **605** | 101 |
| Cash and cash equivalents |  | **10637** | 15446 |
|  |  | **350608** | 261965 |
| Non-current assets held for sale |  | **–** | 432 |
| Total current assets |  | **350608** | 262397 |
| **CURRENT LIABILITIES** |  |  |  |
| Trade payables | 12 | **31405** | 51462 |
| Other payables and accruals |  | **102738** | 103182 |
| Contract liabilities |  | **63077** | 43862 |
| Lease liabilities |  | **4682** | 4442 |
| Interest-bearing borrowings | 13 | **154366** | 126992 |
| Convertible notes | 14 | **3798** | 3798 |
| Tax payable |  | **33816** | 33275 |
| Total current liabilities |  | **393882** | 367013 |
| **NET CURRENT LIABILITIES** |  | **(43274)** | (104616) |
| **TOTAL ASSETS LESS CURRENT LIABILITIES** |  | **497410** | 442335 |

---

Graphex Group Limited Interim Report 2025 6

![](ex99-1_004.jpg)

**UNAUDITED INTERIM CONDENSED CONSOLIDATED STATEMENT OF FINANCIAL POSITION**

*As at 30 June 2025*

---

| | | | |
|:---|:---|:---|:---|
|  | Notes | **30 June <br> 2025**<br> **(Unaudited)**<br>HK$'000** | 31 December <br>2024 <br>(Audited)HK$'000 |
| **NON-CURRENT LIABILITIES** |  |  |  |
| Lease liabilities |  | **14008** | 15087 |
| Interest-bearing borrowings | 13 | **6000** | 23952 |
| Promissory note |  | **39169** | 61709 |
| Deferred tax liabilities |  | **58923** | 61227 |
| Total non-current liabilities |  | **118100** | 161975 |
| **NET ASSETS** |  | **379310** | 280360 |
| **EQUITY** |  |  |  |
| **Equity attributable to owners of the parent** |  |  |  |
| Share capital |  |  |  |
| – ordinary shares | 15 | **46949** | 11738 |
| – preference shares | 15 | **3236** | 3236 |
| Other reserves |  | **329085** | 265385 |
|  |  | **379270** | 280359 |
| **Non-controlling interests** |  | **40** | 1 |
| **TOTAL EQUITY** |  | **379310** | 280360 |

---

Graphex Group Limited Interim Report 2025 7

![](ex99-1_003.jpg)

**UNAUDITED INTERIM CONDENSED CONSOLIDATED STATEMENT OF CHANGES IN EQUITY**

 

*For the six months ended 30 June 2025*

---

| | | | | | | | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|
|  | **Share capital HK$'000** | **Preference shares <br>HK$'000** | **Share premium account\*<br>HK$'000** | **Share- based payment reserve\* HK$'000** | **Conversion rights of convertible notes\* <br>HK$'000** | **Warrant reserve\*<br>HK$'000** | **Fair value reserve\*<br>HK$'000** | **Capital reserve\* <br>HK$'000** | **Reserve funds\*<br>HK$'000** | **Exchange fluctuation reserve\* <br>HK$'000** | **Accumulated losses\* <br> HK$'000** | **Total <br>HK$'000** | **Non- controlling interests <br>HK$'000** | **Total equity HK$'000** |
| At 1 January 2025 As previously reported | **11738** | **3236** | **817646** | **8824** | **827** | **19943** | **(2594)** | **5** | **10701** | **(26295)** | **(563672)** | **280359** | **1** | **280360** |
| Loss for the period |  |  |  |  |  |  |  |  |  |  | **(24631)** | **(24631)** | **39** | **(24592)** |
| Other comprehensive income for the period: |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
| Exchange differences on translation of foreign operations | – | – | – | – | – | – | **(1)** | – | – | **7504** | – | **7503** | – | **7503** |
| Total comprehensive loss for the period | **–** | **–** | **–** | **–** | **–** | **–** | **(1)** | **–** | **–** | **7504** | **(24631)** | **(17128)** | **39** | **(17089)** |
| Issue of ordinary shares upon completion of Rights Issue | **35211** |  | **80816** |  |  |  |  |  |  |  |  | **116027** |  | **116027** |
| Equity-settled share-based transactions | **–** | **–** | **–** | **12** | **–** | **–** | **–** | **–** | **–** | **–** | **–** | **12** | **–** | **12** |
| At 30 June 2025 (unaudited) | **46949** | **3236** | **898462** | **8836** | **827** | **19943** | **(2595)** | **5** | **10701** | **(18791)** | **(588303)** | **379270** | **40** | **379310** |

---

\* These reserve accounts as at 30 June 2025 comprise the consolidated other reserves of HK$329,085,000 (31 December 2024: HK$265,385,000) in the condensed consolidated statement of financial position.

Graphex Group Limited Interim Report 2025 8

![](ex99-1_004.jpg)

**UNAUDITED INTERIM CONDENSED CONSOLIDATED STATEMENT OF CHANGES IN EQUITY**

 

*For the six months ended 30 June 2025*

---

| | | | | | | | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|
|  | **Share capital <br>HK$'000** | **Preference shares <br>HK$'000** | **Share premium account\*<br>HK$'000** | **Share- based payment reserve\*<br>HK$'000** | **Conversion rights of convertible notes\* <br>HK$'000** | **Warrant reserve\*<br>HK$'000** | **Fair value reserve\*<br>HK$'000** | **Capital reserve\* <br>HK$'000** | **Reserve funds\*<br>HK$'000** | **Exchange fluctuation reserve\* <br>HK$'000** | **Accumulated losses\* <br> HK$'000** | **Total <br>HK$'000** | **Non- controlling interests <br>HK$'000** | **Total equity HK$'000** |
| At 1 January 2024 <br>As previously reported | 8980 | 3236 | 782438 | 14764 | 883 | 19943 | (2606) | 5 | 10701 | (16420) | (452237) | 369687 | (49) | 369638 |
| Loss for the period |  |  |  |  |  |  |  |  |  |  | (54096) | (54096) | 50 | (54046) |
| Other comprehensive income for the period: |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
| Exchange differences on translation of foreign operations |  |  |  |  |  |  |  |  |  | (3706) |  | (3706) |  | (3706) |
| Total comprehensive loss for the period |  |  |  |  |  |  |  |  |  | (3706) | (54096) | (57802) | 50 | (57752) |
| Issue of ordinary shares upon conversion of convertible notes | 6 |  | 438 |  | (56) |  |  |  |  |  |  | 388 |  | 388 |
| Issue of ordinary shares under the share award scheme | 264 |  | 11783 | (12047) |  |  |  |  |  |  |  |  |  |  |
| Issue of ordinary shares | 461 |  | 4870 |  |  |  |  |  |  |  |  | 5331 |  | 5331 |
| Equity-settled share-based <br>transactions | – | – | – | 11642 | – | – | – | – | – | – | – | 11642 | – | 11642 |
| At 30 June 2024 <br>(unaudited) | 9711 | 3236 | 799529 | 14359 | 827 | 19943 | (2606) | 5 | 10701 | (20126) | (506333) | 329246 | 1 | 329247 |

---

\* These reserve accounts as at 30 June 2024 comprise the consolidated other reserves of HK$316,299,000 (31 December 2023: HK$357,471,000) in the condensed consolidated statement of financial position

Graphex Group Limited Interim Report 2025 9

![](ex99-1_003.jpg)

**UNAUDITED INTERIM CONDENSED CONSOLIDATED STATEMENT OF CASH FLOWS**

*For the six months ended 30 June 2025*

---

| | | |
|:---|:---|:---|
|  | **For the six months ended 30 June** | **For the six months ended 30 June** |
|  | **2025**<br> **(Unaudited)**<br> **HK$'000** | 2024 <br>(Unaudited) <br>HK$'000 |
| **Net cash flows used in operating activities** | **(23403)** | (739) |
| **Net cash flows used in investing activities** | **(23385)** | (14383) |
| **Net cash flows generated from/(used in) financing activities** | **41096** | (1587) |
| **NET DECREASE IN CASH AND CASH EQUIVALENTS** | **(5692)** | (16709) |
| Cash and cash equivalents at beginning of period | **15446** | 27190 |
| Effect of foreign exchange rate changes, net | **883** | (90) |
| **CASH AND CASH EQUIVALENTS AT END OF PERIOD** | **10637** | 10391 |

---

Graphex Group Limited Interim Report 2025 10

![](ex99-1_004.jpg)

**NOTES TO UNAUDITED INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS**

*30 June 2025*

 

1. CORPORATE AND GROUP INFORMATION

Graphex Group Limited (the "Company") was incorporated as an exempted company with limited liability in the Cayman Islands on 25 November 2013. The registered office address of the Company is Windward 3, Regatta Office Park, P.O. Box 1350, Grand Cayman KY1-1108, Cayman Islands.

The principal activities of the Company and its subsidiaries (collectively referred to as the "Group") are development and processing of graphene products, in particular, graphite anode material for lithium-ion batteries used in electric vehicles, energy storage systems and other applications. The Group is also engaged in landscape architecture and design businesses.

2.1 BASIS OFPREPARATION

The interim condensed consolidated financial statements for the six months ended 30 June 2025 have been prepared in accordance with International Accounting Standard 34 *Interim Financial Reporting*.

The interim condensed consolidated financial statements do not include all the information and disclosures required in the annual financial statements, and should be read in conjunction with the Group's annual financial statements as at 31 December 2024. These financial statements are presented in Hong Kong dollars ("HK$") and all values are rounded to the nearest thousand except when otherwise indicated.

All intra-group transactions and balances have been eliminated on consolidation.

**Going concern basis**

The Group recorded a loss attributable to owners of the parent of HK$24,631,000 for the six months ended 30 June 2025 and net current liabilities of HK$43,274,000 as at 30 June 2025.

In view of the above circumstances, the directors have given careful consideration to the future liquidity and performance of the Group and its available sources of finance in assessing whether the Group will have sufficient financial resources to continue as a going concern in the foreseeable future.

The directors of the Company have reviewed the Group's cash flow projection prepared by management, which includes revenue and expenditure growth of the business, working capital needs and, the continuing renewal of the banking facilities. They are of the opinion that, after taking into account the measures to be implemented and has been implemented, the Group will have sufficient working capital to finance its operation and to meet its financial obligations for at least the next twelve months from the date of approval of these interim condensed consolidated financial statements. Accordingly, the directors of the Company believe it is appropriate to prepare the interim condensed consolidated financial statements of the Group for the six months ended 30 June 2025 on a going concern basis.

 

Graphex Group Limited Interim Report 2025 11

![](ex99-1_003.jpg)

**NOTES TO UNAUDITED INTERIM CONDENSED**

**CONSOLIDATED FINANCIAL STATEMENTS**

*30 June 2025* 

2.1 BASIS OF PREPARATION (Continued)

**Going concern basis (Continued)**

In view of these circumstances, the directors have taken various measures with an aim to improve the Group's liquidity position. The directors have prepared a cash flow forecast of the Group for the next twelve months from the end of the reporting period taken into account the followings:

&nbsp;&nbsp;&nbsp;&nbsp;(i) The Group has obtained a short-term loan facility of HK$50,000,000
for financing its working capital;

&nbsp;&nbsp;&nbsp;&nbsp;(ii) The Group has taken various cost control measures to tighten
the costs of operations;

&nbsp;&nbsp;&nbsp;&nbsp;(iii) The Group is in serious discussions with potential investors for raising new capital by way of issuing
new equity and/or debt securities; and

&nbsp;&nbsp;&nbsp;&nbsp;(iv) Graphex (Shandong) New Energy Technologies Limited (the "Graphex Shandong"), being an indirect
wholly-owned subsidiary of the Company established for the purpose of operating a project in Nanshu Town has on 26 October 2023 received
a letter of intent ("LOI") issued by one of the four major banks of the PRC (the "Bank") to Graphex Shandong,
whereby the Bank has indicated an intention of providing banking facilities of RMB400 million for the project (the "Proposed Loan").
The LOI is non-legally binding and the granting of the Proposed Loan is subject to, amongst other things, the Bank's further evaluation
on the Proposed Loan, finalisation of the terms and conditions of the Proposed Loan and compliance with the relevant banking and other
laws and regulations of the PRC.

Whether the Group will be able to generate adequate cash flows to continue as a going concern would depend on the successful outcome of the above measures.

Should the going concern assumption be inappropriate, adjustments may have to be made to write down the values of assets to their recoverable amounts, to provide for further liabilities that might arise, and to reclassify noncurrent assets and non-current liabilities as current assets and current liabilities. The effects of these adjustments have not been reflected in these interim condensed consolidated financial statements.

2.2 CHANGES IN ACCOUNTING POLICIES AND DISCLOSURE

The accounting policies adopted in the preparation of the interim condensed consolidated financial information are consistent with those applied in the preparation of the Group's annual consolidated financial statements for the year ended 31 December 2024, except for the adoption of new standards effective as of 1 January 2025. The Group has not early adopted any standard, interpretation or amendment that has been issued but is not yet effective.

 

Graphex Group Limited Interim Report 2025 12

![](ex99-1_004.jpg)

**NOTES TO UNAUDITED INTERIM CONDENSED**

**CONSOLIDATED FINANCIAL STATEMENTS**

*30 June 2025* 

2.2 CHANGES IN ACCOUNTING POLICIES AND DISCLOSURE (Continued)

The IASB has issued an amended IFRSs that is first effective for the current accounting period of the Group:

Amendments to IAS 21 *Lack of exchangeability*

Other than as noted below, the adoption of the new or amended IFRSs had no material impact on how the results and financial position for the current and prior periods have been prepared and presented. The Group has not early applied any new or amended IFRSs that is not yet effective for the current accounting period.

3. REVENUE

An analysis of revenue is as follows:

---

| | | |
|:---|:---|:---|
|  | **For the six months<br> ended 30 June** | **For the six months<br> ended 30 June** |
|  | **2025 <br>(Unaudited) <br>HK$'000** | 2024 <br>(Unaudited) <br>HK$'000 |
| Type of goods or services |  |  |
| &nbsp;&nbsp;&nbsp;Sales of graphene products | **48389** | 61489 |
| &nbsp;&nbsp;&nbsp;Landscape architecture services | **28446** | 32253 |
| Total Revenue | **76835** | 93742 |
| Geographical markets |  |  |
| &nbsp;&nbsp;&nbsp;Mainland China | **61930** | 79587 |
| &nbsp;&nbsp;&nbsp;Hong Kong | **14241** | 12629 |
| &nbsp;&nbsp;&nbsp;Others | **664** | 1526 |
| Total Revenue | **76835** | 93742 |
| Timing of revenue recognition |  |  |
| &nbsp;&nbsp;&nbsp;Goods transferred at a point in time | **48389** | 61489 |
| &nbsp;&nbsp;&nbsp;Services transferred over time | **28446** | 32253 |
| Total Revenue | **76835** | 93742 |

---

Graphex Group Limited Interim Report 2025 13

![](ex99-1_003.jpg)

**NOTES TO UNAUDITED INTERIM CONDENSED**

**CONSOLIDATED FINANCIAL STATEMENTS**

 

*30 June 2025* 

 

4. OPERATING SEGMENT INFORMATION

Information reported to the board of directors, being the chief operating decision maker (CODM), for the purposes of resources allocation and assessment of segment performance focuses on types of goods and services delivered and provided.

For management purposes, the Group has identified the following two major reportable segments. Certain segments have been aggregated to form the following reportable segments:

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(a) Processing and sale of graphite and graphene related products ("Graphene Products Segment"); and

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(b) Providing landscape architecture design ("Landscape Architecture Design Segment").

Management monitors the results of the Group's operating segments separately for the purpose of making decisions about resource allocation and performance assessment. Segment performance is evaluated based on reportable segment profit, which is a measure of adjusted profit/loss before tax. The adjusted profit/loss before tax is measured consistently with the Group's profit/loss before tax except that finance costs, as well as head office and corporate income and expenses are excluded from such measurement.

Segment assets exclude deferred tax assets, cash and bank balances and other unallocated head office and corporate assets as these assets are managed on a group basis.

Segment liabilities exclude tax payable, deferred tax liabilities and other unallocated head office and corporate liabilities as these liabilities are managed on a group basis.

Intersegment revenue is eliminated on consolidation. Intersegment sales and transfers are transacted with reference to the service prices used for sales made to third parties at the then prevailing market prices.

Graphex Group Limited Interim Report 2025 14

![](ex99-1_004.jpg)

**NOTES TO UNAUDITED INTERIM CONDENSED**

**CONSOLIDATED FINANCIAL STATEMENTS**

 

*30 June 2025*

 

4. OPERATING SEGMENT INFORMATION (Continued)

The following tables present revenue and profit/loss information for the Group's operating segments for the six months ended 30 June 2025 and 2024.

**Six months ended 30 June 2025 (Unaudited)**

---

| | | | |
|:---|:---|:---|:---|
|  | **Graphene <br> products <br> HK$'000** | **Landscape <br> architecture <br> design<br> HK$'000** | **Total**<br> **HK$'000** |
| **Segment revenue (note 3)** |  |  |  |
| Sales to external customers | **48389** | **28446** | **76835** |
| Elimination of inter-segment sales | **–** | **–** | **–** |
| **Segment results** | **(13886)** | **2763** | **(11123)** |
| *Reconciliations:* |  |  |  |
| Unallocated income and gains |  |  | **1162** |
| Unallocated expenses |  |  | **(10487)** |
| Unallocated finance costs |  |  | **(7223)** |
| Unallocated depreciation and amortisation |  |  | **(345)** |
| Share of losses of associates |  |  | **–** |
| **Loss before tax** |  |  | **(28016)** |
| **Adjusted segment EBITDA (note (i))** | **10563** | **(1038)** | **9525** |

---

Six months ended 30 June 2024 (Unaudited)

---

| | | | |
|:---|:---|:---|:---|
|  |<br>Graphene<br>products<br>HK$'000 | Landscape<br>architecture<br>design<br>HK$'000 |<br>Total<br>HK$'000 |
| **Segment revenue (note 3)** |  |  |  |
| Sales to external customers | 61489 | 32253 | 93742 |
| Elimination of inter-segment sales | **–** | **–** | **–** |
| **Segment results** | (15830) | (13058) | (28888) |
| *Reconciliations:* |  |  |  |
| Unallocated income and gains |  |  | 1005 |
| Unallocated expenses |  |  | (19997) |
| Unallocated finance costs |  |  | (8216) |
| Unallocated depreciation and amortisation |  |  | (407) |
| Share of losses of associates |  |  | (800) |
| **Loss before tax** |  |  | (57303) |
| **Adjusted segment EBITDA (note (i))** | 7374 | (2692) | 4682 |

---

Graphex Group Limited Interim Report 2025 15

![](ex99-1_003.jpg)

**NOTES TO UNAUDITED INTERIM CONDENSED**

**CONSOLIDATED FINANCIAL STATEMENTS**

 

*30 June 2025* 

4. OPERATING SEGMENT INFORMATION (Continued)

The following tables present assets and liabilities information for the Group's operating segments as at 30 June 2025 and 31 December 2024.

**30 June 2025 (Unaudited)**

---

| | | | |
|:---|:---|:---|:---|
|  | **Graphene**<br> **products**<br> **HK$'000** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**Landscape**<br> **architecture**<br> **design**<br> **HK$'000** | **Total**<br> **HK$'000** |
| **Segment assets** | **736242** | **102071** | **838313** |
| *Reconciliations:* |  |  |  |
| Elimination of intersegment receivables |  |  | **(20249)** |
| Unallocated assets |  |  | **73228** |
| **Total assets** |  |  | **891292** |
| **Segment liabilities** | **120671** | **90153** | **210824** |
| *Reconciliations:* |  |  |  |
| Elimination of intersegment payables |  |  | **(20249)** |
| Unallocated liabilities |  |  | **321407** |
| **Total liabilities** |  |  | **511982** |

---

31 December 2024 (Audited)

---

| | | | |
|:---|:---|:---|:---|
|  |<br>Graphene<br>products<br>HK$'000 | Landscape<br>architecture<br>design<br>HK$'000 |<br>Total<br>HK$'000 |
| **Segment assets** | 724798 | 85191 | 809989 |
| *Reconciliations:* |  |  |  |
| Elimination of intersegment receivables |  |  | (18588) |
| Unallocated assets |  |  | 17947 |
| **Total assets** |  |  | 809348 |
| **Segment liabilities** | 113678 | 82808 | 196486 |
| *Reconciliations:* |  |  |  |
| Elimination of intersegment payables |  |  | (18588) |
| Unallocated liabilities |  |  | 351090 |
| **Total liabilities** |  |  | 528988 |

---

Graphex Group Limited Interim Report 2025 16

![](ex99-1_004.jpg)

**NOTES TO UNAUDITED INTERIM CONDENSED**

**CONSOLIDATED FINANCIAL STATEMENTS**

 

*30 June 2025*

4. OPERATING SEGMENT INFORMATION (Continued)

The following tables present other segment information for the Group's operating segments for the six months ended 30 June 2025 and 2024.

**Six months ended 30 June 2025 (Unaudited)**

---

| | | | |
|:---|:---|:---|:---|
|  | **Graphene**<br> **products <br>HK$'000** | **Landscape**<br> **architecture**<br> **design <br>HK$'000** | **Total**<br> **HK$'000** |
| **Other segment information** |  |  |  |
| Share of losses of associates unallocated |  |  | **–** |
| Impairment losses recognised in the statement of profit or loss |  |  |  |
| &nbsp;&nbsp;&nbsp;– Financial and contract assets | **1579** | **(6075)** | **(4496)** |
| &nbsp;&nbsp;&nbsp;– Property, plant and equipment and other intangible asset |  |  |  |
| Reconciliation: |  |  |  |
| Unallocated |  |  | **–** |
| Total |  |  | **(4496)** |
| Depreciation and amortisation | **22425** | **1655** | **24080** |
| Reconciliation: |  |  |  |
| Unallocated |  |  | **345** |
| Total |  |  | **24425** |
| Income and gains allocated | **1** | **1854** | **1855** |
| Finance costs allocated | **445** | **581** | **1026** |
| Investment in an associate unallocated |  |  | **–** |
| Capital expenditure (note (ii)) | **–** | **49** | **49** |
| Reconciliation: |  |  |  |
| Unallocated |  |  | **–** |
| Total |  |  | **49** |

---

Graphex Group Limited Interim Report 2025 17

![](ex99-1_003.jpg)

**NOTES TO UNAUDITED INTERIM CONDENSED**

**CONSOLIDATED FINANCIAL STATEMENTS**

 

*30 June 2025*

 

4. OPERATING SEGMENT INFORMATION (Continued)

Six months ended 30 June 2024 (Unaudited)

---

| | | | |
|:---|:---|:---|:---|
|  | Graphene<br> products <br>HK$'000 | Landscape<br> architecture<br> design <br>HK$'000 | Total<br>HK$'000 |
| **Other segment information** |  |  |  |
| Share of losses of associates unallocated |  |  | 800 |
| Impairment losses recognised in the statement of profit or loss |  |  |  |
| &nbsp;&nbsp;&nbsp;– Financial and contract assets |  | 6704 | 6704 |
| &nbsp;&nbsp;&nbsp;– Property, plant and equipment and other intangible asset |  | 1859 | 1859 |
| *Reconciliation:* |  |  |  |
| Unallocated |  |  | – |
| Total |  |  | 8563 |
| Depreciation and amortisation | 22752 | 1667 | 24419 |
| *Reconciliation:* |  |  |  |
| Unallocated |  |  | 407 |
| Total |  |  | 24826 |
| Income and gains allocated | 6 | 5923 | 5929 |
| Finance costs allocated | 452 | 310 | 762 |
| Investment in an associateunallocated |  |  | – |
| Capital expenditure (note (ii)) |  | 41 | 41 |
| *Reconciliation:* |  |  |  |
| Unallocated |  |  | – |
| Total |  |  | 41 |

---

 

Graphex Group Limited Interim Report 2025 18

![](ex99-1_004.jpg)

**NOTES TO UNAUDITED INTERIM CONDENSED**

**CONSOLIDATED FINANCIAL STATEMENTS**

 

*30 June 2025*

4. OPERATING SEGMENT INFORMATION (Continued)

Notes:

&nbsp;&nbsp;&nbsp;&nbsp;(i) Adjusted segment EBITDA is defined as earnings before interest
expense, taxation, depreciation and amortisation, and excludes fair value change on financial assets at fair value through profit or
loss, written off of goodwill, impairment losses of other intangible assets and property, plant and equipment, share results of associates
and joint ventures, impairment/(reversal of impairment) on financial and contract assets, loss on promissory note derecognised, unallocated
other income and gains and corporate expenses.

A reconciliation of adjusted segment EBITDA to consolidated loss before income tax is provided as follows:

---

| | | |
|:---|:---|:---|
|  | **30 June 2025<br> (Unaudited)<br> HK$'000** | 30 June 2024<br> (Unaudited)<br> HK$'000 |
| Loss before tax | **(28016)** | (57303) |
| Add: |  |  |
| Finance costs | **8249** | 8978 |
| Amortisation and depreciation |  |  |
| &nbsp;&nbsp;&nbsp;– property, plant and equipment | **495** | 548 |
| &nbsp;&nbsp;&nbsp;– right-of-use assets | **2377** | 2390 |
| &nbsp;&nbsp;&nbsp;– other intangible assets | **21553** | 21888 |
| **EBITDA** | **4658** | (23499) |
| Impairment of property, plant and equipment, net | **–** | 1740 |
| Impairment of other intangible assets, net | **–** | 119 |
| Impairment loss of trade receivables, net | **929** | 3387 |
| Impairment loss of contract assets, net | **228** | 4261 |
| Impairment loss of other receivables, net | **(5653)** | (944) |
| Fair value changes on financial assets at fair value through profit or loss | **1** | 3 |
| (Gain)/loss on disposal of items of property, plant and equipment | **37** | (177) |
| Share of losses of associates | **–** | 800 |
| Corporate expenses |  |  |
| &nbsp;&nbsp;&nbsp;– Directors and corporate staff salaries | **3092** | 9289 |
| &nbsp;&nbsp;&nbsp;– Auditor's remuneration | **574** | 620 |
| &nbsp;&nbsp;&nbsp;– Legal and professional expenses | **3662** | 6794 |
| &nbsp;&nbsp;&nbsp;– Publicity expenses | **267** | 632 |
| &nbsp;&nbsp;&nbsp;– Bank charges | **606** | 689 |
| &nbsp;&nbsp;&nbsp;– Loss on promissory note derecognised | **1817** |  |
| &nbsp;&nbsp;&nbsp;– Others | **469** | 1973 |
|  | **10487** | 19997 |
| Unallocated income and gains |  |  |
| &nbsp;&nbsp;&nbsp;– Dividend income from equity investments at fair value through other comprehensive income | **(48)** | (65) |
| &nbsp;&nbsp;&nbsp;– Interest income | **(679)** | (329) |
| &nbsp;&nbsp;&nbsp;– Gain on settlement of other payables upon issue of ordinary shares | **–** | (560) |
| &nbsp;&nbsp;&nbsp;– Others | **(435)** | (51) |
|  | **(1162)** | (1005) |
| Adjusted segment EBITDA | **9525** | 4682 |

---

&nbsp;&nbsp;&nbsp;&nbsp;(ii) Capital expenditure consists of additions to property, plant
and equipment and other intangible assets except for right-of-use assets. 19

Graphex Group Limited Interim Report 2025 19

![](ex99-1_003.jpg)

**NOTES TO UNAUDITED INTERIM CONDENSED**

**CONSOLIDATED FINANCIAL STATEMENTS**

 

*30 June 2025*

5. OTHER INCOME AND GAINS

An analysis of other income and gains is as follows:

---

| | | |
|:---|:---|:---|
|  | **For the six months<br> ended 30 June** | **For the six months<br> ended 30 June** |
|  | **2025**<br> **(Unaudited)**<br> **HK$'000** | 2024<br> (Unaudited)<br> HK$'000 |
| **Other income** |  |  |
| Service income | **1420** | 4969 |
| Dividend income from equity instruments at fair value through other comprehensive income | **48** | 65 |
| Interest income | **682** | 786 |
| Government grants (note) | **431** | 291 |
|  | **2581** | 6111 |
| **Gains** |  |  |
| Payable written back | **277** |  |
| Gain on settlement of other payables upon issue of ordinary shares | **–** | 560 |
| Gain on disposal of items of property, plant and equipment | **–** | 177 |
| Exchange difference, net | **1** | 1 |
| Others | **158** | 85 |
|  | **436** | 823 |
|  | **3017** | 6934 |

---

Note: Government grants were received from government departments for promoting the Group's business in the local area. There are no unfulfilled conditions or contingencies relating to these grants.

6. FINANCE COSTS

An analysis of finance costs is as follows:

---

| | | |
|:---|:---|:---|
|  | **For the six months <br>ended 30 June** | **For the six months <br>ended 30 June** |
|  | **2025**<br> **(Unaudited)**<br> **HK$'000** | 2024<br> (Unaudited)<br> HK$'000 |
| Interest on interest-bearing borrowings | **4911** | 4621 |
| Interest on convertible notes | **510** | 928 |
| Interest on promissory note | **2295** | 2871 |
| Interest on lease liabilities | **533** | 558 |
|  | **8249** | 8978 |

---

Graphex Group Limited Interim Report 2025 20

![](ex99-1_004.jpg)

**NOTES TO UNAUDITED INTERIM CONDENSED**

**CONSOLIDATED FINANCIAL STATEMENTS**

 

*30 June 2025*

7. LOSS BEFORE TAX

The Group's loss before tax is arrived at after charging:

---

| | | |
|:---|:---|:---|
|  | **For the six months<br> ended 30 June** | **For the six months<br> ended 30 June** |
|  | **2025<br> (Unaudited)<br> HK$'000** | 2024<br> (Unaudited)<br> HK$'000 |
| Cost of inventories sold | **32538** | 45249 |
| Cost of services provided | **16508** | 18126 |
| Cost of sales | **49046** | 63375 |
| Amortisation and depreciation |  |  |
| &nbsp;&nbsp;&nbsp;– property, plant and equipment | **495** | 548 |
| &nbsp;&nbsp;&nbsp;– right-of-use assets | **2377** | 2390 |
| &nbsp;&nbsp;&nbsp;– other intangible assets | **21553** | 21888 |
|  | **24425** | 24826 |
| Research and development cost: current year expenditure | **2554** | 7760 |
| Lease payments for leases less than 12 months | **620** | 1096 |
| Auditor's remuneration | **595** | 685 |
| Employee benefit expense (including directors and chief executive's remuneration): |  |  |
| &nbsp;&nbsp;&nbsp;– wages and salaries | **24706** | 30938 |
| &nbsp;&nbsp;&nbsp;– equity-settled share-based payment expenses | **12** | 6194 |
| &nbsp;&nbsp;&nbsp;– pension scheme contributions (defined contribution scheme) | **2447** | 3945 |
| &nbsp;&nbsp;&nbsp;– welfare and other benefits | **191** | 212 |
|  | **27356** | 41289 |
| Equity-settled share-based payment for services | **–** | 5448 |
| Foreign exchange differences, net | **4** | (166) |
| Impairment of property, plant and equipment, net | **–** | 1740 |
| Impairment of other intangible assets, net | **–** | 119 |
| Impairment loss of financial and contract assets, net |  |  |
| Impairment loss of trade receivables, net | **929** | 3387 |
| Impairment loss of contract assets, net | **228** | 4261 |
| Impairment loss of financial assets included in other receivables |  |  |
| and other assets, net | **(5653)** | (944) |
|  | **(4496)** | 6704 |
| Fair value loss on financial assets at fair value through profit or loss | **1** | 3 |
| Loss/(gain) on disposal of property, plant and equipment | **37** | (177) |

---

Graphex Group Limited Interim Report 2025 21

![](ex99-1_003.jpg)

**NOTES TO UNAUDITED INTERIM CONDENSED**

**CONSOLIDATED FINANCIAL STATEMENTS**

 

*30 June 2025*

8. INCOME TAX

Hong Kong profits tax has been provided at the rate of 16.5% (2024: 16.5%) on the estimated assessable profits arising in Hong Kong during the year. Taxes on profits assessable elsewhere have been calculated at the rates of tax prevailing in the jurisdictions in which the Group operates.

泛亞景觀設計（上海）有限公司 continued to be granted with the qualification of High and New Technology Enterprises ("HNTE") on 15 November 2023 and is entitled to a preferential corporate income tax rate of 15% (2024: 15%) for a period of three years ending 31 December 2025.

前海泛亞景觀設計（深圳）有限公司 has been provided at the rate of 15% (2024: 15%) on the estimated assessable profits as its main principal activities, of engaging in interior design and landscape, are recognised as encouraged industries in Qianhai district, Shenzhen in Mainland China.

黑龍江省牡丹江農墾湠奧石墨烯深加工有限公司 is qualified for High and New Technology Enterprises and is entitled to a preferential corporate income tax rate of 15% (2024: 15%) for a period of three years ended 31 December 2025.

Other subsidiaries located in Mainland China were subject to corporate income tax at the statutory rate of 25% for the year (2024: 25%) under the income tax rules and regulations in the PRC.

Graphex Technologies, LLC is incorporated in the US and is subject to corporate income tax at 21%.

---

| | | |
|:---|:---|:---|
|  | **For the six months<br> ended 30 June** | **For the six months<br> ended 30 June** |
|  | **2025 <br>Unaudited) <br>HK$'000** | 2024 <br>(Unaudited) <br>HK$'000 |
| Current tax: |  |  |
| &nbsp;&nbsp;&nbsp;Hong Kong | **–** |  |
| &nbsp;&nbsp;&nbsp;Mainland China | **–** | – |
| Deferred tax | **(3424)** | (3257) |
| Total tax credit for the period | **(3424)** | (3257) |

---

9. DIVIDEND

The board of directors of the Company does not recommend the payment of any interim dividend (six months ended 30 June 2024: nil) for the six months ended 30 June 2025.

Graphex Group Limited Interim Report 2025 22

![](ex99-1_004.jpg)

**NOTES TO UNAUDITED INTERIM CONDENSED**

**CONSOLIDATED FINANCIAL STATEMENTS**

 

*30 June 2025*

10. LOSS PER SHARE ATTRIBUTABLE TO ORDINARY EQUITY HOLDERS OF THE
PARENT

The calculation of the basic loss per share amount is based on the loss for the period attributable to ordinary equity holders of the parent of HK$24,631,000 (six months ended 30 June 2024: HK$54,096,000), and the weighted average number of ordinary shares of 395,606,713 (six months ended 30 June 2024 (restated): 321,407,348) issued during the period.

No adjustment has been made to the basic loss per share amounts presented for the six months ended 30 June 2025 and 2024 in respect of a dilution as the impact of the convertible notes, warrants and share options outstanding had an anti-dilution effect on the basic loss per share amounts presented.

The calculation of basic loss per share was based on:

---

| | | |
|:---|:---|:---|
|  | **For the six months<br> ended 30 June** | **For the six months<br> ended 30 June** |
|  | **2025**<br> **(Unaudited)**<br> **HK$'000** | 2024 <br>(Unaudited) <br>HK$'000 |
| **Loss** |  |  |
| Loss attributable to ordinary equity holders of the parent | **(24631)** | (54096) |

---

---

| | | |
|:---|:---|:---|
|  | **Number of shares <br> For the six months <br> ended 30 June** | **Number of shares <br> For the six months <br> ended 30 June** |
|  | **2025<br> (Unaudited)** | 2024 <br>(Unaudited)<br> (Restated) |
| **Shares** |  |  |
| Weighted average number of ordinary shares in issue during the period used in the basic loss per share calculation (note) | **395606713** | 321407348 |

---

---

| | |
|:---|:---|
| Note: | The weighted average number of ordinary shares for the purpose of calculating basic loss per share has been adjusted for the share consolidation on 26 March 2025, as if the consolidation had occurred on 1 January 2024, being the beginning of the earliest period presented. Further details are set out in note 15(a). |
|  | The weighted average number of shares has also been adjusted for the bonus element of the rights issue completed on 21 May 2025 at a subscription price below market value. Details are set out in note 15(b). Comparative figures for the six months ended 30 June 2024 have been restated accordingly |

---

Graphex Group Limited Interim Report 2025 23

![](ex99-1_003.jpg)

**NOTES TO UNAUDITED INTERIM CONDENSED<br> CONSOLIDATED FINANCIAL STATEMENTS**

 

*30 June 2025*

11. TRADE AND BILLS RECEIVABLES

---

| | | |
|:---|:---|:---|
|  | **30 June 2025**<br> **(Unaudited)**<br> **HK$'000** | 31 December 2024<br> (Audited)<br> HK$'000 |
| Trade and bills receivables | **202606** | 276606 |
| Allowance for impairment | **(96928)** | (94545) |
|  | **105678** | 182061 |

---

The Group's trading terms with its customers are mainly on credit, except for new customers, where payment in advance is normally required. The credit period is two months, extending up to six months for major customers. Each customer has a maximum credit limit. The Group seeks to maintain strict control over its outstanding receivables to minimise credit risk. Overdue balances are reviewed regularly by senior management. In view of the aforementioned and the fact that the Group's trade and bill receivables relate to a large number of diversified customers, there is no significant concentration of credit risk. The Group does not hold any collateral or other credit enhancements over its trade and bills receivables balances. Trade and bills receivables are non-interest-bearing.

An ageing analysis of trade and bills receivables as at the end of the reporting period, based on the invoice date, and net of allowance for lifetime expected credit losses, is as follows:

---

| | | |
|:---|:---|:---|
|  | **30 June 2025 <br> (Unaudited) <br>HK$'000** | 31 December 2024 <br> (Audited) <br>HK$'000 |
| Within 6 months | **39388** | 71681 |
| Over 6 months but within 1 year | **45596** | 41076 |
| Over 1 year but within 2 years | **20694** | 69304 |
| Over 2 years but within 3 years | **–** | – |
|  | **105678** | 182061 |

---

Graphex Group Limited Interim Report 2025 24

![](ex99-1_004.jpg)

**NOTES TO UNAUDITED INTERIM CONDENSED<br> CONSOLIDATED FINANCIAL STATEMENTS**

 

*30 June 2025*

12. TRADE PAYABLES

An aged analysis of trade payables as at the end of the reporting period, based on the invoice date, is as follows:

---

| | | |
|:---|:---|:---|
|  | **30 June 2025**<br> **(Unaudited)**<br> **HK$'000** | 31 December 2024<br> (Audited)<br> HK$'000 |
| Within 1 year | **29280** | 49364 |
| Over 1 year but within 2 years | **50** | 55 |
| Over 2 years but within 3 years | **19** | 19 |
| Over 3 years | **2056** | 2024 |
|  | **31405** | 51462 |

---

The trade payables are non-interest-bearing and are normally settled within three months.

13. INTEREST-BEARING BORROWINGS

---

| | | | | |
|:---|:---|:---|:---|:---|
|  | | **30 June 2025 (Unaudited)** | **30 June 2025 (Unaudited)** | **30 June 2025 (Unaudited)** |
|  | <br>Notes | **Effective interest rate (%)** | **Maturity** | **HK$'000** |
| **Current** |  |  |  |  |
| Bank borrowing - guaranteed | (a) | **2.75-3.75** | **July 2025 to **June 2026** | **12209** |
| Other borrowing - unsecured | (b) | **3.75-15** | **On demand** | **12110** |
| Directors' loan | (d) | **3.75-6** | **1 January 2026** | **19977** |
| Current portion of corporate bonds |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;<br> – unsecured | (c)(iv) | **6** | **1 February **2026** | **12500** |
| &nbsp;&nbsp;&nbsp;&nbsp;– unsecured | (c)(i), (ii) and (iv) | **6-10.04** | **On demand** | **97570** |
|  |  |  |  | **154366** |
| **Non-current** |  |  |  |  |
| Other borrowing - unsecured | (b) | **9** | **December 2026** | **6000** |
|  |  |  |  | **6000** |

---

Graphex Group Limited Interim Report 2025 25

![](ex99-1_003.jpg)

**NOTES TO UNAUDITED INTERIM CONDENSED<br> CONSOLIDATED FINANCIAL STATEMENTS**

 

*30 June 2025*

13. INTEREST-BEARING BORROWINGS (Continued)

---

| | | | | |
|:---|:---|:---|:---|:---|
|  | | 31 December 2024 (Audited) | 31 December 2024 (Audited) | 31 December 2024 (Audited) |
|  | <br>Notes | Effective interest rate (%) | Maturity | HK$'000 |
| **Current** |  |  |  |  |
| Bank borrowing - guaranteed | (a) | 2.95-3.75 | May to December 2025 | 13639 |
| Other borrowing - unsecured | (b) | 3.75-15 | On demand | 12086 |
| Current portion of corporate bonds |  |  |  |  |
| &nbsp;&nbsp;&nbsp;– unsecured | (c)(iv) | 6 | 30 June 2025 | 76040 |
| &nbsp;&nbsp;&nbsp;– unsecured | (c)(i), (ii) and (iii) | 9.13-10.04 | On demand | 25227 |
|  |  |  |  | 126992 |
| **Non-current** |  |  |  |  |
| Other borrowing - unsecured | (b) | 9 | December 2026 | 6000 |
| Other borrowing - unsecured | (b) | 3 | 1 September 2027 | 5452 |
| Corporate bonds - unsecured | (c)(iv) | 6 | 1 February 2026 | 12500 |
|  |  |  |  | 23952 |

---

Notes:

&nbsp;&nbsp;&nbsp;&nbsp;(a) During the period ended 30 June 2025, the Group obtained bank
borrowings of HK$12,209,000 (31 December 2024: HK$13,639,000) denominated in Renminbi, carry fixed interest rate at 2.75% to 3.75% per
annum (31 December 2024: 2.95% to 3.75%) and repayable within one year. The bank borrowings were secured by a guarantee provided by the
Company.

&nbsp;&nbsp;&nbsp;&nbsp;(b) Included in the Group's other borrowings - unsecured, HK$1,536,000
(31 December 2024: HK$1,512,000) was denominated in Renminbi and repayable on demand; HK$14,000,000 (31 December 2024: HK$19,452,000)
was denominated in Hong Kong dollars, and of which, HK$8,000,000 (31 December 2024: HK$8,000,000) and HK$6,000,000 (31 December 2024:
HK$11,452,000) were included under current and non-current liabilities respectively, HK$2,574,000 (31 December 2024: HK$2,574,000) was
denominated in US dollar and included in current liabilities.

Graphex Group Limited Interim Report 2025 26

![](ex99-1_004.jpg)

**NOTES TO UNAUDITED INTERIM CONDENSED<br> CONSOLIDATED FINANCIAL STATEMENTS**

 

*30 June 2025*

13. INTEREST-BEARING BORROWINGS (Continued)

Notes: (Continued)

&nbsp;&nbsp;&nbsp;&nbsp;(c) The corporate bonds recognised in the interim condensed consolidated
financial statements are calculated as follows:

---

| | | | | | |
|:---|:---|:---|:---|:---|:---|
|  | **6%**<br> **Corporate**<br> **Bonds**<br> HK$'000<br> (note (i))** | **6%**<br> **Corporate**<br> **Bonds**<br> HK$'000<br> (note (ii))** | **6%**<br> **Corporate**<br> **Bonds**<br> HK$'000<br> (note (ii))** | **6%**<br> **Corporate**<br> **Bonds**<br> HK$'000<br> (note (iv)) | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**Total**<br> HK$'000 |
| Carrying amount as at 1 January 2024 | 12486 | 9306 | 5040 | 88540 | 115372 |
| Repayment | (230) | (755) | (620) |  | (1605) |
| Interest charged |  |  |  | 5312 | 5312 |
| Interest paid and interest payable included in other payables and accruals | – | – | – | (5312) | (5312) |
| Carrying amount as at 31 December 2024 | 12256 | 8551 | 4420 | 88540 | 113767 |
| Carrying amount as at 1 January 2025 | **12256** | **8551** | **4420** | **88540** | **113767** |
| Repayment | **(2766)** | **–** | **(931)** | **–** | **(3697)** |
| Interest charged | **–** | **–** | **–** | **2634** | **2634** |
| Interest paid and interest payable included in other payables and accruals | **–** | **–** | **–** | **(2634)** | **(2634)** |
| Carrying amount as at 30 June 2025 | **9490** | **8551** | **3489** | **88540** | **110070** |

---

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(i) The corporate bonds matured in 2021. In June 2023, the certain holders of corporate bonds with aggregate
carrying amount of approximately HK$10,469,000 have agreed in writing to extend the repayment date of the relevant bonds to 30 June 2025.
Since the holders of the corporate bonds have right to demand immediate repayment in May 2024, the bonds have been reclassified under
current liabilities. At 30 June 2025, the remaining balance of the corporate bonds of HK$9,490,000 (2024: HK$12,256,000) was repayable
on demand. The corporate bonds carried coupon interest at a rate of 6%, which is accumulated daily on the 365 daily basis and payable
annually.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(ii) The Company issued corporate bonds of HK$79,500,000 and HK$37,000,000 in 2020 and 2019, respectively,
which were matured in 2021 and 2022, respectively. The corporate bonds carried coupon interest at a rate of 6%, which is accumulated daily
on the 365 daily basis and payable annually. Up to February 2023, Corporate bonds with aggregate nominal value of HK$70,071,000 were extended
to 2025, as agreed with the corporate bond holders. Since the holders of the corporate bonds with aggregate carrying amount of approximately
HK$57,571,000 have right to demand immediate repayment in May 2024, the related bonds have been reclassified under current liabilities.
As at 30 June 2025, the remaining balance of corporate bonds of HK$12,040,000 (2024: HK$12,971,000) was repayable on demand.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(iii) On 6 January 2021, the Company issued HK$8,000,000 corporate bonds with a nominal value of HK$8,000,000,
of which HK$7,440,000, after net of related transaction costs, was received in 2021. The bonds matured in 2023 and carried coupon interest
at a rate of 6% per annum and payable annually. In June 2023, the holders of corporate bonds have agreed in writing to extend the repayment
date of the relevant bonds to 30 June 2025. Since the holders of the corporate bonds have right to demand immediate repayment in May 2024,
the bonds have been reclassified under current liabilities.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(iv) The balance represents the extended corporate bonds which were mentioned in note (i) to note (iii). On
30 December 2024, corporate bonds with aggregate nominal value of HK$12,500,000 were extended to 1 February 2026, as agreed with the corporate
bond holders. As at 30 June 2025, the balance of corporate bonds of HK$76,040,000 (2024: HK$nil) was repayable on demand.

&nbsp;&nbsp;&nbsp;&nbsp;(d) On 2 January 2025, the Group entered into two loan agreements
of HK$2,227,000 and RMB8,750,000, respectively, with Mr. Andross Chan, the Chief Executive Officer and an executive Director of the Group,
to support the Group's business operation with 1 year term which were unsecured and bore interest at 3.75%-6% per annum. As at 30 June
2025, the outstanding balance of the loans were HK$11,822,000.

On 2 January 2025, the Group entered into a loan agreement of HK$8,155,000 with Mr. Patrick Lau, an executive Director of the Group, to support the Group's business operation with 1 year term which was unsecured and bore interest at 6% per annum. As at 30 June 2025, the outstanding balance of the loan was HK$8,155,000.

Graphex Group Limited Interim Report 2025 27

![](ex99-1_003.jpg)

**NOTES TO UNAUDITED INTERIM CONDENSED<br> CONSOLIDATED FINANCIAL STATEMENTS**

 

*30 June 2025*

14. CONVERTIBLE NOTES

---

| | | | | |
|:---|:---|:---|:---|:---|
|  | **Equity component** | **Equity component** | **Equity component** | **Equity component** |
|  | **Liability component** <br> HK$'000 | **Conversion rights<br> HK$'000** | **Warrant reserve<br> HK$'000** | **Total<br> HK$'000** |
| At 1 January 2024 | 4158 | 883 | 19943 | 24984 |
| Effective interest for the year | 28 |  |  | 28 |
| Conversion to ordinary shares | (388) | (56) | – | (444) |
| At 31 December 2024 | 3798 | 827 | 19943 | 24568 |
| Effective interest for the year | – | – | – | – |
| At 30 June 2025 | 3798 | 827 | 19943 | 24568 |
| At 30 June 2025 |  |  |  |  |
| Current portion of convertible notes | 3798 |  |  |  |
| Non-current portion of convertible notes | – |  |  |  |
| At 31 December 2024 |  |  |  |  |
| Current portion of convertible notes | 3798 |  |  |  |
| Non-current portion of convertible notes | – |  |  |  |

---

Pursuant to the subscription agreement entered into between the Company and Lexinter International Inc. ("Lexinter") on 19 January 2021 ("Subscription Agreement"), the Company shall issue the convertible notes and warrants in tranches with aggregate principal value of US$15,000,000 (equivalent to HK$116,250,000 at the fixed exchange rate of HK$7.75: US$1). The financial obligations in the convertible notes and warrants in Hong Kong dollars are fixed in accordance with the subscription agreement. The conversion rights embedded with the convertible notes are exercisable into ordinary shares at the price of HK$0.65 per ordinary share and the convertible notes bear coupon interests at the coupon rate of 5.5% per annum and will be due for repayment on the second anniversary of their respective issue dates. Warrants are exercisable from the issue date of warrants to the maturity date, which is five years from the date of issue. The share subscription rights attached to the warrants are exercisable into ordinary shares at the price of HK$0.65 per ordinary share.

The conversion rights embedded with the convertible notes and the warrant subscription rights are regarded as equity component as both of them meet with the fixed-for-fixed rule of IAS 32 i.e. fixed number of ordinary shares of the Company will be issued upon the exercise of the conversion rights and warrant subscription rights.

Graphex Group Limited Interim Report 2025 28

![](ex99-1_004.jpg)

**NOTES TO UNAUDITED INTERIM CONDENSED<br> CONSOLIDATED FINANCIAL STATEMENTS**

 

*30 June 2025*

14. CONVERTIBLE NOTES (Continued)

At the time of issuance, the Company allocated the proceeds to liability component and equity component in respect of the conversion rights of the convertible notes and warrant subscription rights as follows:

&nbsp;&nbsp;&nbsp;&nbsp;(i) Liability component of the convertible notes represents the
present value of the contractually determined stream of future cash flows discounted at the prevailing market interest rates applicable
to instruments of comparable credit status taken into account the business risk and financial risk of the Company at the issue date,
and

&nbsp;&nbsp;&nbsp;&nbsp;(ii) Equity component in respect of conversion rights of convertible
notes and warrant subscription rights represent the excess of proceeds over liability component of the convertible notes as determined
in (i) above.

During the period ended 30 June 2025, there were no conversion of convertible notes. During the period ended 30 June 2024, convertible notes with principal amount of US$50,000 (equivalent to HK$387,500 at the fixed exchange rate of HK$7.75: US$1) were converted into 596,153 per ordinary share.

At 30 June 2025, there were outstanding convertible notes with aggregate principal value of US$490,000 (31 December 2024: US$490,000), which was equivalent to approximately HK$3,797,500 (31 December 2024: HK$3,797,500) at the fixed exchange rate of HK$7.75: US$1 as stipulated in the Subscription Agreement, out of which convertible notes with principal value of US$290,000 and US$200,000 was overdue since 23 August 2023 and 9 January 2024, respectively. The holder of these convertible notes has not taken any legal action against the Company.

At 30 June 2025, the effective interest rate of the liabilities component of the convertible notes ranged from 18.84% to 22.04% (year ended 31 December 2024: 18.84% to 22.04%).

Upon completion of the share consolidation and rights issue, both the conversion price of the convertible notes and the exercise price of the warrants were adjusted to HK$0.17. At 30 June 2025, 22,338,235 (year ended 31 December 2024: 5,842,311) and 341,911,763 (year ended 31 December 2024: 89,423,076) ordinary shares are issuable under the conversion rights of the convertible notes and the warrants at HK$0.17 (31 December 2024: HK$0.65) per ordinary share, respectively.

At 30 June 2025 and 31 December 2024, the entire issued capital of Think High Global Limited, which holds 100% of the Graphene Products Business, was charged in favour of Lexinter for the outstanding convertible notes and the warrants.

Graphex Group Limited Interim Report 2025 29

![](ex99-1_003.jpg)

**NOTES TO UNAUDITED INTERIM CONDENSED<br> CONSOLIDATED FINANCIAL STATEMENTS**

 

*30 June 2025*

15. SHARE CAPITAL

**Ordinary shares**

---

| | | |
|:---|:---|:---|
|  | **30 June 2025 <br> (Unaudited) <br> HK$'000** | 31 December 2024 <br> (Audited)<br> HK$'000 |
| Issued and fully paid |  |  |
| &nbsp;&nbsp;&nbsp;938,987,722 (31 December 2024: 1,173,806,762) ordinary shares of HK$0.05 (31 December 2024: HK$0.01) each | **46949** | 11738 |

---

A summary of movements in the Company's share capital is as follows:

---

| | | | |
|:---|:---|:---|:---|
|  | **Number of<br> issued and <br> fully paid <br> shares** | **Nominal <br> value of <br> shares<br> HK$'000** | **Share <br> premium<br> account<br> HK$'000** |
| As at 31 December 2024 and 1 January 2025 | 1173806762 | 11738 | 642455 |
| Share consolidation (note (a)) | (939045410) |  |  |
| Rights issue (note (b)) | 704226370 | 35211 | 80816 |
| As at 30 June 2025 | 938987722 | 46949 | 723271 |

---

Notes:

&nbsp;&nbsp;&nbsp;&nbsp;(a) Pursuant to the extraordinary general meeting held on 24 March
2025, the shareholders approved the consolidation of the Company's share by 5 shares into 1 share. On 26 March 2025, the share consolidation
had become effective. The authorised share capital of the Company became HK$90,000,000 divided into 1,800,000,000 consolidated Shares
of HK$0.05 each, of which 234,761,352 consolidated shares (which were fully paid or credited as fully paid) were in issue.

&nbsp;&nbsp;&nbsp;&nbsp;(b) On 21 May 2025, the Company completed the rights issue on the
basis of three rights shares for every one existing share (after the share consolidation became effective) held at the subscription price
of HK$0.17 per right share. 704,226,370 shares were allotted and issued and the net proceeds raised from the rights issue were approximately
HK$115.7 million. The closing market price of the Company's shares on the issue date was HK$0.214 per share.

Graphex Group Limited Interim Report 2025 30

![](ex99-1_004.jpg)

**NOTES TO UNAUDITED INTERIM CONDENSED<br> CONSOLIDATED FINANCIAL STATEMENTS**

 

*30 June 2025*

15. SHARE CAPITAL (Continued)

**Preference shares**

---

| | | |
|:---|:---|:---|
|  | **30 June 2025<br> (Unaudited)<br> HK$'000** | 31 December 2024<br> (Audited)<br> HK$'000 |
| Issued and fully paid |  |  |
| &nbsp;&nbsp;&nbsp;323,657,534 (31 December 2024: 323,657,534) preference shares of HK$0.01 each | **3236** | 3236 |

---

A summary of movements in the Company's preference share is as follows:

---

| | | | |
|:---|:---|:---|:---|
|  | **Number of<br> issued and<br> fully paid<br> preference<br> shares** | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**Nominal <br> value of <br> shares**<br> HK$'000 | **Share**<br> **premium**<br> **account** <br> HK$'000 |
| As at 1 January 2025 and 30 June 2025 | 323657534 | 3236 | 175191 |

---

**Warrants**

As at 30 June 2025, the Company had 341,911,763 (31 December 2024: 89,423,076) warrants outstanding. Each warrant entitles the registered holder the rights to subscribe one ordinary share of the Company at the exercise price of HK$0.17 (31 December 2024: HK$0.65) per ordinary share, subject to adjustment, at any time commencing on the grant date. The warrants will expire on the fifth anniversary of the issue date.

Movements of the warrants during the period ended 30 June 2025 and year ended and at 31 December 2024 are as follows:

---

| | | | |
|:---|:---|:---|:---|
|  | **Number of**<br> **securities to**<br> **be issued upon**<br> **exercise of**<br> **outstanding**<br> **warrants** | **Weighted- average**<br> **exercise price HK$** | **Weighted average remaining contractual**<br> **life**<br> **in years** |
| As at 1 January 2024 | 89423076 | 0.65 | 2.5 |
| Issue of warrants | – |  |  |
| As at 31 December 2024 | 89423076 | 0.65 | 1.5 |
| Effect of share consolidation | (71538461) |  |  |
| Effect of rights issue | 324027148 |  |  |
| As at 30 June 2025 | 341911763 | 0.17 | 1 |

---

Graphex Group Limited Interim Report 2025 31

![](ex99-1_003.jpg)

**NOTES TO UNAUDITED INTERIM CONDENSED<br> CONSOLIDATED FINANCIAL STATEMENTS**

 

*30 June 2025*

16. MATERIAL RELATED PARTY TRANSACTIONS

&nbsp;&nbsp;&nbsp;&nbsp;(a) In addition to the transactions detailed elsewhere in the condensed
financial statements, the Group had the following transactions with related parties during the period:

---

| | | |
|:---|:---|:---|
|  | **For the six months<br> ended 30 June** | **For the six months<br> ended 30 June** |
|  | **2025 <br>(Unaudited)<br> HK$'000** | 2024 <br>(Unaudited) <br> HK$'000 |
| Contract revenue from Pubang (i) | **–** | 363 |
| Loans to |  |  |
| &nbsp;&nbsp;&nbsp;上海奕桂品牌管理有限公司 ("Yigui") (ii) | **20155** | 17946 |
| &nbsp;&nbsp;&nbsp;Earthasia Worldwide Holdings Limited ("EA Trading") (iii) | **10609** | 5300 |
| Repayment of loans from |  |  |
| &nbsp;&nbsp;&nbsp;EA Trading (iii) | **2709** |  |
| &nbsp;&nbsp;&nbsp;Yigui (ii) | **13292** | 7470 |
| &nbsp;&nbsp;&nbsp;上海泰迪朋友投資管理有限公司 ("Teddy") | **–** | 1220 |
| Interest income from |  |  |
| &nbsp;&nbsp;&nbsp;Yigui (ii) | **–** | 442 |
| &nbsp;&nbsp;&nbsp;EA Trading (iii) | **676** | 329 |
| Loan from |  |  |
| &nbsp;&nbsp;&nbsp;Andross Chan (iv) | **11830** |  |
| &nbsp;&nbsp;&nbsp;Patrick Lau (iv) | **8155** |  |
| Interest expenses to |  |  |
| &nbsp;&nbsp;&nbsp;Andross Chan (iv) | **245** |  |
| &nbsp;&nbsp;&nbsp;Patrick Lau (iv) | **245** | – |

---

Notes:

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(i) The Group's contract revenue derived from Pubang for the period
ended 30 June 2025 amounted to HK$nil (six months ended 30 June 2024: HK$363,000).

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(ii) The Group granted a short-term loan in aggregate of RMB18,575,000
(six months ended 30 June 2024: RMB16,300,000) to Yigui, a joint venture of the Group during the period. The interest rate was 4% (six
months ended 30 June 2024: 4%) per annum. During the six month ended 30 June, 2025, Yigui repaid RMB12,250,000 (six months ended 30 June
2024: RMB6,785,000) to the Group. The outstanding balance of the loan was RMB11,485,000 as at 30 June 2025 (six months ended 30 June
2024: RMB9,515,000).

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(iii) On 27 March 2025, the Group renewed its existing revolving loan
facility of HK$21,000,000 granted to EA Trading, a joint venture of the Group, to support its business operation with a one-year term
which was unsecured and bore interest at 12% per annum. The outstanding principal and interest were HK$8,209,000 and HK$14,000, respectively,
as at 30 June 2025.

Graphex Group Limited Interim Report 2025 32

![](ex99-1_004.jpg)

**NOTES TO UNAUDITED INTERIM CONDENSED<br> CONSOLIDATED FINANCIAL STATEMENTS**

 

*30 June 2025*

16. MATERIAL RELATED PARTY TRANSACTIONS (Continued)

&nbsp;&nbsp;&nbsp;&nbsp;(a) (Continued)

Notes: (Continued)

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(iv) On 2 January 2025, the Group entered into two loan agreements
of HK$2,227,000 and RMB8,750,000 respectively, with Mr. Andross Chan, the Chief Executive Officer and an executive Director of the Group,
to support the Group's business operation with 1 year term which were unsecured and bore interest at 3.75%-6% per annum. As at 30 June
2025, the outstanding balance of the loans were HK$11,822,000.

On 2 January 2025, the Group entered into a loan agreement of HK$8,155,000 with Mr. Patrick Lau, an executive Director of the Group, to support the Group's business operation with 1 year term which was unsecured and bore interest at 6% per annum. As at 30 June 2025, the outstanding balance of the loan was HK$8,155,000.

&nbsp;&nbsp;&nbsp;&nbsp;(b) In addition to the balances detailed elsewhere in the condensed
financial statements, the Group had the following balances with related parties during the period:

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(i) Details of the Group's loan to an associate with net balance HK$nil (31 December 2024: HK$nil) after net
of provision of HK$987,000 (31 December 2024: HK$972,000) are included in the Group's prepayment, deposits and other receivables.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(ii) Included in the Group's prepayment, deposits and other receivables were an amount due from joint ventures
of HK$15,000 (2024: HK$786,000), which have no fixed terms of repayment and are interest-free and unsecured.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(iii) Included in the Group's other payables and accruals were amounts due to directors, Mr. Patrick Lau of
HK$1,245,000 (31 December 2024: HK$306,000), Mr. Andross Chan of HK$247,000 (31 December 2024: HK$2,988,000) and Mr. Qiu Bin of HK$929,000
(31 December 2024: HK$928,000) and which were interest-free, unsecured and repayable on demand.

17. EVENTS AFTER THE REPORTING PERIOD

Save as disclosed in this interim report, no material event affecting the Group has occurred after the six months ended 30 June 2025.

18. COMPARATIVE FIGURES

Certain comparative information has been restated to conform with the current period's presentation.

19. APPROVAL OF THE INTERIM FINANCIAL INFORMATION

The financial statements were approved and authorised for issue by the board of directors on 28 August 2025.

Graphex Group Limited Interim Report 2025 33

![](ex99-1_003.jpg)

**MANAGEMENT DISCUSSION AND ANALYSIS**

**BUSINESS REVIEW**

**Graphene Products Business**

The revenue contributed by the Graphene Products Segment for the period ended 30 June 2025 recorded a period- to- period decline of 21.3% to approximately HK$48.4 million, representing 63% of the total revenue of the Group. The decline in revenue is due to drop of price caused by keen competition. The adjusted EBITDA of Graphene Products Segment increased HK$3.2 million or 43.2% to approximately HK$10.6 million compared to the same period of 2024. The increase in adjusted EBITDA was primarily due to effective cost control measurements. For the period ended 30 June 2025, the total output of spherical graphite was approximately 5,000 metric tons. All of the spherical graphite is produced and sold in China.

The Group will continue to adopt a cautious approach in increasing the production capacity of our graphene products. As mentioned previously, three new patents belonging to the Group have been published, and one new patent application has been submitted. These patents pertain to innovative processing technologies and the manufacturing of silicon-carbon anode materials. The Group is firmly convinced that investing in technology and research is essential for maintaining its position within the battery supply chain.

**Landscape Architecture Business**

The Group maintains its market position as one of the leading landscape architecture providers predominantly in the PRC and Hong Kong. It offers landscape architecture services to clients including governments, private property developers, state-owned property developers, design services companies and engineering companies in the PRC and Hong Kong.

The revenue of the Group's landscape architecture services segment decreased to approximately HK$28.4 million for the six months ended 30 June 2025, representing a decrease of approximately 11.8%, as compared with that of approximately HK$32.2 million for the six months ended 30 June 2024. The decrease in revenue was primarily due to the slowdown in real estate development market in China.

For the six months ended 30 June 2025, the Group entered into 25 new contracts with a total contract sum of approximately HK$21.2 million for projects located in the PRC and 18 new contracts with a total contract sum of approximately HK$8.5 million for projects located in Hong Kong. Geographically, approximately 71.4% of the new contract sum represented projects located in the PRC and approximately 28.6% represented projects located in Hong Kong in terms of contract sum.

The number of new contracts and contract sum entered by the Group compared with last reporting period are set out as follows:

---

| | | |
|:---|:---|:---|
| **Six months ended 30 June** | **No. of new contracts** | **Contract sum**<br> (HK$'million) |
| 2025 | **43** | **29.7** |
| 2024 | 57 | 47.6 |

---

The new contract sum decreased to approximately HK$29.7 million for the six months ended 30 June 2025, representing a decrease of approximately 37.6%, as compared with that of approximately HK$47.6 million for the last reporting period.

Graphex Group Limited Interim Report 2025 34

![](ex99-1_004.jpg)

**MANAGEMENT DISCUSSION AND ANALYSIS**

**FINANCIAL REVIEW**

**Revenue**

The Group's total revenue decreased to approximately HK$76.8 million in the first half of 2025, compared with HK$93.7 million for the six months ended 30 June 2024, representing year-on-year decrease of approximately 18%. The decrease was mainly attributable to the less favourable market and economic environment.

The graphene products segment contributed revenue of approximately HK$48.4 million, representing a decrease of approximately 21.3%, compared with HK$61.5 million for the six months ended 30 June 2024. The landscape architecture segment contributed revenue of approximately HK$28.4 million, representing a decrease of approximately 11.8%, compared with HK$32.2 million for the six months ended 30 June 2024.

**Cost of sales**

Cost of sales decreased to approximately HK$49 million for the six months ended 30 June 2025, representing a decrease of approximately 22.7%, as compared with that of approximately HK$63.4 million for the same period in 2024.

Cost of sales mainly represented cost of inventories in respect of graphene products business and project staff cost in respect of landscape architecture segment. The decrease in cost of sales was generally in line with the decrease in revenue derived from the graphene products segment and landscape architecture segment.

**Gross profit and gross profit margin**

Gross profit decreased to approximately HK$27.8 million for the six months ended 30 June 2025, representing a decrease of approximately 8.3%, as compared with that of approximately HK$30.3 million for the same period in 2024.

Gross profit margin increased to approximately 36% for the six months ended 30 June 2025, as compared with that of approximately 32% for the same period in 2024. The slight increase was mainly attributable to the increase in the gross profit margin in the graphene segment.

**Selling and marketing expenses**

Selling and marketing expenses decreased to approximately HK$0.7 million for the six months ended 30 June 2025, representing a decrease of approximately 41.7%, as compared with that of approximately HK$1.2 million for the same period in 2024. The decrease was mainly attributable to the decrease in revenue in the graphene segment.

**Administrative expenses**

Administrative expenses decreased to approximately HK$50 million for the six months ended 30 June 2025, representing a decrease of approximately 25.7%, as compared with that of approximately HK$67.3 million for the same period in 2024. The decrease was a combined effect of (i) the decrease in share-based payment expenses of approximately HK$11.6 million including share awards to directors, employees and consultants and (ii) the decrease in the overall salaries of the Group of approximately HK$6.1 million which is attributable to the effective cost control measurement.

Graphex Group Limited Interim Report 2025 35

![](ex99-1_003.jpg)

**MANAGEMENT DISCUSSION AND ANALYSIS**

**Impairment loss on financial and contract assets**

During the six months ended 30 June 2025, the Group recognised a reversal of impairment losses on trade receivables, contract assets, and other receivables of approximately HK$4.5 million, compared to an impairment loss of approximately HK$6.7 million for the same period in 2024, representing a decrease of approximately 167.2%. The decrease was primarily due to the Group having collected a single other receivable of approximately HK$5.7 million during the period.

**Net loss**

As a result of the foregoing, the loss attributable to owners of the Company was approximately HK$24.6 million for the six months ended 30 June 2025, as compared with that of a loss attributable to owners of the Company of approximately HK$54.1 million for the same period in 2024.

**Liquidity, financial resources and gearing**

The Group's objectives for capital management are to safeguard the Group's ability to continue as a going concern in order to maintain an optimal capital structure and reduce the cost of capital, while maximizing the return to shareholders through improving the debt and equity balance.

---

| | | |
|:---|:---|:---|
|  | **As at <br> 30 June <br> 2025<br> HK$'000** | As at <br> 31 December <br> 2024<br> HK$'000 |
| Current assets | **350608** | 262397 |
| Current liabilities | **393882** | 367013 |
| Current ratio | **0.89** **x** | 0.71 x |

---

The current ratio of the Group at 30 June 2025 was approximately 0.89 times as compared to that of approximately 0.71 times at 31 December 2024 as a result of rights issue completed during the period.

At 30 June 2025, the Group had total cash and bank balances of approximately HK$11.2 million (31 December 2024: HK$15.5 million).

At 30 June 2025, the Group's gearing ratio (represented by total interest-bearing bank and other borrowings at the end of the period divided by total equity at the end of the respective period multiplied by 100%) was approximately 58.5% (31 December 2024: 84.2%).

The capital structure of the Company mainly comprises issued ordinary shares, preference shares and debt securities. As of 30 June 2025, the Company had outstanding issued corporate bonds with the carrying amount of approximately HK$110.1 million, issued promissory notes of approximately HK$39.2 million, issued convertible notes (as liability) of approximately HK$3.8 million, 938,987,7 *2*2 ordinary shares and 323,657,534 preference shares in issue.

Graphex Group Limited Interim Report 2025 36

![](ex99-1_004.jpg)

**MANAGEMENT DISCUSSION AND ANALYSIS**

**Contingent liabilities**

The Group had no significant contingent liabilities as at 30 June 2025.

**PLEDGE OF ASSETS**

On 19 January 2021, Think High Global Limited, an indirect wholly-owned subsidiary of the Company established under the laws of the British Virgin Islands, which directly holds 100% of the equity interest of the graphene products business was charged in favour of Lexinter International Inc., a corporation incorporated under the laws of the Province of Ontario which is wholly-owned by Jeffrey Abramovitz, an individual carrying Canadian nationality, who shall subscribe the convertible notes and warrants issued by the Company in the aggregate principal amount of US$15,000,000 pursuant to the subscription agreement and supplemental agreement entered into on 19 January 2021 and 24 May 2021 respectively.

More details of the pledge were set out in the announcements of the Company dated 19 January 2021 and 24 May 2021, and circular of the Company dated 30 June 2021.

**CAPITAL COMMITMENT**

(i) At 30 June 2025 and 31 December 2024, the Group had the following
capital commitments at the end of the reporting period:

---

| | | |
|:---|:---|:---|
|  | **As at<br> 30 June <br> 2025 <br> HK$'000** | As at <br> 31 December <br> 2024 <br> HK$'000 |
| Contracted, but not provided for: |  |  |
| Acquisition of property, plant and equipment | **35032** | 5637 |

---

(ii) On 20 September 2022, the Company entered into a cooperation
agreement with the Jixi Mashan Government relating to the cooperation in connection with the Company's intended strategic investment
for setting up graphite deep processing and production facilities located in the Jixi (Mashan) Graphite Industrial Park with an intended
annual output of 30,000 metric tons of high-purity spherical graphite and 10,000 metric tons of battery anode materials to promote the
rapid development of the regional graphite new material industry. The Company intends to carry out this project in two phases, with the
first phase of this project for the setting up graphite deep processing and production facilities with an annual output capacity of 20,000
metric tons of high-purity spherical graphite and the second phase of this project for the setting up graphite deep processing and production
facilities with an annual output capacity of 10,000 metric tons of high-purity spherical graphite and 10,000 metric tons of battery anode
materials. It is estimated that the Company's total investment in the first phase of this project will be not less than RMB200 million.
The Company intends to fund the first phase of this project by the Group's internal resources and/or bank borrowings and/or future fund-raising
exercise. At the reporting period end, no contract for the construction of the plant and/or the equipment for this project was entered
into.

Graphex Group Limited Interim Report 2025 37

![](ex99-1_003.jpg)

**MANAGEMENT DISCUSSION AND ANALYSIS**

(iii) On 19 July 2023, the Company entered into the Cooperation Agreement with the Nanshu Town Government pursuant
to which the Company and the Nanshu Town Government intended to have a cooperation in the "Graphite Anode Material Project"
("Phase 1 Project") in Laixi City Nanshu Town New Material Industrial Park which is situated in Nanshu Town, Laixi City, Shandong
Province, the PRC. Subject to obtaining all approval from the PRC government, the Company will set up the factory plants for the manufacturing
of lithium- ion battery anode materials in the Park. The Company can apply for the relevant policy subsidies of "Several Preferential
Measures for Investment Promotion in Laixi City (Trial)" (Xifa [2023] No. 1) after meeting the relevant requirements. It is estimated
that the Company's total investment will be around RMB1,000 million. The Company intends to fund the Phase 1 Project by the Group's internal
resources and/or bank borrowings and/ or future fundraising exercise. The Company obtained the energy permit for Phase 1 Project in August
2024 and is pending for the approval of the environmental permit. The Company was informed by the local power supply authorities that
the current power supply was not sufficient for the factory use of Phase 1 Project. The Company has consulted a local power engineering
company regarding this issue and is negotiating with the landlord and Nanshu Town Government about possible remedies. In light of this
situation, Phase 1 Project implementation will be delayed.

On 10 January 2024, Graphex Shangdong, an indirectly wholly-owned subsidiary of the Group, as the tenant, and an independent third party, the landlord, entered into a lease agreement in respect of the factory buildings located in Laixi City, Shandong Province, PRC for an aggregate term of 10 years made up of an initial term of 5 years and a subsequent term of 5 years which shall be extended automatically after expiry of the initial term. The undiscounted total rentals payable under the lease agreement for the full lease term of 10 years is RMB58,872,000 (equivalent as stipulated in the lease agreement to approximately HK$65,936,000). Due to the delay implementation of Phase 1 for reasons mentioned above, the factory buildings as stipulated in the lease agreement have not been handed over to Graphex Shangdong up to the date of approval of these consolidated financial statements, and the landlord has agreed that Graphex Shangdong lease agreement will not be commenced until the landlord has provided Graphex Shangdong with the legal proof of its right to lease the factory buildings. The right-of-use assets and the lease liabilities have not yet recognised at 30 June 2025.

(iv) During the year and at the reporting period end pursuant to the above Cooperation Agreement, the Company
and the Nanshu Town Government have intention of jointly working in the construction of the Phase 2 of graphite deep processing project
located in the graphite industry cluster area of Nanshu Town (the "Phase 2 Project"). The estimated investment amount of the
Phase 2 Project is RMB2 billion and the Phase 2 Project is mainly engaged in the production and processing of lithium battery anode materials.
Upon to the date of approval of financial statements, no formal agreement or lease agreement has been made for Phase 2 Project.

**FOREIGN EXCHANGE EXPOSURE**

The Group mainly operates and invests in Hong Kong and the PRC but most of the transactions are denominated and settled in HKD and RMB. No significant foreign currency risk has been identified for the financial assets in the PRC as they were basically denominated in a currency same as the functional currencies of the group entities to which these transactions relate. Nevertheless, the Directors will closely monitor the Group's foreign currency position and consider natural hedge technique to manage its foreign currency exposures by non-financial methods, managing the transaction currency, leading and lagging payments, receivable management, etc. Save for meeting working capital needs, the Group only holds minimum foreign currency.

Graphex Group Limited Interim Report 2025 38

![](ex99-1_004.jpg)

**MANAGEMENT DISCUSSION AND ANALYSIS**

**HUMAN RESOURCES AND EMPLOYEES' REMUNERATION**

As at 30 June 2025, the Group had 219 employees. Employees are remunerated according to nature of the job, market trend, and individual performance. Employee bonus is distributable based on the performance of the respective subsidiaries and the employees concerned.

The Group offers competitive remuneration and benefit package to employees. Employee benefits include mandatory provident fund, employee pension schemes in the PRC, contributions to social security system, medical coverage, insurance, training and development programs. As to defined contribution schemes, there is no forfeited contribution available for the Group to reduce its existing level of contributions to the retirement benefit scheme during the year.

During the period ended 30 June 2025, the Group had maintained a number of share schemes at the Company and subsidiary levels in order to recognise the contributions by selected eligible participants who are directors, officers, employees and service providers of the Group and to provide them with incentives for the continual operation and development of the Group and/or attract suitable personnel to join the Group.

**USE OF RIGHTS ISSUE PROCEEDS**

During the six months period ended 30 June 2025, the Company conducted a share consolidation (the "Share Consolidation") pursuant to which every five (5) issued and unissued shares of HK$0.01 each would be consolidated into one (1) consolidated share (the "Consolidated Share") of HK$0.05 each. The Company also completed a rights issue (the "Rights Issue") on the basis of three (3) rights shares (the "Rights Shares") for every one (1) Consolidated Share held on the record date for determining entitlements under the Rights Issue, at the subscription price (the "Subscription Price") of HK$0.17 per Rights Share.

On 26 March 2025, the Share Consolidation became effective. The authorised share capital of the Company became HK$90,000,000 divided into 1,800,000,000 Consolidated Shares of HK$0.05 each, of which 234,761,352 Consolidated Shares (fully paid or credited as fully paid) were issued.

On 22 May 2025, a total of 704,226,370 shares were allotted and issued by the Company pursuant to the Rights Issue.

Graphex Group Limited Interim Report 2025 39

![](ex99-1_003.jpg)

**MANAGEMENT DISCUSSION AND ANALYSIS**

Set out below are details of the allocation of the net proceeds, the utilised and remaining amounts of net proceeds in relation to the Rights Issue as at 30 June 2025:

---

| | | | | |
|:---|:---|:---|:---|:---|
| **Uses** | **Intended use**<br> HK$ million | **Utilised net<br> proceeds up to <br> 30 June 2025<br> HK$ million** | **Remaining <br> balance <br> as of <br> 30 June 2025<br> HK$ million** | **Expected<br> timeline<br> for the <br> intended use** |
| Implementation of the project in Graphene | 57.9 | 14.9 | 43.0 | On or before |
| Products Business |  |  |  | December 2025 |
| Repayment of outstanding loans and interests | 34.7 | 34.7 |  | On or before |
|  |  |  |  | December 2025 |
| General working capital | 23.1 | 8.4 | 14.7 | On or before |
|  |  |  |  | December 2025 |
|  | 115.7 | 58.0 | 57.7 |  |

---

Please refer to the announcements of the Company dated 3 December 2024, 8 January 2025, 24 March 2025, 2 May 2025 and 21 May 2025, the circular of the Company dated 27 January 2025 and the prospectus of the Company dated 7 April 2025 for further details.

**SIGNIFICANT INVESTMENTS HELD, MATERIAL ACQUISITIONS AND DISPOSALS OF SUBSIDIARIES, AND FUTURE PLANS FOR MATERIAL INVESTMENTS OR CAPITAL ASSETS**

Save for those disclosed in this interim report, there were no other significant investments held, nor were there material acquisitions or disposals of subsidiaries during the period under review. Apart from those disclosed in this interim report, there was no plan authorised by the Board for other material investments or additions of capital assets at the date of this interim report.

**PROSPECTS**

Despite electrification in the western countries has been slowing down for various reasons, we see an enormous increase in battery demands in other parts of the world. The battery industry has become an essential element for high living standards and sustainable future. The Group is proud to be part of the battery supply chain and will strive to produce top quality battery anode materials. The expansion plan set out by the Group will be executed in due course. Looking ahead, the company is exploring additional avenues for growth and seeking new investment opportunities to strengthen its financial position. Market trends and strategic partnerships are being monitored closely to ensure continued resilience and adaptability in changing economic conditions.

Graphex Group Limited Interim Report 2025 40

![](ex99-1_004.jpg)

**OTHER INFORMATION**

**DISCLOSURE OF INTERESTS**

**Directors' and Chief Executive's Interests and Short Positions in Shares, Underlying Shares and Debentures of the Company and its associated corporations**

As at 30 June 2025, the interests and short positions of the Directors and chief executive of the Company in the shares, underlying shares and debentures of the Company or any of the associated corporations (within the meaning of Part XV of the SFO) which (i) are required to be notified to the Company and the Stock Exchange pursuant to Divisions 7 and 8 of Part XV of the SFO (including interests and short positions which they are taken or deemed to have under such provisions of the SFO); or (ii) are required, pursuant to section 352 of the SFO, to be entered in the register as referred to therein; or (iii) are required, pursuant to the Model Code, to be notified to the Company and the Stock Exchange are as follows:

**Long position in the shares and underlying shares**

---

| | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|
| | | **Number of shares** | **Number of shares** | **Number of shares** | **Number of shares** | | | |
| <br>**Name of Director** | <br>**Capacity** | **Personal interest** | **Family interest** | **Corporate interest** | **Other interest** | **Number of underlying shares held under the Share**<br>**Option Scheme** |<br>**Total** | **Approximate**<br>**% of shareholding** |
| Chan YickYan <br>Andross | Beneficial owner, interest of controlled corporation | 978800 |  | 33743377 |  |  | 34722177 | 3.70% |
| Lau Hing Tat <br>Patrick | Beneficial owner, interest of spouse, interest of controlled corporation | 4744400 |  | 24200689 |  |  | 28945089 | 3.08% |
| Qiu Bin | Beneficial owner | 136000 |  | – |  |  | 136000 | 0.01% |

---

Notes:

1. Such interests are held by CYY Holdings Limited, a company incorporated
in the British Virgin Islands, of which Mr. Chan Yick Yan Andross is interested in the entire issued share capital.

2. Such interests are held by LSBJ Holdings Limited, a company
incorporated in the British Virgin Islands, of which Mr. Lau Hing Tat Patrick is interested in the entire issued share capital.

**Long position in the shares of associated corporations of the Company**

---

| | | | | |
|:---|:---|:---|:---|:---|
| **Name of director** | **Name of associated<br> corporation**  | **Nature of interest** | **Number of shares<br> and class of<br> shares held**  | **Approximate %<br> of shareholding** |
| Chan Yick Yan Andross | Earthasia (International) <br>Limited | &nbsp;&nbsp;&nbsp;&nbsp;Beneficial owner | 50 (ordinary shares) | 0.98% |
| Lau Hing Tat Patrick | Earthasia (International) Limited | &nbsp;&nbsp;&nbsp;&nbsp;Beneficial owner | 50 (ordinary shares) | 0.98% |

---

Graphex Group Limited Interim Report 2025 41

![](ex99-1_003.jpg)

**OTHER INFORMATION**

Saved as disclosed above, as at 30 June 2025, none of the Directors and the chief executive of the Company had any interests or short positions in the shares, underlying shares or debentures of the Company or any of its associated corporations (within the meaning of Part XV of the SFO), which would have to be notified to the Company and the Stock Exchange pursuant to Divisions 7 and 8 of Part XV of the SFO (including interests or short positions which they have taken or deemed to have taken under such provisions of the SFO), or which were required, pursuant to Section 352 of the SFO, or which were required to be notified to the Company and the Stock Exchange pursuant to the Model Code.

**Substantial Shareholders' Interests and Short Positions in Shares and Underlying Shares**

As at 30 June 2025, so far as the Directors and chief executive of the Company are aware, other than the interests of the Directors and chief executive of the Company as disclosed in the section titled "Directors' and chief executive's interests and short positions in shares, underlying shares and debentures of the Company and its associated corporations", the following persons had interests or short positions in the shares or underlying shares of the Company which would fall to be disclosed to the Company under the provisions of Divisions 2 and 3 of Part XV of the SFO, or which were recorded in the register required to be kept by the Company under Section 336 of the SFO, or as otherwise notified to the Company and the SEHK.

**Long position in the shares**

---

| | | | |
|:---|:---|:---|:---|
| **Name of shareholder** | **Capacity/nature**<br> **of interest** | **Number of shares** | **Approximately %**<br> **of shareholding** |
| Tycoon Partner Holdings Limited<sup>1</sup> | Beneficial owner | 93500000 | 9.96% |
| Wu Wenbei<sup>1</sup> | Interest of controlled | 93500000 | 9.96% |
|  | corporation |  |  |
| Shen Taoyu<sup>1</sup> | Interest of controlled | 93500000 | 9.96% |
|  | corporation |  |  |
| Yu Justin | Beneficial owner | 92500000 | 9.85% |

---

Note:

1. Tycoon Partner Holdings Limited is owned as to 50% and 50% by
Mr. Shen Taoyu and Mr. Wu Wenbei respectively. Accordingly, each of them is deemed to be interested in the shares of the Company held
by Tycoon Partner Holdings Limited under the SFO.

**DIRECTORS' INTERESTS IN COMPETING INTERESTS**

The Directors were not aware of any business or interest of the Directors and their respective associates (as defined under the Listing Rules) that compete or may compete with the business of the Group and any other conflict of interest which any such person has or may have with the Group during the period ended 30 June 2025.

**CHANGES IN INFORMATION OF DIRECTORS**

Pursuant to Rule 13.51(B)(1) of the Listing Rules, the changes in information of Directors are set out below:

---

| | |
|:---|:---|
| **Director** | **Details of Change** |
| Mr. Tang Zhaodong | Ceased to be an independent non-executive director on 27 June 2025 |

---

Graphex Group Limited Interim Report 2025 42

![](ex99-1_004.jpg)

**OTHER INFORMATION**

**SHARE OPTION SCHEME**

A share option scheme (the "Share Option Scheme") was adopted by the Company on 3 June 2014 and became effective on 25 June 2014.

The Board has resolved to terminate the existing share option scheme on 9 January 2023.

All the options forfeited before expiry of the Share Option Scheme will be treated as lapsed options which will not be added back to the number of shares available to be issued under the Share Option Scheme.

The number of shares that may be issued in respect of the share options granted under the Share Option Scheme is 3,450,306 Shares, representing approximately 0.87% of the weighted average number of Shares issued and outstanding for the period ended 30 June 2025.

A summary of the movements of the outstanding share options during the six months ended 30 June 2025 are as follows:

---

| | | | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|
| | | | | | **Number of Share Options** | **Number of Share Options** | **Number of Share Options** | **Number of Share Options** | **Number of Share Options** | **Number of Share Options** |
| <br>**Grantees** | <br>**Date of grant** | <br>**Vesting date** | <br>**Exercisable period** | <br>**Exercise price (HK$)** | **As at 1/1/2024** | **Granted** | **Exercised** | **Cancelled/ Lapsed** | **Adjusted during the period** | **As at 30/6/2025** |
| Employee(s) |  |  |  |  |  |  |  |  |  |  |
| Other employee(s) | 28/1/2021 | 28/1/2021 | 28/1/2021 to 27/1/2026 | 1.82 (note 3) | 9677692 |  |  |  | (6227386) (note 3) | 3450306 |

---

Notes:

1. The closing price of the Shares immediately before the date
on which the options were granted was HK$0.6.

2. No share options were cancelled or lapsed during the reporting
period.

3. As a result of the share consolidation and the completion of
the rights issue, the exercise price was adjusted to HK$1.82 and the total number of shares which may be issued upon exercise of all
outstanding share options has been adjusted to 3,450,306 shares, details please refer to the Company's announcement dated 24 March 2025
and circular dated 27 January 2025 and 21 May 2025.

Save as disclosed above, at no time during the period under review was the Company or its subsidiaries a party to any arrangement that enabled the Directors or any of their associates to acquire benefits by means of the acquisition of shares in, or debentures of, the Company or any other body corporate.

**2023 SHARE AWARD SCHEME**

On 9 January 2023, the Company terminated the existing Share Option Scheme and Share Award Scheme and adopted the 2023 Share Award Scheme with effective from 6 February 2023 in order to provide eligible participants with equity incentives.

Graphex Group Limited Interim Report 2025 43

![](ex99-1_003.jpg)

**OTHER INFORMATION** 

#### Summary of the 2023 Share Award Scheme
1. Purposes (i) to attract talents, suitable personnel and entities that are eligible participants; (ii) to award certain selected participants with
awarded shares for accepting their appointments, employments or engagement by the Group and related entities; (iii) to recognize the contributions
by certain selected participants and to provide them with incentives in order to retain them for the continual operation, development
and growth of the Group and related entities; and (iv) to improve or create sense of connection and/or loyalty of certain selected participants
to the Group and related entities

2. Qualifying participants (i) Any director and employee of the Group or its subsidiaries; (ii) Any director and employee of the related entities of the Group; and
(iii) Any person who provided services to the Group on a continuing or recurring basis

3. Maximum number of shares Not exceeding 10% of the shares of the Company in issue as at the date of adoption of the 2023 Share Award Scheme (i.e. 68,349,307 shares)

4. Maximum entitlement of each participant Not exceed 1% of the issued share capital of the Company from time to time

5. Vesting period Subject to the terms and condition of the 2023 Share Award Scheme and the fulfillment of all vesting conditions to the vesting of the
awarded Shares on such selected employee as specified in the grant notice and in accordance with the vesting schedule (if any) as set
out therein

6. The amount payable on acceptance of the award Nil

7. The remaining life of the scheme It shall be valid and effect for a period of 10 years commencing on 6 February 2023

The Remuneration Committee has noted that the 2023 Share Award Scheme is intended to attract talents, suitable personnel and entities who will accept awarded shares as part of their remuneration, compensation or payment packages for the development and growth of the businesses of the Group; to award certain selected participants with award shares for accepting their appointments, employments or engagement by the Group; to provide certain participants with incentives in order to retain them for the continual operation, development and growth of the Group and to improve or create sense of connection and/or loyalty of certain selected participants to the Group. In recommending the grant of those share awards to the selected participants and determining the number of share awards and the relevant vesting periods for the share awards to be granted, the Remuneration Committee has considered factors such as (i) whether they were considered as talent and personnel that could contribute to the development and growth of the business of the Group that the Company would want to recruit with reference to their industry experience, tenure and roles with the Group; (ii) the remuneration of them including the grant of share awards as part of their remuneration packages as an incentive offered by the Group as compared with those offered by the industry peers in order to attract them in joining the Group; (iii) whether they would accept award shares as part of their remuneration or compensation package and as inducement for them to accept any offer for appointment; (iv) the business synergy and opportunities that might be brought by them to the Group; and (v) whether the share awards could further motivate their performances for the benefit of the businesses of the Group.

Graphex Group Limited Interim Report 2025 44

![](ex99-1_004.jpg)

**OTHER INFORMATION**

The Remuneration Committee considered that for those share awards granted with the vesting period less than 12 months from the date of grant is appropriate and necessary to enable the Company to provide competitive terms and conditions to valuable talent for the development and growth of the Group's Graphene Products Business. It is necessary to enable the Company to offer competitive employment package to the grantees in order to retain valuable and loyal talent and to attract the talent and suitable personnel who will accept award shares as part of his/her remuneration, compensation or payment packages in accepting to stay on and continue his/her employment with the Group to further promote the development and growth of the Group's businesses, to improve or create sense of connection and/or loyalty of him/her to the Group and to provide incentive to him/her to continue to work for the success and improve the performance of the Group and thus it could align the interest of the grantees with the Company and its shareholders as a whole.

Accordingly, having taken into account the factors above, the Remuneration Committee considered that notwithstanding the absence of performance targets, the shorter vesting period and the limited clawback mechanism, the share awards granted during the year ended 31 December 2023 can incentivize the grantees to strive for the future development of the Company which was in line with the purpose of 2023 Share Award Scheme.

During the six months ended 30 June 2025, there was no share awards granted under the 2023 Share Award Scheme.

During the six months ended 30 June 2025, the number of unvested awards granted under the 2023 Share Award Scheme at the beginning and end of the reporting period was 500,000 and nil, respectively. No award granted under the 2023 Share Award Scheme was cancelled or lapsed in accordance with the terms of the 2023 Share Award Scheme during the reporting period.

During the six months ended 30 June 2025, the equity-settled share-based compensation under the 2023 Share Award Scheme of HK$12,000 is included in employee benefit expenses.

Details of the 2023 Share Award Scheme are set out in the Company's announcement dated 9 January 2023, 12 June 2023, 24 July 2023 and 14 December 2023 and circular dated 12 January 2023.

The number of award shares available for grant under the 2023 Share Award Scheme at the beginning and end of the six months ended 30 June 2025 were nil.

The number of shares that may be issued in respect of the share awards granted under the 2023 Share Award Scheme is 5,215,224 Shares, representing approximately 1.32% of the weighted average number of Shares issued and outstanding for the six months ended 30 June 2025.

Graphex Group Limited Interim Report 2025 45

![](ex99-1_003.jpg)

**OTHER INFORMATION**

A summary of the movements of the share awards during the period ended 30 June 2025 are as follows:

---

| | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|
| | | | **Number of Share Awards** | **Number of Share Awards** | **Number of Share Awards** | **Number of Share Awards** | **Number of Share Awards** | **Actual issued/ allotted** |
| <br>**Grantees** | <br>**Date of Grant** | <br>**Vesting date** | **As at**<br> **1/1/2025** | **Granted** | **Vested** | **Cancelled/**<br> **Lapsed** | **As at**<br> **30/6/2025** | **As at**<br> **30/6/2025** |
| ***Employees (note 2)*** | 12/6/2023 | &nbsp;&nbsp;&nbsp;1/2/2025 | 500000 |  | 500,000<br> (note 1) |  |  |  |
|  |  |  | 500000 |  | 500000 |  |  |  |

---

Notes:

1. The weighted average closing price of the shares immediately
before the vesting date was HK$0.121 each share.

2. Employee Grantees refer to the employees of the Company or its
subsidiaries.

**EIL SHARE AWARD SCHEME**

On 19 January 2021, Earthasia (International) Limited, an indirect wholly-owned subsidiary of the Company, also adopted a share award scheme (the "EIL Share Award Scheme"). Details of the EIL Share Award Scheme were set out in the announcements of the Company dated 19 January 2021.

**Summary of the EIL Share Award Scheme**

1. Purposes to recognise the contributions made or to be made by certain participants and to provide them with incentives in order to retain them for the continual operation and development of EIL Group and to attract suitable personnel for further development of the EIL Group

2. Qualifying participants (i) any individual being an employee (including without limitation any director) of any member of the EIL Group; (ii) any agent or consultant to the EIL Group; and (iii) any business or joint venture partner, contractor, any party providing advisory, consultancy, professional services to the EIL Group, or any other persons who have contributed or may contribute to the operation and development of the EIL Group

3. Maximum number of shares Not exceeding 10% of the shares of EIL ("EIL Shares") in issue as at the date of adoption of the EIL Share Award Scheme (i.e. 500 EIL Shares)

4. Maximum entitlement of each participant Not exceed 1% of the issued share capital of EIL from time to time

Graphex Group Limited Interim Report 2025 46

![](ex99-1_004.jpg)

**OTHER INFORMATION**

5. Vesting period Subject to the terms and conditions of the EIL Share Award Scheme and the fulfillment of all vesting conditions to the vesting of the
awarded EIL Shares on such participant as specified in the EIL Share Award Scheme and the grant notice

6. The amount payable on acceptance of the award HK$1.00 per awarded EIL Share

7. The remaining life of the scheme It shall be valid and effect for a period of 10 years commencing on 19 January 2021

During the period ended 30 June 2025, no EIL share awards granted. No unvested EIL share awards were outstanding as at 30 June 2025.

During the period ended 30 June 2025, no equity-settled share-based compensation under the Scheme is included in employee benefit expenses.

The number of award EIL Shares available for grant under the EIL Share Award Scheme at the beginning and end of the period ended 30 June 2025 were 400 EIL Shares and 400 EIL Shares respectively.

During the period ended 30 June 2025, EIL was not a principal subsidiary of the Company within the meaning of

Rule 17.14 of the Listing Rules.

**CORPORATE GOVERNANCE PRACTICES**

The Company is committed to achieving high standards of corporate governance to safeguard the interests of shareholders and to enhance corporate value and accountability. The Company acknowledges the important role of its Board in providing effective leadership and direction to its business, and ensuring transparency and accountability of its operations. In the opinion of the Directors, the Company has complied with the applicable code provisions as set out in the Corporate Governance Code (the "CG Code") contained in Appendix C1 to the Listing Rules during the reporting period ended 30 June 2025. The Company will continue to review and monitor its corporate governance practices to ensure compliance with the CG Code.

**COMPLIANCE WITH MODEL CODE FOR SECURITIES TRANSACTIONS BY DIRECTORS**

The Company has adopted the Model Code for Securities Transactions by Directors of Listed Issuers (the "Model Code") as set out in Appendix C3 of the Listing Rules as the code of conduct regarding securities transactions by the Directors of the Company. Having made specific enquiries to all Directors, all of them confirmed that they had complied with the required standard set out in the Model Code during the six months ended 30 June 2025.

**PURCHASE, SALES OR REDEMPTION OF THE COMPANY'S LISTED SECURITIES**

During the six months ended 30 June 2025, neither the Company nor any of its subsidiaries purchased, sold or redeemed any of the Company's listed securities.

Graphex Group Limited Interim Report 2025 47

![](ex99-1_003.jpg)

**OTHER INFORMATION**

**AUDIT COMMITTEE**

The Company has established the Audit Committee to review and supervise the financial reporting process and internal Control procedures of the Group with written terms of reference in compliance with Rule 3.21 of the Listing Rules and the CG Code. The Audit Committee consists of three members namely, Mr. Liu Kwong Sang (an independent non-executive Director), Ms. Tam Ip Fong Sin (an independent non-executive Director) and Mr. Wang Yuncai (an independent non-executive Director). The chairman of the Audit Committee is Mr. Liu Kwong Sang.

**REVIEW OF INTERIM RESULTS**

The Group's interim results for the six months ended 30 June 2025 have not been reviewed by external auditor but have been reviewed by the audit committee of the Company that the preparation of such results complied with the applicable accounting standards and requirements as well as the Listing Rules and that adequate disclosures have been made.

**INTERIM DIVIDEND**

The Board does not recommend the payment of an interim dividend for the six months ended 30 June 2025 (six months ended 30 June 2024: nil).

**APPRECIATION**

Finally, we would like to express our gratitude to the Shareholders, business partners, subconsultants and customers for their continuous support. We would also like to thank our dedicated staff for their contributions to the success of the Group.

**Lau Hing Tat Patrick**

*Chairman*

Hong Kong, 28 August 2025

Graphex Group Limited Interim Report 2025 48