[10-Q/A] World Scan Project, Inc. Amended Quarterly Earnings Report

Rhea-AI Filing Summary

World Scan Project, Inc. filed an amendment restating prior quarterly revenue presentation from net to gross after discussions with its current auditor. The filing shows revenues of $6,635,195 for a reported period and references other revenue and revenue-related amounts including $1,261,420 and $7,737,907 in various line items.

The company recorded substantial R&D expenses: $12,889,323 for a data-center cooling system and $5,077,179 for NFT-related technology, contributing to a net loss before tax of $3,416,587 for the year ended October 31, 2023 and an associated tax credit of $2,092,461. During the period ended January 31, 2024 the company capitalized $406,641 of developed external software and reported accrued expenses and other payables of $6,166,607 as of January 31, 2024.

Positive

• Revenue presentation restated to gross, increasing transparency after auditor discussion
• $2,092,461 tax credit recognized related to R&D-driven net loss
• $406,641 of developed external software capitalized, moving costs to an intangible asset

Negative

• Material restatement of revenue presentation, indicating prior reporting issues
• Significant R&D expenses totaling approximately $18,717,456 contributed to a $3,416,587 pre-tax loss
• Accrued expenses and other payables rose to $6,166,607, suggesting a notable increase in short-term liabilities
• Advance payments related to cryptocurrency miner sales represent concentrated transaction volume and associated recognition complexity

Insights

Financial Analyst

TL;DR: Restatement improves revenue presentation transparency but company shows significant R&D-driven losses and capitalized software.

The amendment to present revenue on a gross basis addresses prior presentation and aligns with auditor discussions, which is important for comparability. Reported revenues include a $6.6 million figure and other revenue line items totaling multi‑million amounts. Heavy R&D spending—over $18 million combined on two programs—drove a pre-tax loss of $3.4 million for the fiscal year, partially offset by a $2.09 million tax credit. Capitalization of $406,641 of software indicates movement from expense to asset recognition for developed products. Balance sheet items show large inventories and advance payments related to cryptocurrency miner sales and accrued payables increasing to $6.17 million, which may pressure short-term liquidity.

Corporate Governance Expert

TL;DR: Restating revenue presentation signals a material disclosure correction and raises governance and internal control questions.

An amendment to restate prior quarterly revenue from net to gross is a meaningful change to reported results and suggests prior revenue recognition or presentation practices required correction after auditor review. The company concurrently reports large related-party-like advances for cryptocurrency miner sales, sizable increases in accrued expenses, and substantial R&D outlays. These combined items warrant attention to controls over revenue recognition, accounting for advances, and oversight of capitalization decisions. Transparency via the amendment is positive, but the restatement itself is a negative governance signal.

2024 Q1 Yes --10-31 false true This Amendment No. 1 to the Form 10-Q for the period is being filed to restate the prior quarterly report. Revenue previously presented on a net basis has been revised to a gross basis based on discussions with the Companys current auditor. 0001813744 0001813744 2023-11-01 2024-01-31 0001813744 2024-11-19 0001813744 2024-01-31 0001813744 2023-10-31 0001813744 2022-11-01 2023-01-31 0001813744 us-gaap:PreferredStockMember 2023-10-31 0001813744 us-gaap:CommonStockMember 2023-10-31 0001813744 us-gaap:AdditionalPaidInCapitalMember 2023-10-31 0001813744 us-gaap:ComprehensiveIncomeMember 2023-10-31 0001813744 us-gaap:RetainedEarningsMember 2023-10-31 0001813744 us-gaap:PreferredStockMember 2023-11-01 2024-01-31 0001813744 us-gaap:CommonStockMember 2023-11-01 2024-01-31 0001813744 us-gaap:AdditionalPaidInCapitalMember 2023-11-01 2024-01-31 0001813744 us-gaap:ComprehensiveIncomeMember 2023-11-01 2024-01-31 0001813744 us-gaap:RetainedEarningsMember 2023-11-01 2024-01-31 0001813744 us-gaap:PreferredStockMember 2024-01-31 0001813744 us-gaap:CommonStockMember 2024-01-31 0001813744 us-gaap:AdditionalPaidInCapitalMember 2024-01-31 0001813744 us-gaap:ComprehensiveIncomeMember 2024-01-31 0001813744 us-gaap:RetainedEarningsMember 2024-01-31 0001813744 us-gaap:PreferredStockMember 2022-10-31 0001813744 us-gaap:CommonStockMember 2022-10-31 0001813744 us-gaap:AdditionalPaidInCapitalMember 2022-10-31 0001813744 us-gaap:ComprehensiveIncomeMember 2022-10-31 0001813744 us-gaap:RetainedEarningsMember 2022-10-31 0001813744 2022-10-31 0001813744 us-gaap:PreferredStockMember 2022-11-01 2023-01-31 0001813744 us-gaap:CommonStockMember 2022-11-01 2023-01-31 0001813744 us-gaap:AdditionalPaidInCapitalMember 2022-11-01 2023-01-31 0001813744 us-gaap:ComprehensiveIncomeMember 2022-11-01 2023-01-31 0001813744 us-gaap:RetainedEarningsMember 2022-11-01 2023-01-31 0001813744 us-gaap:PreferredStockMember 2023-01-31 0001813744 us-gaap:CommonStockMember 2023-01-31 0001813744 us-gaap:AdditionalPaidInCapitalMember 2023-01-31 0001813744 us-gaap:ComprehensiveIncomeMember 2023-01-31 0001813744 us-gaap:RetainedEarningsMember 2023-01-31 0001813744 2023-01-31 0001813744 2022-11-01 2023-10-31 0001813744 2022-11-01 2024-10-31 iso4217:USD xbrli:shares iso4217:USD xbrli:shares

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

FORM 10-Q/A

AMENDMENT NO. 1 

[X] QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

FOR THE QUARTERLY PERIOD ENDED January 31, 2024

OR

[   ] TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(D) OF THE SECURITIES EXCHANGE ACT OF 1934

For the transition period from to

COMMISSION FILE NUMBER: 000-56208

World Scan Project, Inc.

(Exact name of registrant as specified in its charter)

	Delaware	35-2677532
	(State or other jurisdiction of incorporation or organization)	(I.R.S. Employer Identification No.)
	2-18-23, Nishiwaseda Shinjuku-Ku, Tokyo, Japan	169-0051
	(Address of Principal Executive Offices)	(Zip Code)

  Issuer's telephone number: +81-3-6670-1692

Email: contact@world-scan-project.com

Indicate by check mark whether the registrant (1) filed all reports required to be filed by Section 13 or 15(d) of the Exchange Act during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. [X] Yes [ ] No

Indicate by check mark whether the registrant has submitted electronically and posted on its corporate web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (Section 232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files). [X] Yes [ ] No

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company, or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer” and “smaller reporting company” in Rule 12b-2 of the Exchange Act.

Large accelerated filer  ☐		Accelerated filer  ☐		Non-accelerated filer  ☒
Smaller reporting company  ☒		Emerging growth company  ☒

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. [  ]

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).

 [  ] Yes [X] No

Indicate the number of shares outstanding of each of the issuer’s classes of common stock, as of the latest practicable date.

As of November 19, 2024, there were 11,560,350 shares of common stock and 10,000,000 shares of preferred stock issued and outstanding.

-1-

INDEX

			Page
PART I - FINANCIAL INFORMATION
ITEM 1	FINANCIAL STATEMENTS - UNAUDITED		F1
Consolidated Balance Sheets - UNAUDITED			F1
CONSOLIDATED Statements of Operations AND COMPREHENSIVE INCOME- UNAUDITED			F2
cONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS’ EQUITY (DEFICIT)- UNAUDITED			F3
cONSOLIDATED Statement of Cash Flows - unaudited			F4
Notes to CONSOLIDATED Financial Statements - unaudited			F5
ITEM 2	MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITIONS AND RESULTS OF OPERATIONS		3
ITEM 3	QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK		3
ITEM 4	CONTROLS AND PROCEDURES		4
PART II - OTHER INFORMATION
ITEM 1	LEGAL PROCEEDINGS		5
ITEM 1A	RISK FACTORS
ITEM 2	UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS		5
ITEM 3	DEFAULTS UPON SENIOR SECURITIES		5
ITEM 4	MINE SAFETY DISCLOSURES		5
ITEM 5	OTHER INFORMATION		5
ITEM 6	EXHIBITS		5
SIGNATURES			6

-2-

Table of Contents

Explanatory Note: This Amendment No. 1 to the Form 10-Q for the period is being filed to restate the prior quarterly report. Revenue previously presented on a net basis has been revised to a gross basis based on discussions with the Company’s current auditor.

Table of Contents

PART I - FINANCIAL INFORMATION

WORLD SCAN PROJECT, INC.

RESTATED CONSOLIDATED BALANCE SHEETS

		January 31, 2024 (Unaudited)		October 31, 2023
ASSETS
Current Assets
Cash and cash equivalents	$	767,210	$	5,698,883
Accounts receivable, trade		-		125,981
Other receivables, current		104,828		-
Advance payments and prepaid expenses		4,719,439		5,122,849
Inventories		7,145,995		358,635
TOTAL CURRENT ASSETS		12,737,472		11,306,348
Non-current assets
Furniture, fixtures and equipment, net		266,054		244,277
Lease asset long term		740,181		788,150
Investment securities		1,626,567		1,605,244
Long term prepaid expenses and security deposits, net		49,140		52,769
Deferred tax assets		92,349		27,841
Other intangible assets, non-current		420,813		15,147
TOTAL NON-CURRENT ASSETS		3,195,104		2,733,428
TOTAL ASSETS	$	15,932,576	$	14,039,776
LIABILITIES AND SHAREHOLDERS' EQUITY
Current Liabilities
Accrued expenses and other payables	$	6,166,607	$	983,068
Accounts payable - related party		19,941		19,679
Income taxes payable		119		117
Consumption tax payable		-		29,027
Short-term lease liability		168,728		186,351
Advance received		357,659		3,358,529
Due to related party		458		458
Share application pending allotment		-		120,618
TOTAL CURRENT LIABILITIES		6,713,512		4,697,847
Non-Current Liabilities
Lease liability long term		598,451		626,242
TOTAL LIABILITIES	$	7,311,963	$	5,324,089
Shareholders' Equity
Preferred stock ($0.0001 par value, 200,000,000 shares authorized; 10,000,000 shares issued and outstanding as of January 31, 2024 and October 31, 2023)	$	1,000	$	1,000
Common stock ($0.0001 par value, 200,000,000 shares authorized, 10,817,350 shares issued and outstanding as of January 31, 2024 and October 31, 2023)		1,082		1,082
Additional paid-in capital		2,063,973		2,063,973
Accumulated earnings		8,830,294		9,138,555
Accumulated other comprehensive income		(2,275,736)		(2,488,923)
TOTAL SHAREHOLDERS' EQUITY	$	8,620,613	$	8,715,687
TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY	$	15,932,576	$	14,039,776

The accompanying notes are an integral part of these unaudited financial statements.

F-1

Table of Contents

WORLD SCAN PROJECT, INC.

RESTATED CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE INCOME

(UNAUDITED) 

			Three Months Ended		Three Months Ended
			January 31, 2024		January 31, 2023
Revenues
Revenues*		$	6,635,195	$	5,257
Revenues, net*			-		7,737,907
Total Revenues*			6,635,195		7,743,164
Cost of revenues*			5,148,757		3,492
Gross profit			1,486,438		7,739,672
OPERATING EXPENSE
	General and administrative expenses		1,582,961		4,109,658
	Research and development		179,625		-
Total operating Expenses			1,762,586		4,109,658
Income (loss) from operations			(276,148)		3,630,014
Other income (expense)
	Other income		1		-
	Other Expense		(96,433)		-
Total other income (expense)			(96,432)		-
Net income (loss) before tax			(372,580)		3,630,014
Income tax expense (credit)			(64,319)		1,607,773
NET INCOME (LOSS)		$	(308,261)	$	2,022,241
OTHER COMPREHENSIVE INCOME (LOSS)
	Foreign currency translation adjustment	$	213,187	$	1,531,918
TOTAL COMPREHENSIVE INCOME (LOSS)		$	(95,074)	$	3,554,159
Income per common share
	Basic	$	(0.03)	$	0.19
	Diluted	$	(0.01)	$	0.10
Weighted average common shares outstanding
	Basic		10,817,350		10,647,350
	Diluted		20,817,350		20,647,350

The accompanying notes are an integral part of these unaudited financial statements.

F-2

Table of Contents

 WORLD SCAN PROJECT, INC.

 RESTATED CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS' EQUITY (DEFICIT)

 FOR THE PERIOD ENDING January 31, 2024

(UNAUDITED)

											ACCUMULATED
									ADDITIONAL		OTHER		ACCUMULATED		TOTAL
	PREFERRED STOCK				COMMON STOCK				PAID IN		COMPREHENSIVE		EARNINGS		EQUITY
	NUMBER		AMOUNT		NUMBER		AMOUNT		CAPITAL		INCOME (LOSS)		(DEFICIT)		(DEFICIT)
Balance - October 31, 2023	10,000,000	$	1,000		10,817,350	$	1,082	$	2,063,973	$	(2,488,923)	$	9,138,555	$	8,715,688
Net loss	-		-		-		-		-		-		(308,261)		(308,261)
Foreign currency translation	-		-		-		-		-		213,187		-		213,187
Balance - January 31, 2024	10,000,000	$	1,000		10,817,350	$	1,082	$	2,063,973	$	(2,275,736)	$	8,830,294	$	8,620,613

The accompanying notes are an integral part of these unaudited financial statements. 

WORLD SCAN PROJECT, INC.  

CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS’ EQUITY (DEFICIT)

FOR THE PERIOD ENDING JANUARY 31, 2023 

(UNAUDITED)

											ACCUMULATED
									ADDITIONAL		OTHER		ACCUMULATED		TOTAL
	PREFERRED STOCK				COMMON STOCK				PAID IN		COMPREHENSIVE		EARNINGS		EQUITY
	NUMBER		AMOUNT		NUMBER		AMOUNT		CAPITAL		INCOME (LOSS)		(DEFICIT)		(DEFICIT)
Balance - October 31, 2022	10,000,000	$	1,000		10,647,350	$	1,065	$	323,990	$	(2,278,948)	$	12,555,142	$	10,602,249
Net income	-		-		-		-		-		-		2,022,241		2,022,241
Foreign currency translation	-		-		-		-		-		1,531,918		-		1,531,918
Balance - January 31, 2023	10,000,000	$	1,000		10,647,350	$	1,065	$	323,990	$	(747,030)	$	14,577,383	$	14,156,408

The accompanying notes are an integral part of these unaudited financial statements. 

F-3

Table of Contents

WORLD SCAN PROJECT, INC.

RESTATED CONSOLIDATED STATEMENT OF CASH FLOWS

(UNAUDITED)

			Three Months Ended		Three Months Ended
			January 31, 2024		January 31, 2023
CASH FLOWS FROM OPERATING ACTIVITIES
	Net income	$	(308,261)	$	2,022,241
	Adjustments to reconcile net loss to net cash provided by (used in) operating activities:
	Depreciation and amortization		13,361		12,817
	Amortization of long-term deposits		4,350		13,824
	Lease expense		57,580		73,153
Changes in operating assets and liabilities:
	Accounts receivable		128,247		1,866,010
	Advance payments and other prepaid expense		404,224		(3,628,404)
	Inventories		(6,824,119)		-
	Other receivables		(105,315)		(126)
	Other current assets		-		-
	Deferred tax assets		(64,436)		203,551
	Accrued expenses and other payables		(753,407)		(300,962)
	Taxes payable		(29,549)		1,607,464
	Advance received		(3,059,618)		(6,664,286)
	ROU asset/liability		(57,154)		(78,060)
	Net cash used in operating activities		(10,594,097)		(4,872,778)
	CASH FLOWS FROM INVESTING ACTIVITIES
	Cash paid for purchase of fixed assets		(30,797)		-
	Cash paid for intangible assets		(408,529)		-
	Net cash used in investing activities		(439,326)		-
	CASH FLOWS FROM FINANCING ACTIVITIES
	Cash received for share subscriptions prior to registration	$	5,832,000	$	-
	Net cash provided by financing activities		5,832,000		-
Net effect of exchange rate changes on cash		$	269,750	$	587,266
Net Change in Cash and Cash Equivalents			(4,931,673)		(4,285,512)
Cash and cash equivalents - beginning of period			5,698,883		5,836,065
Cash and cash equivalents - end of period		$	767,210	$	1,550,553
SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION
Interest paid		$	-	$	-
Income taxes paid		$	-	$	-
NON-CASH INVESTING AND FINANCING TRANSACTIONS
ROU Asset/Liability		$	-	$	-

The accompanying notes are an integral part of these unaudited financial statements.

F-4

Table of Contents

WORLD SCAN PROJECT, INC.

RESTATED CONSOLIDATED NOTES TO FINANCIAL STATEMENTS

JANUARY 31, 2024

 (UNAUDITED)

NOTE 1 - ORGANIZATION AND DESCRIPTION OF BUSINESS

World Scan Project, Inc., a Delaware corporation (“the Company”) was incorporated under the laws of the State of Delaware on October 25, 2019.

On October 25, 2019, Ryohei Uetaki, our officer and director, paid for expenses involved with the incorporation of the Company with personal funds on behalf of the Company, in exchange for 10,000,000 shares of Common Stock, par value $0.0001 per share and 10,000,000 shares of Series A Preferred stock, par value $0.0001 per share, which issuance was exempt from the registration provisions of Section 5 of the Securities Act under Section 4(2) of such same said act. The value of the stock provided to Mr. Uetaki, based on the par value of $.0001 per share of common stock and Series A Preferred Stock, is valued at $2,000.

On October 25, 2019, Ryohei Uetaki was appointed as Chief Executive Officer, Chief Financial Officer, President, Director, Secretary, and Treasurer.

On November 18, 2019, Yasumasa Ichikawa was appointed as Chief Technology Officer.

On January 25, 2020, the Company entered into and consummated a Share Contribution Agreement with Ryohei Uetaki. Pursuant to this agreement Mr. Uetaki gifted to the Company, at no cost, 300 shares of common stock of World Scan Project Corporation, a Japan corporation (“WSP Japan”), which represented all of its issued and outstanding shares. The Company has since gained a 100% interest in the issued and outstanding shares of WSP Japan’s common stock and WSP Japan is now a wholly owned subsidiary of the Company. The Company and WSP Japan were under common control at the time of the acquisition.

WSP Japan was incorporated under the laws of Japan on January 22, 2020. Currently, WSP Japan is headquartered in Tokyo, Japan. The Company’s primary business is focused on developing and manufacturing autonomous aerial vehicles including drones.

On February 19, 2020, Ryohei Uetaki gifted 7,000,000 shares of our Common Stock and 10,000,000 shares of our Series A Preferred Stock, which represented all of our issued and outstanding shares of Preferred Stock at the time, to SKYPR LLC, a Delaware Limited Liability Company (referred to herein as “SKYPR LLC”). Our CEO Ryohei Uetaki owns and controls 100% of the membership interests in SKYPR LLC.

In September, 2020, the Company entered into subscription agreements with 41 shareholders. Pursuant to these agreements, the Company issued 647,350 shares of common stock in total to these shareholders and received $323,675 as aggregate consideration. At the time of purchase the price paid per share by each shareholder was the equivalent of about 0.50 USD.

These shares were sold pursuant to the Company’s effective S-1 Registration Statement deemed effective on August 28, 2020 at 4pm EST.

In June and August of 2023, the Company entered into subscription agreements with 10 shareholders. Pursuant to these agreements, the Company issued 170,000 shares of Common Stock in total to these shareholders and received $1,740,000 as aggregate consideration. At the time of purchase the price paid per share by each shareholder was approximately 10.00 USD. These shares were sold pursuant to the Company’s effective S-1 Registration Statement deemed effective on May 25, 2023 at 4pm EST. This offering has been completed and is no longer ongoing. However, offering deemed effective in August, 2023 is still ongoing.

We operate through our wholly owned subsidiary, World Scan Project Corporation, a Japanese Company. We are a start-up stage company currently focused on developing, designing and selling small sized drones which may be used for a variety of purposes.

Our principal executive offices are located at 2-18-23, Nishiwaseda, Shinjuku-Ku, Tokyo, 169-0051, Japan.

The Company has elected October 31^st as its year end.

NOTE 2 - RESTATEMENT

During the period ended April 30, 2023, the Company acted as an agent in facilitating the sales of crypto miners, produced by a third-party manufacturer, to customers of the Company. Revenue for the sale of crypto miners was recognized when the miners were delivered to the customers, and the customers completed the inspection of the miners. Management assessed the Company’s contracts with the third-party manufacturer and customers in consideration of ASC 606, “Revenue from Contracts with Customers”, and determined the Company as the agent in said transactions. As such, the company recognized crypto miner sales net of costs. During the three-month period ended July 31, 2023, there were changes in the Company’s operating agreements that resulted in a change in the reporting of revenue associated with the sales of crypto miners to that of product sales, with the corresponding cost of sales of the crypto miners included in total cost of revenues.

The Company later determined that the previous manner of revenue representation in the Company’s financial statements was preferable. An amended filing for the 10Q3 period ending July 31, 2023, was filed to report that the Company had continued to act as an agent facilitating these sales and this revenue should continue to be recorded net of costs. The subsequent 10K report for fiscal year 2023 also reported revenue based on the assumption that the Company had continued to act as an agent facilitating the sales of crypto miners.

However, the Company has now determined, with input from its current auditing firm, that since the beginning of the Company’s 2024 fiscal year, there should have been a change in the reporting of revenue associated with the sales of crypto miners to that of product sales with the corresponding cost of sales of the crypto miners included in total cost of revenues.

The revenue recognition has been adjusted and is, in the Company’s belief, now corrected and accounted for as product sales by the Company with corresponding cost of sales.

The effects of the restatement of revenues and cost of revenues is detailed in the below chart:

For the Three Months Ended

January 31, 2024

CONSOLIDATED BALANCE SHEETS	2024 (Restated)	2024 (As Reported)
CURRENT ASSETS
Inventories	7,225,308	14,112
Advance payments and prepaid expenses	4,719,439	11,930,635

CONSOLIDATED STATEMENTS OF OPERATIONS	2024 (Restated)	2024 (As Reported)	2023 (As Reported)
Revenues	6,635,195	544,025	5,257
Revenues, net	-	1,261,420	7,737,907
Total Revenues	6,635,195	1,805,445	7,743,164
Cost of Revenues	5,148,757	319,007	3,492

NOTE 3 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

Principles of Consolidations

The consolidated financial statements include the accounts of the Company and its wholly owned subsidiary, World Scan Project Corporation, whose registered address is 2-18-23, Nishiwaseda, Shinjuku-Ku, Tokyo, 162-0051, Japan. All significant intercompany accounts and transactions have been eliminated.

Basis of Presentation

This summary of significant accounting policies is presented to assist in understanding the Company’s financial statements. These accounting policies conform to accounting principles, generally accepted in the United States of America, and have been consistently applied in the preparation of the financial statements.

Reclassification

Certain amounts in the prior period have been reclassified to conform to the current period presentation.

Use of Estimates

The preparation of financial statements in conformity with generally accepted accounting principles requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. In the opinion of management, all adjustments necessary in order to make the financial statements not misleading have been included. Actual results could differ from those estimates.

Advertising and Promotion

All advertising, promotion and marketing expenses, including commissions, are expensed when incurred.

Leases

The Company capitalizes all leased assets pursuant to ASU 2016-02, Leases (Topic 842) (“Topic 842”), which requires lessees to recognize right-of-use (“ROU”) assets and lease liability, initially measured at present value of the lease payments, on its balance sheet for leases with terms longer than 12 months and classified as either financing or operating leases. The Company excludes short-term leases having initial terms of 12 months or less from Topic 842 as an accounting policy election and recognizes rent expense on a straight-line basis over the lease term. 

Related party transaction 

A related party is generally defined as (i) any person that holds 10% or more of the Company’s securities and their immediate families, (ii) the Company’s management, (iii) someone that directly or indirectly controls, is controlled by or is under common control with the Company, or (iv) anyone who can significantly influence the financial and operating decisions of the Company. A transaction is considered to be a related party transaction when there is a transfer of resources or obligations between related parties. The Company conducts business with its related parties in the ordinary course of business.

Transactions involving related parties cannot be presumed to be carried out on an arm’s-length basis, as the requisite conditions of competitive, free market dealings may not exist. Representations about transactions with related parties, if made, shall not imply that the related party transactions were consummated on terms equivalent to those that prevail in arm’s-length transactions unless such representations can be substantiated.

Cash and Cash Equivalents

The Company considers all highly liquid investments with an original maturity of nine months or less when purchased to be cash equivalents.

Accounts Receivable and Credit Policies

Accounts receivable are recognized and carried at the original invoice amount less allowance for any uncollectible amounts. An estimate for doubtful accounts is made when collection of the full amount is no longer probable. Bad debts are written off as incurred. If there is a claim for a defect of product within four days after arrival of goods, the Company shall accept a goods return.

Advance payments and prepaid expenses

Advance payments and prepaid expenses are cash paid amounts that represent costs incurred from which a service or benefit is expected to be derived in the future.

Inventory

Inventories, consisting of products available for sale, are primarily accounted for using the first-in, first-out (“FIFO”) method, and are valued at the lower of cost or market value. This valuation requires the Company to make judgments, based on currently available information, about the likely method of disposition, such as through sales to individual customers, returns to product vendors, or liquidations, and expected recoverable values of each disposition category.

Fixed assets and depreciation

Property, plant and equipment are stated at cost less depreciation and impairment loss. The initial cost of the assets comprises its purchase price and any directly attributable costs of bringing the asset to its working condition and location for its intended use. Depreciation is calculated using the straight-line method over the shorter of the estimated useful life of the respective assets as follows: computer software developed or acquired for internal use, 2 to 5 years; computer equipment, 2 to 5 years; buildings and improvements, 5 to 15 years; leasehold improvements, 13, 15, up to 39 years; and furniture and equipment, 1 to 5 years.

Investment and Securities

In accordance with ASC 321-10-35-2, the Company elected to measure an equity security without a readily determinable fair value at its cost subject to impairment. The Company has not identified any observable price changes in orderly transactions for the identical or a similar investment of the same issuer.

F-5

Table of Contents

Foreign currency translation 

The Company maintains its books and records in its local currency, Japanese YEN (“JPY”), which is a functional currency as being the primary currency of the economic environment in which its operation is conducted. Transactions denominated in currencies other than the functional currency are translated into the functional currency at the exchange rates prevailing at the dates of the transaction. Monetary assets and liabilities denominated in currencies other than the functional currency are translated into the functional currency using the applicable exchange rates at the balance sheet dates. The resulting exchange differences are recorded in the statements of operations. 

The reporting currency of the Company is the United States Dollars (“US$”) and the accompanying consolidated financial statements have been expressed in US$. In accordance with ASC Topic 830-30, “Translation of Financial Statement”, assets and liabilities of the Company whose functional currency is not US$ are translated into US$, using the exchange rate on the balance sheet date. Revenues and expenses are translated at weighted average quarterly rates prevailing during the period. The gains and losses resulting from translation of financial statements are recorded as a separate component of accumulated other comprehensive income within the statements of shareholders’ equity.

Comprehensive income or loss

ASC Topic 220, “Comprehensive Income”, establishes standards for reporting and display of comprehensive income or loss, its components and accumulated balances. Comprehensive income or loss as defined includes all changes in equity during a period from non-owner sources. Accumulated comprehensive income, as presented in the accompanying consolidated statements of shareholders’ equity, consists of changes in unrealized gains and losses on foreign currency translation.

Revenue recognition

The Company adopted ASC 606 – Revenue from contracts with Customers: (1) identify the contract with a customer; (2) identify the performance obligations in the contract; (3) determine the transaction price; (4) allocate the transaction price to each performance obligation in the contract; and (5) recognize revenue when each performance obligation is satisfied.

Revenue amount represents the invoiced value, net of a value-added tax (“Consumption Tax”) and applicable local government levies. The Consumption Tax on sales is calculated at 10% of gross sales. The Company is subject to consumption taxes in Japan for the quarter ended January 31, 2024  .

Revenue from product sales

Revenue for products is recognized when the products are delivered to the customer and the customer completes the product inspection. Cash receipts for undelivered products are recorded as advance received  . As of January 31, 2024, the Company had advance received related to product sales totaling $357,659. 

Revenue from crypto miners sales       

During the period ended January 31, 2023, the Company acted as an agent in facilitating the sales of crypto miners, produced by a third-party manufacturer, to customers of the Company. Revenue for the sale of crypto miners was recognized when the miners were delivered to the customers and the customers completed the inspection of the miners. Management assessed the Company’s contracts with the third-party manufacturer and customers in consideration of ASC 606, “Revenue from Contracts with Customers”, and determined the Company as the agent in said transactions.

Revenue from educational institution program

Revenue for educational institution fees is recognized when the services are provided to the customer. Cash receipts for undelivered products are recorded as advance received  . As of January 31, 2024, the Company had no advance related to the educational institution program.

Other intangible assets

Other intangible assets with finite useful lives consist primarily of software, which are amortized using the straight-line method. The costs incurred for the development of computer software to be sold, leased, or otherwise marketed are capitalized in accordance with ASC 985-20, Costs of Software to be Sold, Leased or Marketed, when technological feasibility has been established.  

Research and Development

The Company accounts for research and development costs in accordance with ASC subtopic 730-10, Research and Development (“ASC 730-10”).

Under ASC 730-10, all research and development costs must be charged to expense as incurred. Accordingly, internal research and development costs are expensed as incurred. Third-party research and development costs are expensed when the contracted work has been performed or as milestone results have been achieved as defined under the applicable agreement.

The Company also applies the principles of ASC 985-20, Accounting for the Costs of Computer Software to Be Sold, Leased, or Otherwise Marketed (“ASC 985-20”). ASC 985-20 requires that software development costs incurred in conjunction with product development be charged to research and development expense until technological feasibility is established.

The Company records expenses for research and development activities based on Management’s estimates of services received and efforts expended pursuant to contracts with vendors that conduct research and development on the Company’s behalf. The financial terms vary from contract to contract and may result in uneven payment flows as compared with services performed or products delivered. As a result, the Company is required to estimate research and development expenses incurred during the period, which impacts the amount of Advance payments and prepaid expenses balances related to such costs as of each balance sheet date. Management estimates the amount of work completed through discussions with internal personnel and the contract research and contract manufacturing entity as to the progress or stage of completion of the services. The Company’s estimates are based on a number of factors, including the Company’s knowledge of the status of each of the research and development project milestones. 

Income Taxes

The Company accounts for income taxes under ASC 740, “Income Taxes.” Under the asset and liability method of ASC 740, deferred tax assets and liabilities are recognized for the future tax consequences attributable to differences between the financial statements carrying amounts of existing assets and liabilities and their respective tax bases. Deferred tax assets and liabilities are measured using enacted tax rates expected to apply to taxable income in the years in which those temporary differences are expected to be recovered or settled. The effect on deferred tax assets and liabilities of a change in tax rates is recognized in income in the period the enactment occurs. A valuation allowance is provided for certain deferred tax assets if it is more likely than not that the Company will not realize tax assets through future operations. The Company recognized deferred tax assets of $92,349 and $27,841 as of January 31, 2024 and October 31, 2023, respectively.

Basic Earnings (Loss) Per Share

The Company computes basic and diluted earnings (loss) per share in accordance with ASC Topic 260, Earnings per Share. Basic earnings (loss) per share is computed by dividing net income (loss) by the weighted average number of common shares outstanding during the reporting period. Diluted earnings (loss) per share reflects the potential dilution that could occur if stock options and other commitments to issue common stock were exercised or equity awards vest resulting in the issuance of common stock that could share in the earnings of the Company. Each shareholder of Series A Preferred Stock may convert their shares at the option of the holder thereof into an equal amount of shares of any other class or series of the Company’s stock on a one to one basis, therefore the Company computes diluted earnings (loss) per shares by dividing net income (loss) by the sum of the total of weighted average number of common shares and total preferred shares outstanding.

Basic and diluted earnings per share are as follows:

		January 31,
		2024			2023
Basic earnings(loss) per share		$	(0.03)		$	0.19
Diluted earnings(loss) per share		$	(0.01)		$	0.10

Fair Value of Financial Instruments

The Company’s balance sheet includes certain financial instruments. The carrying amounts of current assets and current liabilities approximate their fair value because of the relatively short period of time between the origination of these instruments and their expected realization.

ASC 820, Fair Value Measurements and Disclosures, defines fair value as the exchange price that would be received for an asset or paid to transfer a liability (an exit price) in the principal or most advantageous market for the asset or liability in an orderly transaction between market participants on the measurement date. ASC 820 also establishes a fair value hierarchy that distinguishes between (1) market participant assumptions developed based on market data obtained from independent sources (observable inputs) and (2) an entity’s own assumptions about market participant assumptions developed based on the best information available in the circumstances (unobservable inputs). The fair value hierarchy consists of three broad levels, which gives the highest priority to unadjusted quoted prices in active markets for identical assets or liabilities (Level 1) and the lowest priority to unobservable inputs (Level 3). The three levels of the fair value hierarchy are described below:

- Level 1 – Unadjusted quoted prices in active markets that are accessible at the measurement date for identical, unrestricted assets or liabilities.

- Level 2 – Inputs other than quoted prices included within Level 1 that are observable for the asset or liability, either directly or indirectly, including quoted prices for similar assets or liabilities in active markets; quoted prices for identical or similar assets or liabilities in markets that are not active; inputs other than quoted prices that are observable for the asset or liability (e.g., interest rates); and inputs that are derived principally from or corroborated by observable market data by correlation or other means.

- Level 3 – Inputs that are both significant to the fair value measurement and unobservable.  

Recently Issued Accounting Pronouncements

The Company does not believe that any recently issued effective pronouncements, or pronouncements issued but not yet effective, if adopted, would have a material effect on the accompanying financial statements.

Concentration of Purchases   

Net purchases from suppliers accounting for 10% or more of total purchases are as follows:

For the period ended January 31, 2024, 36.85% of the inventories were purchased from Web3 Computing Corp in the amount of $1,897,482.

For the period ended January 31, 2024, 28.06% of the inventories were purchased from CU Holdings Co., Ltd in the amount of $1,444,708.

For the period ended January 31, 2024, 18.71% of the inventories were purchased from Kaneko Takuzo Shoten Co. in the amount of $963,138.

For the period ended January 31, 2023, 100% of the inventories were purchased from G-Force in the amount of $3,492.

Concentration of Revenues     

Revenues from customers accounting for 10% or more of total revenue are as follows:

For the period ended January 31, 2024, 46.55% of total revenue was generated from I’rom Co. Ltd. in the amount of $3,088,481.

For the period ended January 31, 2024, 18.56% of total revenue was generated from Heart Corporation in the amount of $1,231,715.

For the period ended January 31, 2023, none.

F-6

Table of Contents

NOTE 4 - ACCOUNTS RECEIVABLE  

Accounts receivable from customers totaled $0 as of January 31, 2024 and $125,981 as of October 31, 2023. No bad debt allowance was provided as of January 31, 2024 and October 31, 2023.

Concentration of Accounts Receivable

Accounts receivable from customers accounting for 10% or more of total accounts receivable are as follows:

For the period ended October 31, 2023, 99.86% of total accounts receivable was owed to the Company by Drone Net Co. Ltd., in the amount of $125,811.  

NOTE 5 - ADVANCE PAYMENTS AND PREPAID EXPENSES

Advance payments are comprised of the payments for the undelivered products and other deliverables. As of January 31, 2024 and October 31, 2023, the Company had advance payments and other prepaid expenses of $4,719,439 and $5,122,849, respectively. Details of the advance payments as of January 31, 2024 and October 31, 2023 are as follows:

		January 31, 2024		October 31, 2023
Purchase of product from Team M Co., Ltd	$	35,188	$	-
Purchase of products from Sankyu Co., Ltd		29,165		28,782
Purchase of consulting services from IBC Consulting		-		8,829
Purchase of cryptocurrency miners from Web3 Computing Corp		4,542,189		4,932,546
Other advances and prepaid expenses		112,897		152,692
Totals	$	4,719,439	$	5,122,849

 NOTE 6 - FIXED ASSETS

The company recognizes purchased assets with a useful life longer than one year as fixed or non-current assets. These assets are depreciated using the straight-line method of depreciation over the estimated useful life of the assets.

During the period ended January 31, 2024, the Company purchased fixed assets totaling $30,797 and software totaling $408,529. The Company is depreciating previously purchased assets over a 1-39 year period once they were put into use. Depreciation expense for the period ended January 31, 2024 was approximately $13,361.

During the year ended October 31, 2023, the Company purchased additional long-term assets totaling $9,649. The Company is depreciating fixed assets over a 1-39 year period once they were put into use. Depreciation expense for the year ended October 31, 2023 was $51,131.

NOTE 7 - ADVANCE RECEIVED

Advance received is the amount the Company received in advance from the customer for their orders placed with us. As of January 31, 2024 advance received in the amount of $357,659 was related to our sales of cryptocurrency miners which represents a large amount in both number of transactions and values. As of October 31, 2023 advance received in the amount of $3,358,529 was related to our sales of cryptocurrency miners which represents a large amount in both number of transactions and values. 

NOTE 8 - REVENUE

The following table summarizes our revenue recognized under ASC 606 in our consolidated statements of operations:

		Three Months Ended
		January 31,
		2024			2023
Revenues
Product sales		$	6,635,195		$	4,344
Crypto miners sales, net			-			7,737,907
Drone imaging and video production			-			-
Program for educational institution			-			-
Other			-			913
Total Revenue Under ASC 606		$	6,635,195		$	7,743,164

NOTE 9 - RESEARCH & DEVELOPMENT  

During the period ended January 31, 2024, the Company incurred research and development expenses of $179,625 for three products the Company intends to offer for sale in the future. There was no expense for research and development in the period ended January 31, 2023.

The Company incurred Research and Development expenditure totaling $18,717,456 in respect of various technologies mainly for two products Company intends to offer for sale in the future during the year ended October 31, 2023. All the technologies were in progress as on October 31, 2023, and all the expenditure incurred until year end was expensed in accordance with ASC 985 “Software – Costs of Software to Be Sold, Leased, or Marketed” and ASC 730 “Research and Development Costs”. Subsequent to year ended October 31, 2023, the Company made a capitalization in accordance with ASC 985 “Software – Costs of Software to Be Sold, Leased, or Marketed”. Such capitalization has been made by the Company considering the fact that the Net realizable value/Future Economic Benefits exceeds unamortized cost. Expenses totaling $12,889,323 were recorded for R&D specifically related to producing a cost-effective cooling system for data centers. Expenses totaling $5,077,179 were recorded for R&D specifically related to producing technology to be used by other companies to produce NFTs, mainly for marketing purposes. There were also general R&D costs of $750,954. The total R&D expense contributed to a net loss before tax for the year ended October 31, 2023 of $3,416,587, which necessitated an adjustment to the accrual for income taxes payable resulting in a tax credit of $2,092,461 for the year (see Note 10). During the period ended January 31, 2024, the Company has capitalized $406,641 of the developed external software as an intangible asset. The Company has deemed that there is no requirement for impairment of the asset.

NOTE 10 - INCOME TAXES

For the periods ended January 31, 2024 and 2023, the Company had income tax credit of $64,319 and income tax expense in the amount of $1,607,773, respectively. The income tax credit for the period ended January 31, 2024 was related to the adjustment to income taxes payable resulting from the net loss before taxes for the year ended October 31, 2023 of $3,416,587 (see Note 9).

United States

The Company was incorporated under the laws of the State of Delaware on October 25, 2019. The U.S. federal income tax rate is 21%.

Japan 

The Company conducts its major businesses in Japan through WSP Japan and is subject to tax in this jurisdiction. As a result of its business activities, the Company files tax returns that are subject to examination by the local tax authority.

The realization of deferred tax assets is dependent upon the generation of sufficient taxable income of the appropriate character in future periods. The Company regularly assesses the ability to realize its deferred tax assets and establish a valuation allowance if it is more-likely-than-not that some portion of the deferred tax assets will not be realized. The Company weighs all available positive and negative evidence, including its earnings history and results of recent operations, projected future taxable income, and tax planning strategies.

The amount of the deferred tax asset considered realizable, however, could be adjusted if estimates of future taxable income during the carryforward period are reduced or increased or if objective negative evidence in the form of cumulative losses is no longer present and additional weight may be given to subjective evidence such as the Company’s projections for growth. The adjustments of a valuation allowance against deferred tax assets may cause greater volatility in the effective tax rate in the periods in which the valuation allowance is adjusted. For the year ended October 31, 2021, a full valuation allowance was provided. For the year ended October 31, 2022, certain valuation allowance was released for WSP Japan considering the collectability of deferred tax assets.

For the periods ended January 31, 2024 and 2023, the Company’s income tax expenses are as follows:

		Three Months Ended
		January 31,
		2024				2023
Current		$	116			$	1,404,222
Deferred			(64,435)				203,551
Total		$	(64,319)			$	1,607,773

As of January 31, 2024 and October 31, 2023, the Company had income tax payable of $119 and $117, respectively.

NOTE 11 - SHAREHOLDERS EQUITY

Preferred Stock

The authorized preferred stock of the Company consists of 200,000,000 shares with a par value of $0.0001. The authorized Series A Preferred Stock of the Company consists of 100,000,000. There were 10,000,000 shares of Series A Preferred Stock issued and outstanding as of January 31, 2024 and October 31, 2023.

The rights, preferences, privileges, restrictions and other matters relating to the Series A Preferred Stock are as follows:

(a) Each share of Series A Preferred Stock shall have no voting rights;

(b) Each shareholder of Series A Preferred Stock may convert their shares at the option of the holder thereof into an equal amount of shares of any other class or series of the Company’s stock on a one to one basis.

Common Stock

The authorized common stock of the Company consists of 200,000,000 shares with a par value of $0.0001. There were 10,817,350 shares of common stock issued and outstanding as of January 31, 2024 and October 31, 2023.

NOTE 12 - RELATED-PARTY TRANSACTIONS

Loan to the Company

As of January 31, 2024, our CEO and Director, Ryohei Uetaki, has advanced to the Company $19,941 for salary and $458 for expenses. This advance is considered as a loan to the Company, which is unsecured, noninterest-bearing and payable on demand.

As of January 31, 2023, our CEO and Director, Ryohei Uetaki, has advanced to the Company $19,976 for salary and $458 for expenses. This advance is considered as a loan to the Company which is unsecured, noninterest-bearing and payable on demand. 

NOTE 13 - LEASE ASSETS AND LIABILITIES

Our adoption of ASU 2016-02, Leases (Topic 842), and subsequent ASUs related to Topic 842, requires us to recognize substantially all leases on the balance sheet as an ROU asset and a corresponding lease liability. The new guidance also requires additional disclosures as detailed below. We adopted this standard on the effective date of November 1, 2020 and used this effective date as the date of initial application. Under this application method, we were not required to restate prior period financial information or provide Topic 842 disclosures for prior periods. We elected the ‘package of practical expedients,’ which permitted us to not reassess our prior conclusions related to lease identification, lease classification, and initial direct costs, and we did not elect the use of hindsight.

We determine if a contract is a lease at the inception of the arrangement. We review all options to extend, terminate, or purchase the ROU assets, and when reasonably certain to exercise, we include the option in the determination of the lease term and lease liability. We have six operating leases related to our office space in Tokyo with remaining lease terms of 1 to 10 years. We recognized $57,580 and $73,153 in operating lease costs for the three months ended January 31, 2024 and January 31, 2023, respectively.

Lease ROU assets and liabilities are recognized at commencement date of the lease, based on the present value of lease payments over the lease term. The lease ROU asset also includes any lease payments made and excludes any lease incentives. When readily determinable, we use the implicit rate in determining the present value of lease payments. When leases do not provide an implicit rate, we use our incremental borrowing rate based on the information available at the lease commencement date, including the lease term.

The tables below present financial information associated with our leases. As noted above, we adopted Topic 842 using a transition method that does not require application to periods prior to adoption.

	Balance Sheet Classification		January 31, 2024		October 31, 2023
Right-of-use assets	Lease asset long	$	740,181	$	788,150
Current lease liabilities	Short-term lease liability		168,728		186,351
Non-current lease liabilities	Lease liability long term		598,451		626,242
Maturities of lease liabilities as of January 31, 2024 are as follows:
2023	256,333
2024	89,695
2025	73,482
2026 and beyond	462,336
Total	881,846
Add/(Less):  Imputed interest	(114,667)
Present value of lease liabilities	767,179

NOTE 14 - ACCRUED EXPENSES AND OTHER PAYABLES   

Accrued expenses and other payables are comprised of trade accounts payable, accrued payroll tax liabilities and accrued expenses. As of January 31, 2024 and October 31, 2023, the Company had accrued expenses and other payables of $6,166,607 and $1,103,686, respectively. Details of the accrued expenses and other payables as of January 31, 2024 and October 31, 2023 are as follows:

		January 31, 2024			October 31, 2023
Accounts payable, trade	$	231,602		$	893,805
Accounts payable for employees		42,639			43,106
Deposits received prior to registration of shares		5,843,638			120,617
Accrued payroll liabilities		48,728			46,157
Totals	$	6,166,607		$	1,103,685

NOTE 15 - SUBSEQUENT EVENTS  

The Company has evaluated subsequent events through August 29, 2025, the date on which the restated consolidated financial statements were available to be issued and has found no material transactions to report.

F-7

Table of Contents

ITEM 2 MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

Forward-Looking Statements

Certain statements, other than purely historical information, including estimates, projections, statements relating to our business plans, objectives, and expected operating results, and the assumptions upon which those statements are based, are “forward-looking statements.”

These forward-looking statements generally are identified by the words “believes,” “project,” “expects,” “anticipates,” “estimates,” “intends,” “strategy,” “plan,” “may,” “will,” “would,” “will be,” “will continue,” “will likely result,” and similar expressions.

Forward-looking statements are based on current expectations and assumptions that are subject to risks and uncertainties which may cause actual results to differ materially from the forward-looking statements. Our ability to predict results or the actual effect of future plans or strategies is inherently uncertain. Factors which could have a material adverse effect on our operations and future prospects on a consolidated basis include but are not limited to: changes in economic conditions, legislative/regulatory changes, availability of capital, interest rates, competition, and generally accepted accounting principles. These risks and uncertainties should also be considered in evaluating forward-looking statements and undue reliance should not be placed on such statements.

Company Overview

Corporate History

World Scan Project, Inc., a Delaware corporation (“the Company”) was incorporated under the laws of the State of Delaware on October 25, 2019. 

On October 25, 2019, Ryohei Uetaki, our officer and director, paid for expenses involved with the incorporation of the Company with personal funds on behalf of the Company, in exchange for 10,000,000 shares of Common Stock, par value $0.0001 per share and 10,000,000 shares of Series A Preferred stock, par value $0.0001 per share, which issuance was exempt from the registration provisions of Section 5 of the Securities Act under Section 4(2) of such same said act. The value of the stock provided to Mr. Uetaki, based on the par value of $.0001 per share of common stock and Series A Preferred Stock, is valued at $2,000. 

On October 25, 2019, Ryohei Uetaki was appointed as Chief Executive Officer, Chief Financial Officer, President, Director, Secretary, and Treasurer.

On November 18, 2019, Yasumasa Ichikawa was appointed as Chief Technology Officer.

On January 25, 2020, the Company entered into and consummated a Share Contribution Agreement with Ryohei Uetaki. Pursuant to this agreement Mr. Uetaki gifted to the Company, at no cost, 300 shares of common stock of World Scan Project Corporation, a Japan corporation (“WSP Japan”), which represented all of its issued and outstanding shares. The Company has since gained a 100% interest in the issued and outstanding shares of WSP Japan’s common stock and WSP Japan is now a wholly owned subsidiary of the Company. The Company and WSP Japan were under common control at the time of the acquisition.

WSP Japan was incorporated under the laws of Japan on January 22, 2020. Currently, WSP Japan is headquartered in Tokyo, Japan. The Company’s primary business is focused on developing and manufacturing of autonomous aerial vehicles including drones.

On February 19, 2020, Ryohei Uetaki gifted 7,000,000 shares of our Common Stock and 10,000,000 shares of our Series A Preferred Stock, which represented all of our issued and outstanding shares of Preferred Stock at the time, to SKYPR LLC, a Delaware Limited Liability Company (referred to herein as “SKYPR LLC”). Our CEO Ryohei Uetaki owns and controls 100% of the membership interests in SKYPR LLC.

In September 2020, the Company entered into subscription agreements with 41 shareholders. Pursuant to these agreements, the Company issued 647,350 shares of common stock in total to these shareholders and received $323,675 as aggregate consideration. At the time of purchase the price paid per share by each shareholder was the equivalent of about 0.50 USD.

These shares were sold pursuant to the Company’s effective S-1 Registration Statement deemed effective on August 28, 2020 at 4pm EST.

We operate through our wholly owned subsidiary, World Scan Project Corporation, a Japanese Company. The Company is an industrial automation equipment manufacturer, designing/developing robots, drones, Web3 infrastructure, IoT equipment and other related products.

Our principal executive offices are located at 2-18-23, Nishiwaseda, Shinjuku-Ku, Tokyo, 169-0051, Japan.

Liquidity and Capital Resources 

As of January 31, 2024 we had cash and cash balance in the amount of $767,210. Currently, our cash balance is sufficient to fund our operations without the need for additional funding.

Revenues

We recorded revenues of $6,635,195 for the three months ended January 31, 2024. We recorded revenues of $7,743,164 for the three months ended January 31, 2023. . This decrease in revenues was due mainly to a decrease in the sales of crypto miners. During the year ended October 31, 2024, contracts with crypto miner customers changed to the extent that management changed the Company’s reporting from sales by agent, net of cost of goods sold, to that of gross sales with related cost of goods sold.

Net Income

We recorded a net loss of $308,262 for the three months ended January 31, 2024. We recorded a net income of $2,022,241 for the three months ended January 31, 2023. This decrease in net income was due mainly to a decrease in the sales of crypto miners.

Cash flow

For the three months ended January 31, 2024, we had negative cash flows used in operations in the amount of $10,594,097. The decrease in operating cash flow is attributed to an increase in inventory during this period and the decrease in net income. For the three months ended January 31, 2024, we had negative cash flows used in investing activities totaling $439,326. This decrease in cash flows is attributed the purchase of fixed and long term intangible assets. For the three months ended January 31, 2024, we had cash flows from financing activities, totaling $5,832,000, from cash received from the sales of common shares prior to registration.

Going Concern

The Company’s financial statements are prepared in accordance with generally accepted accounting principles applicable to a going concern that contemplates the realization of assets and liquidation of liabilities in the normal course of business.

The Company demonstrates some mixed trends, compared with the previous fiscal years, in our financial statements below:

As of January 31, 2024, the Company recorded cash and cash equivalents of $767,210, a decrease of $783,343 as compared to $1,550,553 in the prior year period ended January 31, 2023. For the current period, the Company’s major sources of liquidity are derived from product sales. The main cause of the decrease in cash from October 31, 2023 to January 31, 2024 is due to the working capital, which is impacted by an increase in inventories by approximately $6.8M. The balance is mainly due to the purchase of cryptocurrency miners. As stated in the consolidated financial statements for the period ended January 31, 2024, the Company recorded a loss of $308,262 (-115.24% y-o-y) and used 10,594,097 (-117.41% y-o-y) in cash flows from operating activities. As a result, the Company’s working capital was reduced to approximately $6 million compared to October 31, 2023 working capital of approximately $6.6 million.

Having reviewed the above, the Company realizes that whether we shall be able to continue demonstrating the positive trends demonstrated in our previous financial statements, lies in our ability to continue to generate revenue and increase revenue going forward. Principally, the Company's consolidated financial statements are based on going concern assumptions, which assume the realization of assets and offset of liabilities in the normal course of business. Based on this, the Company also recognizes that it is critical for us to continue to operate and/or perform our obligation(s) in the future and procure any required funds needed to meet the redemption of its debt during normal business operations.

Management has evaluated the estimated impact of COVID-19, which has become a significant factor impacting operations of businesses globally, one of which we believe we will need to continue to monitor as to the potential effects it may have on our own business.

The Company assessed the impact of COVID-19 and believes there to be minimal impact of COVID-19 on the Company’s crypto miner sales, which is currently the Company’s primary source of revenue. The Company will need to continue to monitor COVID-19 and the effects it may have, socially and economically, as it is possible that such developments may in fact impact our operations going forward or more specifically, our sales results. At this time, the Company believes that it will not affect our assumptions as a going concern.

Based on the Company’s evaluation and considering the positive financials trends the Company has experienced for many previous quarters, management believes that the 9% reduction in working capital this quarter will not adversely impact the Company’s ability to continue as a going concern.

The financial statements do not include any adjustments relating to the recoverability and classification of recorded assets, or the amounts and classification of liabilities that might be necessary in the event that the Company cannot continue as a going concern.

ITEM 3 QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

As a smaller reporting company, as defined in Rule 12b-2 of the Exchange Act, we are not required to provide the information called for by this Item.

-3-

Table of Contents

ITEM 4 CONTROLS AND PROCEDURES

Management’s Report on Disclosure Controls and Procedures

We maintain disclosure controls and procedures that are designed to ensure that information required to be disclosed in our reports filed under the Securities Exchange Act of 1934, as amended, is recorded, processed, summarized and reported within the time periods specified in the Securities and Exchange Commission's rules and forms, and that such information is accumulated and communicated to our management, including our chief executive officer and our chief financial officer (who is acting as our principal executive officer, principal financial officer and principle accounting officer) to allow for timely decisions regarding required disclosure.

As of January 31, 2024, we carried out an evaluation, under the supervision of our chief executive officer, with the participation of our chief financial officer, of the effectiveness of the design and the operation of our disclosure controls and procedures. The officers concluded that the disclosure controls and procedures were not effective as of the end of the period covered by this report due to material weaknesses identified below. 

The matters involving internal controls and procedures that our management considered to be material weaknesses under the standards of the Public Company Accounting Oversight Board were: domination of management by a single individual without adequate compensating controls, lack of a majority of outside directors on board of directors, resulting in ineffective oversight in the establishment and monitoring of required internal controls and procedures; inadequate segregation of duties consistent with control objectives, and lack of an audit committee. These material weaknesses were identified by our Chief Executive Officer, who also serves as our Chief Financial Officer in connection with the above evaluation.

Inherent limitations on effectiveness of controls

Internal control over financial reporting has inherent limitations which include but is not limited to the use of independent professionals for advice and guidance, interpretation of existing and/or changing rules and principles, segregation of management duties, scale of organization, and personnel factors. Internal control over financial reporting is a process which involves human diligence and compliance and is subject to lapses in judgment and breakdowns resulting from human failures. Internal control over financial reporting also can be circumvented by collusion or improper management override. Because of its inherent limitations, internal control over financial reporting may not prevent or detect misstatements on a timely basis, however these inherent limitations are known features of the financial reporting process and it is possible to design into the process safeguards to reduce, though not eliminate, this risk. Therefore, even those systems determined to be effective can provide only reasonable assurance with respect to financial statement preparation and presentation. Projections of any evaluation of effectiveness to future periods are subject to the risk that controls may become inadequate because of changes in conditions, or that the degree of compliance with the policies or procedures may deteriorate.

Changes in Internal Control over Financial Reporting

There have been no changes in our internal controls over financial reporting that have occurred for the fiscal quarter ended January 31, 2024, that have materially or are reasonably likely to materially affect, our internal controls over financial reporting.

-4-

Table of Contents

PART II-OTHER INFORMATION

ITEM 1 LEGAL PROCEEDINGS

There are no legal proceedings against the Company and the Company is unaware of such proceedings contemplated against it.

ITEM 1A RISK FACTORS

As a smaller reporting company, as defined in Rule 12b-2 of the Exchange Act, we are not required to provide the information called for by this Item.

ITEM 2 UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS

On October 25, 2019 the Company issued 10,000,000 shares of restricted Common Stock to Ryohei Uetaki for services rendered to the Company. Additionally, on the same day, it issued 10,000,000 shares of its restricted Series A Preferred Stock to Ryohei Uetaki, also for services rendered. The aforementioned shares of common and preferred stock were all issued at par value, $0.0001, having a total value of $2,000. No monies were exchanged per the issuances and the shares were all exempt from the registration provisions of Section 5 of the Securities Act under Section 4(2) of such same said act.

On February 19, 2020, Ryohei Uetaki gifted 7,000,000 shares of our Common Stock and 10,000,000 shares of our Series A Preferred Stock, which represented all of our issued and outstanding shares of Preferred Stock at the time, to SKYPR LLC, a Delaware Limited Liability Company (referred to herein as “SKYPR LLC”). Our CEO Ryohei Uetaki owns and controls 100% of the membership interests in SKYPR LLC.

Uses of Proceeds from Registered Securities

In September, 2020, the Company entered into subscription agreements with 41 shareholders. Pursuant to these agreements, the Company issued 647,350 shares of common stock in total to these shareholders and received $323,675 as aggregate consideration. At the time of purchase, the price paid per share by each shareholder was the equivalent of about 0.50 USD.

These shares were sold pursuant to the Company’s effective S-1 Registration Statement deemed effective on August 28, 2020 at 4pm EST. On August 13, 2024, we filed a Form 8-K with the SEC to announce that Mr. Ryohei Uetaki had chosen to extend the offering period of the S-1 Registration Statement, which was declared effective by the Securities and Exchange Commission at 4:00 PM EST on August 23, 2023 by an additional 90 calendar days. As a result, the offering will now conclude on or about November 21, 2024. The Company will continue to provide investors with a current prospectus, including up-to-date financial information and any other required disclosures.

These funds are planned to be used for R&D, marketing and working capital.

ITEM 3 DEFAULTS UPON SENIOR SECURITIES

None.

ITEM 4 MINE SAFETY DISCLOSURES

Not applicable.

ITEM 5 OTHER INFORMATION

None.

ITEM 6 EXHIBITS

Exhibit No.		Description
3.1		Certificate of Incorporation (1)
3.2		By-laws (1)
31		Certification of the Company’s Principal Executive and Principal Financial Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002, with respect to the registrant’s report on Form 10-Q for the period ended January 31, 2024 (2)
32		Certification of the Company’s Principal Executive and Principal Financial Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 (2)
101.INS		Inline XBRL Instance Document (the instance document does not appear in the Interactive Data File because its XBRL tags are embedded within the Inline XBRL document).
101.SCH		Inline XBRL Taxonomy Extension Schema Document.
101.CAL		Inline XBRL Taxonomy Extension Calculation Linkbase Document.
101.DEF		Inline XBRL Taxonomy Extension Definition Linkbase Document.
101.LAB		Inline XBRL Taxonomy Extension Labels Linkbase Document.
101.PRE		Inline XBRL Taxonomy Extension Presentation Linkbase Document.
104		Cover Page Interactive Data File (embedded within the Inline XBRL document).

(1)	Filed as an exhibit to the Company's Registration Statement on Form S-1, as filed with the SEC on August 26, 2020, and incorporated herein by this reference.
(2)	Filed herewith.

-5-

Table of Contents

SIGNATURES

In accordance with the requirements of the Exchange Act, the registrant caused this report to be signed on its behalf by the undersigned, there unto duly authorized.

World Scan Project, Inc.

(Registrant)

By: /s/ Ryohei Uetaki 

Name: Ryohei Uetaki

Chief Executive Officer and Chief Financial Officer

Dated: August 29, 2025 

-6-

FAQ

Why did WDSP file this 10-Q/A amendment?

The company restated prior quarterly revenue presentation from net to gross based on discussions with the current auditor.

What revenue figures are shown in the filing for the period?

The filing references revenues of $6,635,195 and additional revenue-related line items including $1,261,420 and $7,737,907.

How much did World Scan Project spend on R&D and what was the impact?

R&D expenses included $12,889,323 for a cooling system and $5,077,179 for NFT-related technology, contributing to a $3,416,587 net loss before tax.

Did the company record any tax benefit related to these losses?

Yes. The company recorded a tax credit of $2,092,461 related to the net loss before taxes for the year ended October 31, 2023.

What material balance sheet changes are disclosed?

As of January 31, 2024 the company reported $6,166,607 in accrued expenses and other payables and inventories of $7,225,308.