2022 Q3 Form 10-Q Financial Statement
#000159991622000283 Filed on October 31, 2022
Income Statement
Concept | 2022 Q3 | 2022 Q2 | 2022 Q1 |
---|---|---|---|
Revenue | -$47.57K | $8.266M | $4.930M |
YoY Change | -101.52% | 232.8% | 136.25% |
Cost Of Revenue | $205.3K | $3.680M | $2.384M |
YoY Change | -86.25% | 339.74% | 212.9% |
Gross Profit | -$244.7K | $4.586M | $2.546M |
YoY Change | -114.97% | 178.45% | 92.17% |
Gross Profit Margin | 55.48% | 51.64% | |
Selling, General & Admin | $1.167M | $1.161M | $955.2K |
YoY Change | 41.02% | 24.54% | 35.92% |
% of Gross Profit | 25.32% | 37.52% | |
Research & Development | |||
YoY Change | |||
% of Gross Profit | |||
Depreciation & Amortization | $13.49K | $13.45K | $8.730K |
YoY Change | 65.32% | ||
% of Gross Profit | 0.29% | 0.34% | |
Operating Expenses | $1.167M | $1.161M | $955.2K |
YoY Change | 41.01% | 24.54% | 35.92% |
Operating Profit | -$1.412M | $3.425M | $1.591M |
YoY Change | -275.11% | 379.21% | 155.72% |
Interest Expense | |||
YoY Change | |||
% of Operating Profit | |||
Other Income/Expense, Net | -$1.202K | $7.727K | $19.46K |
YoY Change | -101.34% | -93.34% | -81.8% |
Pretax Income | -$1.413M | $3.433M | $1.610M |
YoY Change | -257.71% | 313.19% | 120.89% |
Income Tax | -$494.0K | $1.285M | $671.7K |
% Of Pretax Income | 37.45% | 41.72% | |
Net Earnings | -$919.0K | $2.147M | $938.5K |
YoY Change | -268.75% | 279.59% | 166.31% |
Net Earnings / Revenue | 25.98% | 19.04% | |
Basic Earnings Per Share | -$0.09 | $0.20 | $0.09 |
Diluted Earnings Per Share | -$0.09 | $0.10 | $0.05 |
COMMON SHARES | |||
Basic Shares Outstanding | 10.65M shares | 10.65M shares | 10.65M shares |
Diluted Shares Outstanding | 10.65M shares | 20.65M shares | 20.65M shares |
Balance Sheet
Concept | 2022 Q3 | 2022 Q2 | 2022 Q1 |
---|---|---|---|
SHORT-TERM ASSETS | |||
Cash & Short-Term Investments | $1.665M | $1.913M | $1.948M |
YoY Change | 135.63% | 108.28% | 189.25% |
Cash & Equivalents | $1.665M | $1.913M | $1.948M |
Short-Term Investments | |||
Other Short-Term Assets | $25.16M | $6.020M | $3.666M |
YoY Change | 1025.16% | 437.47% | 253.42% |
Inventory | $178.4K | $181.4K | $433.8K |
Prepaid Expenses | |||
Receivables | $9.630K | $0.00 | $15.75K |
Other Receivables | $727.9K | $100.00 | $0.00 |
Total Short-Term Assets | $27.74M | $8.115M | $6.064M |
YoY Change | 519.46% | 117.01% | 85.79% |
LONG-TERM ASSETS | |||
Property, Plant & Equipment | $1.174M | $1.310M | $1.230M |
YoY Change | 137.05% | 578.5% | 1094.73% |
Goodwill | |||
YoY Change | |||
Intangibles | |||
YoY Change | |||
Long-Term Investments | |||
YoY Change | |||
Other Assets | |||
YoY Change | |||
Total Long-Term Assets | $1.293M | $1.451M | $1.380M |
YoY Change | 124.98% | 598.34% | 1065.1% |
TOTAL ASSETS | |||
Total Short-Term Assets | $27.74M | $8.115M | $6.064M |
Total Long-Term Assets | $1.293M | $1.451M | $1.380M |
Total Assets | $29.03M | $9.567M | $7.444M |
YoY Change | 474.58% | 142.36% | 120.08% |
SHORT-TERM LIABILITIES | |||
YoY Change | |||
Accounts Payable | $631.6K | $228.6K | $267.0K |
YoY Change | 182.07% | -17.41% | 22.05% |
Accrued Expenses | $279.3K | $270.5K | $253.7K |
YoY Change | 107.36% | 432.62% | 387.31% |
Deferred Revenue | |||
YoY Change | |||
Short-Term Debt | $460.00 | $460.00 | $460.00 |
YoY Change | -99.57% | ||
Long-Term Debt Due | |||
YoY Change | |||
Total Short-Term Liabilities | $23.19M | $2.671M | $1.906M |
YoY Change | 1196.46% | 95.82% | 51.75% |
LONG-TERM LIABILITIES | |||
Long-Term Debt | $0.00 | $0.00 | $0.00 |
YoY Change | |||
Other Long-Term Liabilities | $634.0K | $727.5K | $844.1K |
YoY Change | 259.29% | 1931.42% | 1558.04% |
Total Long-Term Liabilities | $634.0K | $727.5K | $844.1K |
YoY Change | 259.29% | 1931.42% | 1558.04% |
TOTAL LIABILITIES | |||
Total Short-Term Liabilities | $23.19M | $2.671M | $1.906M |
Total Long-Term Liabilities | $634.0K | $727.5K | $844.1K |
Total Liabilities | $23.82M | $3.398M | $2.751M |
YoY Change | 1112.32% | 142.78% | 110.42% |
SHAREHOLDERS EQUITY | |||
Retained Earnings | $5.813M | $6.732M | |
YoY Change | |||
Common Stock | $1.065K | $1.065K | |
YoY Change | |||
Preferred Stock | |||
YoY Change | |||
Treasury Stock (at cost) | |||
YoY Change | |||
Treasury Stock Shares | |||
Shareholders Equity | $5.206M | $6.168M | $4.693M |
YoY Change | |||
Total Liabilities & Shareholders Equity | $29.03M | $9.567M | $7.444M |
YoY Change | 474.58% | 142.36% | 120.08% |
Cashflow Statement
Concept | 2022 Q3 | 2022 Q2 | 2022 Q1 |
---|---|---|---|
OPERATING ACTIVITIES | |||
Net Income | -$919.0K | $2.147M | $938.5K |
YoY Change | -268.75% | 279.59% | 166.31% |
Depreciation, Depletion And Amortization | $13.49K | $13.45K | $8.730K |
YoY Change | 65.32% | ||
Cash From Operating Activities | $298.9K | $451.7K | -$626.7K |
YoY Change | -324.67% | 15.02% | 107.82% |
INVESTING ACTIVITIES | |||
Capital Expenditures | -$23.81K | $229.4K | $14.03K |
YoY Change | -127.63% | 109.66% | |
Acquisitions | |||
YoY Change | |||
Other Investing Activities | -$25.57K | ||
YoY Change | |||
Cash From Investing Activities | -$1.760K | -$229.4K | -$14.03K |
YoY Change | -97.96% | 109.66% | |
FINANCING ACTIVITIES | |||
Cash Dividend Paid | |||
YoY Change | |||
Common Stock Issuance & Retirement, Net | |||
YoY Change | |||
Debt Paid & Issued, Net | |||
YoY Change | |||
Cash From Financing Activities | |||
YoY Change | |||
NET CHANGE | |||
Cash From Operating Activities | 298.9K | 451.7K | -$626.7K |
Cash From Investing Activities | -1.760K | -229.4K | -$14.03K |
Cash From Financing Activities | |||
Net Change In Cash | 297.1K | 222.2K | -$635.0K |
YoY Change | -235.54% | -21.54% | |
FREE CASH FLOW | |||
Cash From Operating Activities | $298.9K | $451.7K | -$626.7K |
Capital Expenditures | -$23.81K | $229.4K | $14.03K |
Free Cash Flow | $322.7K | $222.2K | -$640.8K |
YoY Change | -247.2% | -21.54% |
Facts In Submission
Frame | Concept Type | Concept / XBRL Key | Value | Unit |
---|---|---|---|---|
CY2021Q4 | us-gaap |
Assets
Assets
|
6486330 | usd |
CY2022Q3 | us-gaap |
Other Accounts Payable And Accrued Liabilities
OtherAccountsPayableAndAccruedLiabilities
|
631632 | usd |
CY2021Q4 | us-gaap |
Other Accounts Payable And Accrued Liabilities
OtherAccountsPayableAndAccruedLiabilities
|
261809 | usd |
CY2022Q3 | WDSP |
Accruedexpensesrelatedparty
Accruedexpensesrelatedparty
|
20394 | usd |
CY2022Q3 | us-gaap |
Taxes Payable Current And Noncurrent
TaxesPayableCurrentAndNoncurrent
|
1611136 | usd |
CY2021Q4 | us-gaap |
Taxes Payable Current And Noncurrent
TaxesPayableCurrentAndNoncurrent
|
495987 | usd |
CY2022Q3 | us-gaap |
Finance Lease Liability Current
FinanceLeaseLiabilityCurrent
|
258875 | usd |
CY2021Q4 | us-gaap |
Finance Lease Liability Current
FinanceLeaseLiabilityCurrent
|
219892 | usd |
CY2022Q3 | us-gaap |
Deferred Revenue
DeferredRevenue
|
20667697 | usd |
CY2021Q4 | us-gaap |
Deferred Revenue
DeferredRevenue
|
1476492 | usd |
CY2022Q3 | us-gaap |
Due From Related Parties
DueFromRelatedParties
|
458 | usd |
CY2021Q4 | us-gaap |
Due From Related Parties
DueFromRelatedParties
|
455 | usd |
CY2022Q3 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
23190192 | usd |
dei |
Entity Interactive Data Current
EntityInteractiveDataCurrent
|
Yes | ||
CY2021Q4 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
2454635 | usd |
dei |
Entity Filer Category
EntityFilerCategory
|
Non-accelerated Filer | ||
dei |
Entity Small Business
EntitySmallBusiness
|
true | ||
dei |
Entity Emerging Growth Company
EntityEmergingGrowthCompany
|
true | ||
dei |
Entity Shell Company
EntityShellCompany
|
false | ||
CY2022Q3 | us-gaap |
Operating Lease Liability Noncurrent
OperatingLeaseLiabilityNoncurrent
|
634000 | usd |
CY2021Q4 | us-gaap |
Operating Lease Liability Noncurrent
OperatingLeaseLiabilityNoncurrent
|
219474 | usd |
CY2022Q3 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
1664520 | usd |
CY2021Q4 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
2583218 | usd |
CY2022Q3 | WDSP |
Accountsreceivable
Accountsreceivable
|
1431 | usd |
CY2021Q4 | WDSP |
Accountsreceivable
Accountsreceivable
|
4724 | usd |
CY2022Q3 | WDSP |
Accountsreceivablerelatedparty
Accountsreceivablerelatedparty
|
8201 | usd |
CY2022Q3 | us-gaap |
Other Receivables
OtherReceivables
|
727911 | usd |
CY2021Q4 | us-gaap |
Other Receivables
OtherReceivables
|
16775 | usd |
CY2022Q3 | us-gaap |
Liabilities
Liabilities
|
23824192 | usd |
CY2021Q4 | us-gaap |
Liabilities
Liabilities
|
2674109 | usd |
CY2022Q3 | us-gaap |
Advances On Inventory Purchases
AdvancesOnInventoryPurchases
|
25115340 | usd |
CY2021Q4 | us-gaap |
Advances On Inventory Purchases
AdvancesOnInventoryPurchases
|
3035135 | usd |
CY2022Q3 | us-gaap |
Preferred Stock Par Or Stated Value Per Share
PreferredStockParOrStatedValuePerShare
|
0.0001 | |
CY2022Q3 | us-gaap |
Preferred Stock Shares Authorized
PreferredStockSharesAuthorized
|
200000000 | shares |
CY2022Q3 | us-gaap |
Preferred Stock Shares Issued
PreferredStockSharesIssued
|
10000000 | shares |
CY2022Q3 | us-gaap |
Inventory Net
InventoryNet
|
178386 | usd |
CY2021Q4 | us-gaap |
Inventory Net
InventoryNet
|
47994 | usd |
CY2022Q3 | us-gaap |
Deposits Assets Current
DepositsAssetsCurrent
|
41321 | usd |
CY2022Q3 | us-gaap |
Assets Current
AssetsCurrent
|
27737110 | usd |
CY2021Q4 | us-gaap |
Assets Current
AssetsCurrent
|
5687846 | usd |
CY2022Q3 | us-gaap |
Capitalized Computer Software Net
CapitalizedComputerSoftwareNet
|
336624 | usd |
CY2021Q4 | us-gaap |
Capitalized Computer Software Net
CapitalizedComputerSoftwareNet
|
161390 | usd |
CY2022Q3 | WDSP |
Leaseassetlong
Leaseassetlong
|
837212 | usd |
CY2021Q4 | WDSP |
Leaseassetlong
Leaseassetlong
|
406816 | usd |
CY2022Q3 | us-gaap |
Preferred Stock Value
PreferredStockValue
|
1000 | usd |
CY2021Q4 | us-gaap |
Preferred Stock Value
PreferredStockValue
|
1000 | usd |
CY2022Q3 | us-gaap |
Prepaid Expense Current And Noncurrent
PrepaidExpenseCurrentAndNoncurrent
|
96234 | usd |
CY2021Q4 | us-gaap |
Prepaid Expense Current And Noncurrent
PrepaidExpenseCurrentAndNoncurrent
|
230278 | usd |
CY2022Q3 | us-gaap |
Finite Lived Intangible Assets Net
FiniteLivedIntangibleAssetsNet
|
23274 | usd |
CY2022Q3 | us-gaap |
Assets Noncurrent
AssetsNoncurrent
|
1293344 | usd |
us-gaap |
Interest Paid
InterestPaid
|
usd | ||
us-gaap |
Interest Paid
InterestPaid
|
usd | ||
us-gaap |
Income Taxes Paid
IncomeTaxesPaid
|
usd | ||
CY2021Q4 | WDSP |
Advancepayments
Advancepayments
|
3035135 | usd |
CY2021Q4 | WDSP |
Longtermasset
Longtermasset
|
177526 | usd |
CY2021Q4 | WDSP |
Depreciationexpense
Depreciationexpense
|
16136 | usd |
WDSP |
Incometaxexpense
Incometaxexpense
|
1463145 | usd | |
dei |
Document Type
DocumentType
|
10-Q | ||
dei |
Document Quarterly Report
DocumentQuarterlyReport
|
true | ||
dei |
Document Period End Date
DocumentPeriodEndDate
|
2022-07-31 | ||
dei |
Entity File Number
EntityFileNumber
|
000-56208 | ||
dei |
Entity Registrant Name
EntityRegistrantName
|
World Scan Project, Inc. | ||
dei |
Entity Incorporation State Country Code
EntityIncorporationStateCountryCode
|
DE | ||
dei |
Entity Tax Identification Number
EntityTaxIdentificationNumber
|
35-2677532 | ||
dei |
Entity Central Index Key
EntityCentralIndexKey
|
0001813744 | ||
dei |
Amendment Flag
AmendmentFlag
|
false | ||
dei |
Document Fiscal Year Focus
DocumentFiscalYearFocus
|
2022 | ||
dei |
Document Fiscal Period Focus
DocumentFiscalPeriodFocus
|
Q3 | ||
dei |
Entity Current Reporting Status
EntityCurrentReportingStatus
|
Yes | ||
dei |
Current Fiscal Year End Date
CurrentFiscalYearEndDate
|
--10-31 | ||
dei |
Entity Ex Transition Period
EntityExTransitionPeriod
|
false | ||
CY2021Q4 | WDSP |
Accountsreceivablerelatedparty
Accountsreceivablerelatedparty
|
usd | |
CY2021Q4 | us-gaap |
Deposits Assets Current
DepositsAssetsCurrent
|
usd | |
CY2021Q4 | WDSP |
Accruedexpensesrelatedparty
Accruedexpensesrelatedparty
|
usd | |
CY2021Q3 | WDSP |
Revenuesrelatedpartyperiod
Revenuesrelatedpartyperiod
|
usd | |
CY2022Q3 | WDSP |
Translationexpense
Translationexpense
|
usd | |
WDSP |
Translationexpense
Translationexpense
|
usd | ||
WDSP |
Amortizationoflongtermdeposits
Amortizationoflongtermdeposits
|
usd | ||
us-gaap |
Increase Decrease In Accounts And Notes Receivable
IncreaseDecreaseInAccountsAndNotesReceivable
|
usd | ||
us-gaap |
Increase Decrease In Other Current Assets
IncreaseDecreaseInOtherCurrentAssets
|
usd | ||
WDSP |
Depositsperiod
Depositsperiod
|
usd | ||
us-gaap |
Increase Decrease In Deferred Revenue
IncreaseDecreaseInDeferredRevenue
|
usd | ||
WDSP |
Othercurrentliabilitiesperiod
Othercurrentliabilitiesperiod
|
usd | ||
WDSP |
Otherassetsperiod
Otherassetsperiod
|
usd | ||
CY2021Q4 | us-gaap |
Assets Noncurrent
AssetsNoncurrent
|
798484 | usd |
CY2022Q3 | us-gaap |
Assets
Assets
|
29030454 | usd |
CY2022Q3 | us-gaap |
Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
|
0.0001 | |
CY2022Q3 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
200000000 | shares |
CY2022Q3 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
10647350 | shares |
CY2022Q3 | us-gaap |
Common Stock Value
CommonStockValue
|
1065 | usd |
CY2021Q4 | us-gaap |
Common Stock Value
CommonStockValue
|
1065 | usd |
CY2022Q3 | us-gaap |
Additional Paid In Capital
AdditionalPaidInCapital
|
323990 | usd |
CY2021Q4 | us-gaap |
Additional Paid In Capital
AdditionalPaidInCapital
|
323990 | usd |
CY2022Q3 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
5813190 | usd |
CY2021Q4 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
3646360 | usd |
CY2022Q3 | WDSP |
Accumulatedothercomprehensiveincomeloss
Accumulatedothercomprehensiveincomeloss
|
-932983 | usd |
CY2021Q4 | WDSP |
Accumulatedothercomprehensiveincomeloss
Accumulatedothercomprehensiveincomeloss
|
-160194 | usd |
CY2022Q3 | WDSP |
Shareholdersequitytotal
Shareholdersequitytotal
|
5206262 | usd |
CY2021Q4 | WDSP |
Shareholdersequitytotal
Shareholdersequitytotal
|
3812221 | usd |
CY2022Q3 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
29030454 | usd |
CY2021Q4 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
6486330 | usd |
CY2022Q3 | us-gaap |
Revenues
Revenues
|
-47570 | usd |
CY2021Q3 | us-gaap |
Revenues
Revenues
|
3126603 | usd |
us-gaap |
Revenues
Revenues
|
13148864 | usd | |
us-gaap |
Revenues
Revenues
|
7697305 | usd | |
CY2022Q3 | WDSP |
Revenuesrelatedpartyperiod
Revenuesrelatedpartyperiod
|
8191 | usd |
WDSP |
Revenuesrelatedpartyperiod
Revenuesrelatedpartyperiod
|
8191 | usd | |
CY2022Q3 | us-gaap |
Cost Of Revenue
CostOfRevenue
|
205279 | usd |
CY2021Q3 | us-gaap |
Cost Of Revenue
CostOfRevenue
|
1492729 | usd |
us-gaap |
Cost Of Revenue
CostOfRevenue
|
6269715 | usd | |
us-gaap |
Cost Of Revenue
CostOfRevenue
|
3091595 | usd | |
CY2022Q3 | us-gaap |
Gross Profit
GrossProfit
|
-244658 | usd |
CY2021Q3 | us-gaap |
Gross Profit
GrossProfit
|
1633874 | usd |
us-gaap |
Gross Profit
GrossProfit
|
6887340 | usd | |
us-gaap |
Gross Profit
GrossProfit
|
4605710 | usd | |
CY2022Q3 | us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
1167096 | usd |
CY2021Q3 | us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
827644 | usd |
us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
3283353 | usd | |
us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
2462990 | usd | |
CY2022Q3 | us-gaap |
Operating Expenses
OperatingExpenses
|
1167096 | usd |
CY2021Q3 | us-gaap |
Operating Expenses
OperatingExpenses
|
827644 | usd |
us-gaap |
Operating Expenses
OperatingExpenses
|
3283353 | usd | |
us-gaap |
Operating Expenses
OperatingExpenses
|
2462990 | usd | |
CY2022Q3 | us-gaap |
Income Loss From Continuing Operations
IncomeLossFromContinuingOperations
|
-1411754 | usd |
CY2021Q3 | us-gaap |
Income Loss From Continuing Operations
IncomeLossFromContinuingOperations
|
806230 | usd |
us-gaap |
Income Loss From Continuing Operations
IncomeLossFromContinuingOperations
|
3603987 | usd | |
us-gaap |
Income Loss From Continuing Operations
IncomeLossFromContinuingOperations
|
2142720 | usd | |
CY2022Q3 | us-gaap |
Other Income
OtherIncome
|
-1202 | usd |
CY2021Q3 | us-gaap |
Other Income
OtherIncome
|
89698 | usd |
us-gaap |
Other Income
OtherIncome
|
25988 | usd | |
us-gaap |
Other Income
OtherIncome
|
313413 | usd | |
CY2021Q3 | WDSP |
Translationexpense
Translationexpense
|
-1 | usd |
WDSP |
Translationexpense
Translationexpense
|
-432 | usd | |
CY2022Q3 | us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
-1202 | usd |
CY2021Q3 | us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
89697 | usd |
us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
25988 | usd | |
us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
312981 | usd | |
CY2022Q3 | us-gaap |
Income Loss From Continuing Operations Before Interest Expense Interest Income Income Taxes Extraordinary Items Noncontrolling Interests Net
IncomeLossFromContinuingOperationsBeforeInterestExpenseInterestIncomeIncomeTaxesExtraordinaryItemsNoncontrollingInterestsNet
|
-1412956 | usd |
CY2021Q3 | us-gaap |
Income Loss From Continuing Operations Before Interest Expense Interest Income Income Taxes Extraordinary Items Noncontrolling Interests Net
IncomeLossFromContinuingOperationsBeforeInterestExpenseInterestIncomeIncomeTaxesExtraordinaryItemsNoncontrollingInterestsNet
|
895927 | usd |
us-gaap |
Income Loss From Continuing Operations Before Interest Expense Interest Income Income Taxes Extraordinary Items Noncontrolling Interests Net
IncomeLossFromContinuingOperationsBeforeInterestExpenseInterestIncomeIncomeTaxesExtraordinaryItemsNoncontrollingInterestsNet
|
3629975 | usd | |
us-gaap |
Income Loss From Continuing Operations Before Interest Expense Interest Income Income Taxes Extraordinary Items Noncontrolling Interests Net
IncomeLossFromContinuingOperationsBeforeInterestExpenseInterestIncomeIncomeTaxesExtraordinaryItemsNoncontrollingInterestsNet
|
2455701 | usd | |
CY2022Q3 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
-493964 | usd |
CY2021Q3 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
351343 | usd |
us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
1463145 | usd | |
us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
993001 | usd | |
CY2022Q3 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-918992 | usd |
CY2021Q3 | us-gaap |
Net Income Loss
NetIncomeLoss
|
544584 | usd |
us-gaap |
Net Income Loss
NetIncomeLoss
|
2166830 | usd | |
us-gaap |
Net Income Loss
NetIncomeLoss
|
1462700 | usd | |
CY2022Q3 | us-gaap |
Other Comprehensive Income Foreign Currency Transaction And Translation Gain Loss Arising During Period Net Of Tax
OtherComprehensiveIncomeForeignCurrencyTransactionAndTranslationGainLossArisingDuringPeriodNetOfTax
|
-43191 | usd |
CY2021Q3 | us-gaap |
Other Comprehensive Income Foreign Currency Transaction And Translation Gain Loss Arising During Period Net Of Tax
OtherComprehensiveIncomeForeignCurrencyTransactionAndTranslationGainLossArisingDuringPeriodNetOfTax
|
-4945 | usd |
us-gaap |
Other Comprehensive Income Foreign Currency Transaction And Translation Gain Loss Arising During Period Net Of Tax
OtherComprehensiveIncomeForeignCurrencyTransactionAndTranslationGainLossArisingDuringPeriodNetOfTax
|
-772789 | usd | |
us-gaap |
Other Comprehensive Income Foreign Currency Transaction And Translation Gain Loss Arising During Period Net Of Tax
OtherComprehensiveIncomeForeignCurrencyTransactionAndTranslationGainLossArisingDuringPeriodNetOfTax
|
-97670 | usd | |
CY2022Q3 | us-gaap |
Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
|
-962183 | usd |
CY2021Q3 | us-gaap |
Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
|
539639 | usd |
us-gaap |
Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
|
1394041 | usd | |
us-gaap |
Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
|
1365030 | usd | |
CY2022Q3 | us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
-0.09 | |
CY2021Q3 | us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
0.05 | |
us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
0.20 | ||
us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
0.14 | ||
CY2022Q3 | us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
-0.09 | |
CY2021Q3 | us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
0.03 | |
us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
0.10 | ||
us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
0.07 | ||
CY2022Q3 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
10647350 | shares |
CY2021Q3 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
10647350 | shares |
us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
10647350 | shares | |
us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
10647350 | shares | |
CY2022Q3 | us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
10647350 | shares |
CY2021Q3 | us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
20647350 | shares |
us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
20647350 | shares | |
us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
20647350 | shares | |
CY2021Q4 | us-gaap |
Stockholders Equity Including Portion Attributable To Noncontrolling Interest
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest
|
3812221 | usd |
CY2022Q1 | us-gaap |
Net Income Loss
NetIncomeLoss
|
938541 | usd |
CY2022Q1 | us-gaap |
Goodwill Foreign Currency Translation Gain Loss
GoodwillForeignCurrencyTranslationGainLoss
|
-57443 | usd |
CY2022Q1 | us-gaap |
Stockholders Equity Including Portion Attributable To Noncontrolling Interest
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest
|
4693319 | usd |
CY2022Q2 | us-gaap |
Net Income Loss
NetIncomeLoss
|
2147281 | usd |
CY2022Q2 | us-gaap |
Goodwill Foreign Currency Translation Gain Loss
GoodwillForeignCurrencyTranslationGainLoss
|
-672155 | usd |
CY2022Q2 | us-gaap |
Stockholders Equity Including Portion Attributable To Noncontrolling Interest
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest
|
6168445 | usd |
CY2022Q3 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-918992 | usd |
CY2022Q3 | us-gaap |
Goodwill Foreign Currency Translation Gain Loss
GoodwillForeignCurrencyTranslationGainLoss
|
-43191 | usd |
CY2022Q3 | us-gaap |
Stockholders Equity Including Portion Attributable To Noncontrolling Interest
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest
|
5206262 | usd |
CY2020Q4 | us-gaap |
Stockholders Equity Including Portion Attributable To Noncontrolling Interest
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest
|
1722255 | usd |
CY2021Q1 | us-gaap |
Net Income Loss
NetIncomeLoss
|
352429 | usd |
CY2021Q1 | us-gaap |
Goodwill Foreign Currency Translation Gain Loss
GoodwillForeignCurrencyTranslationGainLoss
|
526 | usd |
CY2021Q1 | us-gaap |
Stockholders Equity Including Portion Attributable To Noncontrolling Interest
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest
|
2075210 | usd |
CY2021Q2 | us-gaap |
Net Income Loss
NetIncomeLoss
|
565687 | usd |
CY2021Q2 | us-gaap |
Goodwill Foreign Currency Translation Gain Loss
GoodwillForeignCurrencyTranslationGainLoss
|
-93251 | usd |
CY2021Q2 | us-gaap |
Stockholders Equity Including Portion Attributable To Noncontrolling Interest
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest
|
2547646 | usd |
CY2021Q3 | us-gaap |
Net Income Loss
NetIncomeLoss
|
544584 | usd |
CY2021Q3 | us-gaap |
Goodwill Foreign Currency Translation Gain Loss
GoodwillForeignCurrencyTranslationGainLoss
|
-4945 | usd |
CY2021Q3 | us-gaap |
Stockholders Equity Including Portion Attributable To Noncontrolling Interest
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest
|
3087285 | usd |
us-gaap |
Net Income Loss
NetIncomeLoss
|
2166830 | usd | |
us-gaap |
Net Income Loss
NetIncomeLoss
|
1462700 | usd | |
us-gaap |
Accumulated Depreciation Depletion And Amortization Property Plant And Equipment Period Increase Decrease
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipmentPeriodIncreaseDecrease
|
35674 | usd | |
us-gaap |
Accumulated Depreciation Depletion And Amortization Property Plant And Equipment Period Increase Decrease
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipmentPeriodIncreaseDecrease
|
8155 | usd | |
WDSP |
Amortizationoflongtermdeposits
Amortizationoflongtermdeposits
|
78270 | usd | |
us-gaap |
Lease And Rental Expense
LeaseAndRentalExpense
|
241458 | usd | |
us-gaap |
Lease And Rental Expense
LeaseAndRentalExpense
|
56709 | usd | |
us-gaap |
Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
|
-6187 | usd | |
us-gaap |
Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
|
-453391 | usd | |
us-gaap |
Increase Decrease In Accounts And Notes Receivable
IncreaseDecreaseInAccountsAndNotesReceivable
|
-784048 | usd | |
us-gaap |
Increase Decrease In Accounts Receivable And Other Operating Assets
IncreaseDecreaseInAccountsReceivableAndOtherOperatingAssets
|
-24822770 | usd | |
us-gaap |
Increase Decrease In Accounts Receivable And Other Operating Assets
IncreaseDecreaseInAccountsReceivableAndOtherOperatingAssets
|
-1754216 | usd | |
us-gaap |
Increase Decrease In Inventories
IncreaseDecreaseInInventories
|
-151316 | usd | |
us-gaap |
Increase Decrease In Inventories
IncreaseDecreaseInInventories
|
-253063 | usd | |
us-gaap |
Increase Decrease In Other Current Assets
IncreaseDecreaseInOtherCurrentAssets
|
-75595 | usd | |
WDSP |
Depositsperiod
Depositsperiod
|
-14501 | usd | |
us-gaap |
Increase Decrease In Accounts Payable
IncreaseDecreaseInAccountsPayable
|
472716 | usd | |
us-gaap |
Increase Decrease In Accounts Payable
IncreaseDecreaseInAccountsPayable
|
90981 | usd | |
us-gaap |
Increase Decrease In Accrued Income Taxes Payable
IncreaseDecreaseInAccruedIncomeTaxesPayable
|
1794931 | usd | |
us-gaap |
Increase Decrease In Accrued Income Taxes Payable
IncreaseDecreaseInAccruedIncomeTaxesPayable
|
819771 | usd | |
us-gaap |
Increase Decrease In Deferred Revenue
IncreaseDecreaseInDeferredRevenue
|
21331045 | usd | |
WDSP |
Increasedecreaserightofuseasset
Increasedecreaserightofuseasset
|
-218345 | usd | |
WDSP |
Increasedecreaserightofuseasset
Increasedecreaserightofuseasset
|
-56709 | usd | |
WDSP |
Othercurrentliabilitiesperiod
Othercurrentliabilitiesperiod
|
112714 | usd | |
us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
123757 | usd | |
us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
-41944 | usd | |
us-gaap |
Increase Decrease In Other Operating Assets
IncreaseDecreaseInOtherOperatingAssets
|
-219651 | usd | |
us-gaap |
Increase Decrease In Other Operating Assets
IncreaseDecreaseInOtherOperatingAssets
|
-195607 | usd | |
WDSP |
Otherassetsperiod
Otherassetsperiod
|
-25568 | usd | |
us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
-245219 | usd | |
us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
-195607 | usd | |
WDSP |
Neteffectofexchangeratechangesoncash
Neteffectofexchangeratechangesoncash
|
-797236 | usd | |
WDSP |
Neteffectofexchangeratechangesoncash
Neteffectofexchangeratechangesoncash
|
-30656 | usd | |
us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Period Increase Decrease Including Exchange Rate Effect
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseIncludingExchangeRateEffect
|
-918698 | usd | |
us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Period Increase Decrease Including Exchange Rate Effect
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseIncludingExchangeRateEffect
|
-268207 | usd | |
CY2021Q4 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
2583218 | usd |
CY2020Q4 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
974606 | usd |
CY2022Q3 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
1664520 | usd |
CY2021Q3 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
706399 | usd |
us-gaap |
Income Taxes Paid
IncomeTaxesPaid
|
3900822 | usd | |
us-gaap |
Right Of Use Asset Obtained In Exchange For Operating Lease Liability
RightOfUseAssetObtainedInExchangeForOperatingLeaseLiability
|
1269132 | usd | |
us-gaap |
Right Of Use Asset Obtained In Exchange For Operating Lease Liability
RightOfUseAssetObtainedInExchangeForOperatingLeaseLiability
|
352250 | usd | |
us-gaap |
Use Of Estimates
UseOfEstimates
|
<p id="xdx_849_eus-gaap--UseOfEstimates_zDEhOdaIwrt5" style="font: 10pt Times New Roman, Times, Serif; margin: 0; text-align: justify"><b><span id="xdx_86C_zLzLJfvxyPHh">Use of Estimates</span></b></p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0; text-align: justify"> </p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0; text-align: justify">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.</p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0; text-align: justify"> </p> | ||
us-gaap |
Revenue Recognition Accounting Policy Gross And Net Revenue Disclosure
RevenueRecognitionAccountingPolicyGrossAndNetRevenueDisclosure
|
<p id="xdx_845_eus-gaap--RevenueRecognitionAccountingPolicyGrossAndNetRevenueDisclosure_zoXpS7xfWt87" style="font: 10pt Times New Roman, Times, Serif; margin: 0; text-align: justify"><b><span id="xdx_86E_zJCu6D2BKeV">Revenue recognition</span></b></p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0; text-align: justify"> </p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0; text-align: justify"><span style="background-color: white">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.</span></p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0; text-align: justify"> </p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0; text-align: justify; background-color: white"><span style="background-color: white">The following table summarizes our revenue recognized under ASC 606 in our condensed consolidated statements of operations:</span></p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0; text-align: justify"> </p> <table cellpadding="0" cellspacing="0" style="font: 12pt Times New Roman, Times, Serif; width: 100%; border-collapse: collapse"> <tr style="vertical-align: bottom"> <td style="padding-right: 4.95pt; padding-left: 4.95pt"> </td> <td style="padding-right: 4.95pt; padding-left: 4.95pt"> </td> <td colspan="5" style="padding-right: 4.95pt; padding-left: 4.95pt; text-align: center"><span style="font-size: 10pt"><b>Period Ended</b></span></td></tr> <tr style="vertical-align: bottom"> <td style="padding-right: 4.95pt; padding-left: 4.95pt"> </td> <td style="padding-right: 4.95pt; padding-left: 4.95pt"> </td> <td colspan="5" style="border-bottom: black 1pt solid; padding-right: 4.95pt; padding-left: 4.95pt; text-align: center"><span style="font-size: 10pt"><b>July 31,</b></span></td></tr> <tr style="vertical-align: bottom"> <td style="padding-right: 4.95pt; padding-left: 4.95pt"> </td> <td style="padding-right: 4.95pt; padding-left: 4.95pt"> </td> <td colspan="2" style="border-bottom: black 1pt solid; padding-right: 4.95pt; padding-left: 4.95pt; text-align: center"><span style="font-size: 10pt"><b>2022</b></span></td> <td style="padding-right: 4.95pt; padding-left: 4.95pt"> </td> <td colspan="2" style="border-top: black 1pt solid; border-bottom: black 1pt solid; padding-right: 4.95pt; padding-left: 4.95pt; text-align: center"><span style="font-size: 10pt"><b>2021</b></span></td></tr> <tr style="vertical-align: bottom"> <td style="padding-right: 4.95pt; padding-left: 4.95pt"> </td> <td style="padding-right: 4.95pt; padding-left: 4.95pt"> </td> <td colspan="2" style="padding-right: 4.95pt; padding-left: 4.95pt"> </td> <td style="padding-right: 4.95pt; padding-left: 4.95pt"> </td> <td colspan="2" style="padding-right: 4.95pt; padding-left: 4.95pt"> </td></tr> <tr style="vertical-align: bottom; background-color: #CCEEFF"> <td style="padding-right: 4.95pt; padding-left: 4.95pt"><span style="font-size: 10pt"><b>Revenues</b></span></td> <td style="padding-right: 4.95pt; padding-left: 4.95pt"><span style="font-family: Yu Gothic,sans-serif; font-size: 10pt"> </span></td> <td style="padding-right: 4.95pt; padding-left: 4.95pt"><span style="font-family: Yu Gothic,sans-serif; font-size: 10pt"> </span></td> <td style="padding-right: 4.95pt; padding-left: 4.95pt; text-align: right"><span style="font-family: Yu Gothic,sans-serif; font-size: 10pt"> </span></td> <td style="padding-right: 4.95pt; padding-left: 4.95pt"><span style="font-family: Yu Gothic,sans-serif; font-size: 10pt"> </span></td> <td style="padding-right: 4.95pt; padding-left: 4.95pt"><span style="font-family: Yu Gothic,sans-serif; font-size: 10pt"> </span></td> <td style="padding-right: 4.95pt; padding-left: 4.95pt; text-align: right"><span style="font-family: Yu Gothic,sans-serif; font-size: 10pt"> </span></td></tr> <tr style="vertical-align: bottom"> <td style="padding-right: 4.95pt; padding-left: 4.95pt"><span style="font-size: 10pt">Product sales</span></td> <td style="padding-right: 4.95pt; padding-left: 4.95pt"> </td> <td style="padding-right: 4.95pt; padding-left: 4.95pt"><span style="font-size: 10pt">$</span></td> <td style="padding-right: 4.95pt; padding-left: 4.95pt; text-align: right"><span style="font-size: 10pt">12,905,805</span></td> <td style="padding-right: 4.95pt; padding-left: 4.95pt"> </td> <td style="padding-right: 4.95pt; padding-left: 4.95pt"><span style="font-size: 10pt">$</span></td> <td style="padding-right: 4.95pt; padding-left: 4.95pt; text-align: right"><span style="font-size: 10pt"> 4,570,702</span></td></tr> <tr style="vertical-align: bottom; background-color: #CCEEFF"> <td style="padding-right: 4.95pt; padding-left: 4.95pt"><span style="font-size: 10pt">Drone imaging and video production</span></td> <td style="padding-right: 4.95pt; padding-left: 4.95pt"> </td> <td style="padding-right: 4.95pt; padding-left: 4.95pt"> </td> <td style="padding-right: 4.95pt; padding-left: 4.95pt; text-align: right"><span style="font-size: 10pt">20,031</span></td> <td style="padding-right: 4.95pt; padding-left: 4.95pt"> </td> <td style="padding-right: 4.95pt; padding-left: 4.95pt"> </td> <td style="padding-right: 4.95pt; padding-left: 4.95pt; text-align: right"><span style="font-family: MS Mincho; font-size: 10pt">-</span></td></tr> <tr style="vertical-align: bottom"> <td style="padding-right: 4.95pt; padding-left: 4.95pt"><span style="font-size: 10pt">Program for educational institution</span></td> <td style="padding-right: 4.95pt; padding-left: 4.95pt"><span style="font-family: Yu Gothic,sans-serif; font-size: 10pt"> </span></td> <td style="padding-right: 4.95pt; padding-left: 4.95pt"><span style="font-family: Yu Gothic,sans-serif; font-size: 10pt"> </span></td> <td style="padding-right: 4.95pt; padding-left: 4.95pt; text-align: right"><span style="font-size: 10pt">34,869</span></td> <td style="padding-right: 4.95pt; padding-left: 4.95pt"><span style="font-family: Yu Gothic,sans-serif; font-size: 10pt"> </span></td> <td style="padding-right: 4.95pt; padding-left: 4.95pt"><span style="font-family: Yu Gothic,sans-serif; font-size: 10pt"> </span></td> <td style="padding-right: 4.95pt; padding-left: 4.95pt; text-align: right"><span style="font-size: 10pt">-</span></td></tr> <tr style="vertical-align: bottom; background-color: #CCEEFF"> <td style="padding-right: 4.95pt; padding-left: 4.95pt"><span style="font-size: 10pt">Other</span></td> <td style="padding-right: 4.95pt; padding-left: 4.95pt"> </td> <td style="border-bottom: Black 1pt solid; padding-right: 4.95pt; padding-left: 4.95pt"> </td> <td style="border-bottom: Black 1pt solid; padding-right: 4.95pt; padding-left: 4.95pt; text-align: right"><span style="font-size: 10pt">196,350</span></td> <td style="padding-right: 4.95pt; padding-left: 4.95pt"> </td> <td style="border-bottom: Black 1pt solid; padding-right: 4.95pt; padding-left: 4.95pt"> </td> <td style="border-bottom: Black 1pt solid; padding-right: 4.95pt; padding-left: 4.95pt; text-align: right"> </td></tr> <tr style="vertical-align: bottom; background-color: white"> <td style="padding-right: 4.95pt; padding-left: 4.95pt"><span style="font-size: 10pt">Total Revenue Under ASC 606</span></td> <td style="padding-right: 4.95pt; padding-left: 4.95pt"> </td> <td style="border-bottom: Black 1.5pt double; padding-right: 4.95pt; padding-left: 4.95pt"><span style="font-family: Yu Gothic,sans-serif; font-size: 10pt"> </span></td> <td style="border-bottom: Black 1.5pt double; padding-right: 4.95pt; padding-left: 4.95pt; text-align: right"><span style="font-size: 10pt"> 13,157,055</span></td> <td style="padding-right: 4.95pt; padding-left: 4.95pt"> </td> <td style="border-bottom: Black 1.5pt double; padding-right: 4.95pt; padding-left: 4.95pt"><span style="font-family: Yu Gothic,sans-serif; font-size: 10pt"> </span></td> <td style="border-bottom: Black 1.5pt double; padding-right: 4.95pt; padding-left: 4.95pt; text-align: right"><span style="font-size: 10pt"> 4,570,702</span></td></tr> </table> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0; text-align: justify"> </p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0; text-align: justify"><span style="background-color: white"><i><span style="text-decoration: underline">Revenue from product sales</span></i></span></p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0; text-align: justify"> </p> <p style="font: 12pt Times New Roman, Times, Serif; margin: 0; text-align: justify"><span style="font-size: 10pt; background-color: white">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 deferred revenues. As of July 31, 2022, the Company had deferred revenues of $20,667,697.</span><span style="font-size: 9pt; background-color: white"> </span></p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0; text-align: justify"><span style="background-color: white">Included in product sales for the period ended July 31, 2022, are three sales transactions of cryptocurrency mining units. These three transactions accounted for 76% of total revenue for the third fiscal quarter.</span></p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0; text-align: justify"> </p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0; text-align: justify"><span style="background-color: white"><i><span style="text-decoration: underline">Revenue from drone imaging and video production</span></i></span></p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0; text-align: justify"><i> </i></p> <p style="font: 12pt Times New Roman, Times, Serif; margin: 0; text-align: justify"><span style="font-size: 10pt; background-color: white">Revenue for drone imaging and video production is recognized when the products and/or services are delivered or provided to the customer and the customer completes the product inspection. Cash receipts for undelivered products or services are recorded as deferred revenues. As of July 31, 2022, the Company had no deferred revenues related to drone imaging and video production</span><span style="font-size: 9pt; background-color: white">.</span></p> <p style="font: 12pt Times New Roman, Times, Serif; margin: 0; text-align: justify"> </p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0; text-align: justify"><span style="background-color: white"><i><span style="text-decoration: underline">Revenue from educational institution program</span></i></span></p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0; text-align: justify"> </p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0; text-align: justify"><span style="background-color: white">Revenue for educational institution fees is recognized when the services are provided to the customer. Cash receipts for undelivered products are recorded as deferred revenues. As of July 31, 2022, the Company had no deferred revenues related to the educational institution program.</span></p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0; text-align: justify"> </p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0; text-align: justify"><span style="background-color: white"><i><span style="text-decoration: underline">Revenue – related party</span></i></span></p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0; text-align: justify"><span style="background-color: white"><i> </i></span></p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0; text-align: justify"><span style="background-color: white"><i><span style="text-decoration: underline"/></i></span></p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0; text-align: justify"><span style="background-color: white">During the period ended July 31, 2022, revenue totaling $8,191 was recognized from sales to related party ZEXAVERSE Corporation (hereinafter referred to as “ZEXAVERSE”). ZEXAVERSE is considered as a related party due to the fact that Ryohei Uetaki, CEO of the Company, controls the said company. During the period ended July 31, 2022, revenue totaling $1,003,641 was recognized from sales to related party.</span></p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0; text-align: justify"> </p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0; text-align: justify"><span style="background-color: white">The terms and conditions applied to the above transactions were the same as those applied to sales to customers not related to the Company.</span></p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0; text-align: justify"> </p> | ||
CY2022Q3 | WDSP |
Advancepayments
Advancepayments
|
25115340 | usd |
us-gaap |
Revenue Recognition Customer Acquisitions
RevenueRecognitionCustomerAcquisitions
|
<p id="xdx_80F_eus-gaap--RevenueRecognitionCustomerAcquisitions_zVpJAxJ9whNh" style="font: 10pt Times New Roman, Times, Serif; margin: 0"><b><span id="xdx_826_zypqo81arWD1">NOTE 9- REVENUES AND COST OF REVENUE</span></b></p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0"> </p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0">During the three months of this quarter (May to July 2022), the Company started to sell cryptocurrency miners (3 units in total), aiming to expand the revenue sources. For drone sales, a major sales item of the Company until the previous quarters, the sales were resulted almost none. The sales item portfolio has been changed in this quarter compared with the previous quarters.</p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0"> </p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0">The revenue for the three months period for May to July 2022 were found by subtracting six months total revenue (November 2021 to April 2022) from total revenue for nine month period (November 2021 to July 2022). Due to the depreciated Japanese yen against US dollars, the revenue for the said three months resulted in negative figures.</p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0"> </p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0">Also, for the three months period of this quarter (May to July 2022), the sales from cryptocurrency miners accounted for about 76% of the total revenue, and 72% of the cost of sales, resulting the gross margins about 18% (compared to approximately 57% gross margins for drones). This decreased gross margin was brought by a new expense item associated with cryptocurrency miners; the agent commissions paid to our sales agents upon each sales transaction which are booked to the cost of goods sold. As a result, the gross margin for the said quarter has been decreased from the previous quarter.</p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0"> </p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0">Revenue for the three months period, May to July 2022, was in negative figures due to decreased gross margin caused by the change in sales item and depreciating Japanese Yen, and there was a significant difference from the Company’s historical gross margin.<span style="background-color: white"> </span></p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0; text-align: justify"><span style="font-size: 10pt"> </span></p> | ||
WDSP |
Operatingleasecosts
Operatingleasecosts
|
241458 | usd |