What changed in this filing

/stocks — the workspaceLOADING

Item 7. Management’s Discussion and Analysis

2023-07-26 compared with 2022-08-08 · 292 added, 213 removed, 20 unchanged (96% of the section changed)

MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS.

FOLLOWING DISCUSSION OF OUR PLAN OF OPERATION AND RESULTS OF OPERATIONS SHOULD BE READ IN CONJUNCTION WITH THE FINANCIAL STATEMENTS

AND RELATED NOTES TO THE FINANCIAL STATEMENTS INCLUDED ELSEWHERE IN THIS ANNUAL REPORT.

THIS DISCUSSION CONTAINS FORWARD-LOOKING

STATEMENTS THAT RELATE TO FUTURE EVENTS OR OUR FUTURE FINANCIAL PERFORMANCE.

THESE STATEMENTS INVOLVE KNOWN AND UNKNOWN

RISKS, UNCERTAINTIES AND OTHER FACTORS THAT MAY CAUSE OUR ACTUAL RESULTS, LEVELS OF ACTIVITY, PERFORMANCE OR ACHIEVEMENTS TO BE

MATERIALLY DIFFERENT FROM ANY FUTURE RESULTS, LEVELS OF ACTIVITY, PERFORMANCE OR ACHIEVEMENTS EXPRESSED OR IMPLIED BY THESE FORWARD-LOOKING

is a fintech company with a scalable technology platform that allows private companies to raise capital online from accredited

and non-accredited investors.

We give all investors the opportunity to access investments in private companies.

Our model is disruptive

to traditional private equity investing and is based on Title III, Reg CF of the JOBS Act.

We generate fees from listing private

companies on our portal.

Our consulting group, Netcapital Advisors, provides marketing and strategic advice in exchange for equity

positions and cash fees.

The Netcapital funding portal is registered with the SEC, is a member of FINRA and provides investors

with opportunities to invest in private companies.

provide private company investment access to accredited retail and non-accredited retail investors through our online portal (www.netcapital.com).

The Netcapital funding portal charges a $5,000 engagement fee and a 4.9% success fee for capital raised at closing.

the portal generates fees for other ancillary services, such as rolling closes.

Netcapital Advisors generates fees and equity

stakes from consulting in select portfolio and non-portfolio clients.

Netcapital.com

is an SEC-registered funding portal that enables private companies to raise capital online, while investors are able to invest

from anywhere in the world, at any time, with just a few clicks.

Securities offerings on the portal are accessible through individual

offering pages, where companies include product or service details, market size, competitive advantages, and financial documents.

Companies can accept investment from anyone, including friends, family, customers, employees, etc.

addition to access to the funding portal, Netcapital provides the following services:

fully automated onboarding process;

filing of required regulatory documents;

● custom-built

offering page on our portal website;

party transfer agent and custodial services;

marketing to our proprietary list of investors;

closes, which provide potential access to liquidity before final close date of offering;

with annual filings;

access to our team for ongoing support.

consulting group, Netcapital Advisors helps companies at all stages to raise capital.

Netcapital Advisors provides strategic advice,

technology consulting and online marketing services to assist with fundraising campaigns on the Netcapital platform.

also acts as an incubator and accelerator, taking equity stakes in select disruptive start-ups.

limited operating history and the uncertain nature of our future operations and the markets we address or intend to address make

predictions of our future results of operations difficult.

Our operations may never generate significant revenues, and we may

not consistently achieve profitable operations.

Uplist Offering

July 15, 2022, we completed an underwritten public offering of 1,205,000 shares of our common stock and warrants to purchase 1,205,000

shares of our common stock at a combined public offering price of $4.15 per share and warrant.

The gross proceeds from the offering

were $5,000,750 prior to deducting underwriting discounts, commissions, and other offering expenses.

The warrants have a per share

exercise price of $5.19, are exercisable immediately, and expire five years from the date of issuance.

conjunction with this offering, the shares and warrants began trading on The Nasdaq Capital Market on July 13, 2022, under the

ticker symbols “NCPL” and “NCPLW,” respectively.

addition, we granted the underwriter a 45-day option to purchase up to an additional 180,750 shares of common stock and/or up

to 180,750 additional warrants to cover over-allotments, if any.

In connection with the closing of the offering, the underwriter

partially exercised its over-allotment option and purchased an additional 111,300 warrants.

The underwriter retains the right

to exercise the balance of its over-allotment option within the 45-day period.

of Secured Debt

July 21, 2022 the company paid $1 million to its secured lender, Vaxstar LLC, to reduce the principal balance on its debt from

$1,400,000 to $400,000.

Discussion and Analysis of Financial Condition and Results of Operations

MANAGEMENT’S DISCUSSION

AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS.

THE FOLLOWING DISCUSSION OF OUR PLAN OF OPERATION

AND RESULTS OF OPERATIONS SHOULD BE READ IN CONJUNCTION WITH THE FINANCIAL STATEMENTS AND RELATED NOTES TO THE FINANCIAL STATEMENTS INCLUDED

ELSEWHERE IN THIS ANNUAL REPORT.

THIS DISCUSSION CONTAINS FORWARD-LOOKING STATEMENTS THAT RELATE TO FUTURE EVENTS OR OUR FUTURE FINANCIAL

THESE STATEMENTS INVOLVE KNOWN AND UNKNOWN RISKS, UNCERTAINTIES AND OTHER FACTORS THAT MAY CAUSE OUR ACTUAL RESULTS,

LEVELS OF ACTIVITY, PERFORMANCE OR ACHIEVEMENTS TO BE MATERIALLY DIFFERENT FROM ANY FUTURE RESULTS, LEVELS OF ACTIVITY, PERFORMANCE OR

ACHIEVEMENTS EXPRESSED OR IMPLIED BY THESE FORWARD-LOOKING STATEMENTS.

Netcapital Inc.

is a fintech company with a

scalable technology platform that allows private companies to raise capital online from accredited and non-accredited investors.

virtually all investors the opportunity to access investments in private companies.

Our model is disruptive to traditional private equity

investing and is based on Title III, Reg CF of the JOBS Act.

We generate fees from listing private companies on our portal.

Our consulting

group, Netcapital Advisors, provides marketing and strategic advice in exchange for cash and equity positions.

The Netcapital funding

portal is registered with the SEC, is a member of the Financial Industry Regulatory Authority, or FINRA, a registered national securities

association, and provides investors with opportunities to invest in private companies.

We provide private company investment access

to accredited retail and non-accredited retail investors through our online portal (www.netcapital.com).

The Funding Portal charges a

$5,000 to $10,000 engagement fee, a 4.9% success fee for capital raised at closing and sometimes is paid with equity from the issuer that

has listed on the Funding Portal.

In addition, the Funding Portal generates fees for other ancillary services, such as rolling closes.

Securities offerings on the portal are accessible through individual offering pages, where companies include product or service details,

market size, competitive advantages, and financial documents.

Companies can accept investment from virtually anyone, including friends,

family, customers, employees, etc., at any time, with just a few clicks.

In addition to access to the Funding Portal,

Netcapital provides the following services:

a fully automated onboarding process;

automated filing of required regulatory documents;

compliance review;

custom-built offering page on our portal website;

third party transfer agent and custodial services;

email marketing to our proprietary list of investors;

rolling closes, which provide potential access to liquidity

before final close date of offering;

assistance with annual filings;

direct access to our team for ongoing support.

Our consulting group, Netcapital Advisors helps

companies at all stages to raise capital.

Netcapital Advisors provides strategic advice, technology consulting and online marketing services

to assist with fundraising campaigns on the Netcapital platform.

The Company also acts as an incubator and accelerator, taking equity

stakes in select disruptive start-ups.

Our limited operating history and the uncertain nature

of our future operations and the markets we address or intend to address make predictions of our future results of operations difficult.

Our operations may never generate significant revenues, and we may not consistently achieve profitable operations.

Recent Developments

May 2023 Registered Direct

On May 23, 2023, we entered

into a securities purchase agreement with certain institutional investors, pursuant to which we agreed to issue and sell to such investors,

in a registered direct offering (the “Offering”), 1,100,000 shares (the “Shares”) of our common stock at a price

of $1.55 per Share, for aggregate gross proceeds of $1,705,000, before deducting the placement agent's fees and other offering expenses

payable by the Company.

The Offering closed on May 25, 2023 and we received aggregate net proceeds of $1,468,700.

The Shares were offered

and issued and sold pursuant to the Company’s shelf registration statement on Form S-3 (File 333-267921) filed by the Company with

the SEC under the Securities Act of 1933, as amended (the “Securities Act”), on October 18, 2022 and declared effective on

October 26, 2022.

In connection with the Offering,

on May 23, 2023, we entered into a placement agency agreement with ThinkEquity (the “Placement Agent”), pursuant to which

(i) the Placement Agent agreed to act as placement agent on a “best efforts” basis in connection with the Offering, (ii) we

agreed to pay the Placement Agent an aggregate fee equal to 8.0% of the gross proceeds raised in the Offering, and to reimburse the Placement

Agent for certain expenses, and (iii) we agreed to issue to the Placement Agent warrants to purchase up to 55,000 shares of Common Stock

at an exercise price of $1.94 (the “Placement Agent Warrants”), which were issued on May 25, 2023.

The Placement Agent Warrants

(and the shares of Common Stock issuable upon the exercise of the Placement Agent Warrants) were not registered under the Securities Act,

and were offered pursuant to an exemption from the registration requirements of the Securities Act provided in Section 4(a)(2) of the

Securities Act and Rule 506(b) promulgated thereunder.

Repayment of Secured Debt

On May 25, 2023 the Company paid $367,167 to its secured

lender, Vaxstar LLC, to pay off the remaining $350,000 principal balance and $17,167 in interest.

Recent Common Stock Issuances.

In April and May 2023, we issued an aggregate of 450,000

shares of common stock to consultants in consideration of services rendered.

In addition, in July 2023, we issued 49,855 shares of common

stock to an unrelated third party, in consideration of a release from such third party related to settlement of an outstanding debt between

such third-party and Netcapital DE LLC.

We did not receive any proceeds from these issuances.

Such shares were issued as restricted securities

and were issued pursuant to the exemption provided by Section 4(a)(2) of the Securities Act of 1933, as amended.

July 2023 Public Offering

On July 24, 2023 the Company completed an underwritten

public offering of 1,725,000 shares of the Company’s common stock, at a price to the public of $0.70 per share for aggregate gross

proceeds of $1,207,500, before deducting underwriting discounts and offering expenses payable by the Company.

In conjunction with this

offering, the Company issued the underwriter and its designees warrants to purchase 86,250 shares of our common stock at an exercise price

Management's Discussion and Analysis of Financial Condition and Results

of Operations

following discussion of our financial condition and results of operations should be read in conjunction with the financial statements

2 unchanged sentences

that relate to future events or our future financial performance.

These statements involve known and unknown risks, uncertainties

and other factors that may cause our actual results, levels of activity, performance or achievements to be materially different

from any future results, levels of activity, performance or achievements expressed or implied by these forward-looking statements.

of Operations

Year 2022 Compared to Fiscal Year 2021

revenues for fiscal 2022 increased by $759,832, or 16%, to $5,480,835 as compared to $4,721,003 reported for fiscal 2021.

increase in revenues is primarily attributable to increased revenues from our funding portal, which recorded an increase of portal

fees of $681,966, or 130% to $1,206,957 in fiscal 2022 as compared to $524,991 in fiscal 2021, in addition to an increase in listing

fees of $92,500, or 31%, to $394,490 is fiscal 2022, as compared to $301,990 in fiscal 2021.

The components of revenue are as

These statements involve known and unknown risks, uncertainties and

other factors that may cause our actual results, levels of activity, performance or achievements to be materially different from any

future results, levels of activity, performance or achievements expressed or implied by these forward-looking statements.

Results of Operations

Fiscal Year 2023 Compared to Fiscal Year 2022

Our revenues for fiscal 2023 increased by $3,013,150,

or 55%, to $8,493,985 as compared to $5,480,835 reported for fiscal 2022.

The increase in revenues is attributable to increased revenues

from consulting services for equity securities, which recorded an increase in fees of $3,730,000, or 111% to $7,105,000 in fiscal 2023

as compared to $3,375,000 in fiscal 2022.

The components of revenue are as follows:

April 30, 2023

3 unchanged sentences

Other revenue

costs of revenues decreased by $649,043, or 85%, to $110,115 in fiscal 2022, from $759,158 in fiscal 2021.

The decrease is primarily

attributable to labor costs that were incurred for revenue-generating projects in fiscal 2021 that were not required for our customers

in fiscal 2022.

expense increased by $205,376, or 30%, to $892,567 for fiscal 2022 from $687,191 reported in the prior fiscal year.

is attributed to an increase in contractors in fiscal 2022 for back-office support.

and payroll related expenses increased by $646,770, or 21%, to $3,763,845 in fiscal 2022, as compared to $3,117,075 in fiscal

Additional payroll expenses are attributable to the need for more personnel to support the increased issuers, investors

and users in fiscal 2022.

In fiscal 2023 and 2022, the average dollars raised

in a successful offering on the funding portal amounted to $128,170 and $369,478, respectively, and the number of offerings that closed

successfully amounted to 49 and 64, respectively.

Our costs of revenues decreased by $25,077, or 23%,

to $85,038 in fiscal 2023, from $110,115 in fiscal 2022.

The decrease is attributable to lower costs of sales from our non-funding portal

sources of income.

Consulting expenses decreased by $303,218, or 34%,

to $589,349 for fiscal 2023 from $892,567 reported in the prior fiscal year.

The decrease was primarily attributed to a decrease in overseas

Payroll and payroll related expenses decreased by

$117,355, or 3%, to $3,646,490 in fiscal 2023, as compared to $3,763,845 in fiscal 2022.

The decrease was attributed to a decrease in

staff and wages.

General and administrative expenses increased by $138,667

1 unchanged sentence

The primary increase in expenses

is attributable to legal costs, professional fees and software usage fees.

expense increased by $39,039 to $126,372 for the year ended April 30, 2022, as compared to $87,333 for the prior fiscal year.

Although our debt balances decreased from $5,328,784 as of April 30, 2021 to $4,142,984 as of April 30, 2022 due to the forgiveness

of an SBA loan of $1,904,296, bearing interest at an annual rate of 1%, we increased our borrowings in fiscal 2022 by $700,000

with new borrowings that carried an annual interest rate of 8%.

Debt forgiveness was $0 in fiscal 2021.

fiscal 2022, we identified that one of our equity holdings had an observable price change.

The result of the price change was

an increase in the fair value of the equity securities totaling $3,275,745 in the fiscal year ended April 30, 2022, which was

recorded in the income statement as an unrealized gain on equity securities.

In fiscal 2021, there were observable price changes

in two securities.

The result of these price changes was an increase in the fair value of the equity securities totaling $2,571,494

in the fiscal year ended April 30, 2021, which was recorded in the income statement as an unrealized gain on equity securities.

and Capital Resources

is attributable to professional fees.

Interest expense decreased by $32,530 to $93,842 for

the year ended April 30, 2023, as compared to $126,372 for the prior fiscal year.

The decrease in interest expense is attributed to a

reduction in debt owed to our secured lender.

A realized loss of $406,060 was recorded in the year

ended April 30, 2023, as compared to no realized losses in the year ended April 30, 2022.

The Company sold 606,060 shares of KingsCrowd

in June 2022 for proceeds of $200,000 that had been valued at $606,060 and recorded a realized loss on the sale of the investment

Unrealized gains on equity securities for the years

ended April 30, 2023 decreased by $1,418,245, or approximately 43%, to $1,857,500, as compared to $3,275,745 during the year ended April

The decrease in unrealized gains is attributable to the sale of common stock at $1.00 per share in a public offering by Kingscrowd

Inc., which exceeded the carrying value on our books by $3,275,745, during the year ended April 30, 2022, as compared to a net gain of

$1,857,500 from observable price changes in investment securities of three investments held by the Company during the year ended April

Liquidity and Capital Resources

As of April 30, 2023, we had cash and cash equivalents

of $569,441 and negative working capital of $2,622,670 as compared to cash and cash equivalents of $473,925 and negative working capital

of $4,666,833 as of April 30, 2021.

have been successful in raising capital by selling restricted common stock and by completing a public offering of our common stock.

July 15, 2022, the Company completed an underwritten public offering of 1,205,000 shares of the Company’s common stock and

warrants to purchase 1,205,000 shares of the Company’s common stock at a combined public offering price of $4.15 per share

The gross proceeds from the offering were $5,000,750 prior to deducting underwriting discounts, commissions, and

other offering expenses.

The warrants have a per share exercise price of $5.19, are exercisable immediately, and expire five years

from the date of issuance.

With the use of proceeds, we paid $1 million of debt to our secured lender, to reduce the outstanding

principal balance to $400,000.

believe that our existing cash investment balances, and our anticipated cash flows from operations will be sufficient to meet

our working capital and expenditure requirements for the next 12 months.

Although we believe we have adequate sources of liquidity

over the next 12 months, the success of our operations, the global economic outlook, and the pace of sustainable growth in our

markets, in each case, in light of the market volatility and uncertainty as a result of the COVID-19 pandemic, among other factors,

could impact our business and liquidity.

Up to this point in time, we believe the pandemic has helped drive people to online investing,

as we see regular monthly increases in users and dollars invested, and an increase in issuers seeking to use online fund-raising

of $3,113,403 of April 30, 2022.

We have been successful in raising capital by completing

public offerings of our common stock.

On July 15, 2022, the Company completed an underwritten

public offering of 1,205,000 shares of the Company’s common stock and warrants to purchase 1,205,000 shares of the Company’s

common stock at a combined public offering price of $4.15 per share and warrant.

The gross proceeds from the offering were $5,000,750

prior to deducting underwriting discounts, commissions, and other offering expenses.

The warrants have a per share exercise price of $5.19,

are exercisable immediately, and expire five years from the date of issuance.

With the use of proceeds, we paid $1 million of debt to

our secured lender, to reduce the outstanding principal balance to $400,000.

On December 16, 2022 we completed an underwritten

public offering of 1,247,000 shares of our common stock, at a price to the public of $1.40 per share.

In conjunction with this offering,

we issued the underwriter and its designees warrants to purchase 62,350 shares of our common stock at an exercise price of $1.75.

underwriters exercised their over-allotment option and on January 5, 2023, we issued an additional 187,000 shares of its common stock

at a price of $1.40 per share.

We received net proceeds of $1,621,459 for the issuance of a total of 1,434,000 shares of common stock

in both the initial and over-allotment offering.

In conjunction with the exercise of the over-allotment, the Company issued the underwriter

and its designees warrants to purchase 9,350 shares of our common stock with an exercise price of $1.75.

On May 23, 2023, we entered into a securities purchase

agreement with certain institutional investors, pursuant to which the Company agreed to issue and sell to such investors, in a registered

direct offering (the “Offering”), 1,100,000 shares (the “Shares”) of the Company’s common stock, par value

$0.001 per share (the “Common Stock”), at a price of $1.55 per Share, for aggregate gross proceeds of $1,705,000, before deducting

the placement agent's fees and other offering expenses payable by the Company.

The Offering closed on May 25, 2023.

The Shares were offered

and issued and sold pursuant to the Company’s shelf registration statement on Form S-3 (File 333-267921), filed by the Company with

the Securities and Exchange Commission under the Securities Act of 1933, as amended, on October 18, 2022 and declared effective on October

With the use of proceeds, we paid our secured lender

$350,000 in principal plus accrued interest of $17,167.23 to retire all outstanding obligations to the secured lender.

On July 24, 2023 the Company completed an underwritten

public offering of 1,725,000 shares of the Company’s common stock, at a price to the public of $0.70 per share for aggregate gross

proceeds of $1,207,500, before deducting underwriting discounts and offering expenses payable by the Company.

In conjunction with this

offering, the Company issued the underwriter, and its designees, warrants to purchase 86,250 shares of our common stock at an exercise

price of $0.875.

believe that our existing cash investment balances, our anticipated cash flows from operations and liquidity sources including

o ffering of equity and/or debt securities

and/or the sale of equity positions in certain portfolio companies for which Netcapital Advisors provides marketing and strategic advice

will be sufficient to meet our working capital and expenditure requirements for the next 12 months.

Although we believe we have adequate

sources of liquidity over the next 12 months, the success of our operations, the global economic outlook, and the pace of sustainable

growth in our markets, in each case, in light of the market volatility and uncertainty as a result of the COVID-19 pandemic, among other

factors, could impact our business and liquidity.

Up to this point in time, we believe the pandemic has helped drive people to online

investing, as we see regular monthly increases in users and dollars invested, and an increase in issuers seeking to use online fund-raising

services in lieu of face-to-face meetings.

over Year Changes

cash used in operating activities amounted to $3,006,667 in fiscal 2022, as compared to net cash used in operating activities

of $3,250,868 in fiscal 2021.

fiscal 2022, the primary sources of cash were net income of $3,503,530 and stock-based compensation of $1,176,058.

However, these

items were offset by non-cash revenue from the receipt of equity of $2,387,500, an unrealized gain on equity securities of $3,275,745

debt forgiveness of $1,904,302 and an increase in accounts receivable of $1,153,598.

In fiscal 2021, the primary sources of cash

were net income of $1,469,660 and stock-based compensation of $680,611.

However, these items were offset by non-cash revenue from

the receipt of equity of $2,319,532, an unrealized gain on equity securities of $2,571,494 and an increase in accounts receivable

of $1,417,257.

fiscal 2022, net cash used in investing activities amounted to $319,166, consisting of loans to affiliates of $202,000 and an

investment in an affiliate of $117,166.

In fiscal 2021, net cash provided by investing activities amounted to $242,025.

from the purchase of a subsidiary provided cash of $364,939, which was offset by a use of cash of $122,914 as an investment in

an affiliate.

fiscal 2022, net cash provided by financing activities amounted to $1,325,799.

Cash proceeds were received of $300,000 from the

sale of two convertible notes, $400,000 from borrowing from our secured lender and $625,799 from the sale of stock subscriptions.

In fiscal 2021, net cash provided by financing activities totaled $5,471,596.

Proceeds from loans amounted to $4,271,600 and proceeds

from stock subscriptions totaled $1,199,996.

fiscal 2022 and 2021, there were no expenditures for capital assets.

We do not anticipate any capital expenditures in the next

Accounting Standards

new accounting pronouncements in Note 1 to our financial statements, which are included in this Report, are incorporated herein

by reference thereto.

Accounting Policies and Estimates

preparation of financial statements in conformity with generally accepted accounting principles (“GAAP”) in the United

States requires management to make estimates and assumptions that affect the reported amounts of assets, liabilities and disclosures

of contingent assets and liabilities at the date of the financial statements and reported amounts of revenues and expenses during

the reporting period.

Year over Year Changes

Net cash used in operating activities amounted to

$4,617,200 in fiscal 2023, as compared to net cash used in operating activities of $3,006,667 in fiscal 2022.

In fiscal 2023, the primary sources of cash were net

income of $2,954,972, changes in deferred taxes of 680,000, a realized loss on the sale of investments of 406,060, a decrease in accounts

receivable of $1,039,957 and stock-based compensation of $269,577.

However, these items were offset by non-cash revenue from the receipt

of equity of $8,110,000, and an unrealized gain on equity securities of $1,857,500.

In fiscal 2022, the primary sources of cash were net

income of $3,503,530 and stock-based compensation of $1,176,058.

However, these items were offset by non-cash revenue from the receipt

of equity of $2,387,500, an unrealized gain on equity securities of $3,275,745 debt forgiveness of $1,904,302 and an increase in accounts

receivable of $1,153,598.

In fiscal 2023, net cash provided by investing activities

amounted to $200,000 from the sale of an investment.

In fiscal 2022, net cash used in investing activities amounted to $319,166, consisting

of loans to affiliates of $202,000 and an investment in an affiliate of $117,166.

In fiscal 2023, net cash provided from financing activities

amounted to $4,512,716, which included proceeds from the sale of common stock of $5,570,576, which was offset by a payment of $7,860 for

a related party note, and payment of $1,050,000 to a secured lender.

In fiscal 2022, net cash provided by financing activities amounted

to $1,325,799.

Cash proceeds were received of $300,000 from the sale of two convertible notes, $400,000 from borrowing from our secured

lender and $625,799 from the sale of stock subscriptions.

In fiscal 2023 and 2022, there were no expenditures

for capital assets.

We do not anticipate any capital expenditures in the next fiscal year.

New Accounting Standards

The new accounting pronouncements in Note 1 to our

financial statements, which are included in this Report, are incorporated herein by reference thereto.

Critical Accounting Policies and Estimates

The preparation of financial statements in conformity

with generally accepted accounting principles (“GAAP”) in the United States requires management to make estimates and assumptions

that affect the reported amounts of assets, liabilities and disclosures of contingent assets and liabilities at the date of the financial

statements and reported amounts of revenues and expenses during the reporting period.

The most significant estimates include:

revenue recognition and estimating allowance

for doubtful accounts;

revenue recognition and estimating allowance for doubtful

valuation of long-lived assets;

income tax valuation allowance.

continually evaluate our accounting policies and the estimates we use to prepare our financial statements.

In general, the estimates

are based on historical experience, on information from third party professionals and on various other sources and assumptions

that are believed to be reasonable under the facts and circumstances at the time such estimates are made.

Management considers

an accounting estimate to be critical if:

valuation of intangible assets.

We continually evaluate our accounting policies and

the estimates we use to prepare our financial statements.

In general, the estimates are based on historical experience, on information

from third party professionals and on various other sources and assumptions that are believed to be reasonable under the facts and circumstances

at the time such estimates are made.

Management considers an accounting estimate to be critical if:

it requires assumptions

to be made that were uncertain at the time the estimate was made;

changes in the

estimate, or the use of different estimating methods, could have a material impact on our consolidated results of operations

in the estimate, or the use of different estimating methods, could have a material impact on our consolidated results of operations

or financial condition.

results could differ from those estimates.

Significant accounting policies are described in Note 1 to our financial statements,

which are included in this Report.

In many cases, the accounting treatment of a particular transaction is specifically dictated

There are also areas in which management’s judgment in selecting any available alternative would not produce a

materially different result.

of our accounting policies are deemed “critical”, as they require management's highest degree of judgment, estimates

and assumptions.

The following critical accounting policies are not intended to be a comprehensive list of all of our accounting

policies or estimates:

Company recognizes service revenue from its consulting contracts and its game website using the five-step model as prescribed

Identification of the contract, or contracts, with a customer;

Identification of the performance obligations in the contract;

Determination of the transaction price;

Allocation of the transaction price to the performance obligations in the contract;

Recognition of revenue when or as, the Company satisfies a performance obligation.

for Doubtful Accounts

order to record the Company’s accounts receivable at their net realizable value, the Company must assess their collectability.

considerable amount of judgment is required in order to make this assessment, including an analysis of historical bad debts and

other adjustments, a review of the aging of the Company’s receivables, and the current creditworthiness of the Company’s

Generally, when a customer account reaches a certain level of delinquency, the Company provides an allowance

for the related amount receivable from the customer.

The Company writes off the accounts receivable balance from a

customer and the related allowance established when it believes it has exhausted all reasonable collection efforts.

receivable of $2,433,900 and $1,356,932 were recorded at April 30, 2022 and 2021, respectively, and an allowance for doubtful

accounts of $136,955 and $60,325 were recorded at April 30, 2022 and 2021, respectively.

of Long-Lived Assets

Accounting Standards Board (“FASB”) authoritative guidance requires that certain assets be reviewed for impairment

and, if impaired, remeasured at fair value whenever events or changes in circumstances indicate that the carrying amount of the

asset may not be recoverable.

Impairment loss estimates are primarily based upon management’s analysis and review of the

carrying value of long-lived assets at each balance sheet date, utilizing an undiscounted future cash flow calculation.

not recognize an impairment loss in fiscal 2022 and 2021.

estimate the degree to which tax assets and loss carryforwards will result in a benefit based on expected profitability by tax

jurisdiction.

A valuation allowance for such tax assets and loss carryforwards is provided when it is determined that such assets

will more likely than not go unused.

If it becomes more likely than not that a tax asset or loss carry-forward will be used, the

related valuation allowance on such assets is reversed.

Sheet Arrangements

have no off-balance sheet arrangements.

About Market Risk

are not subject to fluctuations in interest rates, currency exchange rates or other financial market risks.

We have not made any

sales, purchases or commitments with foreign entities which would expose us to currency risks.

QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK.

are a smaller reporting company as defined by Rule 12b-2 of the Exchange Act and are not required to provide information under

FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA.

Consolidated Financial Statements required by this Item are included herein, commencing on page F-1.

CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND FINANCIAL DISCLOSURE.

Actual results could differ from those estimates.

Significant accounting policies are described in Note 1 to our financial statements, which are included in this Report.

In many cases,

the accounting treatment of a particular transaction is specifically dictated by GAAP.

There are also areas in which management’s

judgment in selecting any available alternative would not produce a materially different result.

Certain of our accounting policies are deemed “critical”,

as they require management's highest degree of judgment, estimates and assumptions.

The following critical accounting policies are not

intended to be a comprehensive list of all of our accounting policies or estimates:

Revenue Recognition

The Company recognizes service revenue

from its consulting contracts and its game website using the five-step model as prescribed by ASC 606:

Identification of the

contract, or contracts, with a customer;

Identification of the

performance obligations in the contract;

Determination of the transaction

Allocation of the transaction

price to the performance obligations in the contract;

Recognition of revenue

when or as, the Company satisfies a performance obligation.

Allowance for Doubtful Accounts

In order to record the Company’s accounts receivable

at their net realizable value, the Company must assess their collectability.

A considerable amount of judgment is required

in order to make this assessment, including an analysis of historical bad debts and other adjustments, a review of the aging of the Company’s

receivables, and the current creditworthiness of the Company’s customers.

Generally, when a customer account reaches

a certain level of delinquency, the Company provides an allowance for the related amount receivable from the customer.

Company writes off the accounts receivable balance from a customer and the related allowance established when it believes it has exhausted

all reasonable collection efforts.

Net accounts receivable of $1,388,500 and $2,433,900 were recorded at April 30, 2023 and 2022, respectively,

and an allowance for doubtful accounts of $91,955 and $136,955 were recorded at April 30, 2023 and 2022, respectively.

Impairment of Long-Lived Assets

Financial Accounting Standards Board (“FASB”)

authoritative guidance requires that certain assets be reviewed for impairment and, if impaired, remeasured at fair value whenever events

or changes in circumstances indicate that the carrying amount of the asset may not be recoverable.

Impairment loss estimates are primarily

based upon management’s analysis and review of the carrying value of long-lived assets at each balance sheet date, utilizing an

undiscounted future cash flow calculation.

We did not recognize an impairment loss in fiscal 2023 and 2022.

We estimate the degree to which tax assets and loss

carryforwards will result in a benefit based on expected profitability by tax jurisdiction.

A valuation allowance for such tax assets

and loss carryforwards is provided when it is determined that such assets will more likely than not go unused.

If it becomes more likely

than not that a tax asset or loss carry-forward will be used, the related valuation allowance on such assets is reversed.

Off-Balance Sheet Arrangements

We have no off-balance sheet arrangements.

Information About Market Risk

We are not subject to fluctuations in interest

rates, currency exchange rates or other financial market risks.

We have not made any sales, purchases or commitments with foreign entities

which would expose us to currency risks.

QUANTITATIVE AND QUALITATIVE

DISCLOSURES ABOUT MARKET RISK.

We are a smaller reporting company as defined by Rule

12b-2 of the Exchange Act and are not required to provide information under this item.

FINANCIAL STATEMENTS AND SUPPLEMENTARY

Our Consolidated Financial Statements required by

this Item are included herein, commencing on page F-1.

CHANGES IN AND DISAGREEMENTS

WITH ACCOUNTANTS ON ACCOUNTING AND FINANCIAL DISCLOSURE.

Not applicable.

Compared sentence by sentence after normalising whitespace, quotation marks, case and digits, so re-formatting and restated figures do not read as changed language. Wording changes appear as one removal and one addition. The current filing and the prior one are authoritative.

What changed 10-K

Item 7. Management’s Discussion and Analysis