Valuation for WDSP - findataslice

	World Scan Project, Inc.
	Q4-CY2025	Q3-CY2025	Q2-CY2025	Q1-CY2025	Q4-CY2024	Q3-CY2024	Q2-CY2024	Q1-CY2024	Q4-CY2023	Q3-CY2023	Q2-CY2023	Q1-CY2023	Q4-CY2022	Q3-CY2022	Q2-CY2022	Q1-CY2022	Q4-CY2021	Q3-CY2021	Q2-CY2021	Q1-CY2021	Q4-CY2020	Q3-CY2020	Q2-CY2020	Q1-CY2020	Q4-CY2019	Q3-CY2019	Q2-CY2019	Q1-CY2019	Q4-CY2018	Q3-CY2018	Q2-CY2018	Q1-CY2018	Q4-CY2017	Q3-CY2017	Q2-CY2017	Q1-CY2017	Q4-CY2016	Q3-CY2016	Q2-CY2016	Q1-CY2016	Q4-CY2015	Q3-CY2015	Q2-CY2015	Q1-CY2015	Q4-CY2014	Q3-CY2014	Q2-CY2014	Q1-CY2014	Q4-CY2013
Balance Sheet Date			2025-Jul-31	2025-Apr-30	2025-Jan-31	2024-Oct-31	2024-Jul-31	2024-Apr-30	2024-Jan-31	2023-Oct-31	2023-Jul-31	2023-Apr-30	2023-Jan-31	2022-Oct-31	2022-Jul-31	2022-Apr-30	2022-Jan-31	2021-Oct-31	2021-Jul-31	2021-Apr-30	2021-Jan-31	2020-Oct-31	2020-Jul-31
Fiscal Period			Q3-FY2025	Q2-FY2025	Q1-FY2025	Q4-FY2024	Q3-FY2024	Q2-FY2024	Q1-FY2024	Q4-FY2023	Q3-FY2023	Q2-FY2023	Q1-FY2023	Q4-FY2022	Q3-FY2022	Q2-FY2022	Q1-FY2022	Q4-FY2021	Q3-FY2021	Q2-FY2021	Q1-FY2021	Q4-FY2020	Q3-FY2020
Close Price of Common Stock
Market Cap of Common Stock
Market Cap of Common Stock QoQ%
Market Cap of Common Stock YoY%
Common Shares Outstanding			11,997,350	11,997,350	11,997,350	11,560,350	11,560,350	11,303,350	10,817,350	10,817,350	10,691,372	10,647,350	10,647,350	10,000,000	10,647,350	10,647,350	10,647,350	10,647,350	10,647,350	10,647,350	10,647,350	10,647,350	10,000,000		10,000,000	10,000,000
Common Shares Outstanding QoQ%			.00%	.00%	3.78%	.00%	2.27%	4.49%	.00%	1.18%	.41%	.00%	6.47%	(6.08%)	.00%	.00%	.00%	.00%	.00%	.00%	.00%	6.47%			.00%
Common Shares Outstanding YoY%			3.78%	6.14%	10.91%	6.87%	8.13%	6.16%	1.60%	8.17%	.41%	.00%	.00%	(6.08%)	.00%	.00%	.00%	.00%	6.47%		6.47%	6.47%
Total Revenue TTM			22,508,917$	23,023,817$	22,657,044$	25,208,229$	12,957,763$	10,944,088$	6,723,951$	94,013$	1,459,026$	1,324,732$	9,590,404$	14,515,175$	17,265,375$	20,439,548$	14,657,066$	11,813,816$	10,775,647$	9,497,938$
Total Revenue			1,585,499$	4,587,644$	4,084,010$	12,251,764$	2,100,399$	4,220,871$	6,635,195$	1,298$	86,724$	734$	5,257$	1,366,311$	(47,570$)	8,266,406$	4,930,028$	4,116,511$	3,126,603$	2,483,924$	2,086,778$	3,078,342$	1,848,894$
Total Revenue QoQ%			(65.44%)	12.33%	(66.67%)	483.31%	(50.24%)	(36.39%)	511,086.06%	(98.50%)	11,715.26%	(86.04%)	(99.62%)	2,972.21%	(100.58%)	67.68%	19.76%	31.66%	25.87%	19.03%	(32.21%)	66.50%
Total Revenue YoY%			(24.51%)	8.69%	(38.45%)	943,795.53%	2,321.94%	574,950.55%	126,116.38%	(99.91%)	282.31%	(99.99%)	(99.89%)	(66.81%)	(101.52%)	232.80%	136.25%	33.73%	69.11%
Gross Margin			45.25%	38.80%	35.83%	35.19%	19.08%	33.53%	22.40%	197,662.94%	5,798.78%	2,114,073.98%	147,226.02%	822.19%	514.31%	55.48%	51.64%	53.16%	52.26%	66.31%	63.49%	62.81%	72.41%
Earnings to Common Shareholders TTM			92,779$	(256,086$)	(358,201$)	(768,431$)	(727,159$)	(10,763,329$)	(5,747,089$)	(3,416,587$)	2,994,641$	12,971,716$	9,992,482$	8,908,782$	3,036,581$	4,500,157$	2,918,563$	2,332,451$	2,535,945$	2,602,920$	1,753,620$	1,314,098$
Earnings to Common Shareholders			(511,032$)	212,390$	101,969$	289,452$	(859,897$)	110,275$	(308,261$)	330,724$	(10,896,067$)	5,126,515$	2,022,241$	6,741,952$	(918,992$)	2,147,281$	938,541$	869,751$	544,584$	565,687$	352,429$	1,073,245$	611,559$	(283,613$)	(87,093$)
Earnings to Common Shareholders QoQ%			(340.61%)	108.29%	(64.77%)	133.66%	(879.78%)	135.77%	(193.21%)	103.04%	(312.54%)	153.51%	(70.01%)	833.63%	(142.80%)	128.79%	7.91%	59.71%	(3.73%)	60.51%	(67.16%)	75.49%	315.63%	(225.64%)
Earnings to Common Shareholders YoY%			40.57%	92.60%	133.08%	(12.48%)	92.11%	(97.85%)	(115.24%)	(95.10%)	(1,085.65%)	138.74%	115.47%	675.16%	(268.75%)	279.59%	166.31%	(18.96%)	(10.95%)	299.46%	504.66%
Profit Margin			(32.23%)	4.63%	2.50%	2.36%	(40.94%)	2.61%	(4.65%)	25,479.51%	(12,564.07%)	698,435.29%	38,467.59%	493.44%	1,931.87%	25.98%	19.04%	21.13%	17.42%	22.77%	16.89%	34.86%	33.08%
Equity to Common Shareholders			22,153,998$	23,755,446$	21,722,465$	16,583,406$	16,400,765$	13,542,629$	8,620,613$	8,715,687$	9,070,050$	18,926,331$	14,156,408$	10,602,249$	5,206,262$	6,168,445$	4,693,319$	3,812,221$	3,087,285$	2,547,646$	2,075,210$	1,722,255$	276,777$			(189$)
Equity to Common Shareholders QoQ			(1,601,448$)	2,032,981$	5,139,059$	182,641$	2,858,136$	4,922,016$	(95,074$)	(354,363$)	(9,856,281$)	4,769,923$	3,554,159$	5,395,987$	(962,183$)	1,475,126$	881,098$	724,936$	539,639$	472,436$	352,955$	1,445,478$
Equity to Common Shareholders QoQ%			(6.74%)	9.36%	30.99%	1.11%	21.11%	57.10%	(1.09%)	(3.91%)	(52.08%)	33.69%	33.52%	103.64%	(15.60%)	31.43%	23.11%	23.48%	21.18%	22.77%	20.49%	522.25%
Equity to Common Shareholders YoY			5,753,233$	10,212,817$	13,101,852$	7,867,719$	7,330,715$	(5,383,702$)	(5,535,795$)	(1,886,562$)	3,863,788$	12,757,886$	9,463,089$	6,790,028$	2,118,977$	3,620,799$	2,618,109$	2,089,966$	2,810,508$			1,722,444$
Equity to Common Shareholders YoY%			35.08%	75.41%	151.98%	90.27%	80.82%	(28.45%)	(39.11%)	(17.79%)	74.21%	206.83%	201.63%	178.11%	68.64%	142.12%	126.16%	121.35%	1,015.44%			911,346.03%
Dividends Paid
Additional Paid-In Capital QoQ			0$	0$	5,243,956$	1$	2,733,922$	(2,733,922$)	8,565,873$	239,998$	1,499,985$	0$	0$	0$	0$	0$	0$	3$	0$	0$	0$	323,625$
Treasury Stock
Treasury Stock QoQ
Price to Sales
Price to Earnings
Price to Book
Goodwill
Goodwill QoQ%
Goodwill YoY%
Other Intangible Assets			84,838$	90,115$	84,318$	85,882$	601,834$	394,629$	601,834$	15,147$	17,296$		21,351$	19,960$	23,274$	25,819$							6,201$
Other Intangible Assets QoQ			(5,277$)	5,797$	(1,564$)	(515,952$)	207,205$	(207,205$)	586,687$	(2,149$)			1,391$	(3,314$)	(2,545$)
Amortization of Intangible Assets
Forward Price to Sales MRQ
Forward Price to Earnings MRQ
Total Assets			24,112,180$	25,799,137$	24,806,907$	27,410,251$	26,667,694$	16,429,466$	26,667,694$	14,039,776$	12,095,120$	35,607,154$	25,429,633$	25,498,161$	29,030,454$	9,566,517$	7,443,833$	6,486,330$	5,052,467$	3,947,293$	3,382,376$	2,403,855$	1,510,692$			0$
Total Assets QoQ			(1,686,957$)	992,230$	(2,603,344$)	742,557$	10,238,228$	(10,238,228$)	12,627,918$	1,944,656$	(23,512,034$)	10,177,521$	(68,528$)	(3,532,293$)	19,463,937$	2,122,684$	957,503$	1,433,863$	1,105,174$	564,917$	978,521$	893,163$
Total Assets YoY			(2,555,514$)	9,369,671$	(1,860,787$)	13,370,475$	14,572,574$	(19,177,688$)	1,238,061$	(11,458,385$)	(16,935,334$)	26,040,637$	17,985,800$	19,011,831$	23,977,987$	5,619,224$	4,061,457$	4,082,475$	3,541,775$			2,403,855$
Total Liabilities			1,958,182$	2,043,691$	3,084,442$	10,826,845$	10,266,929$	2,886,837$	10,266,929$	5,324,089$	3,025,070$	16,680,823$	11,273,225$	14,895,912$	23,824,192$	3,398,072$	2,750,514$	2,674,109$	1,965,182$	1,399,647$	1,307,166$	681,600$	1,233,915$			189$
Total Liabilities QoQ			(85,509$)	(1,040,751$)	(7,742,403$)	559,916$	7,380,092$	(7,380,092$)	4,942,840$	2,299,019$	(13,655,753$)	5,407,598$	(3,622,687$)	(8,928,280$)	20,426,120$	647,558$	76,405$	708,927$	565,535$	92,481$	625,566$	(552,315$)
Total Liabilities YoY			(8,308,747$)	(843,146$)	(7,182,487$)	5,502,756$	7,241,859$	(13,793,986$)	(1,006,296$)	(9,571,823$)	(20,799,122$)	13,282,751$	8,522,711$	12,221,803$	21,859,010$	1,998,425$	1,443,348$	1,992,509$	731,267$			681,411$
Current Ratio			11.44x	14.59x	8.27x	2.35x	2.37x	5.68x	2.37x	2.41x	4.26x	2.10x	2.25x	1.67x	1.20x	3.04x	3.18x	2.32x	2.50x	2.74x	2.60x	3.52x	1.22x			-
Total Current Assets			17,298,259$	22,688,157$	21,891,199$	24,387,411$	23,178,849$	13,470,764$	23,178,849$	11,306,348$	10,808,341$	33,887,776$	24,113,083$	24,073,587$	27,737,110$	8,115,159$	6,064,123$	5,687,846$	4,477,609$	3,739,462$	3,263,958$	2,398,066$	1,504,491$			0$
Total Current Assets QoQ			(5,389,898$)	796,958$	(2,496,212$)	1,208,562$	9,708,085$	(9,708,085$)	11,872,501$	498,007$	(23,079,435$)	9,774,693$	39,496$	(3,663,523$)	19,621,951$	2,051,036$	376,277$	1,210,237$	738,147$	475,504$	865,892$	893,575$
Total Current Liabilities			1,511,913$	1,555,429$	2,648,466$	10,360,202$	9,775,941$	2,369,766$	9,775,941$	4,697,847$	2,538,096$	16,155,439$	10,711,981$	14,375,910$	23,190,192$	2,670,622$	1,906,400$	2,454,635$	1,788,725$	1,363,839$	1,256,259$	681,600$	1,233,915$			189$
Total Current Liabilities QoQ			(43,516$)	(1,093,037$)	(7,711,736$)	584,261$	7,406,175$	(7,406,175$)	5,078,094$	2,159,751$	(13,617,343$)	5,443,458$	(3,663,929$)	(8,814,282$)	20,519,570$	764,222$	(548,235$)	665,910$	424,886$	107,580$	574,659$	(552,315$)
Debt to Asset Ratio			.08x	.08x	.12x	.39x	.39x	.18x	.39x	.38x	.25x	.47x	.44x	.58x	.82x	.36x	.37x	.41x	.39x	.35x	.39x	.28x	.82x
Long Term Debt
Long Term Debt QoQ
Long Term Debt YoY
Capital Lease Obligations
Interest Expenses
Cash and Cash Equivalents			211,684$	120,263$	1,449,453$	1,634,200$	1,121,894$	231,669$	767,210$	5,698,883$	2,000,134$	2,381,921$	1,550,553$	5,836,065$	1,664,520$	1,913,487$	1,948,250$	2,583,218$	706,399$	918,698$	673,551$	974,606$	314,763$
Cash and Cash Equivalents QoQ			91,421$	(1,329,190$)	(184,747$)	512,306$	890,225$	(535,541$)	(4,931,673$)	3,698,749$	(381,787$)	831,368$	(4,285,512$)	4,171,545$	(248,967$)	(34,763$)	(634,968$)	1,876,819$	(212,299$)	245,147$	(301,055$)	659,843$
Cash and Cash Equivalents YoY			(910,210$)	(111,406$)	682,243$	(4,064,683$)	(878,240$)	(2,150,252$)	(783,343$)	(137,182$)	335,614$	468,434$	(397,697$)	3,252,847$	958,121$	994,789$	1,274,699$	1,608,612$	391,636$
Interest Income