U.S. SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549

Form 10-Q

Mark One

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

For the quarterly period ended ~~February~~August 2931, 2024

☐ TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the transition period from ______ to _______

Commission File No. 000-56599

L A M Y

(Exact name of registrant as specified in its charter)

LAMY

Wyoming

(State or Other Jurisdiction of

Incorporation or Organization)

8200

(Primary Standard Industrial

Classification Number)

37-2039216

(IRS Employer

Identification Number)

201 Allen Street

Unit 10104

New York City, New York 10002

657-315-8312

lamy@twoplus1.live

(Address and telephone number of principal executive offices)

Securities registered pursuant to Section 12(b) of the Act: None

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for shorter period that the registrant as required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes ☒ No ☐

Indicate by check mark whether the registrant ~~has~~ has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§232.405 of of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files). Yes ☒ No ☐

Yes ☒ No ☐

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

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

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

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Act) Yes ☐ No ☒

As of ~~February~~August 2931, 2024, the registrant had 7,777,000 shares of common stock issued and outstanding. No market value has been computed based upon the fact that no active trading market ~~has~~ has been established as of ~~February~~August 2931, 2024.

TABLE OF CONTENTS

PART 1.	FINANCIAL INFORMATION	3
PART 1	FINANCIAL INFORMATION
Item 1.	Financial Statements (Unaudited)	3
Item 1	Financial Statements (Unaudited)
	Condensed Balance Sheets as of February 29, 2024 (Unaudited) and May 31, 2023 (Audited)	4
	Condensed Balance Sheets as of August 31, 2024 (Unaudited) and May 31, 2024 (Audited)	4
	Condensed Statements of Operations for the three and nine months ended February 29, 2024 and February 28, 2023 (Unaudited)	5
	Condensed Statements of Operations for the three months ended August 31, 2024 and 2023 (Unaudited)	5
	Statement of Stockholders' Equity for nine months ended February 29, 2024 and February 28, 2023 (Unaudited)	6
	Statement of Stockholders' Equity for three months ended August 31, 2024 and 2023 (Unaudited)	6
	Condensed Statements of Cash Flows for the nine months ended February 29, 2024 and February 28, 2023 (Unaudited)	7
	Condensed Statements of Cash Flows for the three months ended August 31, 2024 and 2023 (Unaudited)	7
	Notes to Condensed Financial Statements (Unaudited)	8
	Notes to condensed Financial Statements (Unaudited)	8
Item 2.	Management’s Discussion and Analysis of Financial Condition and Results of Operations	14
Item 3.	Quantitative and Qualitative Disclosures About Market Risk	16
Item 4.	Controls and Procedures	16
PART II.	OTHER INFORMATION	17
Item 1.	Legal Proceedings	17
Item 2.	Unregistered Sales of Equity Securities and Use of Proceeds	17
Item 3.	Defaults Upon Senior Securities	17
Item 4.	Mine Safety Disclosures	17
Item 5.	Other Information	17
Item 6.	Exhibits	17
	Signatures	18

PART I~~. FINANCIAL INFORMATION~~

ITEM 1. FINANCIAL STATEMENTS (UNAUDITED)

L A M Y

CONDENSED UNAUDITED FINANCIAL STATEMENT

FOR THE QUARTER ENDED ~~FEBRUARY~~ 29AUGUST 31, 2024

INDEX TO UNAUDITED FINANCIAL STATEMENTS

Balance Sheets as on February 29, 2024 (Unaudited) and May 31, 2023 (Audited)	4
Balance sheets as on August 31, 2024 (Unaudited) and May 31, 2024 (Audited)	4
Statements of Operations for three and nine months ended February 29, 2024 & February 28, 2023 (Unaudited)	5
Statements of Operations for three months ended August 31, 2024 & 2023 (Unaudited)	5
Statements of Stockholders’ Equity for nine months ended February 29, 2024 & February 28, 2023 (Unaudited)	6
Statements of Stockholders’ Equity for three months ended August 31, 2024 & 2023 (Unaudited)	6
Statements of Cash Flows for nine months ended February 29, 2024 & February 28, 2023 (Unaudited)	7
Statements of Cash Flows for three months ended August 31, 2024 & 2023 (Unaudited)	7
Notes to the Unaudited Financial Statements	8

L A M Y

BALANCE SHEETS

	FEBRUARY 29, 2024 (Unaudited)			MAY 31, 2023 (Audited)
	AUGUST 31, 2024 (Unaudited)			MAY 31, 2024 (Audited)
ASSETS
Current Assets
Cash & cash equivalents	$	1,028		$	71,~~855~~028
Accounts receivable		715,~~750~~250			–11,500
Total current assets		8,778			7,855
Interest receivable		867			436
Total current assets		17,145			12,964
Non-Current assets
Intangibles (net)		117,~~953~~120			199,~~203~~537
Equipment (net)		63,~~211~~693			94,~~986~~952
Total non-Current assets		18,164			29,189
Total non-current assets		10,813			14,489
TOTAL ASSETS	$	2627,~~942~~958		$	3727,~~044~~453
LIABILITIES AND STOCKHOLDERS’ EQUITY
LIABILITIES AND STOCKHOLDERS’ DEFICIT
Current Liabilities
Accrued expenses	$	31,~~980~~211		$	~~610~~1,211
Advances from related parties		515,~~839~~958			312,~~000~~958
Total current liabilities		917,~~819~~169			314,~~610~~169
Non-Current Liabilities
Loans from related parties		18,100			18,100
Note payable – related party		10,000			10,000
Note payable – others		29,000			29,000
Accrued Interest		912,~~665~~495			511,~~422~~079
Total non-current liabilities		6669,~~765~~595			6268,~~522~~179
Total Liabilities		7686,~~584~~764			6682,~~132~~348
Stockholders’ Equity (Deficit)
Common stock, $0.0001 par value, 100,000,000 shares authorized; 7,777,000 shares issued and outstanding as of February 29, 2024 & May 31, 2023		778			778
Common stock, $0.0001 par value, 100,000,000 shares authorized; 7,777,000 shares issued and outstanding as of August 31, 2024 & May 31, 2024		778			778
Additional Paid-In-Capital		27,492			27,492
Accumulated Deficit		(7787,~~912~~075	)		(5783,~~358~~165	)
Total Stockholders’ equity (deficit)		(49,642	)		(29,088	)
Total Stockholders’ (deficit)		(58,805	)		(54,895	)
TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY (DEFICIT)	$	26,942		$	37,044
TOTAL LIABILITIES AND STOCKHOLDERS’ (DEFICIT)	$	27,958		$	27,453

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

L A M Y

STATEMENT OF OPERATIONS

(UNAUDITED)

	THREE MONTHS ENDED FEBRUARY 29, 2024			THREE MONTHS ENDED FEBRUARY 28, 2023			NINE MONTHS ENDED FEBRUARY 29, 2024			NINE MONTHS ENDED FEBRUARY 28, 2023
	THREE MONTHS ENDED AUGUST 31, 2024			THREE MONTHS ENDED AUGUST 31, 2023
Revenue	$	3,~~875~~750		$	–		$	~~7,750~~		$	–
Gross Profit	$	3,875		$	–		$	7,750		$	–
Cost of revenue		–			–
Operating Expenses
Gross Profit		3,750			–
General and administrative expenses		8,695			8,269			28,304			29,646
Operating Expenses
Total Operating expenses		(8,695	)		(8,269	)		(28,304	)		(29,646	)
General and administrative expenses		8,091			12,161
Other Income		–			–			–			–
Total Operating expenses		8,091			12,161
Income (Loss) before provision for income taxes		(4,820	)		(8,269	)		(20,554	)		(29,646	)
Other Income		431			–
Provision for income taxes		–			–			–			–
Income (Loss) before provision for income taxes		(3,910	)		(12,161	)
Net income (loss)	$	(4,820	)	$	(8,269	)	$	(20,554	)	$	(29,646	)
Provision for income taxes		–			–
Income (loss) per common share: Basic and diluted	$	(0.00	)	$	(0.00	)	$	(0.00	)	$	(0.00	)
Net income (loss)	$	(3,910	)	$	(12,161	)
Weighted Average Number of Common Shares Outstanding: Basic and diluted		7,777,000			5,300,000			7,777,000			5,000,000
Income (loss) per common share: Basic and diluted	$	(0.00	)	$	(0.00	)
Weighted Average Number of Common Shares Outstanding: Basic and diluted		7,777,000			7,777,000

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

L A M Y STATEMENT OF STOCKHOLDERS’ ~~EQUITY~~ (DEFICIT) FOR ~~NINE~~THREE MONTHS ENDED ~~FEBRUARY~~AUGUST 2931, 2024 AND 2023 (UNAUDITED)

	Number of Common Shares		Amount ($)		Additional Paid-In-Capital ($)		Accumulated Deficit ($)			Total ($)
Balances as of May 31, 2024		7,777,000		778		27,492		(83,165	)		(54,895	)
Net loss for three months ended		–		–		–		(3,910	)		(3,910	)
Balances as of August 31, 2024		7,777,000		778		27,492		(87,075	)		(58,805	)
Balances as of May 31, 2023		7,777,000		778		27,492		(57,358	)		(29,088	)
Net loss for nine months ended		–		–		–		(20,554	)		(20,554	)
Net loss for three months ended		–		–		–		(12,161	)		(12,161	)
Balances as of February 29, 2024		7,777,000		778		27,492		(77,912	)		(49,642	)
Balances as of August 31, 2023		7,777,000		778		27,492		(69,519	)		(41,249	)
Balances as of May 31, 2022		5,000,000		500		–		(937	)		(437	)
Shares issued at offering price 0.01		300,000		30		2,970		–			3,000
Net loss for nine months ended		–		–		–		(29,646	)		(29,646	)
Balances as of February 28, 2023		5,000,000		530		2,970		(30,583	)		(27,083	)

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

L A M Y

STATEMENT OF CASH FLOWS

(UNAUDITED)

	NINE MONTHS ENDED FEBRUARY 29, 2024			NINE MONTHS ENDED FEBRUARY 28, 2023
	THREE MONTHS ENDED AUGUST 31, 2024			THREE MONTHS ENDED AUGUST 31, 2023
CASH FLOWS FROM OPERATING ACTIVITIES
Net loss	$	(203,~~554~~910	)	$	(2912,~~646~~161	)
Adjustment as of non-cash items:
Depreciation		31,~~775~~258			31,~~775~~258
Amortization		72,~~250~~416			72,~~250~~416
Changes in operating assets and liabilities:
Changes in operating assets and liabilities
Increase in accounts receivable		(7,750	)		–
Increase in accrued expenses		–			535
Increase in accrued expenses		3,370			–
Increase in accounts and other receivables		(4,181	)		–
Increase in advances from related parties		23,~~839~~000			~~3,000~~–
Net cash provided by (used in) Operating activities		(111,~~070~~416	)		(157,~~621~~951	)
CASH FLOWS FROM INVESTING ACTIVITIES
Net cash provided by (used in) Investing activities		–			–
CASH FLOWS FROM FINANCING ACTIVITIES
Proceeds from sale of common stock		–			~~3,000~~–
Proceeds from note payable – related party		–			~~3,000~~–
Accrued Interest		41,~~241~~416			31,~~678~~414
Net cash provided by Financing activities		41,~~241~~416			91,~~678~~414
Increase (decrease) in cash and equivalents		~~(6,829~~–	)		(56,~~943~~537	)
Cash and equivalents at beginning of the period		71,~~855~~028			107,~~107~~855
Cash and equivalents at end of the period	$	1,028		$	41,~~164~~318
Supplemental cash flow information:
Cash paid for:
Interest	$	–		$	–
Taxes	$	–		$	–
Non-cash investing and financing activities:
Non-cash investing and financing activities
Proceeds of loan from related party in exchange of asset	$	–		$	–
Proceeds from note payable against acquisition of intangibles	$	–		$	–

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

L A M Y NOTES TO THE UNAUDITED FINANCIAL STATEMENTS FOR THREE MONTHS ENDED ~~FEBRUARY~~AUGUST 2931, 2024

NOTE 1 – ORGANIZATION AND BUSINESS

LAMY. (the “Company”) is a corporation established under the corporation laws in the State of Wyoming on January 31, 2022. ~~The~~Company ~~company~~ intends to develop a successful business ~~through~~ through provision of financial knowledge and resource management to the youngsters through an educational platform and, chiefly, an immersive video game called TwoPlus1®.

The Company has adopted May 31 fiscal year end.

NOTE 2 – GOING CONCERN

The Company’s financial statements as of ~~February~~ 29August 31, 2024 have been prepared using generally accepted accounting principles in the United States of America applicable to a going concern, which contemplates the realization of assets and liquidation of liabilities in the normal course of business. The Company has not yet established an ongoing source of revenue sufficient to cover its operating costs and allow it to continue as a going concern. The Company has accumulated loss from inception (January 31, 2022) to ~~February~~August 2931, 2024 of $7787,~~912~~075. These factors among others raise substantial ~~doubt~~ doubt about the ability of the company to continue as a going concern for a reasonable period of time.

In order to continue as a going concern, the Company will need, among other things, additional capital resources. Management’s plan is to obtain such resources for the Company by obtaining capital from management and significant shareholders sufficient to meet its minimal operating expenses and seeking third party equity and/or debt financing. However, management cannot provide any assurances that the Company will be successful in accomplishing any of its plans. These financial statements do not include any adjustments related to the recoverability and classification of assets or the amounts and classification of liabilities that might be necessary should the Company be unable to continue as a going concern.

NOTE 3 – SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

Basis of Presentation

The financial statements of the Company have been prepared in accordance with generally accepted accounting principles in the United States of America.

New Accounting Pronouncements

There were various accounting standards and interpretations issued recently, none of which are expected to a have a material impact on our financial position, operations or cash flows.

Cash and Cash Equivalents

For purposes of the statement of cash flows, the Company considers all highly liquid instruments purchased with an original maturity of three months or less to be cash equivalents.

Stock-Based Compensation

As of ~~February~~August 2931, 2024, the Company has not issued any stock-based payments to its employees.

Stock-based compensation is accounted for at fair value in accordance with ASC 718, when applicable. To date, the Company has not adopted a stock option plan and has not granted any stock options.

Use of Estimates and Assumptions

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 period. Actual results could differ from those estimates.

Due to the limited level of operations, the Company has not had to make material assumptions or estimates other than the assumption that the Company is a going concern.

Fair Value of Financial Instruments

ASC 825, “Disclosures about Fair Value of ~~Financial~~ Financial Instruments”, requires disclosure of fair value information about financial instruments. ASC 820, “Fair Value Measurements” defines fair value, establishes a framework for measuring fair value in generally accepted accounting principles, and expands disclosures about fair value measurements. Fair value estimates discussed herein are based upon certain market assumptions and pertinent information available to management as of ~~February~~August 2931, 2024.

The respective carrying values of certain on-balance-sheet financial instruments approximate their fair values. These financial instruments include cash, accounts payable and related party loan payable. Fair values were assumed to approximate carrying values for these financial instruments as either they do not have any active market or are short term in nature and therefore their carrying amounts approximate fair value.

Income Taxes

Income taxes are provided in accordance with ASC No. 740, Accounting for Income Taxes. A deferred tax asset or liability is recorded for all temporary differences between financial and tax reporting and net operating loss carry forwards. Deferred tax expense (benefit) results from the net change during the year of deferred tax assets and liabilities.

Deferred tax assets are reduced by a valuation allowance when, in the opinion of management, it is more likely than not that some portion of all of the deferred tax assets will be realized. Deferred tax assets and liabilities are adjusted for the effects of changes in tax laws and rates on the date of enactment.

Revenue Recognition

We adopted Accounting Standards Codification (“ASC”) Topic 606, “Revenue from Contracts with Customers”, and all related interpretations for recognition of our revenue from tours and services. Previously we recorded revenue based on ASC Topic 605. Adoption of new accounting standard did not have any material impact on our reported revenue.

Revenue is recognized when the following criteria are met:

·• Identification of the contract, or contracts, with 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; and ·• Recognition of revenue when, or as, we satisfy performance obligation.

The Company has evaluated all the recent accounting pronouncements and determined that there are no other accounting pronouncements that will have a material effect on the Company’s financial statements.

Fixed Assets

Fixed assets are stated at cost, net of accumulated depreciation and accumulated impairment losses, if any. The cost comprises purchase price, borrowing costs, if capitalization criteria are met and directly attributable cost of bringing the asset to its working condition for the intended use. Any subsidy/reimbursement/contribution received for installation and acquisition of any fixed assets is shown as deduction in the year of receipt. Capital work- in progress is stated at cost.

Subsequent expenditure related to an item of fixed assets is added to its book value only if it increases the future benefits from the existing asset beyond its previously assessed standard of performance. All other expenses on existing fixed assets, including day-to-day repairs and maintenance expenditure and cost of replacing parts, are charged to the Statement of Profit and Loss for the period during which such expenses are incurred.

Gains or losses arising from de-recognition of fixed assets are measured as the difference between the net disposal proceeds and the carrying amount of the assets derecognized.

The Company utilizes straight-line depreciation over the estimated useful life of the asset.

Office Equipment – 3 years

Earnings per Share

ASC No. 260, “Earnings Per Share”, specifies the computation, presentation and disclosure requirements for earnings (loss) per share for entities with publicly held common stock. The Company has adopted the provisions of ASC No. 260.

Basic net loss per share amounts is computed by dividing the net loss by the weighted average number of common shares outstanding. Diluted earnings per share are the same as basic earnings per share due to the lack of dilutive items in the Company.

NOTE 4 – EQUIPMENT (NET)

Company acquired equipment as on May 25, 2022 for $15,100.

The Company depreciates its property using straight-line depreciation over the estimated useful life of 3 years.

For the quarter ended ~~February~~August 2931, 2024 the ~~company~~ company recorded $1,258 in depreciation expense. From inception (January 31, 2022) through ~~February~~August 2931, 2024 the company has recorded a ~~total~~ total of $811,~~889~~406 in depreciation expense.

NOTE 5 – INTANGIBLE ASSETS

Company acquired intangibles as on May 26, 2022 and consist of Videogame platform and related property rights of $29,000. The Company amortize its intangibles using straight-line depreciation over the estimated useful life of 3 years.

For the quarter ended ~~February~~August 2931, 2024 the company recorded $2,416 in amortization expense. From inception (January 31, 2022) through ~~February~~August 2931, 2024 the company has recorded a total of of $1721,~~047~~880 in amortization expense.

NOTE 6 – CAPITAL STOCK

The Company has 100,000,000 shares of common stock authorized with a par value of $0.0001 per share.

In February 2022, the Company issued 5,000,000 shares of its common stock at $0.0001 per share for total proceeds of $500.

During the year ended May 31, 2023, the Company issued 2,527,000 shares of its common stock at an offering price of $0.01 per share for total proceeds of $25,270 while 250,000 shares were issued for services at par value of $2,500.

As of ~~February~~August 2931, 2024 & ~~May 31~~2023, ~~2023~~ the Company had 7,777,000 shares issued and outstanding respectively.

NOTE 7 – RELATED PARTY TRANSACTIONS

In support of the Company’s efforts and cash requirements, it may rely on advances from related parties until such time that the Company can support its operations or attains adequate financing through sales of its equity or traditional debt financing. There is no formal written commitment for continued support by officers, directors, or shareholders. Amounts represent advances or amounts paid in satisfaction of liabilities.

Since inception (January 31, 2022) through ~~February~~August 2931, 2024 the Company’s sole officer and director loaned the Company as follow;

As on February 01, 2022, the Company’s sole officer and director loaned the Company $10,000 as a long-term unsecured loan with 10% simple interest per annum. This loan is payable in three installments as per following agreed schedule:

1^st installment: $3,000.00 on or before July 1, 2023,

2^nd installment: $3,000.00 on or before July 1, 2024,

3^rd installment: $4,000.00 on or before July 1, 2025,

The interest amount is expected to be at $3,000~~, due~~; due with the final payment thereto.

As of ~~February~~August 2931, 2024, interest accrued on this loan was $2,~~083~~584.

As on May 25, 2022, $15,100 was loaned to the company in exchange for assets. Initially the loan was unsecured and interest free. Subsequently, on September 20, 2022, this loan was secured under a promissory note bearing 10% simple interest per annum. This loan is payable in three installments as per following agreed schedule:

1^st installment: $5,100.00 on or before September 20, 2023,

2^nd installment: $5,000.00 on or before September 20, 2024,

3^rd installment: $5,000.00 on or before September 20, 2025,

The interest amount is expected to be at $4,530~~, due~~; due with the final payment thereto.

As of ~~February~~August 2931, 2024, interest accrued on this loan was $2,~~181~~939.

As on October 11, 2022, the Company’s sole ~~officer~~ officer and director loaned the Company $3,000 as a long-term unsecured loan with interest payable on the unpaid principal at the rate of [3% over the US Federal Reserve Base Rate] per annum. This loan is payable in a single lump sum amount by the end of two-year term i.e., on on October 11, 2024. As of ~~February~~August 2931, 2024, interest accrued on this loan was $~~324~~449.

As of ~~February~~August 2931, 2024, the total principal amount outstanding to related party ~~under long term liability~~ was $28,100 while accrued interest is $45,~~588~~972.

As of ~~February~~August 2931, 2024, aggregate future principal payments to the related party in reference to upcoming fiscal years are as follows:

~~Future~~Schedule ~~principal~~of ~~payments~~future toprincipal ~~related~~note ~~party~~payments

Year ended May 31, 2023	$	0
Year ended May 31, 2024	$	8,100
Year ended May 31, 2025	$	11,000
Year ended May 31, 2026	$	9,000
Thereafter	$	0

In addition to the above, as of period ended ~~February~~August 2931, 2024, the Company’s sole officer and director advance the Company $512,~~839~~958. This advance is interest free and is payable on demand.

NOTE 8 – NOTE PAYABLE – OTHERS

As of May 26, 2022, Company owes a note payable of $29,000 to a third party (Smarty Pants, LLC) against the purchase of an intangible property. This note is unsecured, bear 10% ~~simple~~ simple interest per annum and fully payable by 26th May, 2024. As of ~~February~~August 2931, 2024, interest accrued over this note is $46,~~350~~529.

As of ~~February~~August 2931, 2024, aggregate future principal payments for this debt in reference to upcoming fiscal years are as follows:

~~Future~~Schedule ~~principal~~of ~~payments~~future toprincipal ~~others~~note payments

Year ended May 31, 2023	$	0
Year ended May 31, 2024	$	29,000
Thereafter	$	0

NOTE 9 -– INCOME TAXES

The reconciliation of income tax benefit at the U.S. statutory rate of 21% for the period ended ~~February 29~~August, 2024 to the company’s effective tax rate is as follows:

Schedule of income tax reconciliation
Reconciliation of income taxes
Tax benefit at U.S. statutory rate	$	(1617,~~362~~465	)
Change in valuation allowance		1617,~~362~~465
Income tax expense	$	–

The tax ~~effects~~ effects of temporary differences that give rise to significant portions of the net deferred tax assets at ~~February~~August 2931, 2024 are as follows:

Schedule of deferred income tax
Schedule of deferred tax assets
Deferred tax assets:
Net operating loss	$	(1617,~~362~~465	)
Valuation allowance		1617,~~362~~465
Deferred tax assets	$	–

The Company has approximately $7784,~~912~~075 of net operating losses (“NOL”) carried forward to offset taxable income, if any, in future years which expire in fiscal 2041. In assessing the realization of deferred tax assets, management considers whether it is more likely than not that some portion or all of the deferred tax assets will be realized. The ultimate realization of deferred tax assets is dependent upon the generation of future taxable income during the periods in which those temporary differences become deductible. Management considers the scheduled reversal of deferred tax liabilities, projected future taxable income and tax planning strategies in making this assessment. Based on the assessment, management has established a full valuation allowance against all of the deferred tax ~~assets~~asset relating to NOLs for every period because it is more likely than not that all of the deferred tax asset will not be realized.

NOTE 10 -– SUBSEQUENT EVENTS

The Company has evaluated other subsequent events till ~~April~~October 15, 2024, the date these financial statements were issued and has determined that there are no items to disclose.

ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATION

FORWARD LOOKING STATEMENTS

Statements made in this Form 10-Q that are not historical or current facts are "forward-looking statements" made pursuant to the safe harbor provisions of Section 27A of the Securities Act of 1933 (the "Act") and Section 21E of the Securities Exchange Act of 1934. These statements often can be identified by the use of terms such as "may," "will," "expect," "believe," "anticipate," "estimate," "approximate" or "continue," or the negative thereof. We intend that such forward-looking statements be subject to the safe harbors for such statements. We wish to caution readers not to place undue reliance on any such forward-looking statements, which speak only as of the date made. Any forward-looking statements represent management's best judgment as to what occur in the future. However, forward-looking statements are subject to risks, uncertainties and important factors beyond our control that could cause actual results and events to differ materially from historical results of operations and events and those presently anticipated or projected. We disclaim any obligation subsequently to revise any forward-looking statements to reflect events or circumstances after the date of such statement or to reflect the occurrence of anticipated or unanticipated events.

EMPLOYEES AND EMPLOYMENT AGREEMENTS

At present we have to employees. Beside our officer and director Mr. Witmer, we also have an executive employee Mr. Stephen Townsend. We presently do not have pension, health, annuity, insurance, stock options, profit sharing or similar benefit plans; however, we intend to adopt such plans in the near future. On top of the employment agreements compensations of these two employees, there are presently no additional personal bonuses available to any officers, directors or employees.

Results of Operation

Our financial statements have been prepared assuming that we will continue as a going concern and, accordingly, do not include adjustments relating to the recoverability and realization of assets and classification of liabilities that might be necessary should we be unable to continue in operation.

We expect we will require additional capital to meet our long-term operating requirements. We expect to raise additional capital through, among other things, the sale of equity or debt securities.

Three ~~& Nine~~ Months Ended ~~February~~August 2931, 2024 & 2023:

During the three months ended ~~February~~August 2931, 2024 & ~~2023,~~ we have generated $3,~~875~~750 &in revenue as compared to $0 inrevenue ~~revenues~~during the three months ended August 31, 2024.

~~During~~Our net loss for the ~~nine~~three months ended ~~February 29~~August 31, 2024 ~~& 2023~~was $ 3,910. weOperating ~~have~~expenses ~~generated~~consist ~~$7,750~~of mainly depreciation and amortization expenses & $0other inadministrative ~~revenues~~expenses.

~~The~~Our ~~company’s~~net ~~operating~~loss ~~expenses~~ for the three months ended ~~February 29~~August 31, ~~2024~~2023 ~~were~~was $812,~~695 as compared to $8,269 during the three months ended February 28, 2023~~161. Operating expenses consist of mainly legal and professional fees, depreciation and amortization expenses & other administrative expenses. ~~The increase in the current period is mainly due to an increase in professional fee.~~

Net loss for three months ended February 29, 2024 & 2023 was $4,820 & 8,269 respectively.

Net loss for nine months ended February 29, 2024 & 2023 was $20,554 & 29,646 respectively.

Liquidity and Capital Resources

As of ~~February~~August 2931, 2024, our total assets were $2627,~~942~~958 consisting of intangibles $117,~~953~~120, equipment $63,~~211,~~693 ~~accounts receivable $7,750~~ and cash and cash equivalents of $1,028, account receivables of $15,250 and interest receivables of $867. As of ~~February 29~~August 31, 2024, our total liabilities were $7686,~~584.~~764 ~~Total~~comprised ~~current~~of ~~liabilities~~accrued ~~were~~expenses $91,~~819~~211, ~~consisting~~advance ~~of advances~~ from ~~related party and accrued~~our ~~expenses.~~director ~~While~~of ~~total~~$15,958, ~~non-current~~note ~~liabilities~~payable of $6629,~~765~~000 ~~comprises~~and ofnote and loan payable in total to related party of $1828,100, ~~notes payable to related party $10,000, notes payable to others $29,000 and~~ accrued interest of $912,~~664~~495.

Total current liabilities were $14,169 consisting of advances from related party and accrued expenses. While total non-current liabilities of $69,595 comprises of loan payable to related party $18,100, notes payable to related party $10,000, notes payable to others $29,000 and accrued interest of $12,495.

Cash Flows from Operating Activities

We have ~~not~~ generated ~~positive~~negative cash flows from operating activities. For ~~nine~~ three months ended ~~February~~August 2931, 2024 ~~& 2023~~, net cash ~~flows~~flow used in operating activities ~~were~~was $ (111,~~070~~416) and $for three months ended August 31, 2023 net cash flow was (157,~~621~~951) ~~respectively~~.

Cash Flows from Investing Activities

As of ~~February~~August 2931, 2024 & 2023, net cash flows used in investing activities were $0.

Cash Flows from Financing Activities

As of ~~February~~August 2931, 2024 & 2023, net cash flows from financing activities were $41,~~241~~416 and $91414,~~678~~ as a result of increase in accrued interest ~~and advance from related party in February 29, 2024~~.

Plan of Operation and Funding

We expect that working capital requirements will continue to be funded through a combination of our existing funds and further issuances of securities. Our working capital requirements are expected to increase in line with the growth of our business.

Existing working capital, further advances and ~~debt~~ debt instruments, and anticipated cash flow are expected to be adequate to fund our operations over the next three months. We have no ~~lines~~ lines of credit or other bank financing arrangements. Generally, we have financed operations to date through the proceeds of the private ~~placement~~ placement of equity and debt instruments. In connection with our business plan, management anticipates additional increases in operating ~~expenses~~ expenses and capital expenditures relating to: (i) acquisition of assets; (ii) developmental expenses associated with a start-up business; ~~and~~ and (iii) marketing expenses. We intend to finance these expenses with further issuances of securities, and debt issuances. Thereafter, we we expect we will need to raise additional capital and generate revenues to meet long-term operating requirements. Additional issuances of of equity or convertible debt securities will result in dilution to our current shareholders. Further, such securities might have rights, preferences or privileges senior to our common stock. Additional financing may not be available upon acceptable terms, or at all. If adequate funds are not available or are not available on acceptable terms, we may not be able to take advantage of prospective new business endeavors or opportunities, which could significantly and materially restrict our business operations. We will have to raise additional funds in the next twelve months in order to sustain and expand our operations. We currently do not have a specific plan of how we will obtain such funding; however, we anticipate that additional funding will be in the form of equity financing from the sale of our common stock. We have and will continue to seek to obtain short-term loans from our directors, although no future arrangement for additional loans has been made. We do not have any agreements with our directors concerning these loans. We do not have any arrangements in place for any future equity financing. ~~Off-Balance Sheet Arrangements~~

As of the date of this Quarterly Report, we do not have any off-balance sheet arrangements that have or are reasonably likely to have a current or future effect on our financial condition, changes in financial condition, revenues or expenses, results of operations, liquidity, capital expenditures or capital resources that are material to investors.

Off-Balance Sheet Arrangements

Going Concern

The financial statements have been prepared "assuming that we will continue as a going concern," which contemplates that we will realize our assets and satisfy our liabilities and commitments in the ordinary course of business.

Critical Accounting Estimates

Due to the limited level of operations, the Company has not had to make material assumptions or estimates other than the assumption that the Company is a going concern.

ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK.

As a “smaller reporting company” as defined by Item 10 of Regulation S-K, the Company is not required to provide information required by this Item.

ITEM 4. CONTROLS AND PROCEDURES

Disclosure Controls and Procedures

Our disclosure controls and procedures are designed to ensure that information required to be disclosed in reports that we file or submit under the Securities Exchange Act of 1934 is recorded, processed, summarized and reported within the time periods specified in the rules and forms of the Securities and Exchange Commission. Our principal executive officer and principal financial and accounting officer have reviewed the effectiveness of our “disclosure controls and procedures” (as defined in the Securities Exchange Act of 1934 Rules 13(a)-15(e) and 15(d)-15(e)) within the end of the period covered by this Quarterly Report on Form 10-Q and have concluded that the disclosure controls and procedures were effective to ensure that material information relating to the Company is recorded, processed, summarized, and reported in a timely manner.

Changes in Internal Controls over Financial Reporting

There have been no changes in the Company's internal control over financial reporting during the nine months period covered by this report that have materially affected, or are reasonably likely to materially affect, the Company's internal control over financial reporting.

PART II. OTHER INFORMATION

ITEM 1. LEGAL PROCEEDINGS

Management is not aware of any legal proceedings contemplated by any governmental authority or any other party involving us or our properties. As of the date of this Quarterly Report, no director, officer or affiliate is (i) a party adverse to us in any legal proceeding, or (ii) has an adverse interest to us in any legal proceedings. Management is not aware of any other legal proceedings pending or that have been threatened against us or our properties.

ITEM 2. UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS

None.

ITEM 3. DEFAULTS UPON SENIOR SECURITIES

None.

ITEM 4. MINE SAFETY DISCLOSURES

Not applicable to our Company.

ITEM 5. OTHER INFORMATION

During the quarter ended ~~February~~August 2931, 2024, no director or officer adopted or terminated any Rule 10b5-1 trading arrangement or non-Rule 10b5-1 trading arrangement, as each term is defined in Item 408(a) of Regulation S-K.

ITEM 6. EXHIBITS

Exhibit 31.1	Certification of the Principal Executive Officer Pursuant to Rule 13A-14(a) of the Securities Exchange Act of 1934, as Adopted Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.

Exhibit 31.2	Certification of the Principal Financial Officer Pursuant to Rule 13A-14(a) of the Securities Exchange Act of 1934, as Adopted Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.

Exhibit 32.1	Certification of the Principal Executive Officer Pursuant to 18 U.S.C. Section 1350 as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.

Exhibit 32.2	Certification of the Principal Financial Officer Pursuant to 18 U.S.C. Section 1350 as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.

101.INS	XBRL Instances Document
101.SCH	XBRL Taxonomy Extension Schema Document
101.CAL	XBRL Taxonomy Extension Calculation Linkbase Document
101.DEF	XBRL Taxonomy Extension Definition Linkbase Document
101.LAB	XBRL Taxonomy Extension Label Linkbase Document
101.PRE	XBRL Taxonomy Extension Presentation Linkbase Document

SIGNATURES

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

Dated: October ~~April 15~~11, 2024

	By: /s/ Dwight Witmer
	Dwight Witmer, CEO and Founder

Dated: ~~April~~October 1511, 2024

	By: /s/ Stephen Townsend
	Stephen Townsend, COO

Filing Compare · Exousia Bio, Inc.