U. S. Securities and Exchange Commission

Washington, D. C. 20549

FORM 10-Q

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

For the quarterly period ended ~~April~~October 3031, 2025

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

For the transition period from _____ to _____

Commission File No. 001-42591

TIANCI INTERNATIONAL, INC.

(Exact Name of Registrant in its Charter)

Nevada		45-5440446
(State or Other Jurisdiction of incorporation or organization)		(I.R.S. Employer I.D. No.)
	Unit B, 10/F, Ritz Plaza, No. 122 Austin Road, Tsim Sha Tsui Kowloon, Hong Kong 999077
	Unit 1109, Lippo Sun Plaza, 28 Canton Road, Tsim Sha Tsui Kowloon, Hong Kong 999077
	(Address of Principal Executive Offices)
	Issuer’s Telephone Number: 852-225-10781
	852-225-10781
	(Registrant’s telephone number, including area code)

Securities registered pursuant to Section 12(b) of the Act:

Title of each class	Trading Symbol(s)	Name of each exchange on which registered
Common Stock, par value $0.0001	CIIT	Nasdaq Capital Market

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

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

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, 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. (Check One)

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

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

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

APPLICABLE ONLY TO CORPORATE ISSUERS: Indicate the number of shares outstanding of each of the Registrant’s classes of common stock, as of the latest practicable date:

~~June~~December 610, 2025

Common Stock: 1624,531,803

TIANCI INTERNATIONAL, INC.

QUARTERLY REPORT ON FORM 10-Q

FOR THE FISCAL QUARTER ENDED ~~APRIL~~OCTOBER 3031, 2025

TABLE OF CONTENTS

		Page No.
Part I. Financial Information
Item 1.	Financial Statements (unaudited):	3
	Condensed Balance Sheets – April 30, 2025 (Unaudited) and July 31, 2024	3
	Condensed Balance Sheets – October 31, 2025 (Unaudited) and July 31, 2025	3
	Consolidated Statements of Operations (Unaudited) - for the Three and Nine Months Ended April 30, 2025 and 2024	4
	Consolidated Statements of Operations (Unaudited) - for the Three Months Ended October 31, 2025 and 2024	4
	Condensed Statement of Changes in Stockholders’ Equity (Unaudited) for the Three and Nine Months Ended April 30, 2025 and 2024	5
	Condensed Statement of Changes in Stockholders’ Equity (Unaudited) for the Three Months Ended October 31, 2025 and 2024	5
	Statements of Cash Flows (Unaudited) – for the Nine Months Ended April 30, 2025 and 2024	6
	Statements of Cash Flows (Unaudited) – for the Three Months Ended October 31, 2025 and 2024	6
	Notes to Consolidated Financial Statements (Unaudited)	7
Item 2.	Management’s Discussion and Analysis of Financial Condition and Results of Operations	2224
Item 3.	Quantitative and Qualitative Disclosures about Market Risk	2830
Item 4.	Controls and Procedures	2830
Part II. Other Information
Item 1.	Legal Proceedings	2932
Item 1A.	Risk Factors	2932
Item 2.	Unregistered Sales of Equity Securities and Use of Proceeds	2932
Item 3.	Defaults Upon Senior Securities	2932
Item 4.	Mine Safety Disclosures	2932
Item 5.	Other Information	2932
Item 6.	Exhibits	2932
	Signatures	3033

PART I – FINANCIAL INFORMATION

Item 1.

Financial Statements

TIANCI INTERNATIONAL, INC. AND SUBSIDIARIES

UNAUDITED INTERIM CONDENSED CONSOLIDATED BALANCE SHEETS

(EXPRESSED IN UNITED STATES DOLLARS)

	April 30			July 31,
	October 31,			July 31,
	2025			~~2024~~2025
	(Unaudited)
ASSETS
Current assets:
Cash	$	31,~~630~~677,~~884~~949		$	~~413~~2,~~129~~405,352
Accounts receivable		~~166~~295,~~752~~486			–
Prepaid expense		725,553			1,820
Prepayment and other current assets		257,487			382,554
Deferred offering costs		–			495,356
Inventory		798,258			215,346
Total current assets		43,~~523~~029,~~189~~180			~~910~~3,~~305~~003,252
Other assets:
Lease security deposit		121,~~656~~518			123,~~656~~174
Total non-current assets		1,656			1,656
Lease right-of-use asset		104,671			119,545
TOTAL ASSETS	$	4,524,845		$	911,961
Total non-current assets		126,189			142,719
TOTAL ASSETS	$	3,155,369		$	3,145,971
LIABILITIES AND STOCKHOLDERS’ EQUITY
Current liabilities:
Income taxes payable	$	10,284		$	62,204
Accounts payable	$	176,845		$	18,554
Due to related parties		–			2,271
Advances from customer		155,000			–
Accrued liabilities and other payables		3,615			57,476
Income taxes payable		–			16,117
Total current liabilities		13,899			121,951
Lease liability-current		58,761			57,903
Total liabilities		13,899			121,951
Accrued liabilities and other payables		1,765			5,077
Total current liabilities		392,371			97,651
Lease liability - noncurrent		44,955			61,403
Total liabilities		437,326			159,054
Commitments and contingencies		–			–
Stockholders’ equity:
Series A Preferred stock, $0.0001 par value; 80,000 shares authorized; no shares issued and outstanding as of April 30, 2025 and July 31, 2024		–			–
Series A Preferred stock, $0.0001 par value; 80,000 shares authorized; no shares issued and outstanding as of October 31, 2025 and July 31, 2025		–			–
Series B Preferred stock, $0.0001 par value; 80,000 shares authorized; 80,000 shares issued and outstanding as of April 30, 2025 and July 31, 2024		8			8
Series B Preferred stock, $0.0001 par value; 80,000 shares authorized; 80,000 shares issued and outstanding as of October 31, 2025 and July 31, 2025		8			8
Undesignated preferred stock, $0.0001 par value; 19,920,000 shares authorized; no shares issued and outstanding		–			–
Common stock, $0.0001 par value, 100,000,000 shares authorized; 16,531,803 and 14,781,803 shares issued and outstanding as of April 30, 2025 and July 31, 2024, respectively		1,653			1,478
Common stock, $0.0001 par value, 100,000,000 shares authorized; 16,531,803 shares issued and outstanding as of October 31, 2025 and July 31, 2025		1,653			1,653
Additional paid-in capital		5,845,505			~~962~~5,~~416~~845,505
Accumulated deficit		(13,~~376~~130,~~465~~958	)		(~~222~~2,~~071~~862,860	)
Total stockholders' equity attributable to TIANCI INTERNATIONAL, INC.		42,~~470~~716,~~701~~208			~~741~~2,~~831~~984,306
Non-controlling interest		401,~~245~~835			482,~~179~~611
Total stockholders’ equity		42,~~510~~718,~~946~~043			~~790~~2,~~010~~986,917
TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY	$	43,~~524~~155,~~845~~369		$	~~911~~3,~~961~~145,971

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

TIANCI INTERNATIONAL, INC. AND SUBSIDIARIES

UNAUDITED INTERIM CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

(EXPRESSED IN UNITED STATES DOLLARS)

	For the three months ended April 30,						For the nine months ended April 30,
	For the three months ended October 31,
	2025			2024			~~2025~~			~~2024~~
	(Unaudited)			(Unaudited)			~~(Unaudited)~~			~~(Unaudited)~~
OPERATING REVENUES
Global logistics services	$	13,~~901~~215,~~992~~881		$	12,~~921~~759,~~874~~693		$	~~6,731,768~~		$	~~5,922,650~~
Other revenue		46,223			18,472			276,590			238,472
Sale of minerals		505,465			–
Total Operating Revenues		1,948,215			1,940,346			7,008,358			6,161,122
Other revenue		96,881			221,247
COST OF REVENUES
Total Operating Revenues		3,818,227			2,980,940
Global logistics services		1,886,564			1,683,283			6,472,998			5,218,017
COST OF REVENUES
Other revenue		3,668			12,356			168,968			125,517
Global logistics services		3,081,657			2,590,865
Total Cost of Revenues		1,890,232			1,695,639			6,641,966			5,343,534
Cost of Minerals		341,152			–
Gross profit		57,983			244,707			366,392			817,588
Other revenue		11,167			161,644
Operating expenses:
Total Cost of Revenues		3,433,976			2,752,509
Selling and marketing		63,700			91,950			163,924			327,784
Gross profit		384,251			228,431
General and administrative		960,583			134,473			1,392,187			389,899
Operating expenses:
Total operating expenses		1,024,283			226,423			1,556,111			717,683
Selling and marketing		44,410			85,188
Income (loss) from operations		(966,300	)		18,284			(1,189,719	)		99,905
General and administrative		608,648			260,393
Other income net		–			(47,030	)		27,391			(22,077	)
Total operating expenses		653,058			345,581
Income (loss) before provision for income taxes		(966,300	)		(28,746	)		(1,162,328	)		77,828
(Loss) from operations		(268,807	)		(117,150	)
Provision for (benefit from) income taxes		(6,891	)		10,051			–			22,023
Other (loss) income, net		(67	)		27,391
Net (loss)		(959,409	)		(38,797	)		(1,162,328	)		55,805
(Loss) before provision for income taxes		(268,874	)		(89,759	)
Less: net income attributable to non-controlling interest		(11,422	)		11,177			(7,934	)		40,430
Provision for income taxes		–			2,189
Net (loss) attributable to TIANCI INTERNATIONAL, INC.	$	(947,987	)	$	(49,974	)	$	(1,154,394	)	$	15,375
Net (loss)		(268,874	)		(91,948	)
Weighted average number of common shares*
Less: net (loss) income attributable to non-controlling interest		(776	)		1,108
Basic and diluted		14,971,783			14,781,803			14,843,267			9,138,539
Net (loss) attributable to TIANCI INTERNATIONAL, INC.	$	(268,098	)	$	(93,056	)
(Loss) per common share attributable to TIANCI INTERNATIONAL, INC.*
Weighted average number of common shares*
Basic and diluted	$	~~(0.06~~16,531,803	)	$	~~(0.00~~14,781,803	)	$	~~(0.08~~	)	$	~~0.01~~
Weighted average number of preferred shares A*
(Loss) per common share attributable to TIANCI INTERNATIONAL, INC.*
Basic and diluted	$	–(0.02	)	$	–(0.01	)		–			~~49,817~~
(Loss) per preferred share A attributable to TIANCI INTERNATIONAL, INC.*
Weighted average number of preferred shares B
Basic and diluted	$	–80,000		$	–80,000		$	–		$	~~0.01~~
Weighted average number of preferred shares B*
(Loss) per preferred share B attributable to TIANCI INTERNATIONAL, INC.
Basic and diluted	$	~~80,000~~(0.02	)	$	~~4,494~~(0.01	)		~~80,000~~			~~1,465~~
(Loss) per preferred share B attributable to TIANCI INTERNATIONAL, INC.*
Basic and diluted	$	(0.06	)	$	(0.00	)	$	(0.08	)	$	0.01

* Shares are presented on a retroactive basis to reflect the reorganization on March 3, 2023

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

TIANCI INTERNATIONAL, INC. AND SUBSIDIARIES

UNAUDITED INTERIM CONDENSED CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS’ EQUITY

FOR THE THREE ~~AND NINE~~ MONTHS ENDED ~~APRIL~~OCTOBER 3031, 2025 ~~AND~~ AND 2024

(EXPRESSED IN UNITED STATES DOLLARS)

	Series A Preferred Stock	Series A Preferred Stock amount*		Series B Preferred Stock	Series B Preferred Stock amount*		Common stock*		Common stock amount*			Subscription receivable*				Additional Paid-in Capital				(Accumulated Deficit)				Noncontrolling interest			Total
	Series B Preferred Stock	Series B Preferred Stock amount*		Common stock	Common stock amount		Subscription receivable			Additional Paid-in Capital			(Accumulated Deficit)				Noncontrolling interest				Total
Balance at July 31, 2024	–	$	–	80,000	$	8	14,781,803		$	1,478		$	–			$	962,416			$	(222,071	)		$	48,179		$	790,010
Balance at July 31, 2025	80,000	$	8	16,531,803	$	1,653	$	–		$	5,845,505		$	(2,862,860	)		$	2,611			$	2,986,917
Net loss	–		–	–		–	–	–		–	–		–	(268,098	)		–	(776	)		~~(93,056~~	)(268,874	)		~~1,108~~			~~(91,948~~	)
Balance at October 31, 2024 (unaudited)	–	$	–	80,000	$	8	14,781,803		$	1,478		$	–			$	962,416			$	(315,127	)		$	49,287		$	698,062
Balance at October 31, 2025 (unaudited)	80,000	$	8	16,531,803	$	1,653	$	–		$	5,845,505		$	(3,130,958	)		$	1,835			$	2,718,043
Net loss	–		–	–		–	–			–			–				–				(113,351	)			2,380			(110,971	)
Balance at January 31, 2025 (unaudited)	–	$	–	80,000	$	8	14,781,803		$	1,478		$	–			$	962,416			$	(428,478	)		$	51,667		$	587,091
Proceeds from public offering	–		–	–		–	1,750,000			175			–				4,724,677				–				–			4,724,852
Warrants issuance to consultant	–		–	–		–	–			–			–				158,412				–				–			158,412
Net loss	–		–	–		–	–			–			–				–				(947,987	)			(11,422	)		(959,409	)
Balance at April 30, 2025 (unaudited)	–	$	–	80,000	$	8	16,531,803		$	1,653		$	–			$	5,845,505			$	(1,376,465	)		$	40,245		$	4,510,946

	Series A Preferred Stock		Series A Preferred Stock amount*			Series B Preferred Stock	Series B Preferred Stock amount*		Common stock*		Common stock amount*			Subscription receivable*				Additional Paid-in Capital			(Accumulated Deficit)				Noncontrolling interest			Total
	Series B Preferred Stock		Series B Preferred Stock amount			Common stock	Common stock amount		Subscription receivable			Additional Paid-in Capital			(Accumulated Deficit)				Noncontrolling interest			Total
Balance at July 31, 2023	80,000		$	8		–	$	–	5,903,481		$	590		$	–			$	4,982		$	(276,521	)		$	(7,691	)	$	(278,632	)
Balance at July 31, 2024	80,000		$	8		14,781,803	$	1,478	$	–		$	962,416		$	(222,071	)		$	48,179		$	790,010
Net loss	–			–		–		–	–			–			–				–			(15,784	)			9,672			(6,112	)
Net loss (income)	–			–		–		–		–			–			(93,056	)			1,108			(91,948	)
Balance at October 31, 2023 (unaudited)	80,000		$	8		–	$	–	5,903,481		$	590		$	–			$	4,982		$	(292,305	)		$	1,981		$	(284,744	)
Balance at October 31, 2024 (unaudited)	80,000		$	8		14,781,803	$	1,478	$	–		$	962,416		$	(315,127	)		$	49,287		$	698,062
Conversion of liabilities to common stock	–			–		–		–	445,109			44			–				445,065			–				–			445,109
Conversion of preferred stock to common stock	(80,000	)		(8	)	–		–	8,000,000			800			–				(792	)		–				–			–
Private offering	–			–		–		–	433,213			44			–				433,169			–				–			433,213
Net loss	–			–		–		–	–			–			–				–			81,133				19,581			100,714
Balance at January 31, 2024 (unaudited)	–		$	–		–		–	14,781,803		$	1,478		$	–			$	882,424		$	(211,172	)		$	21,562		$	694,292
Private offering	–			–		80,000	$	8	–			–			–				79,992			–				–			80,000
Net loss	–			–		–		–	–			–			–				–			(49,974	)			11,177			(38,797	)
Balance at April 30, 2024 (unaudited)	–		$	–		80,000	$	8	14,781,803		$	1,478		$	–			$	962,416		$	(261,146	)		$	32,739		$	735,495

*Shares are presented on a retroactive basis to reflect the reorganization on March 3, 2023

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

TIANCI INTERNATIONAL, INC. AND SUBSIDIARIES

UNAUDITED INTERIM CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(EXPRESSED IN UNITED STATES DOLLARS)

	For the nine months ended April 30,
	For the three months ended October 31,
	2025			2024
	(Unaudited)			(Unaudited)
Cash flows from operating activities:
Net income (loss)	$	(1,162,328	)	$	55,805
Net (loss)	$	(268,874	)	$	(91,948	)
Adjustments to reconcile net income (loss) to net cash provided by operating activities:
Adjustments to reconcile net (loss) to net cash (used in) operating activities:
Amortization of operating lease right-of-use asset		–14,874			~~356~~–
Warrants issuance to consultant		158,412			–
Accounts receivable		(295,485	)		–
Debt forgiven by related party		–			(24,814	)
Prepayment and other current assets		153,127			780
Change in operating assets and liabilities:
Inventory		(582,912	)		–
Accounts receivable		(166,752	)		(82,021	)
Lease security deposit		1,656			–
Prepaid expense		(723,733	)		(850	)
Advances from customers		155,000			–
Lease security deposit		–			(114	)
Accounts payable		158,291			–
Due from related party		–			54,134
Income taxes payable		(44,174	)		2,189
Advances from customers		–			(29,070	)
Operating lease liabilities		(15,590	)		–
Accounts payable		–			35,919
Accrued liabilities and other payables		(3,316	)		73,768
Income taxes payable		(51,920	)		22,023
Net cash (used in) operating activities		(727,403	)		(15,211	)
Operating lease liabilities		–			(356	)
Accrued liabilities and other payables		(53,861	)		90,464
Net cash (used in) provided by operating activities		(2,000,182	)		121,476
Cash flows from financing activities:
Repayment of working capital advance to related party		(10,771	)		–
Deferred offering costs incurred		–			(74,125	)
Working capital advance from related party		8,500			–
Net cash (used in) financing activities		–			(74,125	)
Proceeds received from public or private offerings		5,439,333			513,213
Net (decrease) in cash		(727,403	)		(89,336	)
Deferred offering costs incurred		(219,125	)		(245,000	)
Cash, beginning		2,405,352			413,129
Net cash (used in) provided by financing activities		5,217,937			268,213
Cash, ending	$	1,677,949		$	323,793
Net (decrease) increase in cash		3,217,755			389,689
Cash, beginning		413,129			256,342
Cash, ending	$	3,630,884		$	646,031
Supplemental disclosure of cash flow information:
Cash paid during the period for:
Interest	$	–		$	–
Income taxes	$	51,920		$	–
Non-Cash Activities:
Early termination of right-of-use assets and lease liabilities	$	–		$	6,080
Conversion of liabilities to common stock		–			445,109
Conversion of preferred stock to common stock		–			800
Deferred offering costs net against proceeds from public offering		714,481			–

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

TIANCI INTERNATIONAL, INC.

Notes to Consolidated Financial Statements

Three ~~and Nine~~ Months Ended ~~April~~ 30October 31, 2025 and 2024

(Unaudited)

NOTE 1 – NATURE OF BUSINESS AND ORGANIZATION

On June 13, 2012, Freedom Petroleum Inc. was incorporated under the laws of the State of Nevada. In May 2015, Freedom Petroleum changed its name to Steampunk Wizards, Inc.; and on November 9, 2016, Steampunk Wizards changed its name to Tianci International, Inc. (the “Company”). The Company is a holding company. As of ~~July~~October 31, ~~2024~~2025, the Company had one operating subsidiary, Roshing International Co., Limited (“Roshing”). The Company owns 90% of the capital stock of Roshing through RQS United, a wholly-owned subsidiary. The Company’s fiscal year end is July 31.

RQS United is a holding company incorporated on November 4, 2022 in the Republic of Seychelles. RQS United has no substantive operations other than holding 90% of the outstanding share capital of its subsidiary. Roshing, which was incorporated on June 22, 2011 in Hong Kong, is principally engaged in providing global logistics services. However, during the fourth quarter ended July 31, 2025, Roshing prepared to launch a new mineral ore trading business line, aiming to diversify its revenue streams while further enhancing the synergies between the new business line and its existing logistic service business line. Less than 20% of its revenue for the three months ended October 31, 2025 was derived from its business lines other than global logistics: sales of electronic device hardware components, development of logistics software and websites, technical consulting, software maintenance and revenue from sales of chrome ore. Roshing’s business is primarily carried out in Hong Kong.

On February 13, 2023, the Company incorporated a wholly-owned subsidiary, Tianci Group Holding Limited, in the Republic of Seychelles. To date, Tianci Group Holding Limited has not carried on any business operations.

Reorganization

On March 3, 2023 the Company entered into a Share Exchange Agreement with RQS United Group Limited (“RQS United”) and RQS Capital Limited (“RQS Capital”), which was the sole shareholder of RQS United (the “Exchange Agreement”). RQS United owns 90% of the equity in Roshing International Co., Limited (“Roshing”), which is engaged in the business of providing global logistics services including ocean freight forwarding and related logistics solutions, distributing electronic components and providing software services. Pursuant to the Exchange Agreement, on March 6, 2023 RQS Capital transferred all of the issued and outstanding capital stock of RQS United to the Company, and the Company issued to RQS Capital 1,500,000 shares of our common stock and paid a cash price of $350,000 (the “Share Exchange”). Pursuant to the Exchange Agreement, the Company also issued a total of 700,000 shares of our common stock to nine employees or affiliates of Roshing to induce continued services to Roshing.

As a result of the Share Exchange, RQS United became our wholly-owned subsidiary and the former RQS United stockholder became our controlling stockholder. The share exchange transaction was treated as a reverse acquisition, with RQS United as the acquirer and the Company as the acquired party for accounting purposes. Unless the context suggests otherwise, when we refer in this report to business and financial information for periods prior to the consummation of the reverse acquisition, we are referring to the business and financial information of RQS United and its consolidated subsidiary, Roshing.

Prior to the Share Exchange, the Company was a shell company as defined in Rule 12b-2 under the Exchange Act. As a result of the transactions under the Exchange Agreement, the Company ceased to be a shell company.

TIANCI INTERNATIONAL, INC.

Notes to Consolidated Financial Statements

Three and Nine Months Ended April 30, 2025

(Unaudited)

NOTE 2 – SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

Basis of Presentation

The ~~interim~~ consolidated financial ~~information referred~~statements tohave ~~above has~~ been prepared ~~and presented~~ in ~~U.S.~~accordance ~~dollars in conformity~~ with accounting principles generally accepted in the United States ~~applicable to interim financial information and with the instructions to Form 10-Q and Article 8~~ of ~~Regulation~~America (“U.S-X. ~~The interim~~ ~~financial information has been prepared on a basis consistent with prior interim periods and years and includes all disclosures that are necessary and required by applicable laws and regulations~~GAAP”). ~~These~~All ~~interim~~consolidated financial statements ~~include~~and ~~all~~notes ~~adjustments that, in the opinion of management, are necessary in order~~ to ~~make~~ the ~~financial~~consolidated ~~statements not misleading. This report on Form 10-Q should be read in conjunction with the Company’s~~ financial statements ~~for~~are ~~the~~presented ~~years ended July 31, 2024 and 2023 and notes thereto included~~ in ~~the~~United ~~Company’s~~States ~~Form~~dollars ~~10-K~~(“US ~~filed~~Dollar” ~~with~~or ~~the~~“US$” ~~SEC~~or ~~on October 22, 2024~~“$”).

Results of the nine months ended April 30, 2025 are not necessarily indicative of the results that may be expected for the year ending July 31, 2025 or any other future periods.

Principles of consolidation

The consolidated financial statements include the financial statements of Tianci and its subsidiaries. All transactions and balances among the Company and its subsidiaries have been eliminated upon consolidation.

Use of Estimates

The preparation of financial statements in conformity with accounting principles generally accepted in the United States of America 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. The estimates and judgments will also affect the reported amounts for certain revenues and expenses during the reporting periods. Actual results could differ from these good faith estimates and judgments.

Foreign currency translation and transactions

The Company uses the U.S. dollar as its reporting currency and functional currency. Transaction gains and losses are recognized in the consolidated statement of operations.

Cash and Cash Equivalents

Cash and cash equivalents consist primarily of bank deposits with original maturities of three months or less, which are unrestricted as to withdrawal and use. The Company maintains its bank accounts in the United States and Hong Kong.

TIANCI INTERNATIONAL, INC.

Notes to Consolidated Financial Statements

Three and Nine Months Ended April 30, 2025

(Unaudited)

Accounts receivable, net

Accounts receivable include trade accounts due from customers which are generally collected within six months. In establishing the allowance for doubtful accounts, management considers historical collection experience, aging of the receivables, the economic environment, industry trend analysis, and the credit history and financial condition of the customer. Management reviews its receivables on a regular basis to determine if the allowance for doubtful accounts is adequate, and adjusts the allowance when necessary. Delinquent account balances are written-off against the allowance for doubtful accounts after management has determined that the likelihood of collection is not probable. As of October ~~April 30~~31, 2025 and July 31, ~~2024~~2025, no ~~allowance~~ allowance for doubtful accounts was deemed necessary.

~~Prepaid Expenses~~8

~~Prepaid expenses include cash deposited~~Prepayment ~~or advanced to vendors for purchasing goods or services that have not been received or provided. This amount is refundable~~ and ~~bears~~other ~~no interest. Prepaid expenses are classified as either~~ current or non-current based on the terms of the respective agreements. Prepaid expenses are generally unsecured and reviewed periodically for impairment. As of April 30, 2025 and 2024, the Company made no allowance for impairment.assets

Prepayment and other current assets include cash deposited or advanced to vendors for purchasing goods or services that have not been received or provided. This amount is refundable and bears no interest. Prepayment and other current assets are classified as either current or non-current based on the terms of the respective agreements. Prepayment and other current assets are generally unsecured and reviewed periodically for impairment. As of October 31, 2025 and July 31, 2025, the Company made no allowance for impairment.

Inventory

Inventories of mineral ore and hardware are stated at the lower of cost or estimated realizable value. Cost includes the Company’s cost of acquiring mineral ore or hardware products. The cost is charged to cost of products sold on a weighted average basis. Management periodically compares the cost of inventory with its net realizable value, and will establish an allowance to adjust its inventories to their respective net realizable value (“NRV”) if NRV is lower than cost. As of October 31, 2025 and July 31, 2025, the Company made no allowance for inventory.

Fair Value Measurements

The accounting standard regarding fair value of financial instruments and related fair value measurements defines financial instruments and requires disclosure of the fair value of financial instruments held by the Company.

The accounting standard defines fair value, establishes as a three-level valuation hierarchy for disclosures of fair value measurement and enhances disclosure requirements for fair value measures. The three levels are defined as follows:

	·	Level 1 inputs to the valuation methodology are quoted prices (unadjusted) for identical assets or liabilities in active markets.

	·	Level 2 inputs to the valuation methodology include quoted prices for similar assets and liabilities in active markets, quoted prices for identical assets and liabilities in inactive markets and inputs that are observable for the assets or liabilities, either directly or indirectly, for substantially the full term of the financial instruments.

	·	Level 3 inputs to the valuation methodology are unobservable and significant to the fair value measurement.

Financial instruments included in current assets and current liabilities (such as cash, accounts receivable, due from related party, accounts payable, and due to related parties) are reported in the consolidated balance sheets at cost, which approximates fair value because of the short period of time between the origination of such instruments and their expected realization.

TIANCI INTERNATIONAL, INC.

Notes to Consolidated Financial Statements

Three and Nine Months Ended April 30, 2025

(Unaudited)

Revenue recognition

The Company follows the Financial Accounting Standards Board (“FASB”) Accounting Standards Codification (“ASC”) Topic 606. This standard requires the use of a five-step model to recognize revenue from customer contracts. The five-step model requires that the Company (i) identifies the contract with the customer, (ii) identifies the performance obligations in the contract, (iii) determines the transaction price, including variable consideration to the extent that it is probable that a significant future reversal will not occur, (iv) allocates the transaction price to the respective performance obligations in the contract, and (v) recognizes revenue when (or as) the Company satisfies the performance obligations.

The Company records revenue net of sales taxes, which are subsequently remitted to governmental authorities and are excluded from the transaction price.

The Company’s revenue recognition policies are as follows:

a. Global Logistics Services

The Company provides global logistics services, including ocean freight forwarding and related logistics solutions. As a non-asset-based carrier, the Company does not own transportation assets.

The Company derives its revenues by entering into agreements that are generally comprised of a single performance obligation, which is that freight is shipped for and received by the customer via either container ships or general cargo vessels. The most significant drivers of changes in gross revenues and related transportation expenses are volume and weight.

In general, each shipment transaction or service order constitutes a separate contract with the customer. A performance obligation is created once a customer agreement with an agreed upon transaction price exists. The transaction price, which is based on volume, weight, and shipping time, is fixed and not contingent upon the occurrence or non-occurrence of any other event.

The Company typically satisfies its performance obligations at a point in time when freight is shipped to a destination port and accepted by its customer. The Company does not have significant variable consideration in its contracts. Taxes assessed concurrently with a specific revenue-producing transaction that are collected by the Company from a customer are excluded from revenues.

The Company evaluates whether amounts billed to customers should be reported as gross or net revenue. Revenue is recorded on a gross basis when the Company is primarily responsible for fulfilling the promise to provide the services, when it assumes risk of loss, when it has discretion in setting the prices for the services to the customers, and when the Company has the ability to direct the use of the services provided by the third party. In most cases wethe ~~act~~Company acts as an indirect carrier. When acting as an indirect carrier, wethe ~~issue~~Company issues a Fixture Note to ~~customers~~the ascustomer as the contract of carriage. In turn, when the freight is physically tendered to a direct carrier, wethe ~~receive~~Company receives a Master Ocean Bill of Lading.

The Company’s evaluation determined that it is in control of establishing the transaction price, managing all aspects of the shipment process and assumes the risk of loss for delivery, collection, and returns. Based on its evaluation of the control of services and risk involved, the Company determined that it acts as a principal rather than an agent in global logistics service arrangements and such revenues are reported on a gross basis.

b. Revenue from Mineral Sales

The Company sells ore to domestic and international customers under sales contracts that typically specify: product grade and specification, moisture content adjustment (wet metric tons vs. dry metric tons), pricing mechanisms, shipping terms (e.g., FOB, CIF, CFR, DAP), and quality inspection arrangements. Revenue is recognized at the point in time when control of the ore transfers to the customer, which is determined based on the relevant Incoterms. No post-delivery services or warranties are provided. Revenue is adjusted for final dry-ton conversion and final chemical assay reports issued by independent inspection companies. Where the final assay results or moisture adjustments are not available at shipment date, the Company estimates the revenue based on provisional pricing. The difference between the estimated price and final settlement price is recognized as adjustment to revenue when information becomes available.

~~TIANCI~~c. ~~INTERNATIONAL,~~Other ~~INC.~~Products and Services

~~Notes~~c1. Electronic toDevice Hardware ~~Consolidated~~Components ~~Financial Statements~~Products Sales

Three and Nine Months Ended April 30, 2025

(Unaudited)

b. Electronic Device Hardware Components Products Sales

The Company is a distributor of electronic device hardware components and generates revenue through resale of these components. The Company’s products include high performance computer chips, Wi-Fi modules, Bluetooth modules, 4G network modules, LED screens, and touch screens. In accordance with ASC 606, Revenue Recognition: Principal Agent Consideration, an entity is a principal if it controls the specified good or service before that good or service is transferred to a customer. Otherwise, the entity is an agent in the transaction. The Company evaluates three indicators of control in accordance with ASC 606: 1) For hardware sales, the Company is the most visible entity to customers and assumes fulfillment risk and risks related to the acceptability of products, including addressing customer complaints directly and handling of product returns or refunds directly; 2) The Company is exposed to inventory risk before transfer of control to customers; and 3) The Company determines the resale price of hardware products. After evaluating the above circumstances, the Company considers itself the principal of these arrangements and records hardware sales revenue on a gross basis.

Hardware sales contracts are on a fixed price basis with no separate sales rebate, discount, or other incentive. Revenue is recognized at a point in time when the Company has delivered products that have been accepted by its customer with no future obligations. The Company generally permits returns of products due to product failure; however, returns are historically insignificant.

cc2. Software and Website Development Services

The Company generates revenue by developing customized freight shipping and related logistic software and websites, which are generally on a fixed-priced basis. The software helps wholesalers, ecommerce retailers, and freight shipping providers to manage complex workflows and improve work efficiency. The Company generally has no enforceable right to payment for performance completed to date and is only entitled to payment after software is fully developed, delivered, tested, and accepted by the customer. As a result, revenues from software development contracts are recognized at a point in time when services are fully rendered, and written acceptances have been received from customers.

dc3. Technical Consulting and Training Services

The Company provides technical consulting and training services to help customers, generally its existing customers, to better understand and properly use its customized software and related hardware. Services are generally carried out on a per-time fixed rate basis. Revenue is recognized at a point in time when service is rendered and the customer confirms the completion of consulting or training.

ec4. Software Maintenance and Business Promotion Services

The Company provides software maintenance services to keep customers’ software up to date and assists customers in promoting business with ongoing marketing support. The Company charges a flat rate for a fixed duration on a subscription basis, generally 12 months. Revenue is recognized ratably each month over the contract period.

11c5. Business Consulting Services

TIANCI INTERNATIONAL, INC.

Notes to Consolidated Financial Statements

Three and Nine Months Ended April 30, 2025

(Unaudited)

f. Business Consulting Services

The Company provides business consulting services to help customers apply for immigration and non-immigration visas. The Company is responsible for performing background checks, case analysis, and preparing related application paper works. The Company charges a flat fee for the visa application services. Revenue is recognized at a point in time when an application is submitted with proper authorities.

Cost of revenues

For global logistics services, cost of revenue consists primarily of cargo space charged by direct ocean carriers, freight forwarders and ancillary logistics services fees.

For ~~hardware~~revenue ~~products~~from mineral sales, the cost of revenue consists primarily of the ~~costs~~expense ofincurred ~~hardware~~by ~~products~~the ~~sold~~Company in purchasing the mineral ore.

For software, consulting, and services-based revenue, the cost of revenue consists primarily of costs paid to outsourced service providers and compensation expenses paid to the Company’s service vendor.

Advertising costs

Advertising costs amounted to $4,410 and $0 for the three ~~and nine~~ months ended ~~April~~ 30October 31, 2025 and 2024, respectively. Advertising costs are expensed as incurred and included in selling and marketing expenses.

Operating leases

Effective August 1, 2022, the Company adopted FASB ASU 2016-02, “Leases” (Topic 842), and elected the practical expedient that does not require the Company to reassess: (1) whether any expired or existing contracts are, or contain, leases, (2) lease classification for any expired or existing leases and (3) initial direct costs for any expired or existing leases. For lease terms of twelve months or less, a lessee is permitted to make an accounting policy election not to recognize lease assets and liabilities. The Company also adopted the practical expedient that allows lessees to treat the lease and non-lease components of a lease as a single lease component. Upon adoption of ASU 2016-02 effective August 1, 2022, the Company recognized a $8,704 right of use (“ROU”) asset and operating lease liabilities in January 2023 based on the present value of the future minimum rental payments of leases, using an incremental borrowing rate of 5%.

The Company determines if a contract contains a lease at inception. US GAAP requires that the Company’s leases be evaluated and classified as operating or finance leases for financial reporting purposes. The classification evaluation begins at the commencement date and the lease term used in the evaluation includes the non-cancellable period for which the Company has the right to use the underlying asset, together with renewal option periods when the exercise of the renewal option is reasonably certain and failure to exercise such option would result in an economic penalty. All of the Company’s real estate leases are classified as operating leases.

TIANCI INTERNATIONAL, INC.

Notes to Consolidated Financial Statements

Three and Nine Months Ended April 30, 2025

(Unaudited)

Lease payments for an operating lease transitioning to ASC 842 using the effective date are based on future payments at the transition date and on the present value of lease payments over the remaining lease term. Since the implicit rate for the Company’s leases is not readily determinable, the Company uses its incremental borrowing rate based on the information available at the commencement date in determining the present value of lease payments. The incremental borrowing rate is the rate of interest that the Company would have to pay to borrow, on a collateralized basis, an amount equal to the lease payments, in a similar economic environment and over a similar term.

Lease terms used to calculate the present value of lease payments generally do not include any options to extend, renew, or terminate the lease, as the Company does not have reasonable certainty at lease inception that these options will be exercised. The Company generally considers the economic life of its operating lease ROU assets to be comparable to the useful life of similar owned assets. The Company has elected the short-term lease exception; therefore, operating lease ROU assets and liabilities do not include leases with a lease term of twelve months or less. Lease expense is recognized on a straight-line basis over the lease term.

The Company reviews the impairment of its ROU assets consistent with the approach applied for its other long-lived assets. The Company reviews the recoverability of its long-lived assets when events or changes in circumstances occur that indicate that the carrying value of the asset may not be recoverable. The assessment of possible impairment is based on its ability to recover the carrying value of the asset from the expected undiscounted future pre-tax cash flows of the related operations.

The lease for the Company’s Hong Kong office facility was early terminated in September 2023, which resulted in a derecognition of $6,080 right of use (“ROU”) asset and operating lease liabilities in August 2023.12

Income taxes

The Company accounts for current income taxes in accordance with the laws of the relevant tax authorities. The charge for taxation is based on the results for the fiscal year as adjusted for items which are non-taxable or non-deductible. It is calculated using tax rates that have been enacted or substantively enacted by the balance sheet date.

Deferred taxes are accounted for using the asset and liability method in respect of temporary differences arising from differences between the carrying amount of assets and liabilities in the unaudited interim consolidated financial statements and the corresponding tax bases used in the computation of taxable income (loss). In principle, deferred tax liabilities are recognized for all taxable temporary differences. Deferred tax assets are recognized to the extent that it is probable that taxable profit will be available against which deductible temporary differences can be utilized. Deferred tax is calculated using tax rates that are expected to apply to the period when the asset is realized or the liability is settled. Deferred tax is charged or credited in the statements of operations, except when it is related to items credited or charged directly to equity, in which case the deferred tax is dealt with in equity. Net deferred tax assets are reduced by a valuation allowance when, in the opinion of management, it is more likely than not that some portion or all of the net deferred tax asset will not be realized.

An uncertain tax position is recognized as a benefit only if it is “more likely than not” that the tax position would be sustained in a tax examination, with a tax examination being presumed to occur. The amount recognized is the largest amount of tax benefit that has a greater than 50% likelihood of being realized on examination. For tax positions not meeting the “more likely than not” test, no tax benefit is recorded. Penalties and interest incurred related to underpayment of income tax for uncertain tax positions are classified as income tax expenses in the period incurred.

13During the year ended July 31, 2024, the Company incurred an IRS penalty of $47,030 for failure to update certain foreign-owned information schedules in a timely manner. The penalty was included in other expense in the statements of operations for the year ended July 31, 2024. During the three months ended October 31, 2024, the Company received a refund of $24,953 from the IRS for the penalty previously charged. The refund is included in other income in the statements of operations for the three months ended October 31, 2024.

~~TIANCI~~The ~~INTERNATIONAL,~~Hong ~~INC~~Kong tax returns filed for the 2019/2020 tax year and subsequent years are subject to examination by the applicable tax authorities.

Notes to Consolidated Financial Statements

Three and Nine Months Ended April 30, 2025

(Unaudited)

During the three months ended April 30, 2024, the Company incurred an IRS penalty of $47,030 for failure to update certain foreign-owned information schedules in a timely manner. The penalty is included in other expense in the statements of operations for the three months ended April 30, 2024. During the nine months ended April 30, 2025, the Company received a refund $27,391 from the IRS for the penalty previously charged. The refund is included in other income in the statements of operations for the nine months ended April 30, 2025.

The Hong Kong tax returns filed for 2019/2020 tax year and subsequent years are subject to examination by the applicable tax authorities.

The US tax returns filed for 2022 and subsequent years are subject to examination by the applicable tax authorities.

Earnings (loss) per share

The Company computes earnings (loss) per share (“EPS”) in accordance with FASB ASC 260, “Earnings per Share”. ASC 260 requires companies to present basic and diluted EPS. Basic EPS is measured as net income (loss) divided by the weighted average common stock outstanding for the period. Diluted EPS presents the diluted effect on a per share basis of the potential common stock (e.g., convertible securities, options and warrants) as if they had been converted at the beginning of the periods presented, or issuance date, if later. Potential common stock that has an anti-dilutive effect (i.e., those that increase income per share or decrease loss per share) are excluded from the calculation of diluted EPS. As of ~~April 30~~October 31, 2025 and July 31, ~~2024~~2025, there were 8,000,000 dilutive shares ~~outstanding~~ related to the outstanding convertible Series B Preferred Stock. Each outstanding share of Series B ~~and Series A Preferred Stock~~ is ~~and was~~ convertible by the holder of the share into 100 shares of common stock, subject to equitable adjustment of the conversion rate.

Noncontrolling Interests

~~The~~Thenoncontrolling ~~Company’s~~interest ~~noncontrolling~~recorded ~~interest~~in the financial statements represents the minority shareholder’s 10% ownership interest in Roshing. The noncontrolling interest is presented in the consolidated balance sheets ~~separately~~separate from stockholders’ equity attributable to Tianci. ~~Noncontrolling~~The noncontrolling interest in the results of Roshing ~~are~~is presented on the consolidated statements of operations as allocations of the total income or loss ofrecorded by Roshing between the noncontrolling interest holder and the ~~shareholders~~shareholder of RQS United, which is the Company.

Related parties

Parties, which can be a corporation, other business entity, or an individual, are considered to be related if one party has the ability, directly or indirectly, to control the other party or exercise significant influence over the other party in making financial and operating decisions. Parties are also considered to be related if they are subject to common control or common significant influence.

Recently issued accounting pronouncements

The Company considers the applicability and impact of all accounting standards updates (“ASUs”). Management periodically reviews new accounting standards that are issued.

The Company does not believe any recently issued but not yet effective accounting standards, if currently adopted, would have a material effect on the Company’s consolidated Financial Statements.

TIANCI INTERNATIONAL, INC.

Notes to Consolidated Financial Statements

Three and Nine Months Ended April 30, 2025

(Unaudited)

NOTE 3 – PUBLIC OFFERING AND DEFERRED OFFERING COSTS

On April 11, 2025, the Company closed ~~its~~ a public offering (the “Uplisting”) of 1,750,000 shares of its common stock at a price of $4.00 per share, for total gross proceeds of $7,000,000.00. The ~~shares~~Company’s common stock began trading on the Nasdaq Capital Market under the ticker symbol “CIIT” on April 10, 2025.

The Company received net proceeds of approximately $5,439,333, after deducting underwriting discounts, commissions, and offering expenses. Upon the closing of the Company’s Uplisting, deferred offering costs of $714,481 were offset against the gross proceeds and recorded as a reduction to additional paid-in capital.

NOTE 4 – PREPAYMENT AND ~~PREPAID~~OTHER ~~EXPENSES~~CURRENT ASSETS

OnPrepayment ~~April 14,~~and ~~2025,~~other ~~the~~current ~~Company entered into an advisory service agreement, which require the service vendor to identify at least three qualified~~assets ~~acquisition~~consisted ~~targets~~of ~~in logistics service industry for~~ the ~~Company and advise on due diligence and closing.~~ following:

On April 15, 2025, the Company entered into a market research and investor relations advisory service agreement with a service vendor.


	October 31,		July 31,
	2025		2025

Prepayment and other current assets
Inventory Purchase	$	132,723	$	148,314
Employee reimbursement advance		30,000		100,000
Prepaid Income Tax		28,057		–
Other services		66,707		134,240
Total prepayment and other current assets	$	257,487	$	382,554

As of April 30, 2025 and 2024, the Company has $725,553 and nil prepaid expenses, respectively, representing advances to service vendors. All prepaid services are expected to be received within a year.

NOTE 5 – RELATED PARTIES BALANCES AND TRANSACTIONS

Due to related parties consists of:

Schedule of due to related parties
			April 30,		July 31,
Name	Relationship	Transaction Nature	2025		2024
RQS Capital	61.89% shareholder	Company cash collection due to RQS Capital	$	–	$	2,271
TOTAL			$	–	$	2,271

This liability is unsecured, non-interest bearing, and due on demand.

Employment agreements with officers and director retainer agreements

Tianci currently maintains ~~two~~three employment agreements with its officers and seven director retainer agreements with its ~~officers and~~ directors. The agreements have terms of 3 years and each provides for monthly compensation in amounts ranging from $1,300 per month to $38,~~800~~000 per month as of October 31, 2025.

For the three months ended ~~April 30~~October 31, 2025 and 2024, the Company incurred management compensation expenses of $5684,~~400~~ 300 and $56,400, respectively. ~~For the nine months ended April 30, 2025 and 2024, the Company incurred management compensation expenses of $169,200 and $176,400, respectively.~~ These amounts are included in “general and administrative expenses” in the accompanying consolidated statements of operations.

1514

TIANCI INTERNATIONAL, INC.

Notes to Consolidated Financial Statements

Three and Nine Months Ended April 30, 2025

(Unaudited)

NOTE 6 – STOCKHOLDERS EQUITY

On January 26, 2023 the Company filed with the Nevada Secretary of State a Certificate of Amendment of Articles of Incorporation (the “Amendment”). The Amendment amended Article 3 of the Company’s Articles of Incorporation to provide that the authorized capital stock of the Company will be 120,080,000 shares of capital stock consisting of 100,000,000 shares of common stock, $0.0001 ~~par~~ par value, 80,000 shares of Series A Preferred Stock, $0.0001 ~~par~~ par value, and 20,000,000 shares of undesignated preferred stock, $0.0001 par value. AsSubsequently, ofon ~~July~~April 3124, 2024, 80,000 ~~shares~~ shares of Undesignated Preferred Stock ~~have~~were ~~been~~ designated as Series B Preferred stock.

The following table sets forth information, as of ~~April~~October 3031, 2025, regarding the classes of capital stock that are authorized by the Articles of Incorporation of Tianci International, Inc.

Schedule of classes of capital stock authorized
	April 30, 2025
	October 31, 2025
Class	Shares Authorized		Shares Outstanding
Common Stock, $.0001 par value		100,000,000		16,531,803
Series A Preferred Stock, $.0001 par value		80,000		–
Series B Preferred Stock, $.0001 par value		80,000		80,000
Undesignated Preferred Stock, $.0001 par value		19,920,000		–

Series A Preferred Stock

Each share of Series A Preferred Stock was convertible by the holder of the share into 100 shares of common stock, subject to equitable adjustment of the conversion rate. Each holder of Series A Preferred Stock had voting rights equal to the holder of the number of shares of common stock into which the Series A Preferred Stock was convertible. Upon liquidation of the Company, each holder of Series A Preferred Stock was entitled to receive, out of the net assets of the Company, $0.01 per share, then to share in the distribution on an as-converted basis. On January 19, 2024, all 80,000 shares of the Series A Preferred Stock were converted into 8,000,000 shares of Company common stock.

Series B Preferred Stock

Each share of Series B Preferred Stock may be converted by the holder of the share into 100 shares of common stock, subject to equitable adjustment of the conversion rate. Each holder of Series B Preferred Stock has voting rights equal to the holder of the number of shares of common stock into which the Series B Preferred Stock is convertible. Upon liquidation of the Company, each holder of Series B Preferred Stock is entitled to receive, out of the net assets of the Company, $0.01 per share, then to share in the distribution on an as-converted basis.

Undesignated Preferred Stock

The Board of Directors has the authority, without shareholder approval, to amend the Company’s Articles of Incorporation to divide the class of undesignated Preferred Stock into series, and to determine the relative rights and preferences of the shares of each series, including (i) voting power, (ii) the rate of dividend, (iii) the price at which, and the terms and conditions on which, the shares may be redeemed, (iv) the amount payable upon the shares in the event of liquidation, (v) any sinking fund provision for the redemption or purchase of the shares, and (vi) the terms and conditions on which the shares may be converted to shares of another series or class, if the shares of any series are issued with the privilege of conversion.

1615

TIANCI INTERNATIONAL, INC.

Notes to Consolidated Financial Statements

Three and Nine Months Ended April 30, 2025

(Unaudited)

Issuances of Preferred Stock and Common Stock

On January 19, 2024 the Company sold an aggregate of 445,109 shares of its common stock to five present or former members of the Company’s Board of Directors for an aggregate price of $445,109 or $1.00 per share. The purchasers included Zhigang Pei, who received 220,909 shares in settlement of a loan by Mr. Pei to the Company in the amount of $220,909, and five present or former members of the Company’s Board of Directors, who received an aggregate of 224,200 shares (Zhigang Pei – 110,200 shares; David Wei Fang – 64,600 shares; Jack Fan Liu – 22,100 shares, Jimmy Weiyu Zhu – 5,200 shares; and Yee Man Yung - 22,100 shares). All 445,109 shares were issued in satisfaction of the Company’s liability to the shareholders for unpaid compensation.

On January 19, 2024 the Company issued 8,000,000 shares of its common stock to RQS Capital Limited. The shares were issued upon RQS Capital’s exercise of its right to convert 80,000 shares of the Company’s Series A Preferred Stock into 8,000,000 shares of common stock.

On January 24, 2024 the Company sold an aggregate of 433,213 shares of its common stock to nine investors for an aggregate price of $433,213 or $1.00 per share. The shares were issued in a private offering to investors.

On April 24, 2024, the Company sold 80,000 shares of its Series B Preferred Stock to RQS Capital Limited for a cash payment of $80,000.

On April 11, 2025, the Company closed its public offering of 1,750,000 common stock. The Shares were priced at $4.00 per share, and the offering was conducted on a firm commitment basis. The Company’s common stock was approved for uplisting to the Nasdaq Capital Market from the OTC Markets and commenced trading under the ticker symbol “CIIT” on April 10, 2025.

Issuances of warrants

On April 11, 2025, the Company issued 87,500 warrants to a third-party consultant as consideration for strategic advisory and consulting services. Each warrant ~~entitles~~entitled the holder to purchase one share of the Company’s common stock at an exercise price of $4.880 per share. The warrants ~~vest~~expired ~~immediately, are exercisable through~~ on October 11, 2025~~, and are subject to the terms and conditions of the warrant agreement~~.

The total grant-date fair value of the warrants was ~~determined~~$158,412, ~~using~~which ~~the~~was ~~Black~~recorded as a non-~~Scholes~~cash ~~option~~general ~~pricing~~and ~~model~~administrative expense for the year ended July 31, 2025, in accordance with ASC 718, Compensation—Stock Compensation. Because the ~~following~~warrants ~~assumptions:~~were issued for services, they were accounted for as equity-classified awards.

· Expected term: 0.5 years · Risk-free interest rate: 4.2060% · Expected volatility: 1.88% · Dividend yield: 0%

The total grant-date fair value of the warrants was $158,412, which was recorded as a non-cash general and administrative expense for the three and nine months ended April 30. 2025, in accordance with ASC 718, Compensation—Stock Compensation. Because the warrants were issued for services, they were accounted for as equity-classified awards.

TIANCI INTERNATIONAL, INC.

Notes to Consolidated Financial Statements

Three and Nine Months Ended April 30, 2025

(Unaudited)

NOTE 7 – INCOME TAXES

Income Taxes

Seychelles

RQS United is incorporated in Seychelles and is not subject to tax by Seychelles on income generated outside of Seychelles under the current law. In addition, upon payment of dividends, no withholding tax is imposed under current law.

United States

Tianci is incorporated in the United States and is subject to U.S. federal corporate income tax at a statutory rate of 21%. State income taxes are imposed in addition to the federal rate where applicable.

Hong Kong

Roshing is ~~incorporated~~ incorporated in Hong Kong and is subject to Hong Kong Profits Tax on the taxable income as reported in its statutory financial statements adjusted in accordance with relevant Hong Kong tax laws. Incorporated companies pay 8.25% tax on the first $HKD 2 million of profits and 16.5% on the remainder. Hong Kong income tax expenses for the ~~nine~~ three months ended ~~April~~October 3031, 2025 and 2024 amounted to $0 and $222,~~023~~189, respectively.

For the ~~nine~~ three months ended ~~April~~October 3031, 2025, the net loss ~~before provision for income taxes~~ of $1268,~~162,328~~874 consisted of United States source loss of $1261,~~082,984~~119 and Hong Kong source ~~income~~ ofloss of $797,~~344~~755. For the ~~nine~~three months ended ~~April~~October 3031, 2024, the ~~income~~loss before provision for income taxes of $7789,~~828~~759, consisted of United ~~States~~ States source loss of $~~348~~(103,~~499~~024) and Hong Kong source income of $~~426~~11,~~327~~076.

Significant components of the provision for income taxes are as follows:

Schedule of components of the provision for income taxes
	For the nine months ended
	For the three months ended
	April 30, 2025		April 30, 2024
	October 31, 2025		October 31, 2024
Current Hong Kong	$	–	$	222,~~023~~189
Deferred Hong Kong		–		–
Provision for income taxes	$	–	$	222,~~023~~189

The following table reconciles the ~~Hong~~ ~~Kong~~United States statutory rates to the Company’s ~~Hong Kong~~ effective tax rate:

Schedule of Hong Kong effective tax rate
	For the nine months ended
	For the three months ended
	April 30, 2025			April 30, 2024
	October 31, 2025			October 31, 2024
Hong Kong statutory income tax rate		16.50%			8.25%
United States statutory tax rate		21.00%			21.00%
Change in allowance for deferred tax assets		(16.50%	)		–%
Foreign tax rate differential – Hong Kong (including two-tier regime)		(0.1)%			0.7%
Prior year over-accrual of provision for income taxes		–%			(3.08%	)
Change in valuation allowance		(20.9)%			(24.1)%
Effective tax rate		–0.0%			5(2.174)%

TIANCI INTERNATIONAL, INC.

Notes to Consolidated Financial Statements

Three and Nine Months Ended April 30, 2025

(Unaudited)

Deferred tax assets are comprised of the following:

Schedule of deferred tax assets
	April 30, 2025			July 31, 2024
	As of
Net operating loss carryforwards		13,107			–
	October 31, 2025			July 31, 2025
Allowance for deferred tax assets		(13,107	)		–
Net operating loss carryforwards	$	863,131		$	807,016
Deferred tax assets, net		–			–
Warrants not excised		33,267			33,267
Allowance for deferred tax assets		(896,397	)		(840,283	)
Deferred tax assets, net	$	–		$	–

For United States income tax purposes, Tianci ~~had~~and aRoshing had net operating loss ~~carryforward~~carryforwards of approximately $23,~~498~~749,~~775~~000 and at$459,000, respectively, ~~April~~as 30of October 31, 2025. Management has not determined that it is more likely than not that this carryforward will be realized, and ~~thus~~therefore the Company ~~maintained~~maintains a 100% valuation allowance for the deferred tax asset relating to the United States net operating loss carryforward. Current United States income tax law limits the amount of loss available to offset against future taxable income when a substantial change in ownership occurs.

Uncertain tax positions

The Company evaluates each uncertain tax position (including the potential application of interest and penalties) based on the technical merits, and measures the unrecognized benefits associated with the tax positions. As of ~~April~~October 3031, 2025 and July 31, ~~2024~~2025, the Company did not have any significant unrecognized uncertain tax positions.

As of ~~April 30~~October 31, 2025, tax years 2022 and forward generally remain open for examination for United States Federal and State tax purposes and tax years 2022 ~~2019~~ and forward generally remain open for examination for Hong Kong tax purposes.

NOTE 8 — CONCENTRATION OF RISK

Credit risk

Financial instruments that potentially subject the Company to significant concentrations of credit risk consist primarily of cash held in banks. The cash balance in each financial institution in the United States is insured by the FDIC up to $250,000. As of ~~April~~October 3031, 2025, a cash balance of $3800,~~074,710~~865 was maintained at a financial institution in United States ~~of which $2~~,~~824,710~~ ~~was subject to credit risk. The Hong Kong Deposit Protection Board pays compensation up to a limit~~ of ~~HKD 500,000 (approximately US$64,000) if the bank with~~ which ~~an individual/company holds its eligible deposit fails. As of April 30, 2025, a cash balance of~~ $~~553,287 was~~ ~~maintained at a financial institution in Hong Kong of which approximately~~ $~~473~~430,~~796~~865 was subject to credit risk. ~~Management believes that the financial institution is of high credit quality and continually monitors its credit worthiness.~~

The Hong Kong Deposit Protection Board pays compensation up to a limit of HKD 500,000 (approximately US$64,000) if the bank with which an individual/company holds its eligible deposit fails. As of October 31,2025, a cash balance of $848,204 was maintained at a financial institution in Hong Kong, of which approximately $ $671,107 was subject to credit risk. Management believes that the financial institution is of high credit quality and continually monitors its credit worthiness.

Customer concentration risk

For the three ~~nine~~ months ended ~~April~~October 3031, 2025, two customers accounted for ~~36.3~~45% and ~~30.2~~14% of the Company’s total revenues.

For the three ~~nine~~ months ended ~~April~~October 3031, 2024, two customers accounted for 63 56.75% , and 1319.97% of the Company’s total revenues.

As of ~~April 30~~October 31, 2025, ~~two~~four customers accounted for 5727%, 31%, 18%, and 4324% of the Company’s total accounts receivable~~, respectively~~. As of July 31, ~~2024~~2025, no customer accounted for over 10% of the Company’s total accounts receivable.

TIANCI INTERNATIONAL, INC.

Notes to Consolidated Financial Statements

Three and Nine Months Ended April 30, 2025

(Unaudited)

Vendor concentration risk

For the ~~nine~~three months ended ~~April~~October 3031, 2025, ~~one vendor accounted for 67.0% of the Company’s total purchases. For the nine months ended April 30, 2024,~~ two vendors accounted for ~~38.6~~48% and ~~27.8~~16% of the Company’s total purchases. ~~As of April 30, 2025 and July 31, 2024, no vendor accounted for over 10% of the Company’s total accounts payable.~~

For the three months ended October 31, 2024, two vendors accounted for 59.0% and 20.6% of the Company’s total purchase.

As of October 31, 2025, three vendors accounted for 32%, 42%, and 26% of the Company’s total accounts payable.

As of July 31, 2025, one vendor accounted for 100.0% of the Company’s total accounts payable.

NOTE 9— COMMITMENTS AND CONTINGENCIES

Lease commitments

~~On January~~Upon adoption of ASU 2016-02 effective August 1, ~~2021~~2022, ~~Roshing~~the ~~entered~~Company ~~into~~recognized ana ~~operating~~$8,704 right of ~~lease~~use ~~agreement~~(“ROU”) ~~for~~asset ~~office~~and ~~space~~operating inlease ~~Hong~~liabilities ~~Kong~~in ~~with~~January a2023 ~~third~~based ~~party.~~on ~~The~~the ~~agreement~~present ~~had~~value ~~a term~~ of ~~two~~the ~~years~~future ~~and~~minimum rental ~~provided~~payments ~~for~~of ~~monthly~~leases, ~~rent~~using ofan ~~HKD~~incremental ~~2,800~~borrowing ~~(approximately~~rate ~~$360)~~of 5%. On January 13, 2023, the Company entered aan ~~new~~ operating lease agreement for office space in Hong Kong with a third party for two years with monthly rent of HKD 3,000 (approximately $382). ~~Upon adoption of ASU 2016-02 effective August 1, 2022, the Company recognized a $8,704~~ ~~right of use (“ROU”) asset and operating lease liabilities in January 2023 based on the present value of the future minimum rental payments of leases, using an incremental borrowing rate of 5%.~~ The Company’s lease agreement ~~does~~did not contain any material residual value guarantees or material restrictive covenants. The lease ~~does~~did not contain an option to extend at the time of expiration. The lease was early terminated in September 2023, which resulted in a derecognition of $6,080 ~~right~~ right of use (“ROU”) asset and operating lease liabilities in August 2023.

In September 2023, the Company entered into a one-year office rental service agreement with a monthly lease payment of approximately $828 (HKD 6,500). In September 2024, the Company further renewed the lease for one year with a monthly lease payment of approximately $847 (HKD 6,650).

~~Rent~~Upon ~~expenses~~the ~~were~~expiration ~~$2,542~~of ~~and~~the $2above lease,~~484 for~~ the Company ~~three~~entered ~~months~~a ~~ended~~two-year ~~April~~lease ~~30,~~for a new office in July 2025 ~~and~~with ~~2024,~~monthly ~~respectively,~~rent ~~and~~of $7HKD 45,~~786~~000 (approximately ~~and~~ $65,~~794 for~~733). The Company’s lease agreements do not contain any material residual value guarantees or material restrictive covenants. The leases generally do not contain options to extend at the ~~nine~~time ~~months~~of ~~ended~~expiration. ~~April~~On 30July 1, 2025, the Company recognized $124,483 of right of use (“ROU”) assets and operating lease liabilities based on the present value of the remaining future ~~2024~~minimum rental payments of leases, ~~respectively~~using an incremental borrowing rate of 5.50%.

As of October 31, 2025, the Company’s operating leases had a weighted average remaining lease term of approximately 1.67 years.

For the three months ended October 31, 2025, rent expenses for the operating leases and short-term leases (less than one year) were $16,482 and $1,330, respectively.

For the three months ended October 31, 2024, rent expense for the short term leases (less than one year) was $2,522.

The total future minimum lease payments under the non-cancellable operating leases as of October 31, 2025 are as follows:


Year ending July 31,	Minimum lease payments

2026	$	45,864
2027		63,063
Thereafter		–
Total lease payments		108,927
Less: Interest		(5,211	)
Present value of lease liabilities	$	103,716

Future amortization of the Company’s ROU assets is presented below:

Schedule of future amortization
Year ending July 31,

2026	$	45,895
2027		58,776
After		–
Total	$	104,671

Contingencies

From time to time, the Company may be a party to legal proceedings, as well as certain asserted and un-asserted claims. The Company was not involved in any material legal proceedings nor asserted claims as of ~~April~~October 3031, 2025.

NOTE 10 — ENTERPRISE-WIDE DISCLOSURE

The Company follows ASC 280, Segment Reporting, which requires companies to disclose segment data based on how management makes decisions about allocating resources to each segment and evaluates their performances. The Company’s chief operating decision-makers (i.e., the Company’s chief executive officer and his direct assistants, including the Company’s chief financial officer) review financial information presented on a consolidated basis, accompanied by disaggregated information about revenues, cost of revenues, and gross profit by business lines and by regions (Hong Kong, Vietnam, Japan and Singapore) for purposes of allocating resources and evaluating financial performance. There are no segment managers who are held accountable for operations, operating results and plans for levels or components below the consolidated unit level. Based on qualitative and quantitative criteria established by ASC 280, the Company considers itself to be operating within one reportable segment.

TIANCI INTERNATIONAL, INC.

Notes to Consolidated Financial Statements

Three and Nine Months Ended April 30, 2025

(Unaudited)

Disaggregated information of revenues by business lines are as follows:

Schedule of disaggregated information of revenues by business lines

For the three months ended

~~For the nine months ended~~

April 30,

October 31,

2025

2024

~~2025~~

~~2024~~

(Unaudited)

Electronic Device Hardware Components Sales

–

Electronic Device Hardware Components Sales

–

103,382

Software and Website Development Services

–

Software and Website Development Services

–

19,230

Software Maintenance and Business Promotion Services

–

Software Maintenance and Business Promotion Services

–

29,276

Sale of Minerals

505,465

–

Business Consulting Services

4696,~~223~~881

18221,~~472~~247

~~276,590~~

~~86,584~~

Global Logistics Services

13,~~901~~215,~~992~~881

12,~~921~~759,~~874~~693

~~6,731,768~~

~~5,922,650~~

Total revenues

13,~~948~~818,~~215~~227

12,~~940~~980,~~346~~940

~~7,008,358~~

~~6,161,122~~

Disaggregated information of revenues by regions are as follows:

Schedule of disaggregated information of revenues by regions
	For the three months ended				~~For the nine months ended~~
	April 30,				April 30,
	October 31,
	2025		2024		~~2025~~		~~2024~~
	(Unaudited)				(Unaudited)
Hong Kong	$	2,836,113	$	2,576,170
Hong Kong	$	1,682,962	$	1,478,654	$	6,256,336	$	4,681,105
Vietnam		–		166,770
Vietnam		265,253		143,692		585,252		855,917
Japan		154,029		238,000
Japan		–		318,000		166,770		622,850
Singapore		828,085		–
Singapore		–		–		–		1,250
Total revenues	$	3,818,227	$	2,980,940
Total revenues	$	1,948,215	$	1,940,346	$	7,008,358	$	6,161,122

~~NOTE 11 — SUBSEQUENT EVENTS~~20

~~In accordance with ASC 855-10, the~~NOTE ~~Company’s~~11 ~~management~~— CONDENSED ~~has~~FINANCIAL ~~performed~~INFORMATION ~~subsequent~~OF ~~events~~THE ~~procedures~~PARENT ~~through~~COMPANY ~~the date these financial statements were issued and determined that there are no reportable subsequent events.~~(Unaudited)

The Company performed a test on the restricted net assets of its consolidated subsidiaries in accordance with Rule 4-08(e)(3) of Regulation S-X promulgated by the SEC, “General Notes to Financial Statements” and concluded that it was applicable and the Company is required to disclose the required financial statement information for the parent company.

The subsidiaries did not pay any dividends to the parent during the periods presented. For the purpose of presenting parent only financial information, the Company records its investment in its subsidiaries under the equity method of accounting. Such investments are presented on the separate parent only balance sheets as “investment in subsidiaries” and the income (loss) of the subsidiaries is presented as “share of income (loss) of subsidiaries.” Certain information and footnote disclosures generally included in financial statements prepared in accordance with U.S. GAAP have been condensed or are not required.

PARENT COMPANY BALANCE SHEET

Schedule of balances sheet
	October 31,			July 31,
	2025			2025

ASSETS
Cash	$	800,865		$	2,177,414
Prepaid expense		56,250			39,373
Receivable to subsidiaries		1,647,584			497,584
Investment in subsidiaries		1,859,218			288,614
Total Assets	$	2,716,333		$	3,002,985

LIABILITIES
Accounts payable and other accrued liabilities	$	125		$	18,679
Due to related parties		–			–
Total liabilities		125			18,679

Stockholders’ equity
Series A Preferred stock, $0.0001 par value; 80,000 shares authorized; no shares issued and outstanding as of October 31, 2025 and July 31, 2025		–			–
Series B Preferred stock, $0.0001 par value; 80,000 shares authorized; 80,000 shares issued and outstanding as of October 31, 2025 and July 31, 2025		8			8
Undesignated preferred stock, $0.0001 par value; 19,920,000 shares authorized; no shares issued and outstanding		–			–
Common stock, $0.0001 par value, 100,000,000 shares authorized; 16,531,803 shares issued and outstanding as of October 31, 2025 and July 31, 2025		1,653			1,653
Additional paid-in capital		5,845,505			5,845,505
Accumulated deficit		(3,130,958	)		(2,862,860	)
Total stockholders’ equity		2,716,208			2,984,306

Total Liabilities and Stockholders’ Equity	$	2,716,333		$	3,002,985

~~ITEM~~PARENT 2.COMPANY ~~MANAGEMENT’S~~STATEMENT ~~DISCUSSION AND ANALYSIS~~ OF ~~FINANCIAL CONDITION AND RESULTS OF~~ OPERATIONS

The following discussion and analysis should be read in conjunction with our financial statements and the related notes thereto. The management’s discussion and analysis contain forward-looking statements, such as statements of our plans, objectives, expectations, and intentions. Any statements that are not statements of historical fact are forward-looking statements. When used, the words “believe,” “plan,” “intend,” “anticipate,” “target,” “estimate,” “expect” and the like, and/or future tense or conditional constructions (“will,” “may,” “could,” “should,” etc.), or similar expressions, identify certain of these forward-looking statements. These forward-looking statements are subject to risks and uncertainties, including those under “Risk Factors,” that could cause actual results or events to differ materially from those expressed or implied by the forward-looking statements. Our actual results and the timing of events could differ materially from those anticipated in these forward-looking statements as a result of several factors. We do not undertake any obligation to update forward-looking statements to reflect events or circumstances occurring after the date of this Report.

Schedule of statement of operations
	For the three months ended October 31,
	2025			2024

EXPENSE:
General and administrative	$	(256,709	)	$	(130,415	)
Selling and marketing		(4,410	)		–

OTHER INCOME
(Loss) gain from investment in subsidiaries		(6,979	)		9,968
Other income (expense) net		–			27,391
Total other (expense) income		(6,979	)		37,359

Net (loss)	$	(268,098	)	$	(93,056	)

~~Overview~~PARENT COMPANY STATEMENT OF CASH FLOWS

On March 3, 2023, we acquired ownership of RQS United Group Limited, a company organized under the laws of the Republic of Seychelles (“RQS United”), pursuant to the Share Exchange Agreement dated March 3, 2023 among the Company, RQS United and RQS Capital Limited, the prior owner of RQS United.

Schedule of statement of cash flow
	For the three months ended October 31,
	2025			2024

Cash flows from operating activities:
Net (loss)	$	(268,098	)	$	(93,056	)
Adjustments to reconcile net income to net cash (used in) operating activities:
Warrants issuance to consultant		–			–
Share of (gain) from investment in subsidiaries		6,979			(9968	)
Change in operating assets and liabilities:
Prepaid expense and other assets		53,123			780
Accounts payable and other accrued liabilities		(18,553	)		56,399
Net cash (used in) operating activities		(226,549	)		(45,845	)

Cash flows from financing activities:
Operating proceeds from subsidiaries		–			200,000
Repayment of working capital advance to subsidiary		(1,150,000	)		–
Working capital advance from related party		–			–
Proceeds received from public or private offerings		–			–
Deferred offering costs incurred		–			(74,125	)
Net cash provided by financing activities		(1,150,000	)		125,875

Net (decrease) increase in cash and cash equivalents		(1,376,549	)		80,030
Cash and cash equivalents at beginning		2,177,414			14,621
Cash and cash equivalents at ending	$	800,865		$	94,651

RQS United is a holding company incorporated in the Republic of Seychelles. RQS United has no operations other than holding 90% of the outstanding share capital of its subsidiary, Roshing International Co., Limited, a company organized under the laws of Hong Kong (“Roshing”). Roshing was incorporated on June 22, 2011 and is primarily engaged in logistics solutions, including shipping operation management. We also generate a small portion of our revenue from our non-core businesses that we carry on through Roshing, including software development services, consulting services, and the sale of electronic parts.

Our primary line of business is global logistics. The Company, through its subsidiary, Roshing, provides global logistics services, encompassing booking, the transportation arrangement, and related logistics solutions. Roshing’s customized logistics solutions are tailored to meet the diverse needs of its customers.

For the container shipping service, Roshing charters cargo space from shipping suppliers (such as shipowners, ship carriers or non-vessel operating common carriers) and then sub-charters that space to its customers (cargo owners or cargo agents). For the bulk goods shipping service, Roshing issues fixture notes to customers, and then arranges the booking of ships, and signs chartering contracts with suppliers (such as shipowners). Roshing also tailors the selection of transport options, and arranges to transport the goods from the port of loading to the port of destination, so as to complete the performance of the contract.

Roshing currently does not own or operate any transportation assets. By leveraging our senior management’s expertise in the global logistics industry and adopting an asset-light strategy at the early stage, Roshing has seen a significant growth in logistics revenue since 2023. Shufang Gao, our Chief Executive Officer, previously worked for a globally renowned shipping conglomerate, acquiring over 20 years of management experience. His expertise spans shipping operation management and logistics transportation. Leveraging this experience, he has provided the Company with the managerial framework to expand its global logistics business, as well as access to relevant customer and supplier resources in the shipping industry. Roshing’s business is primarily carried out in Hong Kong and other locations in the Asia-Pacific region, mainly in Japan, South Korea and Vietnam. Roshing’s logistics services also include the shipment of goods to African countries.

Roshing also generates a small portion of revenue from the sale of electronic parts, and certain business and technical consulting services, independent from its global logistics business.

On April 11, 2025, we completed a $7 million initial public offering and became a listed company on Nasdaq.

~~Key~~NOTE ~~factors~~12 ~~that affect~~— SUBSEQUENT ~~operating results~~EVENTS

~~Our~~In ~~performance~~accordance ofwith ~~operations and~~ASC ~~financial~~855-10, ~~conditions~~the Company’s ~~have~~management ~~been,~~has ~~and~~performed ~~are~~subsequent ~~expected~~events toprocedures ~~continue~~through toDecember be10, ~~affected~~2025, byand adetermined ~~number~~that ofthere ~~factors~~are ~~which~~no reportable ~~are~~subsequent ~~set~~events ~~forth~~except ~~below.~~ for the following:

~~Economic~~On ~~Conditions~~November ~~in Hong~~5, ~~Kong. We are a Nevada company with operations conducted by our subsidiary Roshing~~2025, ~~which~~the iscontrolling ~~based~~shareholder ~~in Hong Kong. Accordingly,~~RQS ifCapital ~~Hong~~Limited ~~Kong~~requested ~~experiences~~conversion ~~any~~of ~~adverse economic~~80,000 ~~political~~Series orB ~~regulatory~~Preferred ~~conditions due to events beyond our control~~Shares, ~~such~~and asthe ~~local~~Company ~~economic downturn,~~issued ~~natural disasters~~8, ~~contagious disease outbreaks~~000,000 ~~terrorist~~shares ~~attacks,~~of orcommon ifstock ~~the~~to ~~government adopts regulations that place restrictions~~RQS orCapital ~~burdens~~Limited onat usa orconversion onratio ~~our industry in general, our business, financial condition, results~~ of ~~operations~~1 ~~and~~to ~~prospects may be materially and adversely affected~~100.

International Trade Environment. The demand for our shipping operation services is driven by the levels of international trade, which is in turn affected by global political, economic or social conditions. Any changes in a particular country’s trade policy could trigger retaliatory actions by affected countries, potentially eventually resulting in a trade war, which could increase the cost of goods and thus reduce customer demand for products if the parties have to pay tariffs which increase their prices or if trading partners limit their trade with the particular country. Our business is also susceptible to downturns and disruptions in the business activities of their direct customers that are beyond their control. If sales in a particular geographical market in which our direct customers operate decline, due to unstable regional and/or global political and economic conditions, such decline will likely lead to a corresponding plunge in the international trade volume which, in turn, could reduce the demand for freight forward services and adversely affect our results of operations.

Our Ability to Source Cargo Space from Vendors on a Cost-Efficient Manner. A significant portion of our cost of revenue is the fees that we pay to our vendors. As a result, our results of operation depend on our ability to source vendors in a cost-efficient manner by obtaining a favorable price and effectively controlling the cost.

Results of Operation

Comparison of the three months and nine months ended April 30, 2025 and 2024

	For the three months ended April 30,									Change
	2025			2024			Change			Percentage
Revenues	$	1,948,215		$	1,940,346		$	7,869			0%
Cost of Revenues		1,890,232			1,695,639			194,593			11%
Gross profit		57,983			244,707			(186,724	)		(76%	)
Selling and marketing		63,700			91,950			(28,250	)		(31%	)
General and administrative		960,583			134,473			826,110			614%
(Loss) income from operations		(966,300	)		18,284			(984,584	)		(5,385%	)
Provision for (benefit from) income taxes		(6,891	)		10,051			(16,942	)		(169%	)
Net (loss) income		(959,409	)		(38,797	)		(920,612	)		2,373%
Less: net income attributable to non-controlling interest		(11,422	)		11,177			(22,599	)		(202%	)
Net (loss) income attributable to Tianci	$	(947,987	)	$	(49,974	)	$	(898,013	)		1,797%

~~Comparison~~ITEM ~~of the nine~~2. ~~months~~MANAGEMENT’S ~~ended~~DISCUSSION ~~April~~AND ~~30,~~ANALYSIS ~~2025~~OF ~~and~~FINANCIAL ~~2024~~CONDITION AND RESULTS OF OPERATIONS

	For the nine months ended April 30,								Change
	2025			2024		Change			Percentage
Revenues	$	7,008,358		$	6,161,122	$	847,236			14%
Cost of Revenues		6,641,966			5,343,534		1,298,432			24%
Gross profit		366,392			817,588		(451,196	)		(55%	)
Selling and marketing		163,924			327,784		(163,860	)		(50%	)
General and administrative		1,392,187			389,899		1,002,288			257%
(Loss) income from operations		(1,189,719	)		99,905		(1,289,624	)		(1,291%	)
Provision for income taxes		–			22,023		(22,023	)		(100%	)
Net (loss) income		(1,162,328	)		55,805		(1,218,133	)		(2,183%	)
Less: net income attributable to non-controlling interest		(7,934	)		40,430		(48,364	)		(120%	)
Net (loss) income attributable to Tianci	$	(1,154,394	)	$	15,375	$	(1,169,769	)		(7,608%	)

Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations

~~Revenues~~The following discussion and analysis should be read in conjunction with our financial statements and the related notes thereto. The management’s discussion and analysis contain forward-looking statements, such as statements of our plans, objectives, expectations, and intentions. Any statements that are not statements of historical fact are forward-looking statements. When used, the words “believe,” “plan,” “intend,” “anticipate,” “target,” “estimate,” “expect” and the like, and/or future tense or conditional constructions (“will,” “may,” “could,” “should,” etc.), or similar expressions, identify certain of these forward-looking statements. These forward-looking statements are subject to risks and uncertainties that could cause actual results or events to differ materially from those expressed or implied by the forward-looking statements. Our actual results and the timing of events could differ materially from those anticipated in these forward-looking statements as a result of several factors. We do not undertake any obligation to update forward-looking statements to reflect events or circumstances occurring after the date of this Report.

Our total revenue increased slightly by 0.4%, or $7,869, to $1,948,215 for the three months ended April 30, 2025, from $1,940,346 for the three months ended April 30, 2024. The change was primarily attributable to an increase of $27,751 on other revenue, partially offset by a decrease of $19,882 in revenue from logistics services.Overview

~~Our~~On ~~total~~March ~~revenue increased by 13.8%~~3, ~~or $847~~2023,~~236,~~ towe ~~$7,008,358~~acquired ownership ~~for~~of ~~the~~RQS ~~nine~~United ~~months~~Group ~~ended~~Limited, ~~April~~a ~~30,~~company ~~2025,~~organized ~~from~~under ~~$6,161,122~~the ~~for~~laws of the ~~nine~~Republic ~~months~~of ~~ended~~Seychelles ~~April~~(“RQS 30United”), ~~2024.~~pursuant ~~The~~to ~~increase~~the ~~was~~Share ~~primarily~~Exchange ~~attributable~~Agreement todated anMarch ~~increasing customer base~~3, ~~especially~~2023 among the ~~number~~Company, ofRQS ~~high-paying~~United ~~customers~~and ~~that~~RQS ~~each~~Capital ~~contributed more~~Limited, ~~than~~the ~~$100,000~~prior inowner ~~this~~of ~~period~~RQS United.

AsRQS weUnited ~~pivoted~~is toa holding company incorporated in the ~~logistics~~Republic of Seychelles. RQS United has no operations other than holding 90% of the outstanding share capital of its ~~service~~subsidiary, ~~business~~Roshing International Co., ~~our~~Limited, ~~revenue~~a ~~streams~~company ~~for~~organized under the ~~three~~laws ~~and~~of ~~nine~~Hong ~~months~~Kong ~~ended~~(“Roshing”). ~~April~~Roshing 30was incorporated on June 22, ~~2025~~2011 and ~~2024~~was ~~are~~initially ~~categorized~~engaged asin ~~follows:~~providing ~~the~~business ~~logistics service~~services, ~~revenue~~such ~~represented~~as ~~98%~~software development, consulting and ~~96%~~the sale of ~~our~~electronic parts. ~~total~~Since ~~revenue~~2023 inRoshing ~~the~~has ~~three~~been ~~and~~primarily ~~nine~~engaged ~~months~~in ~~ended~~logistics ~~April 30~~solutions, ~~2025,~~including ~~respectively~~shipping operation management. WeCommencing ~~believe~~in the ~~this~~first ~~trend~~quarter ~~will~~of ~~continue~~fiscal asyear we2026, ~~keep~~Roshing ~~growing~~has ~~our~~also ~~logistics~~been ~~business~~engaged ~~line,~~in ~~and~~ the ~~proportion~~resale of ~~our~~mineral ~~historical~~ores, ~~product~~specifically chromium and ~~other~~manganese. ~~services~~Roshing ~~revenue~~also iscontinues ~~likely~~ to ~~keep~~generate ~~decreasing~~a small portion of our revenue from providing business services.

	For the Three Months Ended April 30,				For the Nine Months Ended April 30,
	2025		2024		2025		2024
Global Logistics Service Revenue	$	1,901,992	$	1,921,874	$	6,731,768	$	5,922,650
Product Revenue		–		1		–		103,382
Other Service Revenue		46,223		18,471		276,590		135,090
Total	$	1,948,215	$	1,940,346	$	7,008,358	$	6,161,122

Our primary line of business is global shipping logistics. The Company, through its subsidiary, Roshing, provides global logistics services encompassing booking, the transportation arrangement, and related logistics solutions. Roshing’s customized logistics solutions are tailored to meet the diverse needs of its customers.

24For the container shipping service, Roshing charters cargo space from shipping suppliers (such as shipowners, ship carriers or non-vessel operating common carriers) and then sub-charters that space to its customers (cargo owners or cargo agents). For the bulk goods shipping service, Roshing issues fixture notes to customers, and then arranges the booking of ships, and signs chartering contracts with suppliers (such as shipowners). Roshing also tailors the selection of transport options, and arranges to transport the goods from the port of loading to the port of destination, so as to complete the performance of the contract.

~~Cost~~Roshing currently does not own or operate any transportation assets. By leveraging our senior management’s expertise in the global logistics industry and adopting an asset-light strategy at the early stage, Roshing has seen a significant growth in logistics revenue since 2023. Shufang Gao, our Chief Executive Officer, previously worked for a globally renowned shipping conglomerate, acquiring over 20 years of ~~Revenues~~management experience. His expertise spans shipping operation management and logistics transportation. Leveraging this experience, he has provided the Company with the managerial framework to expand its global logistics business, as well as access to relevant customer and supplier resources in the shipping industry. Roshing’s business is primarily carried out in Hong Kong and other locations in the Asia-Pacific region, mainly in Japan, South Korea and Vietnam. Roshing’s logistics services also include the shipment of goods to African countries.

~~Our cost of revenues from our revenue categories are summarized as follows:~~24

	For the Three Months Ended April 30,				For the Nine Months Ended April 30,
	2025		2024		2025		2024
Cost of Global Logistics Service	$	1,886,564	$	1,683,283	$	6,472,998	$	5,218,017
Cost of Product		–		–		–		87,088
Cost of Other Service		3,668		12,356		168,968		38,429
Total	$	1,890,232	$	1,695,639	$	6,641,966	$	5,343,534

Roshing also generates a small portion of its revenue from the sale of electronic parts, and certain business and technical consulting services, independent from its global logistics business.

~~Our~~On ~~cost of revenues from global logistics services represented 99.8% and 97.5% of total cost of revenues during the three and nine months ended~~ April 3011, 2025, ~~respectively.~~ ~~Cost~~we ofcompleted a ~~global~~$7 ~~logistics~~million ~~services~~public ~~primarily~~offering ~~includes~~and ~~cargo~~became ~~space~~a ~~charged~~listed bycompany ~~direct~~on ~~ocean carriers, freight forwarders and ancillary logistics services fees~~Nasdaq.

~~Total~~Starting ~~cost~~in ofthis ~~revenues~~fiscal ~~increased~~year, bywe ~~11.5%~~have ~~from~~expanded ~~$1,695,639~~into toglobal ~~$1,890,232~~trade ~~for~~of ~~the~~bulk ~~three~~chrome ~~months~~and ~~ended~~manganese ~~April~~ore ~~30,~~by ~~2025~~sourcing ashigh-grade ~~compared~~minerals todirectly ~~same~~from ~~period~~resource-rich ~~last year. Total cost of revenue~~regions ~~increased~~for ~~by 24~~resale.3% ~~from~~We ~~$5,343,534~~intend to ~~$6,641,966~~utilize ~~for~~optimized ~~the~~bulk ~~nine~~vessel ~~months~~and ~~ended~~container ~~April 30~~shipping, ~~2025.~~and ~~The~~provide ~~change~~end-to-end ~~was~~supply inchain ~~line~~solutions ~~with~~for ~~changes in revenue~~metallurgical inand ~~each~~steelmaking ~~period~~customers. ~~However,~~The ~~the~~introduction ~~rate~~ of ~~cost~~the ~~increase~~mineral ~~has~~trade ~~outpaced~~business ~~that~~is ofexpected ~~revenue~~to ingenerate ~~the~~operational ~~same~~and ~~period~~strategic ~~as we continue to experience growing~~synergies ~~costs~~with ~~from~~ our existing logistics ~~vendors~~business ~~but~~lines, ~~kept~~enhancing ~~our~~overall ~~service~~efficiency ~~price~~and tovalue ~~our customers relatively stable~~creation.

~~Gross~~Key ~~Profit~~factors that affect operating results

Our ~~gross~~performance ~~profits~~of ~~from each~~operations ofand ~~our~~financial ~~revenue~~conditions ~~categories~~have been, and are ~~summarized~~expected asto ~~follows~~continue to be, affected by a multitude of factors. Among the significant factors are:

~~Margins~~Economic Conditions in Hong Kong. We are a Nevada company with operations conducted by our subsidiary Roshing, which is based in Hong Kong. Accordingly, if Hong Kong experiences any adverse economic, political or regulatory conditions, such as local economic downturn, natural disasters, contagious disease outbreaks, terrorist attacks, or if the government adopts regulations that place restrictions or burdens on us or on our industry in general, our business, financial condition, results of operations and prospects may be materially and adversely affected.

	For the Three Months Ended April 30,				For the Nine Months Ended April 30,
	2025		2024		2025		2024
Global Logistics Service
Gross Profit Margin	$	15,428	$	238,591	$	258,770	$	704,633
Gross Profit Margin		0.81%		12.41%		3.84%		11.90%
Hardware Product Sales
Gross Profit Margin	$	–	$	–	$	–	$	16,294
Gross Profit Percentage		–		–		–		15.76%
Other Services
Gross Profit Margin	$	42,555	$	6,115	$	107,622	$	96,661
Gross Profit Percentage		92.06%		33.11%		38.91%		71.55%
Total
Gross Profit Margin	$	57,983	$	244,707	$	366,392	$	817,588
Gross Profit Percentage		2.98%		12.61%		5.23%		13.27%

International Trade Environment. The demand for our shipping operation services is driven by the levels of international trade, which is in turn affected by global political, economic and social conditions. Any changes in a particular country’s trade policy could trigger retaliatory actions by affected countries, potentially eventually resulting in a trade war, which could increase the cost of goods and thus reduce customer demand for products if the parties have to pay tariffs which increase their prices or if trading partners limit their trade with the particular country. Our business is also susceptible to downturns and disruptions in the business activities of our direct customers, which are beyond our control. If sales decline in a particular geographical market in which our direct customers operate, due to unstable regional and/or global political and economic conditions, such decline will likely lead to a corresponding plunge in the international trade volume which, in turn, could reduce the demand for freight forward services and adversely affect our results of operations.

Our ~~gross~~Ability ~~profit~~to ~~decreased~~Source ~~from~~Cargo ~~$244,707~~Space ~~to $57,983 for the three months and~~ from ~~$817,588~~Vendors toon ~~$366,392~~a ~~for~~Cost-Efficient ~~the nine months ended April 30, 2025, respectively~~Manner. ~~The decrease~~A insignificant ~~gross~~portion ~~profit~~of ~~was~~our ~~primarily~~cost ~~attributable~~of torevenue ais ~~higher growth rate on logistics costs as compared to~~ the ~~growth~~fees ~~rate~~that ~~on logistics revenue as~~ we ~~continue~~pay to ~~experience rising logistics costs while~~ our ~~service price remains relatively stable~~vendors. ~~For the three and nine~~ ~~months~~As ~~ended~~a ~~April 30~~result, ~~2025,~~ our ~~overall~~results ~~gross profit margin was 2.98% and 5.23%, respectively, a reduction from gross margins~~ of ~~12.61% and~~operation ~~13.27%~~depend ~~during~~on ~~the three and nine months ended April 30, 2024. We are currently adopting a customer-friendly pricing strategy to build up~~ our ~~market~~ability ~~share quickly. As we continue~~ to ~~grow,~~source wevendors ~~plan~~in toa ~~further diversify our service region to include long~~cost-~~distance~~efficient ~~shipping lines,~~manner ~~which~~by ~~generally~~obtaining ~~produce~~a ~~higher~~favorable ~~profit margins as compared to short-distance shipping lines within East Asia. Our negotiation power~~price ~~over~~and ~~service~~effectively ~~vendors~~controlling ~~would~~the ~~also grow as our business grows, and vice versa~~cost.

25Development of Our Mineral Trading Business. In addition to our global logistics services, we have recently expanded into mineral trading, under which we source mineral products at competitive prices and resell them to downstream customers. The successful performance of this new business line will depend on a number of factors. First, our ability to identify reliable upstream suppliers and obtain stable mineral supply at favorable prices is critical to maintaining adequate margins. Volatility in global commodity prices, changes in supply–demand dynamics, or disruptions in mineral production regions could significantly affect our purchase costs and profitability. Second, our mineral trading activities rely heavily on maritime logistics, and we seek to utilize our own arranged shipping whenever possible to optimize cost efficiency. Therefore, increases in freight rates, port congestion, vessel availability, geopolitical tensions affecting sea routes, or unexpected disruptions in international logistics may materially impact our operating results. Third, mineral trading is subject to various international trade, customs, and inspection regulations. Any changes in export or import controls, environmental or product-quality requirements, sanctions, or other compliance obligations could restrict our ability to trade certain minerals or increase compliance costs. If we are unable to secure stable sources of mineral products at reasonable prices, or if logistics conditions or regulatory requirements become less favorable, our financial performance and growth prospects related to this business line may be materially and adversely affected.

~~Operating Expenses~~25

~~There~~Results was a significant increase in operating expenses in the three months and nine months ended April 30, 2025 as compared to the same period in the last year. Our operating expenses primarily include payroll expenses, commissions, advertising, rent and professional fees relating to our obligations as a public company. There was an increase of $826,110 in our general and administrative expenses, from $134,473 for the three months ended April 30, 2024 to $960,583 in the three months ended April 30, 2025. There was an increase of $1,002,288 in our general and administrative expenses, from $389,899 for the nine months ended April 30, 2024 to $1,392,187 for the nine months ended April 30, 2025. The significant increase in general and administrative expenses was primarily attributable to 1) a charge of $166,667 as we entered into a merger & acquisition advisory service agreement with a service vendor for identifying qualified logistics service target companies; 2) a charge of $166,667 as we entered into a public relations service agreement with a service vendor to manage our public relations as a Nasdaq listed public company; 3) a one-time cash bonus of $200,000 to certain managements for successfully completing our initial public offering; 4) a representative warrant with a value of $158,412 that we issued to our underwriter upon completion of the initial public offering, the warrant having vested immediately and being exercisable in six months after issuance; and 5) an increase of $76,035 in accounting and audit related expenses. The increase in general and administrative expenses was partially offset by a decrease in selling and marketing expenses, which were $63,700 and $163,924 for the three months and nine months ended April 30, 2025, as compared to $91,950 and $163,924 for the same periods in last fiscal year. The reduction evidences our efforts to operate with less dependence on brokers for business development and to reduce commission-based expenses.Operation

~~Income~~Comparison ~~tax~~of the three ~~expense~~months ended October 31, 2025 and 2024

Our income tax benefit amounted to $6,891 and $nil for the three and nine months ended April 30, 2025, as compared to income tax expenses of $10,051 and $22,023 for the three and nine months ended April 30, 2024, respectively. The change was due to the loss we incurred this year as a result of increase in operating expenses.

	For the three months ended October 31,						Change			Change
	2025			2024			Amounts			Percentage
Revenues	$	3,818,227		$	2,980,940		$	837,287		$	28%
Cost of Revenues		3,433,976			2,752,509			681,467			25%
Gross profit		384,251			228,431			155,820			68%
Selling and marketing		44,410			85,188			(40,778	)		(48%	)
General and administrative		608,648			260,393			348,255			134%
(Loss) from operations		(268,807	)		(117,150	)		(151,657	)		(129%	)
Other (loss) income, net		(67	)		27,391			(27,458	)		(100%	)
Provision for income taxes		–			2,189			(2,189	)		(100%	)
Net (loss)		(268,874	)		(91,948	)		(176,926	)		(192%	)
Less: net (loss) income attributable to non-controlling interest		(776	)		1,108			(1,884	)		(170%	)
Net (loss) attributable to Tianci	$	(268,098	)	$	(93,056	)	$	(175,042	)	$	(188%	)

~~Net Income (loss)~~Revenues

AsFor the athree ~~result~~months ofended ~~the~~October ~~foregoing~~31, we ~~incurred~~2025, ~~net~~our ~~losses~~total ofrevenue increased significantly to $~~959~~3,~~409~~818,277 ~~and~~from $12,~~162~~980,~~328~~940 for the three ~~and nine~~ months ended ~~April~~October 3031, ~~2025~~2024. The Asincrease ~~the~~was ~~Company~~primarily ~~owns~~attributable ~~only~~to ~~90%~~the launch of ~~its~~ ~~operating~~our ~~subsidiary,~~global ~~Roshing,~~mineral ~~10%~~trading ofbusiness, ~~the~~which ~~net~~contributed $505,465 ~~income~~to ~~realized~~our bytotal ~~Roshing~~revenue ~~was~~for ~~attributed~~the tothree ~~the~~months ~~minority~~ended ~~interest.~~October ~~Therefore~~31, ~~the~~2025, ~~net loss~~representing ~~for~~approximately ~~the~~13% ~~three~~of ~~and~~our ~~nine~~revenue ~~months~~in the first quarter ended ~~April~~October 3031, 2025.Revenue ~~attributable~~generated tofrom ~~the~~our ~~shareholders~~core ofglobal ~~the~~logistics ~~Company~~services ~~was~~increased $~~947~~456,~~987~~188, ~~and~~or 16%, to $13,~~154~~215,~~394,~~881 ~~respectively.~~from ~~In comparison~~$2,759,693. ~~during~~The ~~the~~logistics ~~three~~service ~~and~~revenue ~~nine~~represented 84% of our total revenue in the three months ended ~~April~~October 3031, ~~2024,~~2025. ~~the~~The ~~Company~~increase in ~~incurred~~logistics aservice ~~net~~revenue ~~loss~~was ofattributable ~~$38,797~~to ~~and~~our acontinuing ~~net~~effort ~~income~~to ofexpand our customer base in the service regions. The increase was partially offset by a $55124,~~805~~366 decrease in other services revenue.

Liquidity and Capital Resources

	For the Three Months Ended October 31,
	2025		2024
Global Logistics Service Revenue	$	3,215,881	$	2,759,693
Sales of Mineral Products		505,465		–
Other Services Revenue		96,881		221,247
Total	$	3,818,227	$	2,980,940

In assessing our liquidity, we monitor and analyze our cash on-hand and our operating expenditure commitments. Our liquidity needs are to meet our working capital requirements and operating expenses obligations. As of April 30, 2025, despite a net loss of $959,422 for the nine months then-ended, we had working capital of $4,509,290, which consisted primarily of cash in the amount of $3,630,884 that was a portion of the amount we received upon the completion of our initial public offering. To date, we have financed our operations primarily through capital contributions from shareholders, private placements of equity, and the public offering of common stock.26

WeCost ~~believe~~of that our liquidity and working capital will be sufficient to sustain our business operation for the next twelve months. We may, however, need additional cash resources in the future if there are changes in business conditions or other developments or if the company finds and wishes to pursue opportunities for investment, acquisition, capital expenditure, or similar actions.Revenues

WeOur ~~started~~cost providing shipping & freight forwarding services in 2023. Although the business grew quickly, we may require significant capital expenditure, such as acquiring transportation assets, for developing our market share. If we determine that our cash requirements exceed the amount of ~~cash and~~revenues ~~cash equivalents we have on hand at the time, we may seek to issue equity or debt securities or obtain credit facilities. The issuance~~from ~~and sale of additional equity may result in dilution to~~ our ~~shareholders.~~revenue ~~The~~categories ~~incurrence~~are ofsummarized ~~indebtedness~~as would result in increased fixed obligations and could result in operating covenants that would restrict our operations. Our obligation to bear credit risk for certain financing transactions we facilitate may also strain our operating cash flow. We cannot assure you that financing will be available in amounts or on terms acceptable to us, if at all.follows:

	For the Three Months Ended October 31,
	2025		2024
Cost of Global Logistics Service	$	3,081,657	$	2,590,865
Cost of Mineral Products		341,152		–
Cost of Other Services		11,167		161,644
Total	$	3,433,976	$	2,752,509

~~The~~Our ~~following~~cost ~~table~~of ~~summarizes~~global logistics ~~the~~services ~~key~~represented ~~components~~90% and 94% of ~~our~~total ~~cash~~cost ~~flows~~of ~~for~~revenues during the ~~nine~~three months ended ~~April~~October 3031, 2025 and 2024, respectively. Cost of global logistics services primarily includes cargo space charged by direct ocean carriers, freight forwarders and ancillary logistics services fees. Our cost of revenues from cost of mineral products represented 10% of total cost of revenues during the three months ended October 31, 2025.

	For the nine months ended
	April 30,
	2025			2024
Net cash provided by (used in) operating activities	$	(2,000,182	)	$	121,476
Net cash used in investing activities		–			–
Net cash provided by financing activities		5,217,937			268,213
Net change in cash and restricted cash	$	3,217,755		$	389,689

Total cost of revenue increased by 25% from $2,752,509 to $3,433,976 for the three months ended October 31, 2025. The increase was primarily attributable to the launch of our new global mineral trading business as we source mineral products from suppliers. Cost of logistics services increased $490,792, or 19%, which was in line with the increase in logistics business revenue in the same period.

~~Operating~~Gross ~~activities~~Profit

~~Net~~Our ~~cash~~gross ofprofit $2,000,182 used in operating activities for the nine months ended April 30, 2025 was primarily the result of net loss of $1,162,328, an increase of $166,752 in accounts receivable, an increase of $723,733 in prepaid expense, and a decrease of $51,920 in income taxes payable, a decrease of $53,861 on accrued liabilities following the payments from ~~the Company, partially offset by a non-cash payment adjustment of $158,412 representing~~each ~~the value~~ of ~~the~~our ~~warrant~~revenue ~~issuance~~categories tois ~~our~~summarized ~~underwriter.~~as follows:

~~Investing activities~~Margins

The company had no investing activities during the three and nine month periods ended April 30, 2025 and 2024.

	For the Three Months Ended October 31,
	2025		2024
Global Logistics Service
Gross Profit	$	134,224	$	168,828
Gross Profit Margin		4.17%		6.12%
Mineral Product Sales
Gross Profit	$	164,313	$	–
Gross Profit Margin		32.51%		–
Other Services
Gross Profit	$	85,714	$	59,603
Gross Profit Margin		88.47%		26.94%
Total
Gross Profit	$	384,251	$	228,431
Gross Profit Margin		10.06%		7.66%

~~Financing activities~~27

~~Net~~Our total ~~cash~~gross ~~provided~~profit increased by ~~financing activities~~$155,820 to $384,251 for the ~~nine~~three months ended ~~April~~October 3031, 2025. The increase in gross profit was $5primarily attributable to the launch of our global mineral trading business. For the three months ended October 31,~~217~~ 2025,~~937~~ our overall gross profit margin was 10.06%, ~~which~~an isincrease from gross profit margin of 7.66% for the three months ended October 31, 2024. Gross profit margin for the quarter increased primarily due to the contribution from our ~~initial~~newly ~~public~~launched ~~offerings~~mineral intrading business, which generated a meaningful margin for the ~~net~~period. ~~amount~~Although our consulting services continue to yield the highest gross margin among our business lines, ofits $5overall impact on total gross margin remains limited due to its relatively small revenue contribution. Gross margin from our core logistic service operations declined compared to the same period last year,~~439~~ mainly because we faced more intense price competition in the market recently. In addition,~~333,~~ ~~partially~~a ~~offset~~larger byportion ~~repayment~~of the shipping services we provided during the quarter consisted of ~~$10~~short- and mid-haul routes,~~771~~ towhich atypically ~~related~~generate ~~party~~lower ~~and~~margins ~~accrual~~than oflong-haul ~~$219~~routes. Going forward,~~125~~ inour ~~deferred~~overall ~~offering~~gross ~~costs~~margin ~~upon~~level ~~the~~will depend largely ~~closing~~on our ability to optimize our route mix and on the revenue contribution and margin profile of our ~~initial~~expanding ~~public~~mineral ~~offering~~trading operations.

~~Critical~~Operating ~~Accounting Estimates~~Expenses

~~Our~~There ~~financial~~was ~~statements~~a significant increase ~~and~~in ~~accompanying~~operating ~~notes~~expenses ~~have~~in ~~been~~the ~~prepared~~three inmonths ~~accordance~~ended ~~with~~October U31, 2025 as compared to the same period last year.~~S. GAAP. The~~ ~~preparation~~Our ofoperating ~~these~~expenses ~~financial~~primarily include ~~statements~~payroll expenses, commissions, advertising, rent and ~~accompanying notes~~professional ~~requires~~fees usrelating to ~~make~~our ~~estimates~~obligations ~~and~~as ~~judgments~~a ~~that~~public ~~affect~~company. ~~the~~There was ~~reported~~an ~~amounts~~increase of ~~assets~~$348,255 ~~liabilities,~~in ~~revenues~~our general and administrative expenses, ~~and related~~from ~~disclosure~~$260,393 offor ~~contingent~~the ~~assets~~three ~~and~~months ~~liabilities.~~ended WeOctober ~~base~~31, ~~our~~2024 ~~estimates~~to on$608,648 in ~~historical~~the ~~experience~~three ~~and~~months onended ~~various~~October ~~other~~31, ~~assumptions that~~2025. ~~are~~The ~~believed~~significant toincrease bein ~~reasonable~~general ~~under~~and ~~the~~administrative ~~circumstances,~~expenses was primarily attributable to the ~~results~~increase ofin ~~which~~audit ~~form~~and ~~the~~accounting ~~basis~~expenses, ofrent ~~making~~expenses, ~~judgments~~travel ~~about~~expenses, ~~the~~Nasdaq ~~carrying values~~listing ofexpenses, ~~assets~~travel expenses, and ~~liabilities~~certain consulting ~~that~~services ~~are~~fees ~~not~~as ~~readily~~we ~~apparent~~scale ~~from~~up ~~other~~our ~~sources~~operation as a public listed company.

InThe ~~connection~~increase ~~with~~in ~~the~~general ~~preparation~~and administrative ofexpenses ~~our~~was ~~financial statements~~partially offset by a decrease in selling and marketing expenses, which was $44,410 for the ~~nine~~three months ended October ~~April 30~~31, 2025, ~~there~~as ~~was~~compared noto ~~accounting~~$85,188 ~~estimate~~for wethe ~~made~~same ~~that~~period ~~was~~in ~~subject~~last tofiscal ayear. ~~high~~The ~~degree~~reduction ofevidences ~~uncertainty~~our continuing efforts to operate ~~and~~with ~~was~~less ~~critical~~dependence on brokers for business development and to ~~our~~reduce ~~results~~commission-based expenses.

~~Recently~~Income ~~Issued~~Tax ~~Accounting Pronouncements~~Expense

~~The~~Our ~~Company~~income ~~considers~~tax ~~the~~expenses amounted ~~applicability~~to $0 and ~~impact~~$2,189 offor ~~all~~the ~~accounting~~three ~~standards~~months ~~updates~~ended ~~(“ASUs”).~~October ~~Management~~31, ~~periodically~~2025 ~~reviews~~and ~~new~~2024, ~~accounting standards that are issued~~respectively. The ~~Company~~change ~~does~~was ~~not~~due ~~believe~~to ~~that~~the ~~any~~loss ~~recently~~we ~~issued~~incurred ~~but~~this ~~not yet effective accounting standards, if currently adopted,~~year ~~would~~as ~~have~~ a ~~material~~result ~~effect~~of onincreases ~~the~~in ~~Company’s~~operating ~~consolidated balance sheets,~~expenses.

27Net (Loss)

~~ITEM~~As 3a ~~QUANTITATIVE~~result ~~AND~~of ~~QUALITATIVE~~the ~~DISCLOSURES~~foregoing, we ~~ABOUT~~incurred ~~MARKET~~a ~~RISK~~net loss of $268,874 and a net loss of $91,948 for the three months ended October 31, 2025 and 2024, respectively. As the Company owns 90% of its operating subsidiary, Roshing, 10% of the net income realized by Roshing was attributed to minority interest. Therefore, net loss for the three months ended October 31, 2025 and 2024 attributable to the shareholders of the Company was $268,098 and $93,056, respectively.

~~Not~~Liquidity ~~applicable.~~and Capital Resources

~~ITEM~~In 4assessing ~~CONTROLS~~our ~~AND~~liquidity, we ~~PROCEDURES~~monitor and analyze our cash on-hand and our operating expenditure commitments. Our liquidity needs are to meet our working capital requirements and operating expenses obligations. As of October 31, 2025, despite a net loss of $268,874 for the three months ended October 31, 2025, we had working capital of $2,636,809, which consisted primarily of cash in the amount of $ 1,677,949 that was a portion of the amount we received upon the completion of our public offering. To date, we have financed our operations primarily through capital contributions from shareholders, private placements of equity, and the public offering of common stock.

~~Evaluation of Disclosure Controls and Procedures.~~28

~~Our~~We ~~management~~believe isthat ~~responsible~~our ~~for establishing and~~liquidity ~~maintaining a system of disclosure controls~~ and ~~procedures~~working ~~(as~~capital ~~defined~~will inbe ~~Rule~~sufficient ~~13a-15(e) and 15d-15(e) under the Exchange Act) that is designed~~ to ~~ensure~~sustain ~~that~~our ~~information~~business ~~required~~operations tofor ~~be disclosed by us in~~ the ~~reports~~next ~~that~~twelve wemonths. ~~file~~We ~~or submit under the Exchange Act is recorded~~may, ~~processed,~~ ~~summarized and reported~~however, ~~within~~need ~~the~~additional cash ~~time~~resources ~~periods specified~~ in the ~~Commission’s~~future ~~rules~~if ~~and~~there ~~forms.~~are ~~Disclosure~~changes ~~controls and procedures include, without limitation, controls and procedures designed to ensure that information required to be disclosed by an issuer~~ in ~~the~~business ~~reports~~conditions ~~that~~or itother ~~files~~adverse developments or ~~submits~~if ~~under~~ the ~~Exchange~~Company ~~Act~~finds ~~is accumulated~~ and ~~communicated~~ wishes to ~~the~~pursue ~~issuer’s~~opportunities ~~management~~for investment, ~~including~~ ~~its~~acquisition, ~~principal~~capital ~~executive officer or officers and principal financial officer or officers~~expenditure, or ~~persons performing~~ similar ~~functions, as appropriate to allow timely decisions regarding required disclosure~~actions.

AnWe ~~evaluation~~started ~~was~~providing ~~conducted~~shipping & ~~under~~freight ~~the~~forwarding ~~supervision~~services in 2023 and ~~with~~ entered the ~~participation~~global ofmineral ~~our~~trading ~~management~~business ofduring the ~~effectiveness~~recent ofquarter. Although the ~~design~~business grew ~~and~~quickly, ~~operation~~we ofmay ~~our~~require ~~disclosure~~significant ~~controls~~capital ~~and~~expenditure, ~~procedures~~such as of ~~January~~acquiring 31transportation assets, ~~2025~~for developing our market share. If ~~Based~~we ondetermine that ~~evaluation,~~ our ~~management~~cash ~~concluded~~requirements ~~that~~exceed ~~our~~the ~~disclosure~~amount ~~controls~~of cash and ~~procedures~~cash ~~were~~equivalents ~~not~~we ~~effective~~have on hand at the time, we may seek to asissue equity or debt securities or obtain credit facilities. The issuance and sale of ~~such~~additional ~~date~~equity may result in dilution to ~~ensure~~our shareholders. Any loans that ~~information~~we ~~required~~may tosecure bewould ~~disclosed~~result in ~~the~~increased ~~reports~~fixed obligations and could result in operating covenants that wewould restrict ~~file~~our oroperations. ~~submit~~Our ~~under~~obligation ~~the~~to ~~Exchange~~bear ~~Act,~~credit isrisk ~~recorded,~~for certain financing transactions we facilitate may also strain our operating ~~processed,~~cash ~~summarized~~flow. ~~and~~We ~~reported~~cannot ~~within~~assure ~~the~~you ~~time~~that ~~periods~~financing ~~specified~~will inbe ~~SEC~~available ~~rules~~in ~~and~~amounts ~~forms~~or ason aterms ~~result~~acceptable ofto ~~the~~us, ~~following~~if ~~material~~at ~~weaknesses:~~all.

·The ~~There~~following istable an inadequate segregation of duties consistent with control objectives. Our Company’s management is limited in number, resulting in a situation where limitations on segregation of duties exist. In order to remedy this situation, we would need to hire additional staff to provide greater segregation of duties. Currently, it is not feasible to hire additional staff to obtain optimal segregation of duties. Management will reassess this matter in summarizes the ~~following~~key ~~year~~components ~~to determine whether improvement in segregation~~ of ~~duty~~our iscash ~~feasible.~~flows ~~· There is a lack of formal policies and procedures necessary to adequately review significant accounting transactions. The Company utilizes a third-party independent contractor~~ for the ~~preparation~~three ofmonths ~~its~~ended ~~financial~~October ~~statements. Although the financial statements and footnotes are reviewed by our management~~31, we2025 ~~do not have a formal policy to review significant accounting transactions~~ and ~~the accounting treatment of such transactions~~2024. The third-party independent contractor is not involved in the day to day operations of the Company and may not be provided information from management on a timely basis to allow for adequate reporting/consideration of certain transactions.

Our management will continue to monitor and evaluate the effectiveness of our internal controls and procedures and our internal controls over financial reporting on an ongoing basis and is committed to taking further action and implementing additional enhancements or improvements, as necessary and as funds allow.

	For the Three Months ended October 31,
	2025			2024
Net cash (used in) operating activities	$	(727,403	)	$	(15,211	)
Net cash used in investing activities		–			–
Net cash (used in) financing activities		–			(74,125	)
Net change in cash and restricted cash	$	(727,403	)	$	(89,336	)

~~Changes~~Operating ~~in Internal Controls~~activities

~~There~~Net ~~have~~cash ~~been~~of no$727,403 ~~changes~~ used in ~~our~~operating ~~internal~~activities ~~controls over~~for ~~financial~~the ~~reporting~~three ~~identified~~months inended ~~connection~~October ~~with~~31, 2025 was primarily the ~~evaluation~~result ~~required~~of byour ~~paragraph~~net ~~(d)~~loss of ~~Securities~~$ ~~Exchange~~268,874, ~~Act~~an ~~Rule 13a-15~~increase orof ~~Rule~~$582,912 ~~15d-15~~in ~~that~~inventory, ~~occurred~~and an increase of $295,485 in ~~the~~accounts ~~quarter~~receivable. ~~ended~~These ~~April~~factors 30were partially offset by a decrease of $153,127 in ~~2025~~prepayment ~~that~~and ~~have~~other ~~materially~~current ~~affected~~assets, oran ~~are~~increase ~~reasonably~~of ~~likely~~$155,000 toin ~~materially affect~~advances from customers, ~~our~~and ~~internal~~an ~~control~~increase ~~over~~of ~~financial~~$158,291 ~~reporting~~in accounts payable.

28Net cash of $15,211 used in operating activities for the three months ended October 31, 2024 was primarily the result of our net loss of $91,948, partially offset by a $73,768 increase in accrued liabilities and other payables.

~~PART~~Investing ~~II – OTHER INFORMATION~~ activities

~~ITEM~~The 1.company ~~LEGAL~~had ~~PROCEEDINGS~~no investing activities during the three months ended October 31, 2025 or 2024.

~~None.~~Financing activities

~~ITEM~~Net ~~1A.~~cash ~~RISK~~used ~~FACTORS~~in financing activities for the three months ended October 31, 2025 and 2024 was nil and $74,125, which was attributable to the payment of the fees directly relating to our recent public offering.

~~There have been no material changes in our risk factors from those previously disclosed in our annual report on Form 10-K for the year ended July 31, 2024.~~29

~~ITEM~~Critical 2.Accounting ~~UNREGISTERED SALE OF SECURITIES AND USE OF PROCEEDS~~Estimates

~~(a)~~Our ~~Unregistered~~financial ~~sales~~statements and ofaccompanying ~~equity~~notes ~~securities~~have ~~There~~been ~~were~~prepared noin ~~unregistered~~accordance ~~sales~~with ofU.S. ~~equity~~GAAP. ~~securities~~The bypreparation ~~the~~of ~~Company~~these ~~during~~financial ~~the~~statements ~~third~~and ~~quarter~~accompanying notes ofrequires ~~fiscal~~us ~~year~~to ~~2025,~~make ~~other~~estimates ~~than~~and ~~those~~judgments that affect the reported inamounts ~~Current~~of ~~Reports~~assets, onliabilities, ~~Form~~revenues ~~8-K.~~and ~~(c)~~expenses, ~~Purchases~~and related disclosure of ~~equity~~contingent ~~securities~~assets ~~The~~and ~~Company~~liabilities. ~~did~~We ~~not~~base ~~repurchase~~our ~~any~~estimates ofon ~~its~~historical ~~equity~~experience ~~securities~~and on various other assumptions that ~~were~~are ~~registered~~believed to be reasonable under ~~Section~~the 12circumstances, the results of which form the ~~Securities~~basis ~~Exchange~~of ~~Act~~making ~~during~~judgments about the ~~third~~carrying values ~~quarter~~ of ~~fiscal~~assets ~~year~~and ~~2025~~liabilities that are not readily apparent from other sources.

~~ITEM~~In 3.connection ~~DEFAULTS~~with ~~UPON~~the ~~SENIOR~~preparation of ~~SECURITIES~~our financial statements for the three months ended October 31, 2025, there was no accounting estimate we made that was subject to a high degree of uncertainty and was critical to our results.

~~None.~~Recently Issued Accounting Pronouncements

~~ITEM~~The 4Company considers the applicability and impact of all accounting standards updates (“ASUs”). ~~MINE~~Management ~~SAFETY~~periodically ~~DISCLOSURE~~reviews new accounting standards that are issued. The Company does not believe that any recently issued but not yet effective accounting standards, if currently adopted, would have a material effect on the Company’s consolidated balance sheets.

~~Not~~ITEM ~~Applicable.~~3 QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

~~ITEM~~Not 5applicable. ~~OTHER INFORMATION~~

~~Trading~~ITEM ~~Arrangements.~~4 ~~During~~CONTROLS ~~the~~AND quarter ended April 30, 2025, 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.PROCEDURES

~~ITEM~~Evaluation 6.of ~~EXHIBITS~~Disclosure Controls and Procedures.

	31-1	Rule 13a-14(a) Certification of CEO
	31-2	Rule 13a-14(a) Certification of CFO
	32-1	Rule 13a-14(b) Certification of CEO
	32-2	Rule 13a-14(b) Certification of CFO
	101.INS	Inline XBRL Instance Document—the instance document does not appear in the Interactive Data File as its XBRL tags are embedded within the Inline XBRL document
	101.SCH	Inline XBRL Schema
	101.CAL	Inline XBRL Calculation
	101.DEF	Inline XBRL Definition
	101.LAB	Inline XBRL Label
	101.PRE	Inline XBRL Presentation
	104	Cover page formatted as Inline XBRL and contained in Exhibit 101

Our management is responsible for establishing and maintaining a system of disclosure controls and procedures (as defined in Rule 13a-15(e) and 15d-15(e) under the Exchange Act) that is designed to ensure that information required to be disclosed by us in the reports that we file or submit under the Exchange Act is recorded, processed, summarized and reported, within the time periods specified in the Commission’s rules and forms. Disclosure controls and procedures include, without limitation, controls and procedures designed to ensure that information required to be disclosed by an issuer in the reports that it files or submits under the Exchange Act is accumulated and communicated to the issuer’s management, including its principal executive officer or officers and principal financial officer or officers, or persons performing similar functions, as appropriate to allow timely decisions regarding required disclosure.

29An evaluation was conducted under the supervision and with the participation of our management of the effectiveness of the design and operation of our disclosure controls and procedures as of October 31, 2025. Based on that evaluation, our management concluded that our disclosure controls and procedures were not effective as of such date to ensure that information required to be disclosed in the reports that we file or submit under the Exchange Act, is recorded, processed, summarized and reported within the time periods specified in SEC rules and forms as a result of the following material weaknesses:

~~SIGNATURES~~· There is an inadequate segregation of duties consistent with control objectives. Our Company’s management is limited in number, resulting in a situation where limitations on segregation of duties exist. In order to remedy this situation, we would need to hire additional staff to provide greater segregation of duties. Currently, it is not feasible to hire additional staff to obtain optimal segregation of duties. Management will reassess this matter in the following year to determine whether improvement in segregation of duty is feasible. · There is a lack of formal policies and procedures necessary to adequately review significant accounting transactions. The Company utilizes a third-party independent contractor for the preparation of its financial statements. Although the financial statements and footnotes are reviewed by our management, we do not have a formal policy to review significant accounting transactions and the accounting treatment of such transactions. The third-party independent contractor is not involved in the day to day operations of the Company and may not be provided information from management on a timely basis to allow for adequate reporting/consideration of certain transactions.

~~Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this Report to be signed on its behalf by the undersigned thereunto duly authorized.~~30

	TIANCI INTERNATIONAL, INC.
Date: June 6, 2025	By: /s/ Shufang Gao
	Shufang Gao, Chief Executive Officer
Date: June 6, 2025	By: /s/ Wei Fang Wei Fang, Chief Financial and Accounting Officer

30Changes in Internal Controls

There have been no changes in our internal controls over financial reporting identified in connection with the evaluation required by paragraph (d) of Securities Exchange Act Rule 13a-15 or Rule 15d-15 that occurred in the quarter ended October 31, 2025 that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.

PART II – OTHER INFORMATION

ITEM 1.

LEGAL PROCEEDINGS

None.

ITEM 1A.

RISK FACTORS

There have been no material changes in our risk factors from those previously disclosed in our annual report on Form 10-K for the year ended July 31, 2025.

ITEM 2.

UNREGISTERED SALE OF SECURITIES AND USE OF PROCEEDS

	(a) Unregistered sales of equity securities

	There were no unregistered sales of equity securities by the Company during the first quarter of fiscal year 2026, other than those reported in Current Reports on Form 8-K.

	(c) Purchases of equity securities

	The Company did not repurchase any of its equity securities that were registered under Section 12 of the Securities Exchange Act during the first quarter of fiscal year 2026.

ITEM 3.

DEFAULTS UPON SENIOR SECURITIES

None.

ITEM 4.

MINE SAFETY DISCLOSURE

Not Applicable.

ITEM 5.

OTHER INFORMATION

Trading Arrangements. During the quarter ended October 31, 2025, 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

	31-1	Rule 13a-14(a) Certification of CEO
	31-2	Rule 13a-14(a) Certification of CFO
	32-1	Rule 13a-14(b) Certification of CEO
	32-2	Rule 13a-14(b) Certification of CFO
	101.INS	Inline XBRL Instance Document—the instance document does not appear in the Interactive Data File as its XBRL tags are embedded within the Inline XBRL document
	101.SCH	Inline XBRL Schema
	101.CAL	Inline XBRL Calculation
	101.DEF	Inline XBRL Definition
	101.LAB	Inline XBRL Label
	101.PRE	Inline XBRL Presentation
	104	Cover page formatted as Inline XBRL and contained in Exhibit 101

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this Report to be signed on its behalf by the undersigned thereunto duly authorized.

	TIANCI INTERNATIONAL, INC.

Date: December 11, 2025	By: /s/ Shufang Gao
	Shufang Gao, Chief Executive Officer

Date: December 11, 2025	By: /s/ Wei Fang Wei Fang, Chief Financial and Accounting Officer

Filing Compare · Tianci International, Inc.