Income Statement
Balance Sheet
Cash Flow
| Line Item | FY 2025Apr 30, 2025 | FY 2024Apr 30, 2024 | FY 2023Apr 30, 2023 | FY 2022Apr 30, 2022 | FY 2021Apr 30, 2021 |
|---|---|---|---|---|---|
| Total Revenue | 0.00 | 0.00 | 0.00 | 0.00 | -- |
| Operating Revenue | 0.00 | 0.00 | 0.00 | 0.00 | -- |
| Selling General And Administration | 593,224 | 218,047 | 1.4M | 39,767 | -- |
| General And Administrative Expense | 589,214 | 179,736 | 1.3M | 39,767 | -- |
| Other Operating Expenses | 6.8M | 2.8M | 1.7M | -13,941 | -- |
| Operating Expense | 7.4M | 3.0M | 3.1M | 25,826 | -- |
| Operating Income | -7.4M | -3.0M | -3.1M | -25,826 | -- |
| EBIT | -7.4M | -3.0M | -3.1M | -25,826 | -- |
| Interest Income | 69,105 | 53,395 | 32,593 | 0.00 | -- |
| Interest Income Non Operating | 69,105 | 53,395 | 32,593 | 0.00 | -- |
| Net Interest Income | 69,105 | 53,395 | 32,593 | 0.00 | -- |
| Other Income Expense | 871,250 | 554,491 | -5.0M | -- | -- |
| Other Non Operating Income Expenses | 871,250 | 554,491 | -5.0M | -- | -- |
| Special Income Charges | -- | -- | -276,744 | 0.00 | -- |
| Pretax Income | -6.5M | -2.4M | -8.1M | -25,826 | -- |
| Tax Effect Of Unusual Items | 0.00 | 0.00 | 0.00 | 0.00 | -- |
| Net Income From Continuing And Discontinued Operation | -6.5M | -2.4M | -8.1M | -25,826 | -- |
| Net Income From Continuing Operation Net Minority Interest | -6.5M | -2.4M | -8.1M | -25,826 | -- |
| Net Income Including Noncontrolling Interests | -6.5M | -2.4M | -8.1M | -25,826 | -- |
| Net Income Common Stockholders | -6.5M | -2.4M | -8.1M | -25,826 | -- |
| Net Income | -6.5M | -2.4M | -8.1M | -25,826 | -- |
| EBITDA | -7.4M | -3.0M | -3.1M | -25,826 | -- |
| Normalized EBITDA | -7.4M | -3.0M | -3.1M | -25,826 | -- |
| Reconciled Depreciation | 26,044 | 22,703 | 6,511 | 0.00 | -- |
| Basic EPS | -0.08 | -0.05 | -0.25 | -0.00 | -- |
| Diluted EPS | -0.08 | -0.05 | -0.25 | -0.00 | -- |
| Basic Average Shares | 79.6M | 51.6M | 32.5M | 46.1M | -- |
| Diluted Average Shares | 79.6M | 51.6M | 32.5M | 46.1M | -- |
| Total Unusual Items | -- | -- | -276,744 | 0.00 | -- |
| Total Unusual Items Excluding Goodwill | -- | -- | -276,744 | 0.00 | -- |
| Tax Rate For Calcs | 0.00 | 0.00 | 0.00 | 0.00 | -- |
| Normalized Income | -6.5M | -2.4M | -8.1M | -25,826 | -- |
| Diluted NI Availto Com Stockholders | -6.5M | -2.4M | -8.1M | -25,826 | -- |
| Net Income Continuous Operations | -6.5M | -2.4M | -8.1M | -25,826 | -- |
| Net Non Operating Interest Income Expense | 69,105 | 53,395 | 32,593 | 0.00 | -- |
| Other Gand A | 80,191 | 86,017 | 182,527 | 35,986 | -- |
| Other Special Charges | -- | -- | 276,744 | -- | -- |
| Salaries And Wages | 509,023 | 93,719 | 1.2M | 3,781 | -- |
| Selling And Marketing Expense | 4,010 | 38,311 | 18,635 | 0.00 | -- |
| Total Expenses | 7.4M | 3.0M | 3.1M | 25,826 | -- |
| Line Item | FY 2025Apr 30, 2025 | FY 2024Apr 30, 2024 | FY 2023Apr 30, 2023 | FY 2022Apr 30, 2022 | FY 2021Apr 30, 2021 |
|---|---|---|---|---|---|
| Cash And Cash Equivalents | 1.1M | 705,619 | 1.5M | 100,655 | -- |
| Cash Cash Equivalents And Short Term Investments | 1.1M | 705,619 | 1.5M | 100,655 | -- |
| Cash Financial | 1.1M | 705,619 | 1.5M | 100,655 | -- |
| Accounts Receivable | 355,887 | 163,464 | 157,521 | 2,103 | -- |
| Receivables | 355,887 | 163,464 | 157,521 | 2,103 | -- |
| Current Assets | 1.5M | 869,083 | 1.7M | 102,758 | -- |
| Gross PPE | 78,125 | 78,125 | 78,125 | 0.00 | -- |
| Accumulated Depreciation | -55,258 | -29,214 | -6,511 | -- | -- |
| Net PPE | 22,867 | 48,911 | 71,614 | 0.00 | -- |
| Total Non Current Assets | 22,867 | 48,911 | 71,614 | 0.00 | -- |
| Total Assets | 1.5M | 917,994 | 1.8M | 102,758 | -- |
| Accounts Payable | -- | -- | 168,790 | 5,462 | 5,250 |
| Payables | -- | -- | 168,790 | 5,462 | 5,250 |
| Payables And Accrued Expenses | 610,949 | 64,836 | 168,790 | 5,462 | -- |
| Other Current Liabilities | -- | 434,000 | 118,491 | -- | -- |
| Current Liabilities | 610,949 | 498,836 | 287,281 | 5,462 | -- |
| Total Non Current Liabilities Net Minority Interest | 0.00 | 0.00 | 0.00 | 0.00 | -- |
| Total Liabilities Net Minority Interest | 610,949 | 498,836 | 287,281 | 5,462 | -- |
| Common Stock | 13.7M | 8.8M | 7.7M | 604,493 | -- |
| Capital Stock | 13.7M | 8.8M | 7.7M | 604,493 | -- |
| Additional Paid In Capital | -- | -- | 122,500 | 122,500 | 122,500 |
| Retained Earnings | -16.1M | -10.6M | -8.2M | -698,384 | -- |
| Gains Losses Not Affecting Retained Earnings | 3.3M | 2.2M | 1.9M | 68,687 | -- |
| Common Stock Equity | 898,273 | 419,158 | 1.5M | 97,296 | -- |
| Stockholders Equity | 898,273 | 419,158 | 1.5M | 97,296 | -- |
| Total Equity Gross Minority Interest | 898,273 | 419,158 | 1.5M | 97,296 | -- |
| Total Capitalization | 898,273 | 419,158 | 1.5M | 97,296 | -- |
| Net Tangible Assets | 898,273 | 419,158 | 1.5M | 97,296 | -- |
| Tangible Book Value | 898,273 | 419,158 | 1.5M | 97,296 | -- |
| Working Capital | 875,406 | 370,247 | 1.4M | 97,296 | -- |
| Invested Capital | 898,273 | 419,158 | 1.5M | 97,296 | -- |
| Share Issued | 97.9M | 53.1M | 46.1M | 46.1M | -- |
| Ordinary Shares Number | 97.9M | 53.1M | 46.1M | 46.1M | -- |
| Other Properties | -- | -- | 71,614 | -- | -- |
| Line Item | FY 2025Apr 30, 2025 | FY 2024Apr 30, 2024 | FY 2023Apr 30, 2023 | FY 2022Apr 30, 2022 | FY 2021Apr 30, 2021 |
|---|---|---|---|---|---|
| Operating Cash Flow | -6.5M | -3.0M | -2.4M | -26,909 | -- |
| Cash Flow From Continuing Operating Activities | -6.5M | -3.0M | -2.4M | -26,909 | -- |
| Depreciation And Amortization | 26,044 | 22,703 | 6,511 | 0.00 | -- |
| Depreciation Amortization Depletion | 26,044 | 22,703 | 6,511 | 0.00 | -- |
| Stock Based Compensation | 414,800 | 0.00 | 983,500 | 0.00 | -- |
| Change In Working Capital | 353,690 | -109,897 | -300,317 | -1,083 | -- |
| Changes In Account Receivables | -192,423 | -5,943 | -141,670 | -- | -- |
| Change In Receivables | -192,423 | -5,943 | -141,670 | -1,295 | -- |
| Change In Payables And Accrued Expense | 546,113 | -103,954 | -158,647 | 212.00 | -- |
| Other Non Cash Items | -871,250 | -554,491 | 5.0M | -- | -- |
| Capital Expenditure | -- | -- | -78,125 | -- | -- |
| Purchase Of PPE | -- | 0.00 | -78,125 | 0.00 | -- |
| Net PPE Purchase And Sale | -- | 0.00 | -78,125 | 0.00 | -- |
| Investing Cash Flow | -- | 0.00 | -196,665 | 0.00 | -- |
| Cash Flow From Continuing Investing Activities | -- | 0.00 | -196,665 | 0.00 | -- |
| Issuance Of Capital Stock | 7.1M | 2.2M | 3.7M | 31,964 | -- |
| Net Common Stock Issuance | 7.1M | 2.2M | 3.7M | 31,964 | -- |
| Financing Cash Flow | 7.0M | 2.2M | 4.1M | 31,964 | -- |
| Cash Flow From Continuing Financing Activities | 7.0M | 2.2M | 4.1M | 31,964 | -- |
| Changes In Cash | 424,849 | -824,841 | 1.5M | 5,055 | -- |
| Beginning Cash Position | 705,619 | 1.5M | 0.00 | 95,600 | -- |
| End Cash Position | 1.1M | 705,619 | 1.5M | 100,655 | -- |
| Free Cash Flow | -6.5M | -3.0M | -2.5M | -26,909 | -- |
| Common Stock Issuance | 7.1M | 2.2M | 3.7M | 31,964 | -- |
| Depreciation | 26,044 | 22,703 | 6,511 | 0.00 | -- |
| Net Income From Continuing Operations | -6.5M | -2.4M | -8.1M | -25,826 | -- |
| Net Other Financing Charges | -135,539 | -26,281 | 355,335 | -- | -- |
| Net Other Investing Changes | -- | -- | -118,540 | -- | -- |