Income Statement
Balance Sheet
Cash Flow
| Line Item | FY 2025Apr 30, 2025 | FY 2024Apr 30, 2024 | FY 2023Apr 30, 2023 |
|---|---|---|---|
| Total Revenue | 0.00 | 0.00 | 0.00 |
| Operating Revenue | 0.00 | 0.00 | 0.00 |
| Selling General And Administration | 738,638 | 124,081 | 0.00 |
| General And Administrative Expense | 738,638 | 124,081 | -- |
| Other Operating Expenses | 2.7M | 590,685 | -- |
| Operating Expense | 3.5M | 714,766 | 0.00 |
| Operating Income | -3.5M | -714,766 | 0.00 |
| EBIT | -3.5M | -714,766 | 0.00 |
| Interest Income | 53,605 | 13,964 | 0.00 |
| Interest Income Non Operating | 53,605 | 13,964 | 0.00 |
| Net Interest Income | 53,605 | 13,964 | 0.00 |
| Other Income Expense | 937,500 | -- | -- |
| Other Non Operating Income Expenses | 937,500 | -- | -- |
| Pretax Income | -2.5M | -700,802 | 0.00 |
| Tax Effect Of Unusual Items | 0.00 | 0.00 | 0.00 |
| Net Income From Continuing And Discontinued Operation | -2.5M | -700,802 | 0.00 |
| Net Income From Continuing Operation Net Minority Interest | -2.5M | -700,802 | 0.00 |
| Net Income Including Noncontrolling Interests | -2.5M | -700,802 | 0.00 |
| Net Income Common Stockholders | -2.5M | -700,802 | 0.00 |
| Net Income | -2.5M | -700,802 | 0.00 |
| EBITDA | -3.5M | -714,766 | 0.00 |
| Normalized EBITDA | -3.5M | -714,766 | 0.00 |
| Basic EPS | -- | -0.05 | 0.00 |
| Diluted EPS | -- | -0.05 | 0.00 |
| Basic Average Shares | -- | 13.5M | 25.0M |
| Diluted Average Shares | -- | 13.5M | 25.0M |
| Tax Rate For Calcs | 0.00 | 0.00 | 0.00 |
| Normalized Income | -2.5M | -700,802 | 0.00 |
| Diluted NI Availto Com Stockholders | -2.5M | -700,802 | 0.00 |
| Insurance And Claims | 26,871 | 13,244 | 0.00 |
| Net Income Continuous Operations | -2.5M | -700,802 | 0.00 |
| Net Non Operating Interest Income Expense | 53,605 | 13,964 | 0.00 |
| Other Gand A | 186,995 | 102,892 | -- |
| Rent And Landing Fees | 28,077 | 5,058 | -- |
| Rent Expense Supplemental | 28,077 | 5,058 | -- |
| Salaries And Wages | 496,695 | 2,887 | 0.00 |
| Total Expenses | 3.5M | 714,766 | 0.00 |
| Line Item | FY 2025Apr 30, 2025 | FY 2024Apr 30, 2024 | FY 2023Apr 30, 2023 |
|---|---|---|---|
| Cash And Cash Equivalents | 1.7M | 845,093 | 0.00 |
| Cash Cash Equivalents And Short Term Investments | 1.7M | 845,093 | 0.00 |
| Cash Equivalents | 1.4M | 810,548 | 0.00 |
| Cash Financial | 240,369 | 34,545 | 0.00 |
| Accounts Receivable | 239,597 | 37,258 | 0.00 |
| Receivables | 239,597 | 37,258 | 0.01 |
| Prepaid Assets | 13,077 | 17,935 | 0.00 |
| Current Assets | 1.9M | 900,286 | 0.01 |
| Net PPE | 1.2M | 1.1M | 0.00 |
| Investments And Advances | 11,893 | 11,893 | 0.00 |
| Total Non Current Assets | 1.2M | 1.1M | 0.00 |
| Total Assets | 3.1M | 2.0M | 0.01 |
| Accounts Payable | 609,023 | 128,219 | 0.00 |
| Payables | 609,023 | 128,219 | -- |
| Payables And Accrued Expenses | 678,483 | 173,594 | 0.00 |
| Current Accrued Expenses | 69,460 | 45,375 | 0.00 |
| Current Liabilities | 678,483 | 173,594 | 0.00 |
| Total Non Current Liabilities Net Minority Interest | 0.00 | 0.00 | 0.00 |
| Total Liabilities Net Minority Interest | 678,483 | 173,594 | 0.00 |
| Common Stock | 4.1M | 2.5M | 0.01 |
| Capital Stock | 4.1M | 2.5M | 0.01 |
| Retained Earnings | -3.2M | -700,802 | 0.00 |
| Gains Losses Not Affecting Retained Earnings | 1.5M | 89,895 | 0.00 |
| Other Equity Adjustments | 1.5M | 89,895 | -- |
| Common Stock Equity | 2.4M | 1.9M | 0.01 |
| Stockholders Equity | 2.4M | 1.9M | 0.01 |
| Total Equity Gross Minority Interest | 2.4M | 1.9M | 0.01 |
| Total Capitalization | 2.4M | 1.9M | 0.01 |
| Net Tangible Assets | 2.4M | 1.9M | 0.01 |
| Tangible Book Value | 2.4M | 1.9M | 0.01 |
| Working Capital | 1.2M | 726,692 | 0.01 |
| Invested Capital | 2.4M | 1.9M | 0.01 |
| Share Issued | 51.7M | 30.1M | 25.0M |
| Ordinary Shares Number | 51.7M | 30.1M | 25.0M |
| Duefrom Related Parties Current | -- | 0.00 | 0.01 |
| Held To Maturity Securities | 11,893 | 11,893 | 0.00 |
| Investmentin Financial Assets | 11,893 | 11,893 | 0.00 |
| Line Item | FY 2025Apr 30, 2025 | FY 2024Apr 30, 2024 | FY 2023Apr 30, 2023 |
|---|---|---|---|
| Operating Cash Flow | -2.7M | -582,402 | 0.00 |
| Cash Flow From Continuing Operating Activities | -2.7M | -582,402 | 0.00 |
| Stock Based Compensation | 434,187 | 0.00 | -- |
| Change In Working Capital | 303,993 | 121,815 | 0.00 |
| Change In Receivables | -205,755 | -33,843 | 0.00 |
| Change In Payables And Accrued Expense | 504,890 | 173,593 | 0.00 |
| Change In Payable | 504,890 | 173,593 | -- |
| Other Non Cash Items | -991,105 | -13,964 | -- |
| Capital Expenditure | -18,000 | -12,053 | -- |
| Purchase Of PPE | -18,000 | -12,053 | 0.00 |
| Net PPE Purchase And Sale | -18,000 | -12,053 | 0.00 |
| Investing Cash Flow | -18,000 | -12,053 | 0.00 |
| Cash Flow From Continuing Investing Activities | -18,000 | -12,053 | 0.00 |
| Issuance Of Capital Stock | 3.4M | 372,487 | 0.00 |
| Net Common Stock Issuance | 3.4M | 372,487 | 0.00 |
| Financing Cash Flow | 3.5M | 1.4M | 0.00 |
| Cash Flow From Continuing Financing Activities | 3.5M | 1.4M | 0.00 |
| Changes In Cash | 815,667 | 845,093 | -- |
| Beginning Cash Position | 845,093 | 0.00 | 0.00 |
| End Cash Position | 1.7M | 845,093 | 0.00 |
| Free Cash Flow | -2.7M | -594,455 | 0.00 |
| Change In Prepaid Assets | 4,858 | -17,935 | 0.00 |
| Common Stock Issuance | 3.4M | 372,487 | 0.00 |
| Interest Received Cfo | 57,020 | 10,549 | 0.00 |
| Net Income From Continuing Operations | -2.5M | -700,802 | 0.00 |
| Net Other Financing Charges | -- | 1.0M | -- |
| Proceeds From Stock Option Exercised | 73,600 | 67,061 | 0.00 |