Income Statement
Balance Sheet
Cash Flow
| Line Item | FY 2024Nov 30, 2024 | FY 2023Nov 30, 2023 | FY 2022Nov 30, 2022 | FY 2021Nov 30, 2021 |
|---|---|---|---|---|
| Total Revenue | 0.00 | 0.00 | 0.00 | -- |
| Operating Revenue | 0.00 | 0.00 | 0.00 | -- |
| Selling General And Administration | 44,618 | 42,562 | 255,425 | -- |
| General And Administrative Expense | 44,618 | 42,562 | 255,425 | -- |
| Other Operating Expenses | 86,633 | 68,371 | 32,559 | -- |
| Operating Expense | 131,251 | 110,933 | 287,984 | -- |
| Operating Income | -131,251 | -110,933 | -287,984 | -- |
| EBIT | -131,251 | -110,933 | -287,984 | -- |
| Pretax Income | -131,251 | -110,933 | -287,984 | -- |
| Tax Effect Of Unusual Items | 0.00 | 0.00 | 0.00 | -- |
| Net Income From Continuing And Discontinued Operation | -131,251 | -110,933 | -287,984 | -- |
| Net Income From Continuing Operation Net Minority Interest | -131,251 | -110,933 | -287,984 | -- |
| Net Income Including Noncontrolling Interests | -131,251 | -110,933 | -287,984 | -- |
| Net Income Common Stockholders | -131,251 | -110,933 | -287,984 | -- |
| Net Income | -131,251 | -110,933 | -287,984 | -- |
| EBITDA | -131,251 | -110,933 | -287,984 | -- |
| Normalized EBITDA | -131,251 | -110,933 | -287,984 | -- |
| Basic EPS | -0.01 | -0.01 | -0.01 | -- |
| Diluted EPS | -0.01 | -0.01 | -0.01 | -- |
| Basic Average Shares | 23.8M | 22.3M | 18.7M | -- |
| Diluted Average Shares | 23.8M | 22.3M | 18.7M | -- |
| Tax Rate For Calcs | 0.00 | 0.00 | 0.00 | -- |
| Normalized Income | -131,251 | -110,933 | -287,984 | -- |
| Diluted NI Availto Com Stockholders | -131,251 | -110,933 | -287,984 | -- |
| Net Income Continuous Operations | -131,251 | -110,933 | -287,984 | -- |
| Other Gand A | 44,618 | 42,562 | 29,925 | -- |
| Salaries And Wages | -- | 0.00 | 225,500 | -- |
| Total Expenses | 131,251 | 110,933 | 287,984 | -- |
| Line Item | FY 2024Nov 30, 2024 | FY 2023Nov 30, 2023 | FY 2022Nov 30, 2022 | FY 2021Nov 30, 2021 |
|---|---|---|---|---|
| Cash And Cash Equivalents | 93,984 | 349,784 | 439,226 | 273,792 |
| Cash Cash Equivalents And Short Term Investments | 93,984 | 349,784 | 439,226 | 273,792 |
| Cash Financial | 93,984 | 349,784 | 439,226 | 273,792 |
| Receivables | 19,094 | 76,745 | 16,639 | 127.00 |
| Prepaid Assets | 2,509 | 2,546 | 0.00 | -- |
| Current Assets | 115,587 | 429,075 | 455,865 | 273,919 |
| Net PPE | 1.1M | 670,454 | 520,895 | 364,768 |
| Other Non Current Assets | 13,000 | 13,000 | 13,000 | -- |
| Total Non Current Assets | 1.2M | 683,454 | 533,895 | 373,183 |
| Total Assets | 1.3M | 1.1M | 989,760 | 647,102 |
| Accounts Payable | 39,105 | 20,449 | 37,107 | -- |
| Payables | 43,390 | 73,849 | 37,107 | -- |
| Payables And Accrued Expenses | 43,390 | 73,849 | 37,107 | 7,529 |
| Current Liabilities | 43,390 | 73,849 | 37,107 | 7,529 |
| Total Non Current Liabilities Net Minority Interest | 0.00 | 0.00 | 0.00 | 0.00 |
| Total Liabilities Net Minority Interest | 43,390 | 73,849 | 37,107 | 7,529 |
| Common Stock | 1.5M | 1.2M | 999,564 | 664,000 |
| Capital Stock | 1.5M | 1.2M | 999,564 | 664,000 |
| Additional Paid In Capital | 265,500 | 265,500 | 265,500 | 0.00 |
| Retained Earnings | -554,595 | -423,344 | -312,411 | -24,427 |
| Common Stock Equity | 1.2M | 1.0M | 952,653 | 639,573 |
| Stockholders Equity | 1.2M | 1.0M | 952,653 | 639,573 |
| Total Equity Gross Minority Interest | 1.2M | 1.0M | 952,653 | 639,573 |
| Total Capitalization | 1.2M | 1.0M | 952,653 | 639,573 |
| Net Tangible Assets | 1.2M | 1.0M | 952,653 | 639,573 |
| Tangible Book Value | 1.2M | 1.0M | 952,653 | 639,573 |
| Working Capital | 72,197 | 355,226 | 418,758 | 266,390 |
| Invested Capital | 1.2M | 1.0M | 952,653 | 639,573 |
| Share Issued | 26.8M | 23.5M | 22.2M | 22.2M |
| Ordinary Shares Number | 26.8M | 23.5M | 22.2M | 22.2M |
| Dueto Related Parties Current | 4,285 | 53,400 | 0.00 | -- |
| Non Current Deferred Assets | -- | -- | 0.00 | 8,415 |
| Other Receivables | -- | -- | 6,911 | -- |
| Taxes Receivable | 19,094 | 76,745 | 16,639 | 127.00 |
| Line Item | FY 2024Nov 30, 2024 | FY 2023Nov 30, 2023 | FY 2022Nov 30, 2022 | FY 2021Nov 30, 2021 |
|---|---|---|---|---|
| Operating Cash Flow | -143,121 | -104,025 | -68,086 | -- |
| Cash Flow From Continuing Operating Activities | -143,121 | -104,025 | -68,086 | -- |
| Stock Based Compensation | -- | 0.00 | 225,500 | -- |
| Change In Working Capital | -11,870 | 6,908 | -5,602 | -- |
| Change In Receivables | -13,205 | 3,839 | -9,601 | -- |
| Change In Payables And Accrued Expense | 1,298 | 5,615 | 3,999 | -- |
| Change In Payable | 1,298 | 5,615 | 3,999 | -- |
| Capital Expenditure | -- | -- | -40,000 | -- |
| Purchase Of PPE | -- | 0.00 | -40,000 | -- |
| Net PPE Purchase And Sale | -- | 0.00 | -40,000 | -- |
| Investing Cash Flow | -440,333 | -182,875 | -153,000 | -- |
| Cash Flow From Continuing Investing Activities | -440,333 | -182,875 | -153,000 | -- |
| Issuance Of Capital Stock | 330,000 | 200,000 | 750,000 | -- |
| Net Common Stock Issuance | 330,000 | 200,000 | 750,000 | -- |
| Financing Cash Flow | 327,654 | 197,458 | 386,520 | -- |
| Cash Flow From Continuing Financing Activities | 327,654 | 197,458 | 386,520 | -- |
| Changes In Cash | -255,800 | -89,442 | 165,434 | -- |
| Beginning Cash Position | 349,784 | 439,226 | 273,792 | -- |
| End Cash Position | 93,984 | 349,784 | 439,226 | -- |
| Free Cash Flow | -143,121 | -104,025 | -108,086 | -- |
| Income Tax Paid Supplemental Data | 0.00 | 0.00 | 0.00 | -- |
| Interest Paid Supplemental Data | 0.00 | 0.00 | 0.00 | -- |
| Change In Account Payable | 5,898 | -2,985 | 3,999 | -- |
| Change In Prepaid Assets | 37.00 | -2,546 | 0.00 | -- |
| Common Stock Issuance | 330,000 | 200,000 | 750,000 | -- |
| Net Income From Continuing Operations | -131,251 | -110,933 | -287,984 | -- |
| Net Other Financing Charges | -2,346 | -2,542 | -363,480 | -- |
| Net Other Investing Changes | -440,333 | -182,875 | -113,000 | -- |