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 | 286,329 | 246,148 | 173,216 | 86,917 | -- |
| General And Administrative Expense | 286,329 | 246,148 | 173,216 | 86,917 | -- |
| Other Operating Expenses | 803,767 | 117,168 | 16,714 | 31,859 | -- |
| Operating Expense | 1.1M | 363,316 | 189,930 | 118,776 | -- |
| Operating Income | -1.1M | -363,316 | -189,930 | -118,776 | -- |
| EBIT | -1.5M | -716,816 | -189,930 | -118,776 | -- |
| Interest Expense | 1,676 | 830.00 | 1,320 | 1,249 | -- |
| Interest Expense Non Operating | 1,676 | 830.00 | 1,320 | 1,249 | -- |
| Net Interest Income | -1,676 | -830.00 | -1,320 | -1,249 | -- |
| Other Income Expense | -360,000 | -353,500 | -- | -- | -- |
| Special Income Charges | -360,000 | -353,500 | 0.00 | -- | -- |
| Pretax Income | -1.5M | -717,646 | -191,250 | -120,025 | -- |
| Tax Effect Of Unusual Items | 0.00 | 0.00 | 0.00 | 0.00 | -- |
| Net Income From Continuing And Discontinued Operation | -1.5M | -717,646 | -191,250 | -120,025 | -- |
| Net Income From Continuing Operation Net Minority Interest | -1.5M | -717,646 | -191,250 | -120,025 | -- |
| Net Income Including Noncontrolling Interests | -1.5M | -717,646 | -191,250 | -120,025 | -- |
| Net Income Common Stockholders | -1.5M | -717,646 | -191,250 | -120,025 | -- |
| Net Income | -1.5M | -717,646 | -191,250 | -120,025 | -- |
| EBITDA | -1.5M | -716,816 | -189,930 | -118,776 | -- |
| Normalized EBITDA | -1.1M | -363,316 | -189,930 | -118,776 | -- |
| Basic EPS | -0.07 | -0.05 | -0.02 | -0.02 | -- |
| Diluted EPS | -0.07 | -0.05 | -0.02 | -0.02 | -- |
| Basic Average Shares | 20.1M | 13.6M | 8.5M | 5.9M | -- |
| Diluted Average Shares | 20.1M | 13.6M | 8.5M | 5.9M | -- |
| Total Unusual Items | -360,000 | -353,500 | 0.00 | -- | -- |
| Total Unusual Items Excluding Goodwill | -360,000 | -353,500 | 0.00 | -- | -- |
| Tax Rate For Calcs | 0.00 | 0.00 | 0.00 | 0.00 | -- |
| Normalized Income | -1.1M | -364,146 | -191,250 | -120,025 | -- |
| Diluted NI Availto Com Stockholders | -1.5M | -717,646 | -191,250 | -120,025 | -- |
| Impairment Of Capital Assets | 360,000 | 353,500 | 0.00 | -- | -- |
| Net Income Continuous Operations | -1.5M | -717,646 | -191,250 | -120,025 | -- |
| Net Non Operating Interest Income Expense | -1,676 | -830.00 | -1,320 | -1,249 | -- |
| Other Gand A | 286,329 | 213,148 | 171,216 | 86,917 | -- |
| Salaries And Wages | 0.00 | 33,000 | 2,000 | 0.00 | -- |
| Selling And Marketing Expense | -- | 4,127 | 0.00 | -- | -- |
| Total Expenses | 1.1M | 363,316 | 189,930 | 118,776 | -- |
| 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 | 36,858 | 1.2M | 254,960 | 261,550 | -- |
| Cash Cash Equivalents And Short Term Investments | 36,858 | 1.2M | 254,960 | 261,550 | -- |
| Cash Financial | 36,858 | 1.2M | 254,960 | 261,550 | -- |
| Prepaid Assets | 23,801 | 68,997 | 14,371 | 0.00 | -- |
| Current Assets | 60,659 | 1.3M | 269,331 | 261,550 | -- |
| Net PPE | 2.4M | 710,864 | 340,000 | 10,000 | -- |
| Total Non Current Assets | 2.4M | 710,864 | 340,000 | 10,000 | -- |
| Total Assets | 2.4M | 2.0M | 609,331 | 271,550 | -- |
| Payables And Accrued Expenses | 72,487 | 73,706 | 61,254 | 19,363 | -- |
| Other Current Liabilities | -- | 25,000 | -- | -- | -- |
| Current Liabilities | 72,487 | 98,706 | 61,254 | 19,363 | -- |
| Other Non Current Liabilities | 25,000 | -- | -- | -- | -- |
| Total Non Current Liabilities Net Minority Interest | 25,000 | 0.00 | 0.00 | 0.00 | -- |
| Total Liabilities Net Minority Interest | 97,487 | 98,706 | 61,254 | 19,363 | -- |
| Common Stock | 4.7M | 2.6M | 977,508 | 490,368 | -- |
| Capital Stock | 4.7M | 2.6M | 977,508 | 490,368 | -- |
| Retained Earnings | -2.6M | -1.2M | -469,331 | -278,081 | -- |
| Gains Losses Not Affecting Retained Earnings | 213,562 | 200,270 | 39,900 | 39,900 | -- |
| Common Stock Equity | 2.3M | 1.9M | 548,077 | 252,187 | -- |
| Stockholders Equity | 2.3M | 1.9M | 548,077 | 252,187 | -- |
| Total Equity Gross Minority Interest | 2.3M | 1.9M | 548,077 | 252,187 | -- |
| Total Capitalization | 2.3M | 1.9M | 548,077 | 252,187 | -- |
| Net Tangible Assets | 2.3M | 1.9M | 548,077 | 252,187 | -- |
| Tangible Book Value | 2.3M | 1.9M | 548,077 | 252,187 | -- |
| Working Capital | -11,828 | 1.2M | 208,077 | 242,187 | -- |
| Invested Capital | 2.3M | 1.9M | 548,077 | 252,187 | -- |
| Share Issued | 34.8M | 24.6M | 11.6M | 6.7M | -- |
| Ordinary Shares Number | 34.8M | 24.6M | 11.6M | 6.7M | -- |
| Other Equity Interest | 115,000 | 230,000 | -- | -- | -- |
| Restricted Cash | -- | -- | -- | 261,550 | 137,791 |
| 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 | -1.0M | -373,320 | -163,730 | -111,491 | -- |
| Cash Flow From Continuing Operating Activities | -1.0M | -373,320 | -163,730 | -111,491 | -- |
| Stock Based Compensation | 0.00 | 33,000 | 0.00 | -- | 0.00 |
| Change In Working Capital | 43,977 | -42,174 | 27,520 | 8,534 | -- |
| Change In Payables And Accrued Expense | -1,219 | 12,452 | 41,891 | 8,534 | -- |
| Capital Expenditure | -100,000 | -20,000 | -220,000 | -10,000 | -- |
| Purchase Of PPE | -100,000 | -20,000 | -220,000 | -10,000 | -- |
| Net PPE Purchase And Sale | -100,000 | -20,000 | -220,000 | -10,000 | -- |
| Investing Cash Flow | -354,466 | -51,864 | -220,000 | -10,000 | -- |
| Cash Flow From Continuing Investing Activities | -354,466 | -51,864 | -220,000 | -10,000 | -- |
| Issuance Of Capital Stock | 250,000 | 1.4M | 380,000 | 244,650 | -- |
| Net Common Stock Issuance | 250,000 | 1.4M | 380,000 | 244,650 | -- |
| Financing Cash Flow | 256,799 | 1.4M | 377,140 | 245,250 | -- |
| Cash Flow From Continuing Financing Activities | 256,799 | 1.4M | 377,140 | 245,250 | -- |
| Changes In Cash | -1.1M | 927,360 | -6,590 | 123,759 | -- |
| Beginning Cash Position | 1.2M | 254,960 | 261,550 | 137,791 | -- |
| End Cash Position | 36,858 | 1.2M | 254,960 | 261,550 | -- |
| Free Cash Flow | -1.1M | -393,320 | -383,730 | -121,491 | -- |
| Asset Impairment Charge | 360,000 | 353,500 | 0.00 | -- | -- |
| Change In Prepaid Assets | 45,196 | -54,626 | -14,371 | 0.00 | -- |
| Common Stock Issuance | 250,000 | 1.4M | 380,000 | 244,650 | -- |
| Net Income From Continuing Operations | -1.5M | -717,646 | -191,250 | -120,025 | -- |
| Net Investment Properties Purchase And Sale | -- | -- | -- | -10,000 | 0.00 |
| Net Other Financing Charges | -15,076 | -47,456 | -2,860 | -- | -- |
| Net Other Investing Changes | -254,466 | -31,864 | -- | -- | -- |
| Proceeds From Stock Option Exercised | 21,875 | 0.00 | 0.00 | 600.00 | -- |
| Purchase Of Investment Properties | -- | -- | -- | -10,000 | 0.00 |