Income Statement
Balance Sheet
Cash Flow
| Line Item | FY 2024Nov 30, 2024 | FY 2023Nov 30, 2023 |
|---|---|---|
| Total Revenue | 0.00 | 0.00 |
| Operating Revenue | 0.00 | 0.00 |
| Selling General And Administration | 279,122 | 451.00 |
| General And Administrative Expense | 279,122 | 451.00 |
| Other Operating Expenses | 746,902 | -- |
| Operating Expense | 1.0M | 451.00 |
| Operating Income | -1.0M | -451.00 |
| EBIT | -1.1M | -451.00 |
| Interest Expense | 24,412 | 0.00 |
| Interest Expense Non Operating | 24,412 | 0.00 |
| Net Interest Income | -24,412 | 0.00 |
| Other Income Expense | -33,570 | -- |
| Gain On Sale Of Security | -33,570 | -- |
| Pretax Income | -1.1M | -451.00 |
| Tax Effect Of Unusual Items | 0.00 | 0.00 |
| Net Income From Continuing And Discontinued Operation | -1.1M | -451.00 |
| Net Income From Continuing Operation Net Minority Interest | -1.1M | -451.00 |
| Net Income Including Noncontrolling Interests | -1.1M | -451.00 |
| Net Income Common Stockholders | -1.1M | -451.00 |
| Net Income | -1.1M | -451.00 |
| EBITDA | -1.1M | -451.00 |
| Normalized EBITDA | -1.0M | -451.00 |
| Basic EPS | -0.06 | -0.00 |
| Diluted EPS | -0.06 | -0.00 |
| Basic Average Shares | 17.3M | 17.3M |
| Diluted Average Shares | 17.3M | 101.4M |
| Total Unusual Items | -33,570 | -- |
| Total Unusual Items Excluding Goodwill | -33,570 | -- |
| Tax Rate For Calcs | 0.00 | 0.00 |
| Normalized Income | -1.1M | -451.00 |
| Diluted NI Availto Com Stockholders | -1.1M | -451.00 |
| Net Income Continuous Operations | -1.1M | -451.00 |
| Net Non Operating Interest Income Expense | -24,412 | 0.00 |
| Other Gand A | 239,122 | 450.00 |
| Salaries And Wages | 40,000 | 1.00 |
| Total Expenses | 1.0M | 451.00 |
| Total Operating Income As Reported | -1.1M | -451.00 |
| Line Item | FY 2024Nov 30, 2024 | FY 2023Nov 30, 2023 |
|---|---|---|
| Gross PPE | 21,758 | 0.00 |
| Accumulated Depreciation | 0.00 | 0.00 |
| Net PPE | 21,758 | 0.00 |
| Total Non Current Assets | 21,758 | 0.00 |
| Total Assets | 21,758 | 0.00 |
| Current Debt | 822,992 | -- |
| Current Debt And Capital Lease Obligation | 822,992 | -- |
| Accounts Payable | 210,117 | 6,345 |
| Payables | 210,117 | 6,345 |
| Payables And Accrued Expenses | 249,117 | 6,345 |
| Current Accrued Expenses | 39,000 | 0.00 |
| Current Liabilities | 1.1M | 6,345 |
| Total Non Current Liabilities Net Minority Interest | 0.00 | 0.00 |
| Total Liabilities Net Minority Interest | 1.1M | 6,345 |
| Common Stock | 40,001 | 1.00 |
| Capital Stock | 40,001 | 1.00 |
| Retained Earnings | -1.1M | -6,346 |
| Common Stock Equity | -1.1M | -6,345 |
| Stockholders Equity | -1.1M | -6,345 |
| Total Equity Gross Minority Interest | -1.1M | -6,345 |
| Total Capitalization | -1.1M | -6,345 |
| Net Tangible Assets | -1.1M | -6,345 |
| Tangible Book Value | -1.1M | -6,345 |
| Invested Capital | -227,359 | -6,345 |
| Total Debt | 822,992 | -- |
| Net Debt | 822,992 | -- |
| Share Issued | 101.4M | 101.4M |
| Ordinary Shares Number | 101.4M | 101.4M |
| Other Current Borrowings | 822,992 | -- |
| Line Item | FY 2024Nov 30, 2024 | FY 2023Nov 30, 2023 |
|---|---|---|
| Operating Cash Flow | -801,234 | 0.00 |
| Cash Flow From Continuing Operating Activities | -801,234 | 0.00 |
| Stock Based Compensation | 40,000 | 0.00 |
| Change In Working Capital | 242,772 | 451.00 |
| Change In Payables And Accrued Expense | 242,772 | 451.00 |
| Capital Expenditure | -21,758 | -- |
| Net PPE Purchase And Sale | -21,758 | 0.00 |
| Investing Cash Flow | -21,758 | 0.00 |
| Cash Flow From Continuing Investing Activities | -21,758 | 0.00 |
| Issuance Of Debt | 822,992 | 0.00 |
| Net Issuance Payments Of Debt | 822,992 | 0.00 |
| Financing Cash Flow | 822,992 | 0.00 |
| Cash Flow From Continuing Financing Activities | 822,992 | 0.00 |
| Beginning Cash Position | 0.00 | 0.00 |
| End Cash Position | 0.00 | 0.00 |
| Free Cash Flow | -822,992 | 0.00 |
| Net Income From Continuing Operations | -1.1M | -451.00 |
| Net Short Term Debt Issuance | 822,992 | 0.00 |
| Short Term Debt Issuance | 822,992 | 0.00 |