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 | -- |
| Cost Of Revenue | 6,284 | 7,586 | 0.00 | -- | -- |
| Gross Profit | -6,284 | -7,586 | 0.00 | -- | -- |
| Selling General And Administration | 389,593 | 229,772 | 109,061 | 119,536 | -- |
| General And Administrative Expense | 335,255 | 188,800 | 105,015 | 113,347 | -- |
| Other Operating Expenses | 610,033 | 219,247 | 343,350 | 192,626 | -- |
| Operating Expense | 999,626 | 449,019 | 452,411 | 312,162 | -- |
| Operating Income | -1.0M | -456,605 | -452,411 | -312,162 | -- |
| EBIT | -1.0M | -456,605 | -452,411 | -312,162 | -- |
| Other Income Expense | -3.9M | -- | 47,597 | -2.9M | 13,033 |
| Special Income Charges | -3.9M | -- | 0.00 | -2.9M | 0.00 |
| Write Off | 13,655 | -- | -- | -- | -- |
| Gain On Sale Of Security | -- | -- | 47,597 | -18,450 | 13,033 |
| Pretax Income | -4.9M | -456,605 | -404,814 | -3.3M | -- |
| Tax Effect Of Unusual Items | 0.00 | 0.00 | 0.00 | 0.00 | -- |
| Net Income From Continuing And Discontinued Operation | -4.9M | -456,605 | -404,814 | -3.3M | -- |
| Net Income From Continuing Operation Net Minority Interest | -4.9M | -456,605 | -404,814 | -3.3M | -- |
| Net Income Including Noncontrolling Interests | -4.9M | -456,605 | -404,814 | -3.3M | -- |
| Net Income Common Stockholders | -4.9M | -456,605 | -404,814 | -3.3M | -- |
| Net Income | -4.9M | -456,605 | -404,814 | -3.3M | -- |
| EBITDA | -999,626 | -449,019 | -445,954 | -312,162 | -- |
| Normalized EBITDA | 2.9M | -449,019 | -493,551 | 2.6M | -- |
| Reconciled Depreciation | 6,284 | 7,586 | 6,457 | 0.00 | -- |
| Basic EPS | -0.03 | 0.00 | -0.03 | -0.03 | -- |
| Diluted EPS | -0.03 | 0.00 | -0.03 | -0.03 | -- |
| Basic Average Shares | 144.6M | 131.1M | 125.8M | 116.9M | -- |
| Diluted Average Shares | 144.6M | 131.1M | 125.8M | 116.9M | -- |
| Total Unusual Items | -3.9M | -- | 47,597 | -2.9M | 13,033 |
| Total Unusual Items Excluding Goodwill | -3.9M | -- | 47,597 | -2.9M | 13,033 |
| Tax Rate For Calcs | 0.00 | 0.00 | 0.00 | 0.00 | -- |
| Normalized Income | -1.0M | -456,605 | -452,411 | -312,162 | -- |
| Diluted NI Availto Com Stockholders | -4.9M | -456,605 | -404,814 | -3.3M | -- |
| Impairment Of Capital Assets | 3.9M | -- | 0.00 | 2.9M | 0.00 |
| Net Income Continuous Operations | -4.9M | -456,605 | -404,814 | -3.3M | -- |
| Other Gand A | 182,255 | 138,800 | 100,146 | 107,647 | -- |
| Reconciled Cost Of Revenue | 6,284 | 7,586 | 0.00 | -- | -- |
| Salaries And Wages | 153,000 | 50,000 | 4,869 | 5,700 | -- |
| Selling And Marketing Expense | 54,338 | 40,972 | 4,046 | 6,189 | -- |
| Total Expenses | 1.0M | 456,605 | 452,411 | 312,162 | -- |
| Total Operating Income As Reported | -1.0M | -456,605 | -404,814 | -330,612 | -- |
| 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 | 253,465 | 21,166 | 9,127 | 154,361 | -- |
| Cash Cash Equivalents And Short Term Investments | 253,465 | 21,166 | 9,127 | 154,361 | -- |
| Cash Financial | 253,465 | 21,166 | 9,127 | 154,361 | -- |
| Accounts Receivable | 15,894 | 11,999 | 10,607 | 12,062 | -- |
| Receivables | 15,894 | 11,999 | 10,607 | 12,062 | -- |
| Prepaid Assets | 29,188 | 1,963 | 10,605 | 59,945 | -- |
| Current Assets | 298,547 | 35,128 | 30,339 | 226,368 | -- |
| Gross PPE | 59,721 | 3.9M | 3.6M | 3.4M | -- |
| Accumulated Depreciation | -48,102 | -41,818 | -34,232 | -27,775 | -- |
| Net PPE | 11,619 | 3.8M | 3.6M | 3.4M | -- |
| Total Non Current Assets | 11,619 | 3.8M | 3.6M | 3.4M | -- |
| Total Assets | 310,166 | 3.9M | 3.6M | 3.6M | -- |
| Accounts Payable | 394,224 | 373,842 | 329,483 | 224,655 | -- |
| Payables | 1.4M | 1.1M | 715,246 | 285,506 | -- |
| Payables And Accrued Expenses | 1.4M | 1.1M | 715,246 | 285,506 | -- |
| Current Liabilities | 1.4M | 1.1M | 715,246 | 285,506 | -- |
| Total Non Current Liabilities Net Minority Interest | 0.00 | 0.00 | 0.00 | 0.00 | -- |
| Total Liabilities Net Minority Interest | 1.4M | 1.1M | 715,246 | 285,506 | -- |
| Common Stock | 14.3M | 13.4M | 13.2M | 13.2M | -- |
| Capital Stock | 14.3M | 13.4M | 13.2M | 13.2M | -- |
| Retained Earnings | -17.2M | -12.3M | -11.8M | -11.4M | -- |
| Gains Losses Not Affecting Retained Earnings | 1.8M | 1.6M | 1.5M | 1.5M | -- |
| Common Stock Equity | -1.1M | 2.7M | 2.9M | 3.3M | -- |
| Stockholders Equity | -1.1M | 2.7M | 2.9M | 3.3M | -- |
| Total Equity Gross Minority Interest | -1.1M | 2.7M | 2.9M | 3.3M | -- |
| Total Capitalization | -1.1M | 2.7M | 2.9M | 3.3M | -- |
| Net Tangible Assets | -1.1M | 2.7M | 2.9M | 3.3M | -- |
| Tangible Book Value | -1.1M | 2.7M | 2.9M | 3.3M | -- |
| Working Capital | -1.1M | -1.1M | -684,907 | -59,138 | -- |
| Invested Capital | -1.1M | 2.7M | 2.9M | 3.3M | -- |
| Share Issued | 154.2M | 134.2M | 125.8M | 125.8M | -- |
| Ordinary Shares Number | 154.2M | 134.2M | 125.8M | 125.8M | -- |
| Dueto Related Parties Current | 983,875 | 758,160 | 385,763 | 60,851 | -- |
| Other Equity Interest | -12,500 | -13,655 | -13,655 | -13,655 | -- |
| Other Properties | 59,721 | 3.9M | 3.6M | 3.4M | -- |
| 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 | -690,384 | -43,761 | 13,799 | -105,777 | -- |
| Cash Flow From Continuing Operating Activities | -690,384 | -43,761 | 13,799 | -105,777 | -- |
| Depreciation And Amortization | 6,284 | 7,586 | 6,457 | 0.00 | -- |
| Depreciation Amortization Depletion | 6,284 | 7,586 | 6,457 | 0.00 | -- |
| Stock Based Compensation | 153,000 | 50,000 | 4,869 | 5,700 | -- |
| Change In Working Capital | 156,242 | 346,616 | 454,884 | 200,685 | -- |
| Change In Receivables | -3,895 | -1,392 | 1,455 | 21,734 | -- |
| Change In Payables And Accrued Expense | 187,362 | 348,008 | 404,089 | 190,672 | -- |
| Other Non Cash Items | -- | -- | -- | -- | 32,100 |
| Capital Expenditure | -14,838 | -92,950 | -159,033 | -1.1M | -- |
| Purchase Of PPE | -- | -- | -- | 0.00 | -40,390 |
| Net PPE Purchase And Sale | -- | -- | -- | 0.00 | -40,390 |
| Investing Cash Flow | -14,838 | -92,950 | -159,033 | -1.1M | -- |
| Cash Flow From Continuing Investing Activities | -14,838 | -92,950 | -159,033 | -1.1M | -- |
| Issuance Of Capital Stock | 937,521 | 148,750 | 0.00 | 722,664 | -- |
| Net Common Stock Issuance | 937,521 | 148,750 | 0.00 | 722,664 | -- |
| Financing Cash Flow | 937,521 | 148,750 | 0.00 | 722,664 | -- |
| Cash Flow From Continuing Financing Activities | 937,521 | 148,750 | 0.00 | 722,664 | -- |
| Changes In Cash | 232,299 | 12,039 | -145,234 | -527,242 | -- |
| Beginning Cash Position | 21,166 | 9,127 | 154,361 | 681,603 | -- |
| End Cash Position | 253,465 | 21,166 | 9,127 | 154,361 | -- |
| Free Cash Flow | -705,222 | -136,711 | -145,234 | -1.2M | -- |
| Amortization Cash Flow | 6,284 | 7,586 | -- | -- | -- |
| Amortization Of Intangibles | 6,284 | 7,586 | -- | -- | -- |
| Asset Impairment Charge | 3.9M | 8,642 | 0.00 | 2.9M | -- |
| Capital Expenditure Reported | -14,838 | -92,950 | -159,033 | -1.1M | -- |
| Change In Prepaid Assets | -27,225 | 0.00 | 49,340 | -11,721 | -- |
| Common Stock Issuance | 937,521 | 148,750 | 0.00 | 722,664 | -- |
| Depreciation | -- | 7,586 | 6,457 | 0.00 | -- |
| Net Foreign Currency Exchange Gain Loss | -- | 0.00 | -47,597 | 18,450 | -13,033 |
| Net Income From Continuing Operations | -4.9M | -456,605 | -404,814 | -3.3M | -- |
| Net Other Investing Changes | -- | -- | -159,033 | -1.1M | -1.9M |
| Operating Gains Losses | -- | -- | -47,597 | 18,450 | -13,033 |