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 | 3.1M | 181,034 | 1,890 |
| General And Administrative Expense | 3.1M | 181,034 | 1,890 |
| Other Operating Expenses | 375,889 | 468.00 | 40.00 |
| Operating Expense | 3.5M | 181,502 | 1,930 |
| Operating Income | -3.5M | -181,502 | -1,930 |
| EBIT | -3.5M | -181,502 | -1,930 |
| Interest Income | 111,183 | 0.00 | -- |
| Interest Income Non Operating | 111,183 | 0.00 | -- |
| Net Interest Income | 111,183 | 0.00 | -- |
| Other Income Expense | 2,523 | -2,130 | 21,081 |
| Gain On Sale Of Security | 2,523 | -2,130 | 21,081 |
| Pretax Income | -3.4M | -183,632 | 19,151 |
| Tax Effect Of Unusual Items | 0.00 | 0.00 | 8,432 |
| Net Income From Continuing And Discontinued Operation | -3.4M | -183,632 | 19,151 |
| Net Income From Continuing Operation Net Minority Interest | -3.4M | -183,632 | 19,151 |
| Net Income Including Noncontrolling Interests | -3.4M | -183,632 | 19,151 |
| Net Income Common Stockholders | -3.4M | -183,632 | 19,151 |
| Net Income | -3.4M | -183,632 | 19,151 |
| EBITDA | -3.5M | -181,502 | -1,930 |
| Normalized EBITDA | -3.5M | -179,372 | -23,011 |
| Basic EPS | -- | -0.01 | 0.00 |
| Diluted EPS | -- | -0.01 | 0.00 |
| Basic Average Shares | -- | 27.9M | 27.9M |
| Diluted Average Shares | -- | 27.9M | 27.9M |
| Total Unusual Items | 2,523 | -2,130 | 21,081 |
| Total Unusual Items Excluding Goodwill | 2,523 | -2,130 | 21,081 |
| Tax Rate For Calcs | 0.00 | 0.00 | 0.40 |
| Normalized Income | -3.4M | -181,502 | 6,502 |
| Diluted NI Availto Com Stockholders | -3.4M | -183,632 | 19,151 |
| Net Income Continuous Operations | -3.4M | -183,632 | 19,151 |
| Net Non Operating Interest Income Expense | 111,183 | 0.00 | -- |
| Other Gand A | 702,245 | 181,034 | 1,890 |
| Rent And Landing Fees | 45,000 | 0.00 | -- |
| Rent Expense Supplemental | 45,000 | 0.00 | -- |
| Salaries And Wages | 2.4M | 0.00 | -- |
| Selling And Marketing Expense | 9,637 | 0.00 | -- |
| Total Expenses | 3.5M | 181,502 | 1,930 |
| Total Operating Income As Reported | -- | -181,502 | -1,930 |
| Line Item | FY 2025Apr 30, 2025 | FY 2024Apr 30, 2024 | FY 2023Apr 30, 2023 |
|---|---|---|---|
| Cash And Cash Equivalents | 7.7M | 22,596 | 55,311 |
| Cash Cash Equivalents And Short Term Investments | 7.7M | 22,596 | 55,311 |
| Receivables | 80,260 | 265,831 | 246,790 |
| Prepaid Assets | 33,660 | 0.00 | -- |
| Current Assets | 7.8M | 288,427 | 302,101 |
| Investments And Advances | 1.00 | 1.00 | 1.00 |
| Long Term Equity Investment | 1.00 | 1.00 | 1.00 |
| Total Non Current Assets | 1.00 | 1.00 | 1.00 |
| Total Assets | 7.8M | 288,428 | 302,102 |
| Accounts Payable | 110,350 | 15,263 | 16,538 |
| Payables | 110,350 | 1.7M | 1.6M |
| Payables And Accrued Expenses | 110,350 | 1.7M | 1.6M |
| Current Liabilities | 110,350 | 1.7M | 1.6M |
| Total Non Current Liabilities Net Minority Interest | 0.00 | 0.00 | 0.00 |
| Total Liabilities Net Minority Interest | 110,350 | 1.7M | 1.6M |
| Common Stock | 10.7M | 1.00 | 1.00 |
| Capital Stock | 10.7M | 1.00 | 1.00 |
| Additional Paid In Capital | -1.6M | -1.3M | -1.3M |
| Retained Earnings | -3.5M | -159,204 | 24,428 |
| Gains Losses Not Affecting Retained Earnings | 2.2M | 37,098 | 18,423 |
| Other Equity Adjustments | 2.2M | 37,098 | 18,423 |
| Common Stock Equity | 7.7M | -1.4M | -1.3M |
| Stockholders Equity | 7.7M | -1.4M | -1.3M |
| Total Equity Gross Minority Interest | 7.7M | -1.4M | -1.3M |
| Total Capitalization | 7.7M | -1.4M | -1.3M |
| Net Tangible Assets | 7.7M | -1.4M | -1.3M |
| Tangible Book Value | 7.7M | -1.4M | -1.3M |
| Working Capital | 7.7M | -1.4M | -1.3M |
| Invested Capital | 7.7M | -1.4M | -1.3M |
| Share Issued | 35.0M | 27.9M | 27.9M |
| Ordinary Shares Number | 35.0M | 27.9M | 27.9M |
| Accrued Interest Receivable | 57,205 | 0.00 | -- |
| Dueto Related Parties Current | 0.00 | 1.7M | 1.5M |
| Other Receivables | 1,745 | -- | -- |
| Taxes Receivable | 21,310 | 265,831 | 246,790 |
| Line Item | FY 2025Apr 30, 2025 | FY 2024Apr 30, 2024 | FY 2023Apr 30, 2023 |
|---|---|---|---|
| Operating Cash Flow | -994,482 | -185,143 | -1,930 |
| Cash Flow From Continuing Operating Activities | -994,482 | -185,143 | -1,930 |
| Stock Based Compensation | 2.2M | 0.00 | -- |
| Change In Working Capital | 277,333 | -3,641 | 0.00 |
| Change In Receivables | 215,906 | -2,189 | -40,029 |
| Change In Payables And Accrued Expense | 95,087 | -1,452 | 40,029 |
| Other Non Cash Items | -57,205 | -- | -- |
| Capital Expenditure | -- | -13,138 | -1.5M |
| Investing Cash Flow | 0.00 | -13,138 | -1.5M |
| Cash Flow From Continuing Investing Activities | 0.00 | -13,138 | -1.5M |
| Issuance Of Capital Stock | 5.2M | 0.00 | -- |
| Net Common Stock Issuance | 5.2M | 0.00 | -- |
| Financing Cash Flow | 8.7M | 165,696 | 1.6M |
| Cash Flow From Continuing Financing Activities | 8.7M | 165,696 | 1.6M |
| Effect Of Exchange Rate Changes | -5,022 | -130.00 | 1,574 |
| Changes In Cash | 7.7M | -32,585 | 51,258 |
| Beginning Cash Position | 22,596 | 55,311 | 2,479 |
| End Cash Position | 7.7M | 22,596 | 55,311 |
| Free Cash Flow | -994,482 | -198,281 | -1.5M |
| Income Tax Paid Supplemental Data | 0.00 | 0.00 | -- |
| Interest Paid Supplemental Data | 0.00 | 0.00 | -- |
| Change In Prepaid Assets | -33,660 | 0.00 | -- |
| Common Stock Issuance | 5.2M | 0.00 | -- |
| Net Foreign Currency Exchange Gain Loss | -2,523 | 2,130 | -21,081 |
| Net Income From Continuing Operations | -3.4M | -183,632 | 19,151 |
| Net Intangibles Purchase And Sale | 0.00 | -13,138 | -1.5M |
| Net Other Financing Charges | -102,661 | 165,696 | 1.6M |
| Operating Gains Losses | -2,523 | 2,130 | -21,081 |
| Proceeds From Stock Option Exercised | 3.6M | 0.00 | -- |
| Purchase Of Intangibles | 0.00 | -13,138 | -1.5M |