| Income Statement (Quarterly) | 2025-07-31 | 2025-01-31 | 2024-10-31 | 2024-07-31 |
|---|---|---|---|---|
| Revenue | 103,899 | 308,318 | 292,118 | 108,477 |
| Cost of Revenue | 35,118 | 119,006 | 136,284 | 35,304 |
| Gross Profit | 68,781 | 189,312 | 155,834 | 73,173 |
| Operating Expenses | ||||
| R&D Expenses | 0 | 0 | 0 | 0 |
| SG&A Expenses | 66,293 | 80,438 | 39,948 | 118,587 |
| Operating Expenses | 66,293 | 80,438 | 39,948 | 118,587 |
| Operating Income | 2,488 | 108,874 | 62,600 | -45,414 |
| Interest Expense | 0 | 813 | 2,125 | 0 |
| Income Before Tax | -32,440 | 108,257 | 60,775 | -45,414 |
| Income Tax Expense | 13,861 | 35,279 | 28,128 | 9,797 |
| Net Income | -46,301 | 72,978 | 32,647 | -55,211 |
| Per Share | ||||
| EPS | 0.00 | 0.00 | 0.00 | 0.00 |
| EPS Diluted | 0.00 | 0.00 | 0.00 | 0.00 |
| Income Statement (Annual) | 2025-04-30 | 2024-04-30 | 2023-04-30 | 2022-04-30 | 2021-04-30 |
|---|---|---|---|---|---|
| Revenue | 2,662,105 | 570,694 | 38,000 | 120,000 | 0 |
| Cost of Revenue | 1,086,395 | 192,983 | 0 | 0 | 0 |
| Gross Profit | 1,575,710 | 377,711 | 38,000 | 120,000 | 0 |
| Operating Expenses | |||||
| R&D Expenses | 0 | 0 | 0 | 0 | 0 |
| SG&A Expenses | 367,396 | 172,082 | 62,227 | 133,367 | 52,094 |
| Operating Expenses | 367,396 | 172,082 | 62,227 | 133,367 | 52,094 |
| Operating Income | 1,208,314 | 205,629 | -24,227 | -13,367 | -52,094 |
| Interest Expense | 4,506 | 0 | 0 | -306,098 | 0 |
| Income Before Tax | 1,204,304 | 205,734 | -24,227 | 139,682 | -52,094 |
| Income Tax Expense | 353,558 | 64,868 | -24,224 | -153,049 | 0 |
| Net Income | 850,746 | 140,865 | -24,227 | 292,731 | -52,094 |
| Per Share | |||||
| EPS | 0.03 | 0.01 | 0.00 | 0.05 | -0.01 |
| EPS Diluted | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Balance Sheet (Quarterly) | 2025-04-30 | 2024-04-30 | 2023-04-30 | 2022-04-30 |
|---|---|---|---|---|
| Assets | ||||
| Cash and Cash Equivalents | 782,810 | 593,036 | 8,728 | 23,103 |
| Short Term Investments | 0 | 0 | 0 | 0 |
| Net Receivables | 1,266,951 | 0 | 0 | 0 |
| Inventory | 44,247 | 132,873 | 0 | 0 |
| Total Current Assets | 2,256,251 | 1,192,858 | 8,728 | 23,103 |
| Property Plant Equipment | 0 | 0 | 0 | 0 |
| Goodwill and Intangibles | 0 | 0 | 0 | 0 |
| Total Assets | 2,256,251 | 1,192,858 | 8,728 | 23,103 |
| Liabilities | ||||
| Account Payables | 60,065 | 60,749 | 51,843 | 0 |
| Short Term Debt | 0 | 0 | 16,100 | 12,100 |
| Total Current Liabilities | 347,567 | 136,920 | 67,943 | 58,091 |
| Long Term Debt | 0 | 0 | 0 | 0 |
| Total Liabilities | 347,567 | 136,920 | 67,943 | 58,091 |
| Shareholders Equity | ||||
| Retained Earnings | 867,701 | 16,955 | -123,910 | -99,683 |
| Total Shareholders Equity | 1,908,684 | 1,055,938 | -59,215 | -34,988 |
| Balance Sheet (Annual) | 2025-04-30 | 2024-04-30 | 2023-04-30 | 2022-04-30 | 2021-04-30 |
|---|---|---|---|---|---|
| Assets | |||||
| Cash and Cash Equivalents | 782,810 | 593,036 | 8,728 | 23,103 | 0 |
| Short Term Investments | 0 | 0 | 0 | 0 | 0 |
| Net Receivables | 1,266,951 | 0 | 0 | 0 | 0 |
| Inventory | 44,247 | 132,873 | 0 | 0 | 0 |
| Total Current Assets | 2,256,251 | 1,192,858 | 8,728 | 23,103 | 0 |
| Property Plant Equipment | 0 | 0 | 0 | 0 | 0 |
| Goodwill and Intangibles | 0 | 0 | 0 | 0 | 0 |
| Total Assets | 2,256,251 | 1,192,858 | 8,728 | 23,103 | 0 |
| Liabilities | |||||
| Account Payables | 60,065 | 60,749 | 51,843 | 0 | 0 |
| Short Term Debt | 0 | 0 | 16,100 | 12,100 | 0 |
| Total Current Liabilities | 347,567 | 136,920 | 67,943 | 58,091 | 174,670 |
| Long Term Debt | 0 | 0 | 0 | 0 | 0 |
| Total Liabilities | 347,567 | 136,920 | 67,943 | 58,091 | 174,670 |
| Shareholders Equity | |||||
| Retained Earnings | 867,701 | 16,955 | -123,910 | -99,683 | -239,365 |
| Total Shareholders Equity | 1,908,684 | 1,055,938 | -59,215 | -34,988 | -174,670 |
| Cash Flow Statement (Quarterly) | 2025-04-30 | 2024-04-30 | 2023-04-30 | 2022-04-30 |
|---|---|---|---|---|
| Operating Activities | ||||
| Net Income | 850,746 | 140,865 | -24,227 | 139,682 |
| Depreciation & Amortization | 0 | 0 | 0 | 0 |
| Stock Based Compensation | 2,000 | 1,000 | 0 | 0 |
| Change in Working Capital | -664,478 | -517,745 | 5,852 | 17,428 |
| Operating Cash Flow | 192,774 | -375,880 | -18,375 | 4,061 |
| Investing Activities | ||||
| Capital Expenditure | -4 | 0 | 0 | 0 |
| Investments | 0 | 0 | 0 | 0 |
| Investing Cash Flow | 0 | 0 | 0 | 0 |
| Financing Activities | ||||
| Debt Repayment | 0 | 0 | -4,000 | -19,042 |
| Common Stock Issued/Repurchased | 0 | 957,051 | 0 | 0 |
| Dividends Paid | 0 | 0 | 0 | 0 |
| Financing Cash Flow | -3,000 | 960,188 | 4,000 | 19,042 |
| Summary | ||||
| Free Cash Flow | 192,774 | -375,880 | -18,375 | 4,061 |
| Net Change in Cash | 189,774 | 584,308 | -14,375 | 0 |
| Cash Flow Statement (Annual) | 2025-04-30 | 2024-04-30 | 2023-04-30 | 2022-04-30 | 2021-04-30 |
|---|---|---|---|---|---|
| Operating Activities | |||||
| Net Income | 850,746 | 140,865 | -24,227 | 139,682 | -52,094 |
| Depreciation & Amortization | 0 | 0 | 0 | 0 | 0 |
| Stock Based Compensation | 2,000 | 1,000 | 0 | 0 | 0 |
| Change in Working Capital | -664,478 | -517,745 | 5,852 | 17,428 | 9,808 |
| Operating Cash Flow | 192,774 | -375,880 | -18,375 | 4,061 | -42,286 |
| Investing Activities | |||||
| Capital Expenditure | -4 | 0 | 0 | 0 | 0 |
| Investments | 0 | 0 | 0 | 0 | 0 |
| Investing Cash Flow | 0 | 0 | 0 | 0 | 0 |
| Financing Activities | |||||
| Debt Repayment | 0 | 0 | -4,000 | -19,042 | 0 |
| Common Stock Issued/Repurchased | 0 | 957,051 | 0 | 0 | 0 |
| Dividends Paid | 0 | 0 | 0 | 0 | 0 |
| Financing Cash Flow | -3,000 | 960,188 | 4,000 | 19,042 | 42,286 |
| Summary | |||||
| Free Cash Flow | 192,774 | -375,880 | -18,375 | 4,061 | -42,286 |
| Net Change in Cash | 189,774 | 584,308 | -14,375 | 0 | 42,286 |