|
Q3 FY2026
As of Jul 31, 2026
|
Q2 FY2026
As of Apr 30, 2026
|
Q1 FY2026
As of Jan 31, 2026
|
Q4 FY2025
As of Oct 31, 2025
|
Q3 FY2025
As of Jul 31, 2025
|
Q2 FY2025
As of Apr 30, 2025
|
Q1 FY2025
As of Jan 31, 2025
|
Q4 FY2024
As of Oct 31, 2024
|
Q3 FY2024
As of Jul 31, 2024
|
Q2 FY2024
As of Apr 30, 2024
|
Q1 FY2024
As of Jan 31, 2024
|
Q4 FY2023
As of Oct 31, 2023
|
Q3 FY2023
As of Jul 31, 2023
|
Q2 FY2023
As of Apr 30, 2023
|
Q1 FY2023
As of Jan 31, 2023
|
Q4 FY2015
As of Oct 31, 2015
|
Q3 FY2015
As of Jul 31, 2015
|
Q2 FY2015
As of Apr 30, 2015
|
Q1 FY2015
As of Jan 31, 2015
|
Q4 FY2014
As of Oct 31, 2014
|
|
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| ASSETS | ||||||||||||||||||||
| Cash | ||||||||||||||||||||
| Accounts Receivable | ||||||||||||||||||||
| Nonrelated Party | ||||||||||||||||||||
| Related Party | ||||||||||||||||||||
| Total accounts Receivable | ||||||||||||||||||||
| Inventory | ||||||||||||||||||||
| Prepaid Expense | ||||||||||||||||||||
| Deferred Offering Costs | ||||||||||||||||||||
| Total Current Assets | ||||||||||||||||||||
| Goodwill | ||||||||||||||||||||
| Intangible Assets, Net | ||||||||||||||||||||
| Deferred costs | ||||||||||||||||||||
| Property and Equipment, Net | ||||||||||||||||||||
| Patents, Net | ||||||||||||||||||||
| Right of Use Asset – Operating Lease | ||||||||||||||||||||
| Other Assets | ||||||||||||||||||||
| Total Assets | ||||||||||||||||||||
| LIABILITIES | ||||||||||||||||||||
| Accounts Payable | ||||||||||||||||||||
| Nonrelated Party | ||||||||||||||||||||
| Related Party | ||||||||||||||||||||
| Total accounts Payable | ||||||||||||||||||||
| Notes Payable | ||||||||||||||||||||
| Deferred Revenue, Net | ||||||||||||||||||||
| Accrued Liabilities | ||||||||||||||||||||
| Nonrelated Party | ||||||||||||||||||||
| Related Party | ||||||||||||||||||||
| Total accrued Liabilities | ||||||||||||||||||||
| Other accrued liabilities | ||||||||||||||||||||
| 2021 Series Convertible Note Payable – Related Party | ||||||||||||||||||||
| Accrued Interest Payable – Related Party | ||||||||||||||||||||
| Note Subscription Payable | ||||||||||||||||||||
| 2024 Series Senior Secured Convertible Notes Payable – Stock Settled, Net | ||||||||||||||||||||
| Derivative/Warrant Liability | ||||||||||||||||||||
| Advance from investor | ||||||||||||||||||||
| Accrued Interest – Related Party | ||||||||||||||||||||
| Current Maturities of Capital Lease Obligations | ||||||||||||||||||||
| Current Maturities of Operating Lease Obligations | ||||||||||||||||||||
| Total Current Liabilities | ||||||||||||||||||||
| Capital Lease Obligations, Net of Current Portion | ||||||||||||||||||||
| Operating Lease Obligation, Net of Current Portion | ||||||||||||||||||||
| Unsecured 6% Note Payable – Related Party | ||||||||||||||||||||
| Unsecured 4% Note Payable – Related Party | ||||||||||||||||||||
| 2022 Series Convertible Notes Payable | ||||||||||||||||||||
| 2023 Series Convertible Notes Payable - Stock Settled, Net | ||||||||||||||||||||
| 2023 Series B Convertible Notes Payable – Stock Settled, Net | ||||||||||||||||||||
| 2025 Series Senior Secured Convertible Notes Payable – Stock Settled, Net | ||||||||||||||||||||
| Long Term Accrued Interest Payable | ||||||||||||||||||||
| Long Term Accrued Interest Payable – Related Party | ||||||||||||||||||||
| Total Long-Term Liabilities | ||||||||||||||||||||
| Total Liabilities | ||||||||||||||||||||
| REDEEMABLE PREFERRED STOCK | ||||||||||||||||||||
| Redeemable Preferred Stock | ||||||||||||||||||||
| STOCKHOLDERS’ DEFICIT | ||||||||||||||||||||
| Preferred Stock | ||||||||||||||||||||
| Series A-1 Preferred Stock | ||||||||||||||||||||
| Series A Preferred Stock | ||||||||||||||||||||
| Total preferred Stock | ||||||||||||||||||||
| Common stock, 19,230,770 Shares Authorized, par value $0.001, 4,517,651 and 4,460,535 Outstanding, respectively | ||||||||||||||||||||
| Additional Paid in Capital | ||||||||||||||||||||
| Less Treasury Stock | ||||||||||||||||||||
| Accumulated Deficit | ||||||||||||||||||||
| Total Stockholders’ Deficit | ||||||||||||||||||||
| Total Liabilities, Redeemable Preferred Stock and Stockholders’ Deficit | ||||||||||||||||||||
Loading...