|
Q1 FY2026
As of Mar 31, 2026
|
Q4 FY2025
As of Dec 31, 2025
|
Q3 FY2025
As of Sep 30, 2025
|
Q2 FY2025
As of Jun 30, 2025
|
Q1 FY2025
As of Mar 31, 2025
|
Q4 FY2024
As of Dec 31, 2024
|
Q3 FY2024
As of Sep 30, 2024
|
Q2 FY2024
As of Jun 30, 2024
|
Q1 FY2024
As of Mar 31, 2024
|
Q4 FY2023
As of Dec 31, 2023
|
Q3 FY2023
As of Sep 30, 2023
|
Q2 FY2023
As of Jun 30, 2023
|
Q1 FY2023
As of Mar 31, 2023
|
Q4 FY2022
As of Dec 31, 2022
|
|
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Assets | ||||||||||||||
| Cash | ||||||||||||||
| Cash | ||||||||||||||
| Accounts receivable, net | ||||||||||||||
| Inventory | ||||||||||||||
| Prepaid expenses | ||||||||||||||
| Deferred offering costs | ||||||||||||||
| Total Current Assets | ||||||||||||||
| Intangible assets, net | ||||||||||||||
| Operating lease right-of-use asset | ||||||||||||||
| Equipment, net | ||||||||||||||
| Security deposits | ||||||||||||||
| Total Non-Current Assets | ||||||||||||||
| Total Assets | ||||||||||||||
| Accounts payable and accrued liabilities | ||||||||||||||
| Convertible note payable | ||||||||||||||
| Due to related party | ||||||||||||||
| Promissory note | ||||||||||||||
| Deferred revenue | ||||||||||||||
| Convertible notes, net of discount | ||||||||||||||
| Advances for convertible notes to be issued | ||||||||||||||
| Convertibles notes, net of discount - related parties | ||||||||||||||
| Accrued interest - related parties | ||||||||||||||
| Convertible notes, net of discount - related party | ||||||||||||||
| Due to related parties | ||||||||||||||
| Derivative liability | ||||||||||||||
| Financing loan - current portion | ||||||||||||||
| Operating lease liability - current portion | ||||||||||||||
| Total Current Liabilities | ||||||||||||||
| Financing loan | ||||||||||||||
| Operating lease liability | ||||||||||||||
| Total Non-Current Liabilities | ||||||||||||||
| Total Liabilities | ||||||||||||||
| Preferred stock value | ||||||||||||||
| Convertible Preferred Sock Series C | ||||||||||||||
| Convertible Preferred Stock Series A | ||||||||||||||
| Convertible Preferred Sock Series C | ||||||||||||||
| Preferred Stock Series A | ||||||||||||||
| Convertible Preferred Stock Series C | ||||||||||||||
| Series A Convertible Preferred Stock | ||||||||||||||
| Series A Preferred Stocks | ||||||||||||||
| Series C Convertible Preferred Stock | ||||||||||||||
| Total preferred stock value | ||||||||||||||
| Common Stock, par value $0.0001, authorized 1,000,000,000 shares, 19,116,901 and 18,522,315 issued and outstanding, respectively | ||||||||||||||
| Convertible Preferred Stock Series A | ||||||||||||||
| Convertible Preferred Stock Series A | ||||||||||||||
| Total common Stock, par value $0.0001, authorized 1,000,000,000 shares, 19,116,901 and 18,522,315 issued and outstanding, respectively | ||||||||||||||
| Additional paid-in capital | ||||||||||||||
| Shares to be issued, subscription received | ||||||||||||||
| Common Stock to be issued - 500,000 shares | ||||||||||||||
| Subscription received - 183,333 shares of Series C Convertible Preferred stock to be issued | ||||||||||||||
| Common Stock to be issued - 0 and 500,000 shares, respectively | ||||||||||||||
| Subscription received - 75,000 and 183,333 shares of Series C Preferred stock to be issued, respectively | ||||||||||||||
| Subscription received - 0 and 183,333 shares of Series C Preferred stock to be issued, respectively | ||||||||||||||
| Accumulated deficit | ||||||||||||||
| Stockholders' Equity | ||||||||||||||
| Convertible Series C Preferred Stock | ||||||||||||||
| Total Stockholders' Equity | ||||||||||||||
| Total Liabilities and Stockholders' Equity | ||||||||||||||
Loading...