|
Q2 FY2026
As of Jun 30, 2026
|
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
|
|
|---|---|---|---|---|---|---|---|
| Assets | |||||||
| Current Assets: | |||||||
| Cash and cash equivalents | |||||||
| Accounts receivable, net of allowance for credit losses of $23,925 and $61,675, respectively | |||||||
| Inventory | |||||||
| Related party loans | |||||||
| Tax refund receivable | |||||||
| Prepaid insurance | |||||||
| Deferred offering costs | |||||||
| Other current assets | |||||||
| Total current assets | |||||||
| Right of use assets – operating lease | |||||||
| Advances to affiliate | |||||||
| Property and equipment, net of accumulated depreciation of $834,881 and $760,655, respectively | |||||||
| Security deposit | |||||||
| Total assets | |||||||
| Liabilities and Stockholders’ Equity | |||||||
| Current Liabilities: | |||||||
| Accounts payable and accrued expenses | |||||||
| Accounts payable | |||||||
| Accrued expenses | |||||||
| Corporate taxes payable | |||||||
| Related party loans | |||||||
| Deferred revenue | |||||||
| Deferred tax liability | |||||||
| Note payable | |||||||
| Right of use liabilities – operating lease | |||||||
| Total current liabilities | |||||||
| Deferred revenue, net of current portion | |||||||
| Derivative liability | |||||||
| Deferred tax liabilities | |||||||
| Total long-term liabilities | |||||||
| Total liabilities | |||||||
| Stockholders’ Equity | |||||||
| Common stock - authorized 190,000,000 shares, par value $0.001 par value, 5,664,868 issued and outstanding as of June 30, 2026 and 4,858,663 December 31, 2025 | |||||||
| Additional Paid in Capital | |||||||
| Accumulated Deficit | |||||||
| Total Stockholders’ Equity | |||||||
| Total Liabilities and Stockholders’ Equity |
Loading...