|
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
|
|
|---|---|---|---|---|---|---|---|
| Current Assets: | |||||||
| Cash | |||||||
| Cash | |||||||
| Accounts receivable, net | |||||||
| Work in progress | |||||||
| Prepaid expenses and other current assets | |||||||
| Total Current Assets | |||||||
| Property and equipment, net | |||||||
| Security deposits | |||||||
| Right-of-use lease assets, net | |||||||
| Total Non-current Assets | |||||||
| Total Assets | |||||||
| Accounts payable and accrued expenses | |||||||
| Accrued compensation | |||||||
| Notes Payable - Related Parties | |||||||
| Principal Balance | |||||||
| Related Party | |||||||
| Total principal Balance | |||||||
| Convertible notes payable | |||||||
| Derivative liability | |||||||
| Operating lease obligations, current | |||||||
| Total Current Liabilities | |||||||
| Notes payable - Related Parties, less current portion | |||||||
| Related Party | |||||||
| Total notes payable - Related Parties, less current portion | |||||||
| Notes payable, non-current portion | |||||||
| Related Party | |||||||
| Total notes payable, non-current portion | |||||||
| Operating lease obligations, less current portion | |||||||
| Total Non-current Liabilities | |||||||
| Total Liabilities | |||||||
| Mezzanine Equity | |||||||
| Series A Convertible Preferred Stock | |||||||
| Series B Convertible Preferred Stock | |||||||
| Series C Convertible Preferred Stock | |||||||
| Total Mezzanine Equity | |||||||
| Preferred stock value | |||||||
| Series A Convertible Preferred Stock | |||||||
| Series B Convertible Preferred Stock | |||||||
| Series D Convertible Preferred Stock | |||||||
| Common stock to be issued; 162,964 and 0 shares | |||||||
| Common stock, no par value, 100,000,000 shares authorized; 5,190,024 and 2,274,393 shares issued and outstanding as of July 31, 2026 and October 31, 2025, respectively | |||||||
| Additional paid in capital | |||||||
| Accumulated deficit | |||||||
| Total Shareholders’ Deficit | |||||||
| Total Mezzanine Equity and Shareholders’ Deficit | |||||||
| Total Liabilities, Mezzanine Equity, and Shareholders’ Deficit |
Loading...