|
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
|
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
|
Q3 FY2022
As of Sep 30, 2022
|
Q2 FY2022
As of Jun 30, 2022
|
Q1 FY2022
As of Mar 31, 2022
|
Q4 FY2021
As of Dec 31, 2021
|
Q3 FY2021
As of Sep 30, 2021
|
|
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| ASSETS | ||||||||||||||||||||
| Current Assets: | ||||||||||||||||||||
| Cash | ||||||||||||||||||||
| Accounts receivables, net | ||||||||||||||||||||
| Holdback receivables, net | ||||||||||||||||||||
| Inventories | ||||||||||||||||||||
| Due from related party | ||||||||||||||||||||
| Related Party | ||||||||||||||||||||
| Prepaid expenses | ||||||||||||||||||||
| Due from related parties | ||||||||||||||||||||
| Prepaid expenses and other current assets | ||||||||||||||||||||
| Loan receivable | ||||||||||||||||||||
| Total current assets | ||||||||||||||||||||
| Non-Current Assets: | ||||||||||||||||||||
| Property and equipment, net | ||||||||||||||||||||
| Operating lease right-of-use asset | ||||||||||||||||||||
| Other assets | ||||||||||||||||||||
| Total non-current assets | ||||||||||||||||||||
| Total assets | ||||||||||||||||||||
| LIABILITIES AND STOCKHOLDERS’ DEFICIT | ||||||||||||||||||||
| Current Liabilities: | ||||||||||||||||||||
| Accounts payable and accrued expenses | ||||||||||||||||||||
| Accrued interest | ||||||||||||||||||||
| Refunds payable | ||||||||||||||||||||
| Chargebacks payable | ||||||||||||||||||||
| Income tax payable | ||||||||||||||||||||
| Royalty payable | ||||||||||||||||||||
| Refunds and chargeback payable | ||||||||||||||||||||
| Notes payable to stockholder (current) | ||||||||||||||||||||
| Nonrelated Party | ||||||||||||||||||||
| Majority Shareholder | ||||||||||||||||||||
| Related Party | ||||||||||||||||||||
| Convertible notes payable, net of debt discount of $51,019 and $124,434, respectively | ||||||||||||||||||||
| Advance deposit from investor for future equity purchase | ||||||||||||||||||||
| Loan payable | ||||||||||||||||||||
| Dividends payable | ||||||||||||||||||||
| Current portion of operating lease liabilities | ||||||||||||||||||||
| Total current liabilities | ||||||||||||||||||||
| Loan payables to shareholder, less current portion | ||||||||||||||||||||
| Operating lease liabilities, less current portion | ||||||||||||||||||||
| Total liabilities | ||||||||||||||||||||
| Preferred Stock B - $0.0001 par value; 30,000,000 authorized shares; 1,081,356 and 531,356 shares issued and outstanding, respectively | ||||||||||||||||||||
| Preferred Class B | ||||||||||||||||||||
| Preferred Class C | ||||||||||||||||||||
| Preferred Class C | ||||||||||||||||||||
| Total preferred Stock B - $0.0001 par value; 30,000,000 authorized shares; 1,081,356 and 531,356 shares issued and outstanding, respectively | ||||||||||||||||||||
| Stockholders’ deficit | ||||||||||||||||||||
| Preferred Stock, value | ||||||||||||||||||||
| Preferred Class B | ||||||||||||||||||||
| Preferred Class A | ||||||||||||||||||||
| Preferred Class D | ||||||||||||||||||||
| Preferred Class C | ||||||||||||||||||||
| Preferred Class D | ||||||||||||||||||||
| Total preferred Stock, value | ||||||||||||||||||||
| Preferred Stock D Issuable - 260,214 shares issuable at June 30, 2025 | ||||||||||||||||||||
| Common Stock- $0.0001 par value; 300,000,000 authorized shares; 18,506,957 shares and 16,993,811 shares issued and outstanding, respectively | ||||||||||||||||||||
| Common stock issuable, 400,000 shares and 133,332, respectively | ||||||||||||||||||||
| Common stock issuable, 1,880,167 shares and 2,502,382, respectively | ||||||||||||||||||||
| Additional paid-in-capital | ||||||||||||||||||||
| Accumulated deficit | ||||||||||||||||||||
| Total stockholders’ deficit | ||||||||||||||||||||
| Total liabilities and stockholders’ deficit | ||||||||||||||||||||
Loading...