|
FY2026
12 months to Apr 30, 2026
|
FY2025
12 months to Apr 30, 2025
|
FY2024
12 months to Apr 30, 2024
|
FY2023
12 months to Apr 30, 2023
|
FY2022
12 months to Apr 30, 2022
|
|
|---|---|---|---|---|---|
| Cash Flows From Operating Activities: | |||||
| Net loss | |||||
| Net loss | |||||
| Adjustment to reconcile net loss to net cash used in operating activities | |||||
| Depreciation and amortization expense | |||||
| Loan fees and penalties added to convertible note principal | |||||
| (Gain) loss on extinguishment of liabilities | |||||
| Amortization of debt discount | |||||
| Stock-based compensation | |||||
| (Increase) decrease in assets: | |||||
| Prepaid expenses and other current assets | |||||
| (Increase) decrease in prepaid expenses and other current assets | |||||
| Increase (decrease) in liabilities: | |||||
| Accounts payable | |||||
| Accrued expenses | |||||
| Accounts payable and accrued expenses - related parties | |||||
| Net Cash Used in Operating Activities | |||||
| Cash Flows From Investing Activities: | |||||
| Purchase of property and equipment | |||||
| Net Cash Used in Investing Activities | |||||
| Cash Flows From Financing Activities: | |||||
| Proceeds from notes payable | |||||
| Repayments of notes payable | |||||
| Proceeds from convertible notes payable | |||||
| Repayments of convertible notes payable | |||||
| Proceeds from sale of common stock | |||||
| Proceeds from notes payable - related parties | |||||
| Repayments on notes payable - related parties | |||||
| Proceeds from convertible notes payable - related parties | |||||
| Offering costs | |||||
| Repayments of convertible notes payable -related parties | |||||
| Proceeds from the sale of non-controlling interests | |||||
| Net Cash Provided by Financing Activities | |||||
| Cash at the beginning of the period | |||||
| Net increase (decrease) in cash | |||||
| Cash at the beginning of the period | |||||
| Cash at the end of the period | |||||
| Supplemental Disclosure: | |||||
| Interest paid | |||||
| Taxes paid | |||||
| Non-Cash Investing and Financing Activities: | |||||
| Cashless exercise of warrants | |||||
| Exercise of warrants for an accrued liability | |||||
| Shares and warrants issued for debt discount | |||||
| Note payable for convertible note payable | |||||
| Related party accounts payable exchanged for related party convertible note | |||||
| Related party convertible note for note payable | |||||
| Common stock issued for accrued expenses | |||||
| Common stock issued for accrued expenses - related parties | |||||
| Deemed dividend | |||||
| Warrants for debt discount | |||||
| Warrants for debt discount - related parties | |||||
| Debt reclassed from convertible note payable to notes payable | |||||
| Common stock issued in conversion of debt | |||||
| Preferred stock converted into common stock | |||||
| Warrants issued for debt discount - related parties | |||||
| Debt exchanged for convertible notes | |||||
| Debt exchanged for convertible notes - related parties | |||||
Loading...