|
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
|
|
|---|---|---|---|---|
| Assets | ||||
| Current assets: | ||||
| Cash and cash equivalents | ||||
| Inventory (note 2) | ||||
| Prepaid expenses | ||||
| Sales tax receivable | ||||
| Security deposit - current | ||||
| Total current assets: | ||||
| Non-current assets: | ||||
| Security deposit | ||||
| Property and equipment, net (note 2) | ||||
| Right of use asset | ||||
| Total non-current assets: | ||||
| Total assets: | ||||
| LIABILITIES AND STOCKHOLDERS’ EQUITY (DEFICIT) | ||||
| Liabilities | ||||
| Current liabilities: | ||||
| Accounts payable and accrued expenses | ||||
| Interest payable - current | ||||
| Sales tax payable | ||||
| Customer deposits | ||||
| Current operating lease liability | ||||
| Loan payable - related party (note 4) | ||||
| Deferrred revenue (note 2) | ||||
| Accrued payroll and compensation (note 4) | ||||
| Convertible debt at fair value (note 9) | ||||
| Total current labilities: | ||||
| Noncurrent liabilities: | ||||
| Interest payable | ||||
| Right of use liability | ||||
| Promissory note (note 3) | ||||
| Convertible debt at fair value | ||||
| Total noncurrent liabilities: | ||||
| Total liabilities: | ||||
| Stockholders’ deficit: | ||||
| Preferred stock, value | ||||
| Preferred Stock A | ||||
| Preferred Stock B | ||||
| Preferred Stock C | ||||
| Common stock - $0.001 par value; 100,000,000 shares authorized; 90,392,857 shares issued and outstanding as of June 30, 2026 and 75,024,356 as of December 31, 2025 | ||||
| Additional paid-in capital | ||||
| Accumulated deficit | ||||
| Total stockholders’ equity (deficit): | ||||
| TOTAL LIABILITIES & STOCKHOLDERS’ EQUITY: |
Loading...