XML 63 R47.htm IDEA: XBRL DOCUMENT v3.25.3
SCHEDULE OF REVENUE BY REPORTING SEGMENTS (Details) - USD ($)
12 Months Ended
Sep. 28, 2025
Sep. 29, 2024
Revenues from External Customers and Long-Lived Assets [Line Items]    
Total revenue $ 10,471,575 $ 9,912,260
Cost of animal food, merchandise and food 1,325,860 1,412,678
Advertising and marketing 875,320 875,977
Segment income 3,368,952 2,825,019
Other Operating Segment [Member]    
Revenues from External Customers and Long-Lived Assets [Line Items]    
Total revenue 10,471,575 9,912,260
Cost of animal food, merchandise and food [1] 1,325,860 1,412,678
Other revenue driven costs [2] 205,768 252,176
Personnel costs [3] 2,791,977 2,641,495
Advertising and marketing [1] 875,320 875,977
Other segment expenses [4] 1,903,698 1,904,915
Segment income $ 3,368,952 $ 2,825,019
Segment operating income as percentage of total revenue, percentage 32.20% 28.50%
GABON | Other Operating Segment [Member]    
Revenues from External Customers and Long-Lived Assets [Line Items]    
Total revenue $ 5,917,423 $ 5,960,259
Cost of animal food, merchandise and food [1] 789,293 747,473
Other revenue driven costs [2] 115,195 158,815
Personnel costs [3] 1,377,831 1,328,979
Advertising and marketing [1] 301,687 340,586
Other segment expenses [4] 1,077,753 1,089,527
Segment income $ 2,255,664 $ 2,294,879
Segment operating income as percentage of total revenue, percentage 38.10% 38.50%
MACAO | Other Operating Segment [Member]    
Revenues from External Customers and Long-Lived Assets [Line Items]    
Total revenue $ 2,189,656 $ 2,036,280
Cost of animal food, merchandise and food [1] 232,363 276,729
Other revenue driven costs [2] 43,081 46,632
Personnel costs [3] 726,050 659,088
Advertising and marketing [1] 240,204 225,087
Other segment expenses [4] 372,367 371,525
Segment income $ 575,591 $ 457,219
Segment operating income as percentage of total revenue, percentage 26.30% 22.50%
TX [Member] | Other Operating Segment [Member]    
Revenues from External Customers and Long-Lived Assets [Line Items]    
Total revenue $ 2,364,496 $ 1,915,721
Cost of animal food, merchandise and food [1] 304,204 388,476
Other revenue driven costs [2] 47,492 46,729
Personnel costs [3] 688,096 653,428
Advertising and marketing [1] 333,429 310,304
Other segment expenses [4] 453,578 443,863
Segment income $ 537,697 $ 72,921
Segment operating income as percentage of total revenue, percentage 22.70% 3.80%
[1] The significant expense categories and amounts align with the segment-level information that is regularly provided to the CODM.
[2] Other revenue driven costs include credit card fees and other revenue processing costs driven by sales volume.
[3] Personnel costs include fixed and variable wages, benefits and employer taxes.
[4] Other segment expenses include all other operating expenses, including animal expenses, park and vehicle maintenance, insurance, utilities, outside services, operating supplies and other miscellaneous expenses.