XML 16 R5.htm IDEA: XBRL DOCUMENT v3.25.0.1
UNAUDITED INTERIM CONDENSED CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS' EQUITY - USD ($)
Preferred Stock Series A [Member]
Preferred Stock Series B [Member]
Common Stock [Member]
Subscription Receivable [Member]
Additional Paid-in Capital [Member]
Retained Earnings [Member]
Noncontrolling Interest [Member]
Total
Beginning balance, value at Jul. 31, 2023 $ 8   $ 590 $ 0 $ 4,982 $ (276,521) $ (7,691) $ (278,632)
Beginning balance, shares at Jul. 31, 2023 80,000   5,903,481          
Net income   (15,784) 9,672 (6,112)
Ending balance, value at Oct. 31, 2023 $ 8   $ 590 0 4,982 (292,305) 1,981 (284,744)
Ending balance, shares at Oct. 31, 2023 80,000   5,903,481          
Beginning balance, value at Jul. 31, 2023 $ 8   $ 590 0 4,982 (276,521) (7,691) (278,632)
Beginning balance, shares at Jul. 31, 2023 80,000   5,903,481          
Net income               94,602
Ending balance, value at Jan. 31, 2024 $ 0   $ 1,478 0 882,424 (211,172) 21,562 694,292
Ending balance, shares at Jan. 31, 2024 0   14,781,803          
Beginning balance, value at Oct. 31, 2023 $ 8   $ 590 0 4,982 (292,305) 1,981 (284,744)
Beginning balance, shares at Oct. 31, 2023 80,000   5,903,481          
Conversion of liabilities to common stock   $ 44 445,065 445,109
Conversion of liabilities to common stock, shares     445,109          
Conversion of preferred stock to common stock (8)   $ 800 (792)
Net income   81,133 19,581 100,714
Private offering, shares     433,213          
Conversion of preferred stock to common stock, shares (80,000)   8,000,000          
Ending balance, value at Jan. 31, 2024 $ 0   $ 1,478 0 882,424 (211,172) 21,562 694,292
Private offering   $ 44 433,169 433,213
Ending balance, shares at Jan. 31, 2024 0   14,781,803          
Beginning balance, value at Jul. 31, 2024 $ 0 $ 8 $ 1,478 0 962,416 (222,071) 48,179 790,010
Beginning balance, shares at Jul. 31, 2024 0 80,000 14,781,803          
Net income (93,056) 1,108 (91,948)
Ending balance, value at Oct. 31, 2024 $ 0 $ 8 $ 1,478 0 962,416 (315,127) 49,287 698,062
Ending balance, shares at Oct. 31, 2024 0 80,000 14,781,803          
Beginning balance, value at Jul. 31, 2024 $ 0 $ 8 $ 1,478 0 962,416 (222,071) 48,179 790,010
Beginning balance, shares at Jul. 31, 2024 0 80,000 14,781,803          
Net income               (202,919)
Ending balance, value at Jan. 31, 2025 $ 0 $ 8 $ 1,478 0 962,416 (428,478) 51,667 587,091
Ending balance, shares at Jan. 31, 2025 0 80,000 14,781,803          
Beginning balance, value at Oct. 31, 2024 $ 0 $ 8 $ 1,478 0 962,416 (315,127) 49,287 698,062
Beginning balance, shares at Oct. 31, 2024 0 80,000 14,781,803          
Net income (113,351) 2,380 (110,971)
Ending balance, value at Jan. 31, 2025 $ 0 $ 8 $ 1,478 $ 0 $ 962,416 $ (428,478) $ 51,667 $ 587,091
Ending balance, shares at Jan. 31, 2025 0 80,000 14,781,803