XML 15 R6.htm IDEA: XBRL DOCUMENT v3.24.2.u1
CONDENSED STATEMENTS OF CASH FLOWS (Unaudited) - USD ($)
3 Months Ended
Jul. 31, 2024
Jul. 31, 2023
CASH FLOWS FROM OPERATING ACTIVITIES    
Net loss $ (586,709) $ (1,217,808)
Adjustments to reconcile net loss to net cash used in operating activities:    
Stock based compensation for services 7,110 147,098
Stock based compensation for services - related parties 7,308 257,299
Stock issued for promissory note extension 0 57,390
Stock payable for lease expense 7,500 6,921
Stock payable for interest expense for promissory notes 32,908 0
Depreciation of property and equipment 12,723 6,354
Depreciation of right-of-use-assets 12,046 7,727
Amortization of intangible assets 7,129 7,129
Amortization of promissory note discount 26,018 176,506
Interest expense on finance lease 3,931 2,884
Changes in operating assets and liabilities:    
Accounts receivable 46,481 (26,825)
Prepaid expenses (6,455) (1,748)
Inventory (19,360) (92,176)
Accounts payable and accrued liabilities 173,555 380,157
Accrued interest 37,702 43,619
Accrued liabilities - related parties 63,400 (71,592)
Deposit 9,925 2,692
Net cash used in Operating Activities (164,788) (314,373)
CASH FLOWS FROM INVESTING ACTIVITIES    
Purchase of property and equipment (67,874) 0
Net cash used in Investing Activities (67,874) 0
CASH FLOWS FROM FINANCING ACTIVITIES    
Repayment for finance leases (14,529) (19,223)
Proceeds from issuance of promissory notes 0 433,500
Repayment of promissory notes (25,500) (103,000)
Repayment from return of series C preferred shares (100,000) 0
Proceeds from issuance of series C preferred shares 360,000 0
Net cash provided by Financing Activities 219,971 311,277
Net change in cash for period (12,691) (3,096)
Cash at beginning of period 69,415 55,496
Cash at end of period 56,724 52,400
SUPPLEMENTAL CASH FLOW INFORMATION:    
Cash paid for income taxes 0 0
Cash paid for interest 550 5,941
NON-CASH INVESTING AND FINANCING ACTIVITIES    
Subscription receivable from issuance of series C preferred shares 60,000 0
Recognition of finance lease right-of-use assets 0 80,300
Stock payable for note inducement 0 64,235
Stock payable for prepaid expense 0 52,200
Issuance of common stock for conversion of debts $ 0 $ 93,150