| Balance Sheets | 2025-09-30 | |||
|---|---|---|---|---|
| Cash | 1,005,324 | |||
| Accounts receivable, net | 89,213 | |||
| Inventories, net | 1,690,733 | |||
| Prepaid expenses and other current assets | 169,070 | |||
| Deferred offering costs | 1,256,451 | |||
| Total current assets | 4,210,791 | |||
| Total property and equipment, gross | 773,310 | |||
| Less accumulated depreciation | 731,224 | |||
| Property and equipment, net | 42,086 | |||
| Right-of-use assets, net | 1,753,581 | |||
| Intangible assets, net | 1,408,944 | |||
| Goodwill | 818,139 | |||
| Total non-current assets | 4,022,750 | |||
| Total assets | 8,233,541 | |||
| Accounts payable and accrued liabilities | 2,425,006 | |||
| Line of credit | 21,286 | |||
| Sba loan, current | 3,547 | |||
| Lease liabilities, current | 364,505 | |||
| Other current liabilities | 34,425 | |||
| Payable for acquisition, current | 2,227,366 | |||
| Loans payable (related party), current | 58,886 | |||
| Loans payable | 567,497 | |||
| Total current liabilities | 5,702,518 | |||
| Lease liabilities, net of current | 1,527,586 | |||
| Sba loan, net of current | 137,780 | |||
| Loan payable (related party), net of current | 260,992 | |||
| Total non-current liabilities | 1,926,358 | |||
| Total liabilities | 7,628,876 | |||
| Common stock, value | 71 | |||
| Additional paid-in capital | 8,359,361 | |||
| Accumulated deficit | -7,754,767 | |||
| Total stockholders equity / (deficit) | 604,665 | |||
| Total liabilities and stockholders equity / (deficit) | 8,233,541 | |||
Functional Brands Inc. (MEHA)
Functional Brands Inc. (MEHA)