| Income Statement | 2024-05-31 | 2024-02-29 | 2023-11-30 | |
|---|---|---|---|---|
| Revenue | - | 4,830 | - | |
| Cost of goods sold | 500 | 1,684 | -2,140 | |
| Gross profit | -500 | 3,146 | 2,140 | |
| Depreciation and amortization | 1,315 | 1,315 | 1,316 | |
| Selling, general & administrative expenses | 91,075 | -144,618 | 70,575 | |
| Total operating expenses | 92,390 | -143,303 | 71,891 | |
| Income (loss) from operations | -92,890 | 146,449 | -69,751 | |
| Other income (expenditure), net | 3,000 | - | - | |
| Gain (loss) on revaluation of derivative liability | 882,924 | -672,572 | 115,183 | |
| Amortization of debt discount | 174,400 | 138,117 | 22,934 | |
| Non-cash interest, convertible loan | -436,071 | -1,091,729 | -204,518 | |
| Loan interest accrued | -22,410 | -12,994 | -15,747 | |
| Financing costs | 332 | 270 | 235 | |
| Loss before income taxes | 159,821 | -1,769,233 | -198,002 | |
| Net loss | 159,821 | -1,769,233 | -198,002 | |
| Basic eps | 11.46 | -156.91 | -51.23 | |
| Basic average shares | 13,950 | 11,275 | 3,865 | |
null (NICH)
null (NICH)