| Income Statement (Quarterly) | 2025-07-31 | 2025-04-30 | 2025-01-31 | 2024-10-31 |
|---|---|---|---|---|
| Revenue | 0 | 0 | 11,836 | 4,332 |
| Cost of Revenue | 0 | 0 | 0 | 0 |
| Gross Profit | 0 | 0 | -4,332 | 4,332 |
| Operating Expenses | ||||
| R&D Expenses | 0 | 0 | 0 | 0 |
| SG&A Expenses | 120,796 | 68,793 | 8,121 | 5,580 |
| Operating Expenses | 246,323 | 184,594 | 8,121 | 5,580 |
| Operating Income | -246,323 | -184,594 | -772,798 | -1,248 |
| Interest Expense | 100,556 | 128,420 | 0 | 0 |
| Income Before Tax | 16,658 | -659,293 | -787,094 | -1,248 |
| Income Tax Expense | 0 | 0 | -2,115 | 0 |
| Net Income | 16,658 | -659,293 | -784,979 | -1,248 |
| Per Share | ||||
| EPS | 0.00 | -0.03 | -0.04 | 0.00 |
| EPS Diluted | 0.00 | 0.00 | 0.00 | 0.00 |
| Income Statement (Annual) | 2025-01-31 | 2024-01-31 | 2023-01-31 | 2022-01-31 |
|---|---|---|---|---|
| Revenue | 16,168 | 0 | 5,385 | 7,750 |
| Cost of Revenue | 0 | 0 | 0 | 0 |
| Gross Profit | 16,168 | 0 | 5,385 | 7,750 |
| Operating Expenses | ||||
| R&D Expenses | 0 | 0 | 0 | 0 |
| SG&A Expenses | 18,821 | 59,497 | 21,704 | 40,182 |
| Operating Expenses | 33,025 | 59,497 | 21,557 | 53,322 |
| Operating Income | -16,857 | 0 | -16,319 | -45,572 |
| Interest Expense | 0 | 0 | 0 | 511 |
| Income Before Tax | -31,153 | -59,497 | -44,443 | -46,083 |
| Income Tax Expense | 0 | 0 | 0 | 511 |
| Net Income | -31,153 | -59,497 | -44,443 | -46,594 |
| Per Share | ||||
| EPS | 0.00 | -0.01 | 0.00 | 0.00 |
| EPS Diluted | 0.00 | 0.00 | 0.00 | 0.00 |
| Balance Sheet (Quarterly) | 2025-01-31 | 2023-01-31 | 2022-01-31 |
|---|---|---|---|
| Assets | |||
| Cash and Cash Equivalents | 0 | 0 | 5,269 |
| Short Term Investments | 0 | 0 | 0 |
| Net Receivables | 0 | 0 | 0 |
| Inventory | 0 | 0 | 0 |
| Total Current Assets | 0 | 0 | 5,269 |
| Property Plant Equipment | 0 | 2,300 | 12,940 |
| Goodwill and Intangibles | 0 | 0 | 0 |
| Total Assets | 0 | 2,300 | 18,209 |
| Liabilities | |||
| Account Payables | 0 | 1,306 | 4,599 |
| Short Term Debt | 0 | 45,344 | 72,515 |
| Total Current Liabilities | 2,079 | 546,650 | 77,114 |
| Long Term Debt | 0 | 0 | 0 |
| Total Liabilities | 2,079 | 546,650 | 77,114 |
| Shareholders Equity | |||
| Retained Earnings | -673,646 | -582,996 | -80,396 |
| Total Shareholders Equity | 0 | -544,350 | -58,905 |
| Balance Sheet (Annual) | 2025-01-31 | 2023-01-31 | 2022-01-31 |
|---|---|---|---|
| Assets | |||
| Cash and Cash Equivalents | 0 | 0 | 5,269 |
| Short Term Investments | 0 | 0 | 0 |
| Net Receivables | 0 | 0 | 0 |
| Inventory | 0 | 0 | 0 |
| Total Current Assets | 0 | 0 | 5,269 |
| Property Plant Equipment | 0 | 2,300 | 12,940 |
| Goodwill and Intangibles | 0 | 0 | 0 |
| Total Assets | 0 | 2,300 | 18,209 |
| Liabilities | |||
| Account Payables | 0 | 1,306 | 4,599 |
| Short Term Debt | 0 | 45,344 | 72,515 |
| Total Current Liabilities | 2,079 | 546,650 | 77,114 |
| Long Term Debt | 0 | 0 | 0 |
| Total Liabilities | 2,079 | 546,650 | 77,114 |
| Shareholders Equity | |||
| Retained Earnings | -673,646 | -582,996 | -80,396 |
| Total Shareholders Equity | 0 | -544,350 | -58,905 |
| Cash Flow Statement (Quarterly) | 2025-01-31 | 2023-01-31 | 2022-01-31 |
|---|---|---|---|
| Operating Activities | |||
| Net Income | -31,153 | -44,443 | -46,083 |
| Depreciation & Amortization | 345 | 2,816 | 13,140 |
| Stock Based Compensation | 0 | 70 | 0 |
| Change in Working Capital | 0 | -3,293 | 7,295 |
| Operating Cash Flow | -45,031 | -16,726 | -25,648 |
| Investing Activities | |||
| Capital Expenditure | 0 | 0 | 0 |
| Investments | 0 | 0 | 0 |
| Investing Cash Flow | 0 | 0 | 0 |
| Financing Activities | |||
| Debt Repayment | 0 | 0 | 0 |
| Common Stock Issued/Repurchased | 45,000 | 0 | 3,091 |
| Dividends Paid | 0 | 0 | 0 |
| Financing Cash Flow | 45,000 | 11,457 | 27,371 |
| Summary | |||
| Free Cash Flow | -45,031 | -16,726 | -25,648 |
| Net Change in Cash | 0 | -5,269 | 1,723 |
| Cash Flow Statement (Annual) | 2025-01-31 | 2023-01-31 | 2022-01-31 |
|---|---|---|---|
| Operating Activities | |||
| Net Income | -31,153 | -44,443 | -46,083 |
| Depreciation & Amortization | 345 | 2,816 | 13,140 |
| Stock Based Compensation | 0 | 70 | 0 |
| Change in Working Capital | 0 | -3,293 | 7,295 |
| Operating Cash Flow | -45,031 | -16,726 | -25,648 |
| Investing Activities | |||
| Capital Expenditure | 0 | 0 | 0 |
| Investments | 0 | 0 | 0 |
| Investing Cash Flow | 0 | 0 | 0 |
| Financing Activities | |||
| Debt Repayment | 0 | 0 | 0 |
| Common Stock Issued/Repurchased | 45,000 | 0 | 3,091 |
| Dividends Paid | 0 | 0 | 0 |
| Financing Cash Flow | 45,000 | 11,457 | 27,371 |
| Summary | |||
| Free Cash Flow | -45,031 | -16,726 | -25,648 |
| Net Change in Cash | 0 | -5,269 | 1,723 |