v3.25.2
PROMISSORY NOTE PAYABLE
12 Months Ended
Apr. 30, 2025
PROMISSORY NOTE PAYABLE  
PROMISSORY NOTE PAYABLE

NOTE 9 - PROMISSORY NOTE PAYABLE

 

Promissory note payable on April 30, 2025, and April 30, 2024, consists of the following:

 

 

 

April 30,

2025

 

 

April 30,

2024

 

August 2022

 

$112,500

 

 

$137,500

 

September 2022

 

 

110,000

 

 

 

110,000

 

October 2022

 

 

229,350

 

 

 

229,350

 

November 2022

 

 

60,500

 

 

 

60,500

 

January 2023

 

 

330,000

 

 

 

330,000

 

February 2023

 

 

55,000

 

 

 

55,000

 

March 2023

 

 

55,000

 

 

 

55,000

 

May 2023

 

 

74,800

 

 

 

85,800

 

June 2023

 

 

187,000

 

 

 

236,720

 

August 2023

 

 

165,000

 

 

 

165,000

 

September 2023

 

 

125,000

 

 

 

125,000

 

November 2023

 

 

130,000

 

 

 

160,000

 

January 2024

 

 

150,000

 

 

 

150,000

 

February 2024

 

 

120,000

 

 

 

120,000

 

September 2024

 

 

110,000

 

 

 

-

 

October 2024

 

 

159,500

 

 

 

-

 

January 2025

 

 

82,500

 

 

 

-

 

February 2025

 

 

33,440

 

 

 

-

 

March 2025

 

 

121,000

 

 

 

-

 

April 2025

 

 

324,500

 

 

 

-

 

Total promissory notes payable, gross

 

 

2,735,090

 

 

 

2,019,870

 

Less: Unamortized debt discount

 

 

(104,246)

 

 

(49,977)

Total promissory notes

 

$2,630,844

 

 

$1,969,893

 

 

The terms of the promissory notes are summarized as follows:

 

 

·

Loan Expiry Term of Six Months to One Year

 

 

 

 

·

Weighted Average Remaining Term of 0.70 years

 

 

 

 

·

Annual interest rate of 10%-18%

 

 

 

 

·

Convertible at 25% of the average of the five (5) lowest Daily VWAP over the ten (10) consecutive VWAP Trading Days immediately preceding the date on which the Market Price is being determined, the Holder elects to convert all or part of the note in the event of default.

 

During the year ended April 30, 2025, and 2024, the Company issued promissory notes for aggregate principal amount of $830,940 and $1,238,500 for proceeds of $755,400 and $1,178,500, respectively.

 

During the year ended April 30, 2025, and 2024, the Company made repayment on principal balance of promissory notes of $99,220 and $286,880 and accrued interest of promissory notes of $10,222 and $26,782, respectively.

 

During the year ended April 30, 2025, and 2024, the Company issued 340,000 shares and 310,237 shares of common stock for the repayment of $16,500 and $31,050 principal balance of promissory notes, respectively. During the year ended April 30, 2025, the Company recorded gain on note settlement of $9,032 from the repayment.

During the year ended April 30, 2025, and 2024, the Company issued 3,099,000 shares and 1,194,800 shares of common stock as loan inducements for promissory notes, respectively.

 

During the year ended April 30, 2025, and 2024, the Company issued 4,516,317 shares and 1,320,000 shares of common stock for term extension for promissory notes.

 

During the year ended April 30, 2025, the Company issued 291,000 shares of common stock for interest and fees on a promissory note upon issuance of the notes.

 

During the year ended April 30, 2024, the Company issued 43 shares of series C preferred stock for repayment of promissory notes of $385,000 and accrued interest of $37,115.

 

During the year ended April 30, 2025, and 2024, the Company recorded stock payable of $7,151 and $40,220 for outstanding 201,000 common shares and 524,000 common shares for loan inducements of promissory notes, respectively.

 

During the year ended April 30, 2025, and 2024, the Company recorded stock payable of $6,050 and $21,200 for outstanding 45,149 and 240,000 common shares for repayment of outstanding principal balance of promissory notes.

 

During the year ended April 30, 2025, and 2024, the Company recorded stock payable of $256,513 and $31,975 for outstanding 1,914,280 and 282,965 common shares related to term extension of promissory notes.

 

During the year ended April 30, 2024, the Company recorded stock payable of $13,493 for outstanding 75,000 stock related to interest and fees on promissory notes.

 

During the year ended April 30, 2025, and 2024, the Company recorded interest expenses of $238,228 and $204,398, respectively. During the year ended April 30, 2025, and 2024, the Company made repayment on note interest of $10,222 and $5,941, respectively. As of April 30, 2025, and April 30, 2024, the accrued interest payable was $421,368 and $196,145, respectively.