v3.25.3
PROMISSORY NOTE PAYABLE
3 Months Ended
Jul. 31, 2025
PROMISSORY NOTE PAYABLE  
PROMISSORY NOTE PAYABLE

NOTE 9 - PROMISSORY NOTE PAYABLE

 

Promissory note payable on July 31, 2025 and April 30, 2025, consists of the following:

 

 

 

July 31,

2025

 

 

April 30,

2025

 

August 2022

 

$112,500

 

 

$112,500

 

September 2022

 

 

110,000

 

 

 

110,000

 

October 2022

 

 

169,350

 

 

 

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

 

 

 

74,800

 

June 2023

 

 

187,000

 

 

 

187,000

 

August 2023

 

 

165,000

 

 

 

165,000

 

September 2023

 

 

125,000

 

 

 

125,000

 

November 2023

 

 

130,000

 

 

 

130,000

 

January 2024

 

 

150,000

 

 

 

150,000

 

February 2024

 

 

120,000

 

 

 

120,000

 

September 2024

 

 

110,000

 

 

 

110,000

 

October 2024

 

 

159,500

 

 

 

159,500

 

January 2025

 

 

82,500

 

 

 

82,500

 

February 2025

 

 

33,440

 

 

 

33,440

 

March 2025

 

 

121,000

 

 

 

121,000

 

April 2025

 

 

324,500

 

 

 

324,500

 

July 2025

 

 

304,205

 

 

 

-

 

Total promissory notes payable, gross

 

 

2,979,295

 

 

 

2,735,090

 

Less: Unamortized debt discount

 

 

(116,992)

 

 

(104,246)

Total promissory notes

 

$2,862,303

 

 

$2,630,844

 

   

The terms of the promissory notes are summarized as follows:

 

 

·

Loan Expiry Term of Six Months to One Year

 

 

 

 

·

Weighted Average Remaining Term of 1 year

 

 

 

 

·

Annual interest rate of 10% with default interest rate at 18%

 

 

 

 

·

Convertible at 75% 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 three months ended July 31, 2025 and 2024, the Company issued promissory notes for aggregate principal amount of $304,205 and $0 for proceeds of $261,500 and $0, respectively. The notes are convertible at 75% 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. The notes have maturity term of 1 year and accrue interest at 10%.(The April 30, 2025 Form 10-K Subsequent Event Footnote inadvertently incorrectly disclosed the note conversion rate 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)

 

During the three months ended July 31, 2025 and 2024, the Company made repayment on principal balance of promissory notes of $0 and $25,500, respectively.

 

During the three months ended July 31, 2025 and 2024, the Company issued 600,000 shares and 0 share of common stock for the repayment of $60,000 and $0 of a promissory note, respectively.

 

During the three months ended July 31, 2025 and 2024, the note discount amortization was $34,772 and $26,018, respectively.

 

During the three months ended July 31, 2025 and 2024, the Company recorded interest expenses of $33,828 and $37,389, respectively. During the three months ended July 31, 2025 and 2024, the Company made repayment on note interest of $1,350 and $550, respectively. As of July 31, 2025 and April 30, 2025, the accrued interest payable was $453,846 and $421,368, respectively.