| Schedule of Disaggregated Revenue from Continuing Operations |
The following tables present summary information by segment for the three
months ended January 31, 2026 and 2025, respectively:
| | |
For the three months ended January 31, 2026
(unaudited) | |
| | |
Sale of
food and
beverage | | |
Consulting services | | |
Sale of
e-waste
materials | | |
Total | |
| Sales | |
$ | 340,192 | | |
$ | 43,749 | | |
$ | 1,000,000 | | |
$ | 1,383,941 | |
| Cost of sales | |
| 270,666 | | |
| 58,746 | | |
| 970,874 | | |
| 1,300,286 | |
| Operating expenses | |
| 146,649 | | |
| 55,500 | | |
| 433,113 | | |
| 635,262 | |
| Loss from operations | |
| (77,123 | ) | |
| (70,497 | ) | |
| (403,987 | ) | |
| (551,607 | ) |
| Other income (expense), net | |
| 22,720 | | |
| (7,231 | ) | |
| - | | |
| 15,489 | |
| Income tax provision | |
| (5,674 | ) | |
| 1,036 | | |
| (7,580 | ) | |
| (12,218 | ) |
| Net loss | |
$ | (60,077 | ) | |
$ | (76,692 | ) | |
$ | (411,567 | ) | |
$ | (548,336 | ) |
| | |
| | | |
| | | |
| | | |
| | |
| Capital expenditure | |
$ | - | | |
$ | - | | |
$ | - | | |
$ | - | |
| | |
For the three months ended January 31, 2025 (unaudited) | |
| | |
Sale of
food and
beverage | | |
Consulting services | | |
Total | |
| Sales | |
$ | 579,960 | | |
$ | 43,749 | | |
$ | 623,709 | |
| Cost of sales | |
| 328,182 | | |
| 50,899 | | |
| 379,081 | |
| Operating expense | |
| 131,893 | | |
| 28,652 | | |
| 160,545 | |
| Income (loss) from operations | |
| 119,885 | | |
| (35,802 | ) | |
| 84,083 | |
| Other expense, net | |
| (1,876 | ) | |
| (407 | ) | |
| (2,283 | ) |
| Income tax provision | |
| (2,820 | ) | |
| 1,246 | | |
| (1,574 | ) |
| Net income (loss) | |
$ | 115,189 | | |
$ | (34,963 | ) | |
$ | 80,226 | |
| | |
| | | |
| | | |
| | |
| Capital expenditure | |
$ | - | | |
$ | - | | |
$ | - | |
The following tables present summary information by segment for the nine
months ended January 31, 2026 and 2025, respectively:
| | |
For the nine months ended January 31, 2026 (unaudited) | |
| | |
Sale of
food and
beverage | | |
Consulting services | | |
Sale of
e-waste
materials | | |
Total | |
| Sales | |
$ | 340,192 | | |
$ | 128,749 | | |
$ | 1,000,000 | | |
$ | 1,468,941 | |
| Cost of sales | |
| 270,666 | | |
| 58,798 | | |
| 970,874 | | |
| 1,300,338 | |
| Operating expenses | |
| 2,862,498 | | |
| 406,630 | | |
| 433,113 | | |
| 3,702,241 | |
| Loss from operations | |
| (2,792,972 | ) | |
| (336,679 | ) | |
| (403,987 | ) | |
| (3,533,638 | ) |
| Other income, net | |
| 22,720 | | |
| 8,599 | | |
| - | | |
| 31,319 | |
| Income tax provision | |
| (5,674 | ) | |
| (2,147 | ) | |
| (7,580 | ) | |
| (15,401 | ) |
| Net loss | |
$ | (2,775,926 | ) | |
$ | (330,227 | ) | |
$ | (411,567 | ) | |
$ | (3,517,720 | ) |
| | |
| | | |
| | | |
| | | |
| | |
| Capital expenditure | |
$ | - | | |
$ | - | | |
$ | - | | |
$ | - | |
| Total reportable assets | |
$ | 1,701,082 | | |
$ | 1,032,487 | | |
$ | 29,086 | | |
$ | 2,762,655 | |
| | |
For the nine months ended January 31, 2025 (unaudited) | |
| | |
Sale of
food and
beverage | | |
Consulting services | | |
Total | |
| Revenues, net | |
$ | 624,846 | | |
$ | 135,737 | | |
$ | 760,583 | |
| Cost of revenues | |
| 351,915 | | |
| 76,447 | | |
| 428,362 | |
| Operating expenses | |
| 739,530 | | |
| 289,382 | | |
| 1,028,912 | |
| Loss from operations | |
| (466,599 | ) | |
| (230,092 | ) | |
| (696,691 | ) |
| Other expenses, net | |
| (1,876 | ) | |
| (407 | ) | |
| (2,283 | ) |
| Income tax expense | |
| (3,835 | ) | |
| (833 | ) | |
| (4,668 | ) |
| Net loss | |
$ | (472,310 | ) | |
$ | (231,332 | ) | |
$ | (703,642 | ) |
| Capital expenditure | |
$ | — | | |
$ | — | | |
$ | — | |
| Total reportable assets | |
$ | 1,536,226 | | |
$ | — | | |
$ | 1,536,226 | |
|
| Schedule of Basic and Diluted Net Loss Per Share |
The following table sets forth the computation of basic and diluted
net loss per share for the three months ended January 31, 2026 and 2025:
| | |
For the three months ended January 31, (unaudited) | |
| | |
2026 | | |
2025 | |
| Net (loss) income attributable to the Company from continuing operations | |
$ | (548,336 | ) | |
$ | 80,226 | |
| Net loss attributable to the Company from discontinued operations | |
| - | | |
| (56,808 | ) |
| Weighted average common stock outstanding - basic | |
| 20,194,804 | | |
| 15,004,004 | |
| Weighted average common stock outstanding - diluted | |
| 20,194,804 | * | |
| 15,004,004 | |
| Net (loss) income per share of common stock from continuing operations - basic | |
$ | (0.03 | ) | |
$ | 0.00 | |
| Net loss per share of common stock from discontinued operations - basic | |
$ | - | | |
$ | (0.00 | ) |
| Net (loss) income per share of common stock from continuing operations - diluted | |
$ | (0.03 | ) | |
$ | 0.00 | |
| Net loss per share of common stock from discontinued operations - diluted | |
$ | - | | |
$ | (0.00 | ) |
The following table sets forth the computation of basic and diluted
net loss per share for the nine months ended January 31, 2026 and 2025:
| | |
For the nine months ended January 31, (unaudited) | |
| | |
2026 | | |
2025 | |
| Net loss attributable to the Company from continuing operations | |
$ | (3,517,720 | ) | |
$ | (703,642 | ) |
| Net (loss) income attributable to the Company from discontinued operations | |
| (646,656 | ) | |
| 284,160 | |
| Weighted average common stock outstanding - basic | |
| 18,146,456 | | |
| 15,004,004 | |
| Weighted average common stock outstanding - diluted | |
| 18,146,456 | * | |
| 15,004,004 | |
| Net loss per share of common stock from continuing operations - basic | |
$ | (0.19 | ) | |
$ | (0.05 | ) |
| Net (loss) income per share of common stock from discontinued operations - basic | |
$ | (0.04 | ) | |
$ | 0.02 | |
| Net loss per share of common stock from continuing operations - diluted | |
$ | (0.19 | ) | |
$ | (0.05 | ) |
| Net loss per share of common stock from discontinued operations -diluted | |
$ | (0.04 | ) | |
$ | 0.02 | |
| * | Loss per share for basic and diluted weighted average shares outstanding are the same due to anti-dilutive effect resulting from the net loss for the three and nine months ended January 31, 2026. There were no diluted shares outstanding for the three and nine months ended January 31, 2026. |
|