| Schedule of Revenue by Source |
Schedule of Revenue by Source
| | |
Successor | | |
Predecessor | | |
Successor | | |
Predecessor | | |
Predecessor | |
| | |
Three Months
Ended
January 31,
2026 | | |
Three Months
Ended
January 31, 2025 | | |
Period from
June 7, 2025 through
January 31, 2026 | | |
Period from
May 1 through June 6,
2025 | | |
Nine Months
Ended
January 31,
2025 | |
| | |
| | |
| | |
| | |
| | |
| |
| CEA equipment and systems sales | |
$ | 612,894 | | |
$ | - | | |
$ | 913,464 | | |
$ | - | | |
$ | - | |
| CEA engineering and other services | |
| - | | |
| - | | |
| 87,993 | | |
| - | | |
| - | |
| CEA other sales | |
| 63,088 | | |
| - | | |
| 85,912 | | |
| - | | |
| - | |
| Retail Vape sales | |
| 6,349,605 | | |
| 6,146,808 | | |
| 17,177,653 | | |
| 2,761,077 | | |
| 18,947,052 | |
| E-commerce Vape sales | |
| 228,151 | | |
| 719,091 | | |
| 506,220 | | |
| 165,818 | | |
| 1,989,873 | |
| Factory direct wholesale Vape sales | |
| 62,230 | | |
| 42,918 | | |
| 265,852 | | |
| 794 | | |
| 255,408 | |
| Franchise fee Vape sales | |
| - | | |
| - | | |
| - | | |
| - | | |
| 121,338 | |
| Other Vape sales | |
| 18,658 | | |
| - | | |
| 18,658 | | |
| - | | |
| - | |
| Total revenue | |
$ | 7,334,626 | | |
$ | 6,908,817 | | |
$ | 19,055,752 | | |
$ | 2,927,689 | | |
$ | 21,313,671 | |
|
| Schedule of Sales by Customers Locations in Geographic Regions |
The
Company classifies sales by customers’ locations in two geographic regions: the United States and Canada.
Schedule of Sales by Customers Locations in Geographic Regions
| | |
Successor | | |
Predecessor | | |
Successor | | |
Predecessor | | |
Predecessor | |
| | |
Three
Months Ended January 31, 2026 | | |
Three Months
Ended
January 31, 2025 | | |
Period from
June 7 through
January 31, 2026 | | |
Period
from May 1 through June 6, 2025 | | |
Nine Months
Ended
January 31, 2025 | |
| | |
| | |
| | |
| | |
| | |
| |
| United States | |
$ | 675,981 | | |
$ | - | | |
$ | 1,087,371 | | |
$ | - | | |
$ | - | |
| Canada | |
| 6,658,645 | | |
| 6,908,817 | | |
| 17,968,381 | | |
| 2,927,689 | | |
| 21,313,671 | |
| Total | |
$ | 7,334,626 | | |
$ | 6,908,817 | | |
$ | 19,055,752 | | |
$ | 2,927,689 | | |
$ | 21,313,671 | |
|