UNITED STATES

SECURITIES AND EXCHANGE COMMISSION 

Washington, D.C. 20549

 

FORM 10-K

 

(Mark One)

 

ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

 

 

For the fiscal year ended: April 30, 2024

 

 

TRANSITION REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934  

 

 

 

Commission file number: 333-213744

 

gpox_10kimg1.jpg

 

GPO PLUS, INC.

(Exact name of registrant as specified in its charter)

 

Nevada

37-1817132

(State or other jurisdiction of incorporation or organization)

 

(I.R.S. Employer Identification No.)

 

 

 

3571 E. Sunset Road, Suite 300

 

 

Las Vegas, NV

89120

(Address of principal executive offices)

 

(Zip Code)

 

Registrant’s telephone number, including area code: 852-5238-9111.

 

Securities registered pursuant to Section 12(g) of the Act:

 

N/A 

(Title of class)

 

Indicate by check mark if the registrant is a well-known seasoned issuer, as defined in Rule 405 the Securities Act. Yes ☐     No

 

Indicate by check mark if the registrant is not required to file reports pursuant to Section 13 or Section 15(d) of the Act Yes ☐     No

 

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the last 90 days. Yes ☒     No ☐

 

Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files). Yes ☒     No ☐

 

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, smaller reporting company, or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company,” and “emerging growth company” in Rule 12b-2 of the Exchange Act.

 

Large accelerated filer

Accelerated filer

Non-accelerated filer

Smaller reporting company

 

 

Emerging Growth Company

 

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act.

 

Indicate by check mark whether the registrant has filed a report on and attestation to its management’s assessment of the effectiveness of its internal control over financial reporting under Section 404(b) of the Sarbanes-Oxley Act (15 U.S.C. 7262(b)) by the registered public accounting firm that prepared or issued its audit report. ☐

 

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes      No ☒

 

The aggregate market value of Common Stock held by non-affiliates of the Registrant as of October 31, 2023, the last business day of the Registrant’s most recently completed second fiscal quarter, was approximately $3,941,345 based on a $0.14 average bid and asked price on such date. Solely for the purpose of this disclosure, such shares of common stock held by executive officers, directors, and beneficial holders of 10% or more of the outstanding common stock of the Registrant as of such date have been excluded because such persons may be deemed to be affiliates.

 

As of August 13, 2024, the Registrant had 57,633,014 shares of common stock issued and outstanding.

 

 

 

TABLE OF CONTENTS

 

PART I

 

 

 

 

 

 

ITEM 1.

BUSINESS

3

 

ITEM 1A.

RISK FACTORS

7

 

ITEM 1B.

UNRESOLVED STAFF COMMENTS

7

 

ITEM 2.

PROPERTIES

7

 

ITEM 3.

LEGAL PROCEEDINGS

7

 

ITEM 4.

MINE SAFETY DISCLOSURES

7

 

PART II

 

 

 

 

 

 

 

ITEM 5.

MARKET FOR REGISTRANT’S COMMON EQUITY, RELATED STOCKHOLDER MATTERS AND ISSUER PURCHASES OF EQUITY SECURITIES

8

 

ITEM 6.

RESERVED

10

 

ITEM 7.

MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

10

 

ITEM 7A.

QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

14

 

ITEM 8.

FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA

17

 

ITEM 9.

CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND FINANCIAL DISCLOSURE

42

 

ITEM 9A.

CONTROLS AND PROCEDURES

42

 

ITEM 9B.

OTHER INFORMATION

43

 

ITEM 9C.

DISCLOSURE REGARDING FOREIGN JURISDICTIONS THAT PREVENT INSPECTIONS

43

 

 

 

 

PART III

 

 

 

 

 

 

ITEM 10.

DIRECTORS, EXECUTIVE OFFICERS, AND CORPORATE GOVERNANCE 

44

 

ITEM 11.

EXECUTIVE COMPENSATION

46

 

ITEM 12.

SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT AND RELATED STOCKHOLDER MATTERS

48

 

ITEM 13.

CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS, AND DIRECTOR INDEPENDENCE

49

 

ITEM 14.

PRINCIPAL ACCOUNTING FEES AND SERVICES

52

 

 

 

 

PART IV

 

 

 

 

 

 

ITEM 15.

EXHIBITS, FINANCIAL STATEMENT SCHEDULES

54

 

ITEM 16.

FORM 10-K SUMMARY

54

 

 

SIGNATURES

55

 

 
2

Table of Contents

 

FORWARD-LOOKING STATEMENTS

 

This annual report contains forward-looking statements. These statements relate to future events or our future financial performance. In some cases, you can identify forward-looking statements by terminology such as “may,” “should,” “expects,” “plans,” “anticipates,” “believes,” “estimates,” “predicts,” “potential” or “continue” or the negative of these terms or other comparable terminology. These statements are only predictions and involve known and unknown risks, uncertainties and other factors, including the risks in the section entitled “Risk Factors” that may cause our or our industry’s actual results, levels of activity, performance or achievements to be materially different from any future results, levels of activity, performance or achievements expressed or implied by these forward-looking statements.

 

Although we believe that the expectations reflected in the forward-looking statements are reasonable, we cannot guarantee future results, levels of activity, performance, or achievements. Except as required by applicable law, including the securities laws of the United States, we do not intend to update any of the forward-looking statements to conform these statements to actual results.

 

Our financial statements are stated in United States Dollars (US$) and are prepared in accordance with United States Generally Accepted Accounting Principles.

 

In this annual report, unless otherwise specified, all dollar amounts are expressed in United States dollars and all references to “common shares” refer to the common shares in our capital stock.

 

As used in this current report and unless otherwise indicated, the terms “we,” “us,” “our” and “our company” mean GPO Plus, Inc., unless otherwise indicated.

 

PART I

 

ITEM 1. BUSINESS

 

General Overview

 

History

 

GPO Plus, Inc. (the “Company”) was incorporated in the State of Nevada on March 29, 2016, under the name Koldeck, Inc. for the purpose of operating a publishing business providing services of professional ghost writers, content writers, editors, and publishers. We have since changed our business model and are now operating as a publicly traded global holding company of industry specific group purchasing organizations (GPOs), presently trading under the stock symbol GPOX.

 

Our business and corporate headquarters address is 3571 E. Sunset Road, Suite 300, Las Vegas, NV 89120, and our telephone number is 702-840-1020. Our corporate website is gpoplus.com and our section for shareholders is gpoplus.com/ir.

 

We do not have any subsidiaries as of the date of this Annual Report.

 

The Company 

 

Our Current Business

 

GPOPlus+ (GPOX)

 

GPOPlus+ “GPOX” is a leading Direct Store Delivery “DSD” distribution company pioneering the future of distribution to convenience stores and gas stations with its technology-driven distribution model.

 

 
3

Table of Contents

 

Our strategic approach involves a close collaboration with retailers to curate a tailored selection of fast-moving consumer goods (FMCG) that cater to the specific needs of their customer base. By visiting our retail partners weekly, we ensure that shelves are consistently stocked with the most sought-after products, maintaining optimal inventory levels, and maximizing retail success. This partnership extends to working directly with manufacturers and vendors, enhancing our product lineup, and, in some cases, creating our own branded products to fill market gaps.

 

Our in-house technology platform, PRISM+, is at the core of our operations, designed to streamline the distribution process. PRISM+ supports efficient delivery, inventory management, data analytics, and overall operational excellence, enabling us to reliably and effectively meet the dynamic needs of our partners.

 

Overview

 

GPOX is pioneering the future of distribution to convenience stores and gas stations with our groundbreaking DSD distribution model. Our technology-driven distribution network is strategically designed to optimize effectiveness and maximize reach through a network of Regional Hubs and Mini Hubs. This innovative structure enhances our efficiency and service quality, setting a new benchmark for excellence in the distribution industry.

 

Understanding our retail partners' critical needs and challenges, we work closely with them to identify pain points and devise tailored solutions that exceed their expectations! Our commitment to distribution superiority is mirrored in our approach to product selection. We align product offerings with consumer demand by identifying the most relevant and sought-after items; we collaborate with best-in-class vendors, manufacturers, and brands to curate an exceptional product lineup. In some cases, GPOX manufactures products, ensuring our market-leading portfolio remains diverse, exclusive, highly profitable, and in demand. This unique approach enables us to deliver unparalleled value to our retail partners, ensuring that their shelves are consistently stocked with the products consumers want the most.

 

GPOX is not just a distributor; we are a partner invested in the success of our clients. Our rapid growth is a testament to the effectiveness of our DSD model and the trust placed in us by some of the country's largest convenience store and gas station chains.

 

Over the last year, we discovered that a few distributors deliver 80% - 85% of products in convenience stores and gas stations, while the remaining 15% - 20% is handled by numerous regional vendors using a drop-ship model. Our mission is to consolidate this fragmented 15% - 20% market, leveraging our extensive service area, our weekly DSD service, and approaching independent store operators to gain a significant competitive advantage.

 

We are deeply committed to perfecting every aspect of our DSD distribution service. We believe in the power of getting it right - building a scalable, robust business model that can expand without sacrificing quality. Our strategy to achieve this encompasses all distribution aspects, from customer service provided by our drivers to efficient warehouse operations to full technology implementation. While pursuing perfection, our strategy includes onboarding new customers in our existing service area and doing so until we get it right!

 

We have invested time, money, and resources to build the infrastructure for a highly scalable business model capable of nationwide expansion, not just facilitating our current customer base. Once we have solidified our operations and ensured the success of these partnerships, we will set our sights on 2025 and beyond, aiming to scale up to serve over 20,000 locations nationwide.

 

Industry Background: How BIG is Our Target Market?

 

In 2023, the United States boasted approximately 152,396 convenience stores and gas stations, with single-store operators making up 96,161 (63.1%) of these establishments, indicating a strong presence of independent ownership within the market. We empower independent retailers with the same level of service and pricing as large chains.

 

Total industry revenues approached $860 Billion for the year, with $532.2 Billion derived from motor fuel sales and $327.6 Billion from in-store sales, highlighting the significant revenue potential beyond just fuel.

 

 
4

Table of Contents

 

Our Target Market

 

Over the last year, we learned that 80% - 85% of all the products you see in convenience stores and gas stations are delivered by just a few distributors. The remaining 15% - 20% is serviced by dozens, in some cases more than 50+ vendors and distributors, with primarily a drop-ship model. Many of these vendors and/or distributors are regional; the larger the convenience store/gas station chain, the fewer vendors they want to work with. Our mission is to consolidate the 15% - 20% of highly fragmented products represented by many vendors and distributors. This is our Target Market, where we have a significant competitive advantage due to our large service area and weekly DSD service!

 

Our Opportunity

 

The opportunity within this sector also lies mainly in the in-store sales domain, which is growing in diversity and volume. As consumer preferences shift towards quick, accessible shopping for a broader range of products, convenience stores are uniquely positioned to meet these demands. This market dynamic presents a fertile ground for companies like GPOX looking to capitalize on the expanding role of convenience stores beyond traditional fuel sales, offering substantial returns on investments in enhancing in-store offerings and customer experience.

Getting Really, Really Good at DSD Distribution

 

The GPOX Team is dedicated to perfecting our DSD model by optimizing each aspect of our distribution process to ensure efficiency, profitability, and customer satisfaction by merging traditional distribution practices with innovative technologies. Our approach focuses on advanced logistics technology, rigorous training for our teams, and strategic partnerships with retailers to streamline the flow of goods directly to stores. This integration ensures high-quality control and supply chain resilience by distributing and manufacturing high-demand products, positioning us as a key player in the convenience retail sector.

 

This unique approach centers around a deep collaboration with retail partners and vendors. We distribute and manufacture high-demand products, making us a pivotal player in the convenience retail ecosystem. This vertical integration allows us to control quality and improve supply chain resilience, providing a consistent and reliable service to all our partners.

 

Our in-house technology platform, PRISM+, is at the forefront of supply chain management, driver management, and maintaining tight control over inventory. It enables precise inventory tracking, optimizes delivery routes, and ensures accurate, timely fulfillment. This reduces overhead costs and increases profitability for GPOX and our partners, distinguishing us as a strategic ally invested in their success.

 

Our in-person direct delivery model cuts operational costs for retailers and strengthens retailer relationships through consistent quality service and customized in-store promotions. As we refine our processes, GPOX is poised to lead in DSD distribution for gas stations and convenience stores, offering unparalleled value to our partners and an enhanced consumer experience.

 

Part of our DSD model is sourcing and manufacturing high quality products with high sales velocity and data analysis to refine an optimal product mix on a store-by-store basis. We continually work with vendors and manufacturing partners to source the best-suited products for our retail partners. When we increase the number of stores we provide distribution services to, we also increase the global footprint of our vendor partner's products, thus increasing their reach for a win-win for all! We are negotiating better deals with better terms and margins and will continue to do so, like a Group Purchasing Organization or a GPO!

 

We Are Problem Solvers!

 

We solve many problems for our retail partners just by being in the store weekly. Solving these problems creates a lot of value for GPOX, making us an indispensable partner. The problems solved include but are not limited to:

 

 

·

Inventory Optimization: Store owners and managers no longer have to place orders for these products, as we replenish them with our weekly service. We manage weeks of supply.

 

 

 

 

·

Saves Retail Space: Retailers no longer have to take up valuable retail space to store additional products; they have precisely what they need for that week or delivery period.

  

 
5

Table of Contents

 

 

·

Saves Labor Costs: Store owners and managers no longer have to break down pallets, enter the products into inventory, and restock shelves.

 

 

 

 

·

Planogram Integrity: At the corporate level, the category managers can rest assured their planograms for each store layout are being adhered to, leading to more accurate reporting, forecasting, and sales.

 

 

 

 

·

Analytics: Using our technology, enhanced reporting provides insights into customer buying behaviors, leading to optimal product assortments and inventory levels.

 

 

 

 

·

Right products, in the right place at the right time.

 

 

 

 

·

Offering category expansion opportunities

 

 

 

 

·

We provide market research for clients' growth initiatives.

 

 

 

 

·

Territory: GPOX provides DSD service throughout the Midwest, which is the most challenging territory for this level of service. In the past, the Midwest was primarily serviced only by broadline or super-regional distributors.

 

 

 

 

·

Relationships: Our dedicated driving team has the lowest turnover rate in the industry, which means our store relationships are unmatched. This creates the opportunity to bring additional business and receive accurate customer feedback in real time.

 

 

 

 

·

Speed: Without lightning-fast response time to market trends and regulation changes, our competitors can compete!

 

 

 

 

·

Trends: Our speed of market is an advantage for the retailer and our supplier partners.

 

 

 

 

·

In Stock: Thanks to our model's efficiencies, retailers experience few to no out-of-stock, benefiting both the retailer and supplier. We partner with or handle supply disruptions so our clients can focus on their growth initiatives.

 

 

 

 

·

Retailer Private Label Products: The private label sector faces challenges related to customer perception of quality and competing with national brands. Analyzing sales data helps us support category managers in refining their product assortment, and DSD service protects the assortment from the common practice of national brands encroaching on shelf space. These practices contribute to a robust private label program for retailers, increasing our relationship's value.

  

We solve unique needs, like helping with new store set-ups & launches, which go beyond typical distribution relationships.

 

GPOX Product Portfolio Strategy

 

As we continue to grow, we are dedicated to expanding our product portfolio to meet the evolving needs of gas stations and convenience stores. We aim to represent diverse top-selling products that drive sales and enhance customer satisfaction.

 

To achieve our growth objectives, we conduct thorough market research to identify emerging trends and consumer preferences specific to gas stations and convenience stores. This enables us to select top-selling products that align with current demand. The establishment of strong partnerships with best-in-class vendors and manufacturers known for their commitment to quality, innovation, and reliability is crucial. We rigorously evaluate potential products for inclusion in our portfolio to ensure they meet our standards for quality and compliance.

 

PRISM+ Overview

 

PRISM+ (Predictive Route, Inventory, and Service Management) is our in-house technology platform is designed specifically for the gas station and convenience store industry. As a DSD (Direct Store Delivery) distributor, PRISM+ enables us to optimize and streamline our operations, driving significant efficiencies and enhancing service quality.

 

 
6

Table of Contents

 

How We Generate Sales

 

We have worked hard to simplify our business model. The way we generate revenue is easy to understand.

 

Current Revenue Streams

 

We currently make money from the products we deliver to stores as follows:

 

 

1.

Wholesale Markup + Volume Discounts: We purchase products from manufacturers at wholesale or discounted prices and sell them to retailers at a higher price. By selling large volumes, we benefit from economies of scale, which reduces our per-unit costs and increases our profit margins. The primary source of our revenue is the difference between our wholesale cost and the price at which we sell to retailers (the markup or margin).

 

 

 

 

2.

Manufacturing: In some cases, we manufacture our own products. When GPOX is the manufacturer, we achieve significantly higher margins than wholesale products. Our profit margins are the difference between our manufacturing costs and the price we sell to retailers. This is superior to the profit from a markup on a product purchased from an outside manufacturer.

 

 

 

 

3.

Delivery/Distribution Fees: We charge retailers a delivery fee for our weekly Direct Store Delivery (DSD) service. Sometimes, we purchase products on their behalf and store them in our Regional and Mini Hubs, and we earn a modest margin on these products when they are delivered.

  

Employees and Consultants

 

We had 19 employees as of April 30, 2024 or as at the date of this Annual Report. As of the date of this Annual Report we are actively recruiting employees. We anticipate that we will require approximately 10 to 15 employees during fiscal 2025. We may also engage independent contractors as required to assist us in developing our business.

 

ITEM 1A. RISK FACTORS

 

As a “smaller reporting company” as defined by Item 10 of Regulation S-K, the Company is not required to provide information required by this Item. 

 

ITEM 1B. UNRESOLVED STAFF COMMENTS

 

None

 

ITEM 2. PROPERTIES

 

Our principal business and corporate address are 3571 E. Sunset Road, Suite 300, Las Vegas, NV 89120. This office is currently leased for a term of 12 months at the cost of $4,500 per month, consisting of $2,500 payable in common shares of the Company (calculated based on a 10% discount to fair market value at the time of payment) and $2,000 payable in cash. We may extend our lease on a month-to-month basis following the expiration of the initial term.

  

The Company also operates a Regional Distribution Hub in Lubbock, Texas. This office is located at 512 East 42nd Street Lubbock, Texas 79404. This office is approximately 9,940 square feet and is currently leased for a term ending December 31, 2024, at a cost of $4,500 per month.

 

We do not, currently, have any investments or interests in any real estate, nor do we have investments or an interest in any real estate mortgages or securities of persons engaged in real estate activities.

 

ITEM 3. LEGAL PROCEEDINGS

 

From time to time, we may become involved in litigation relating to claims arising out of our operations in the normal course of business.

 

As of the date of this Annual Report, we are not involved in any pending legal proceeding or litigation, and, to the best of our knowledge, no governmental authority is contemplating any proceeding to which we are a party, and which would reasonably be likely to have a material adverse effect on our company.

 

ITEM 4. MINE SAFETY DISCLOSURES

 

Not Applicable.

 

 
7

Table of Contents

 

PART II

 

ITEM 5. MARKET FOR REGISTRANT’S COMMON EQUITY, RELATED STOCKHOLDER MATTERS AND ISSUER PURCHASES OF EQUITY SECURITIES

 

Market Information

 

There is a limited public market for our common shares. Our common shares have been listed for quotation on the OTCQB under the trading symbol “GPOX” since March 2021. Trading in stocks quoted on the OTC Markets is often thin and is characterized by wide fluctuations in trading prices due to many factors that may be unrelated to a company’s operations or business prospects. OTC securities are not listed or traded on the floor of an organized national or regional stock exchange. Instead, OTC Securities transactions are conducted through a telephone and computer network connecting dealers in stocks. OTC Market issuers are traditionally smaller companies that are financially distressed, in bankruptcy, or do not meet the financial and other listing requirements of a regional or national stock exchange.

 

Holders

 

As of August 13, 2024, we had 134 shareholders of record of our common stock with 57,633,014 shares of common stock issued and outstanding.

   

Dividends

 

We have not paid any cash dividends to our shareholders. The declaration of any future cash dividends is at the discretion of our board of directors and depends upon our earnings, if any, our capital requirements and financial position, our general economic conditions, and other pertinent conditions. It is our present intention not to pay any cash dividends in the foreseeable future, but rather to reinvest earnings, if any, in our business operations.

 

Equity Compensation Plans

 

On March 27, 2023, the board of directors and majority shareholder of the Company approved the adoption of the GPO Plus, Inc. 2023 Equity Incentive Plan (the “2023 Equity Incentive Plan”). The purpose of the 2023 Equity Incentive Plan is to foster and promote the Company’s long-term financial success and increase stockholder value by motivating performance through incentive compensation. The 2023 Equity Incentive Plan is intended to encourage participants to acquire and maintain ownership interests in the Company and to attract and retain the services of talented individuals upon whose judgment and special efforts the successful conduct of the Company’s business is largely dependent. A total of 2,200,000 shares of common stock are reserved and may be issued under the 2023 Equity Incentive Plan. The 2023 Equity Incentive Plan provides for the granting of incentive stock options, non-qualified stock options, stock appreciation rights, restricted stock, stock units, performance shares and performance units to our employees, officers, directors, and consultants, including incentive stock options, non-qualified stock options, restricted stock, and other benefits.

 

 
8

Table of Contents

 

The following table provides information regarding our equity compensation plans as of April 30, 2023:

 

Equity Compensation Plan Information

 

Plan category

 

Number of

securities to

be issued

upon exercise

of outstanding

options,

warrants and

rights

 

 

Weighted-

average

exercise price

of outstanding

options,

warrants and

rights

 

 

 Number of securities

remaining available

for future issuance

under equity

compensation plans

 

Equity compensation plans approved by security holders

 

 

 

 

 

 

 

1,867,122 common

 

 

 

 

-

 

 

 

N/A

 

 

shares

 

 

Recent Sales of Unregistered Securities

 

There were no sales of equity securities during the period covered by this Report that were not registered under the Securities Act and were not previously reported in a Quarterly Report on Form 10-Q or a Current Report on Form 8-K filed by the Company.

 

Year ended April 30, 2024

 

During the year ended April 30, 2024, the Company issued 2,310,237 shares of common stock for the conversion of convertible note principal of $225,000 and repayment of promissory notes of $31,050. (Note 8)

 

During the year ended April 30, 2024, the Company issued 400,000 shares of common stock for the conversion of 7,500 founders series A non-voting redeemable preferred Stock of $57,751.

 

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

 

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

 

During the year ended April 30, 2024, the Company issued 210,865 shares of common stock for office lease.

 

During the year ended April 30, 2024, the Company issued 5,632,968 shares of common stock to senior management and executives at $761,950 for services.

 

During the year ended April 30, 2024, the Company issued 6,994,844 shares of common stock to non-affiliated consultants at $865,654 for services.

 

Issuer Purchases of Equity Securities

 

There were no repurchases of common stock for the year ended April 30, 2024 or subsequently through the date of this report.

 

 
9

Table of Contents

  

ITEM 6. RESERVED

 

ITEM 7. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

 

The following discussion should be read in conjunction with our audited financial statements and the related notes that appear elsewhere in this annual report. The following discussion contains forward-looking statements that reflect our plans, estimates and beliefs. Our actual results could differ materially from those discussed in the forward-looking statements. Factors that could cause or contribute to such differences include, but are not limited to, those discussed below and elsewhere in this annual report.

 

Our audited financial statements are stated in United States Dollars and are prepared in accordance with United States Generally Accepted Accounting Principles.

 

Results of Operations

 

The following summary of our results of operations should be read in conjunction with our financial statements for the years ended April 30, 2024 and 2023, which are included herein.

 

Year Ended April 30, 2024 Compared to Year Ended April 30, 2023 

 

 

 

Year Ended

 

 

 

 

 

 

 

 April 30,

 

 

 

 

 

 

 

2024

 

 

2023

 

 

Changes

 

 

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenues

 

$4,356,303

 

 

$653,516

 

 

$3,702,787

 

 

 

567%

Cost of revenue

 

 

(3,521,158 )

 

 

(467,504 )

 

 

(3,053,654)

 

 

653%

Gross Profit

 

 

835,145

 

 

 

186,012

 

 

 

649,113

 

 

 

349%

Operating Expenses

 

 

(4,828,673 )

 

 

(3,800,241 )

 

 

(1,028,432)

 

 

27%

Loss from Operations

 

 

(3,993,528 )

 

 

(3,614,229 )

 

 

(379,299)

 

 

10%

Other Expenses

 

 

(944,406 )

 

 

(421,284 )

 

 

(523,122 )

 

 

124%

Net Loss

 

$(4,937,934 )

 

$(4,035,513 )

 

$(902,421)

 

 

22%

 

Our audited financial statements report a net loss of $4,937,934 for the year ending April 30, 2024, compared to a net loss of $4,035,513 for the year ending April 30, 2023. The increase in net loss during the year ended April 30, 2024 was due to an increase in the operating expenses and interest expenses related to promissory notes.

 

During the years ended April 30, 2024 and 2023, the Company recognized revenue of $4,356,303 and $653,516 and incurred cost of revenue of $3,521,158 and $467,504, generating gross profit of $835,145 and $186,012, respectively.

 

Our operating expenses for the year ended April 30, 2024 were $4,828,673 compared to $3,800,241 for the year ended April 30, 2023. The operating expenses for the year ended April 30, 2024 consisted of general and administrative expenses of $1,589,393, professional fees of $2,055,314, professional fees – related parties of $784,973 and management fees and salaries – related parties of $393,993. The operating expenses for the year ended April 30, 2023 consisted of general and administrative expenses of $590,088, professional fees of $1,784,260, professional fees – related parties of $843,226 and management fees and salaries – related parties of $582,667. The increase in operating expenses during the year ended April 30, 2024 was due to the increase in salaries and wages, consulting fees, rent, insurance and travel expense to support the increasing business activities.

 

Our other expense for the year ended April 30, 2024 was $944,406 compared to $421,284 for the year ended April 30, 2023. The increase in other expense was due to the increase in interest expense. During the year ended April 30, 2024, the Company incurred interest expense from loans of $486,471, interest expense from finance leases of $15,982 and debt discount amortization of $450,753. During the year ended April 30, 2023, the Company incurred interest expense from loans of $93,507, interest expense from finance lease of $855 and debt discount amortization of $326,922. During the year ended April 30, 2024, the Company recorded other income of $8,800 generated through the settlement of assets purchase with issuance of common stock from the difference between Company’s stock price at December 13, 2022 of $0.19 and stock price at April 30, 2023 of $0.168.

 

 
10

Table of Contents

 

Liquidity and Financial Condition

 

Working Capital

 

 

 

April 30,

 

 

April 30,

 

 

 

2024

 

 

2023

 

 

 

 

 

 

 

 

Current Assets

 

$564,499

 

 

$325,458

 

Current Liabilities

 

$4,309,483

 

 

$2,389,691

 

Working Capital (Deficiency)

 

$(3,744,984 )

 

$(2,065,233 )

 

Our total current assets as of April 30, 2024 were $564,499 as compared to total current assets of $325,458 as of April 30, 2023, due to an increase inventory, accounts receivable and cash.

 

Our total current liabilities as of April 30, 2024 were $4,309,483 as compared to total current liabilities of $2,389,691 as of April 30, 2023. The increase was primarily due to an increase in accounts payable and accrued liabilities, promissory note payable, stock payable and accrued interest.

 

Our working capital deficit on April 30, 2024 was $3,744,984 as compared to working capital deficit of $2,065,233 as of April 30, 2023. The increase in working capital deficiency was attributed to an increase in accounts payable and accrued liabilities, promissory note payable, stock payable and accrued interest. 

Cash Flows

 

 

 

Year Ended

 

 

Year Ended

 

 

 

April 30,

 

 

April 30,

 

 

 

2024

 

 

2023

 

 

 

 

 

 

 

 

Cash Flows used in Operating Activities

 

$(1,381,751)

 

$(1,338,214)

Cash Flows used in Investing Activities

 

 

(59,503)

 

 

(26,553)

Cash Flows provided by Financing Activities

 

 

1,455,173

 

 

 

1,417,386

 

Net increase (decrease) in cash during period

 

$13,919

 

 

$52,619

 

 

Operating Activities

 

Net cash used in operating activities was $1,381,751 for the year ended April 30, 2024 compared with net cash used in operating activities of $1,338,214 during the prior year.

 

During the year ended April 30, 2024, the net cash used in operating activities was attributed to net loss of $4,937,934, decreased by stock-based compensation of $953,469, stock based compensation – related parties of $784,973, stock issued for promissory note extension of $31.975, lease expense settled by common stock $28,691, non-cash interest expense for promissory note extension $233,172, non-cash interest expense for promissory notes of $13,493  depreciation of furniture and equipment of $29,980, depreciation of right-of-use assets of $42,010, amortization of intangible assets of $28,518, amortization of promissory note discount of $450,753, interest expense on finance lease of $15,779 and net changes in operating assets and liabilities of $952,170.

 

 
11

Table of Contents

 

During the year ended April 30, 2023, the net cash used in operating activities was attributed to net loss of $4,035,513, decreased by stock-based compensation of $1,296,031, stock based compensation – related parties of $843,226, stock issued for promissory note extension of $63,450, lease expense settled by common stock $32,591,  depreciation of furniture and equipment of $7,212, depreciation of right-of-use assets of $2,753, amortization of intangible assets of $23,263, amortization of promissory note discount of $311,441, amortization of convertible note discount of $15,480, interest expense on finance lease of $855 and net changes in operating assets and liabilities of $110,997.

 

Investing Activities

 

During the year ended April 30, 2024, we used $59,503 for purchase of property and equipment. During the year ended April 30, 2023, we used $26,553 for purchase of intangible assets.

 

Financing Activities

 

During the year ended April 30, 2024, net cash from financing activities was $1,455,173 compared to $1,417,386 during the year ended April 30, 2023. During the year ended April 30, 2024, we received proceeds from issuance of promissory notes of $1,178,500 and proceeds for issuance of Series C preferred shares of $615,000, offset by repayments for finance leases of $51,447 and repayment of promissory note $286,880.

 

During the year ended April 30, 2023, we received proceeds from issuance of common stock of $24,757, proceeds from exercise of warrants of $42,000 and proceed from issuance of promissory notes of $1,425,000, offset by repayments for finance leases of $19,371 and repayment of promissory notes of $55,000.

 

Cash Requirements

 

As of April 30, 2024, we had cash of $69,415, accounts receivable of $57,792, prepaid expenses of $35,410 and inventory of $402,152. During the year ended April 30, 2024, we received proceeds from issuance of promissory notes of $1,178,00 and Series C preferred shares of $615,000. During the year ended April 30, 2024, the Company recognized revenue of $4,356,303, incurred cost of revenue of $3,521,158 and generated gross profit of $835,145. During the year ended April 30, 2023, the Company recognized revenue of $653,516, incurred cost of revenue of $467,504 and generated gross profit of $186,012.

 

We will require additional funds for our budgeted expenses over the next 12 months. These funds may be raised through equity financing, debt financing, or other sources, which may result in further dilution in the equity ownership of our shares. There is still no assurance that we will be able to maintain operations at a level sufficient for an investor to obtain a return on his investment in our common stock. Further, we may continue to be unprofitable. We need to raise additional funds in the immediate future in order to proceed with our budgeted expenses.

 

Specifically, based on nominal operations we estimate our operating expenses and working capital requirements for the next 12 months to be as follows:

 

 

 

Estimated

 

Description

 

Expenses ($)

 

Public Company + Professional Fees

 

$200,000

 

General & Administrative Expense

 

$1,800,000

 

Marketing Expenses

 

$600,000

 

Initial Personnel

 

$100,000

 

GPO Distro

 

$500,000

 

GPO Supplies - Inventory

 

$150,000

 

Unallocated Working Capital/Contingency

 

$100,000

 

Total Expenses

 

$3,450,000

 

 
12

Table of Contents

 

We will require additional financing in order to enable us to proceed with our plan of operations, as discussed above, including approximately $3,450,000 over the next 12 months to pay for our planned expenses. In addition, our planned expenses, including legal, accounting and audit fees, and general and administrative expenses, may be higher in the event we enter into any significant transactions. These planned cash requirements are in excess of our current cash and working capital resources. Although our cash requirements may be offset in part by anticipated revenues, we will require additional financing in order to continue operations, execute our business plan, and repay our liabilities. There is no assurance that any party will advance additional funds to us in order to enable us to sustain our plan of operations or to repay our liabilities.

 

We anticipate continuing to rely on equity sales of our common stock in order to continue to fund our business operations. Issuance of additional shares will result in dilution to our existing stockholders. There is no assurance that we will achieve any additional sales of our equity securities or arrange for debt or other financing to fund our planned business activities. We presently do not have any arrangements for additional financing for the expansion of our future operations, and no potential lines of credit or sources of financing are currently available for the purpose of proceeding with our plan of operations. If we are not successful in raising sufficient capital to execute our business plan, we will be required to scale down or delay our plan of operation to accommodate our available resources.

 

Contractual Obligations

 

Not required for smaller reporting companies

 

Off-Balance Sheet Arrangements

 

We have no off-balance sheet arrangements that have or are reasonably likely to have a current or future effect on our financial condition, changes in financial condition, revenues or expenses, results of operations, liquidity, capital expenditures or capital resources that is material to stockholders.

 

Critical Accounting Policies

 

The preparation of financial statements in accounting principles generally accepted in the United States of America requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. A change in managements’ estimates or assumptions could have a material impact on our financial condition and results of operations during the period in which such changes occurred. Actual results could differ from those estimates. Our financial statements reflect all adjustments that management believes are necessary for the fair presentation of their financial condition and results of operations for the periods presented.

 

Revenue Recognition

 

During the year ended April 30, 2024, the Company generated its first revenue since its establishment. The Company recognizes revenue from the sale of products in accordance with ASC 606, “Revenue Recognition” following the five steps procedure:

 

 

The invoice has been generated and provided to the customer.

 

The performance obligations for delivery of products are stated in the invoice.

 

The transaction price has been identified in the invoice.

 

The Company has allocated the transaction price to performance obligation in the invoice.

 

The Company has shipped out the product and, therefore, satisfied the performance obligation.

 

 
13

Table of Contents

 

Convertible Financial Instruments

 

The Company bifurcates conversion options from their host instruments and accounts for them as free-standing derivative financial instruments if certain criteria are met. The criteria include circumstances in which (a) the economic characteristics and risks of the embedded derivative instrument are not clearly and closely related to the economic characteristics and risks of the host contract, (b) the hybrid instrument that embodies both the embedded derivative instrument and the host contract is not remeasured at fair value under otherwise applicable generally accepted accounting principles with changes in fair value reported in earnings as they occur, and (c) a separate instrument with the same terms as the embedded derivative instrument would be considered a derivative instrument. An exception to this rule is when the host instrument is deemed to be conventional, as that term is described under applicable U.S. GAAP.

 

When the Company has determined that the embedded conversion options should not be bifurcated from their host instruments, discounts are recorded for the intrinsic value of conversion options embedded in the instruments based upon the differences between the fair value of the underlying common stock at the commitment date of the transaction and the effective conversion price embedded in the instrument.

 

Share-Based Compensation

The Company accounts for share-based compensation under the fair value method in accordance with ASC 718, “Compensation - Stock Compensation,” which requires all such compensation to employees and non-employees to be calculated based on its fair value of the equity instrument at the grant date and recognized in the earnings over the requisite service or vesting period.

 

ITEM 7A. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

 

As a “smaller reporting company” as defined by Item 10 of Regulation S-K, the Company is not required to provide information required by this Item.

 

 
14

Table of Contents

 

gpox_10kimg2.jpg

 

REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM

    

To the Board of Directors and Shareholders

of GPO Plus, Inc.

 

Opinion on the Financial Statements

 

We have audited the accompanying balance sheet of GPO Plus, Inc. (the Company) as of April 30, 2024, and the related statement of operations, stockholders’ deficit, and cash flows for the year then ended and the related notes (collectively referred to as the financial statements).

  

In our opinion, the financial statements present fairly, in all material respects, the financial position of the Company as of April 30, 2024, and the results of its operations and its cash flows for the year then ended, in conformity with accounting principles generally accepted in the United States of America.

   

The financial statements of the Company as of April 30, 2023, were audited by other auditors whose report dated August 30, 2023, expressed an unqualified opinion on those statements.

  

Going Concern Considerations

   

The accompanying financial statements have been prepared assuming that the Company will continue as a going concern. The Company has suffered recurring losses since inception, has a working capital deficit, and has not achieved profitable operations, which raise substantial doubt about its ability to continue as a going concern. Management’s plans in regard to these matters are described in Note 2. The financial statements do not include any adjustments that might result from the outcome of this uncertainty.

  

Basis for Opinion

  

These financial statements are the responsibility of the Company’s management. Our responsibility is to express an opinion on the Company’s financial statements based on our audit. We are a public accounting firm registered with the Public Company Accounting Oversight Board (United States) (PCAOB) and are required to be independent with respect to the Company in accordance with the U.S. federal securities laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.

   

We conducted our audit in accordance with the standards of the PCAOB. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement, whether due to error or fraud. The Company is not required to have, nor were we engaged to perform, an audit of its internal control over financial reporting. As part of our audit, we are required to obtain an understanding of internal control over financial reporting, but not for the purpose of expressing an opinion on the effectiveness of the Company’s internal control over financial reporting. Accordingly, we express no such opinion.

   

Our audit included performing procedures to assess the risks of material misstatement of the financial statements, whether due to error or fraud, and performing procedures that respond to those risks. Such procedures included examining, on a test basis, evidence regarding the amounts and disclosures in the financial statements. Our audits also included evaluating the accounting principles used and significant estimates made by management, as well as evaluating the overall presentation of the financial statements. We believe that our audit provide a reasonable basis for our opinion.

  

gpox_10kimg3.jpg

   

Green Growth CPAs

 

August 19, 2024

 

We have served as the Company’s auditor since 2024.

Los Angeles, California

 

PCAOB ID Number 6580

  

 
15

Table of Contents

   

REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM

 

To the Board of Directors and Stockholders

GPO Plus, Inc.

Las Vegas, NV

 

Opinion on the Financial Statements

 

We have audited the accompanying balance sheet of GPO Plus, Inc. (the Company) as of April 30, 2023, and the related statements of operations, changes in stockholders’ deficit, and cash flows for the year then ended, and the related notes (collectively referred to as the financial statements). In our opinion, the financial statements present fairly, in all material respects, the financial position of the Company as of April 30, 2023, and the results of its operations and its cash flows for the year then ended, in conformity with accounting principles generally accepted in the United States of America.

 

Going Concern Considerations

 

The accompanying financial statements have been prepared assuming that the Company will continue as a going concern. The Company has suffered recurring losses since inception, has a working capital deficit, and has not achieved profitable operations, which raise substantial doubt about its ability to continue as a going concern. Management’s plans in regard to these matters are described in Note 2. The financial statements do not include any adjustments that might result from the outcome of this uncertainty.

 

Basis for Opinion

 

These financial statements are the responsibility of the Company’s management. Our responsibility is to express an opinion on the Company’s financial statements based on our audits. We are a public accounting firm registered with the Public Company Accounting Oversight Board (United States) (PCAOB) and are required to be independent with respect to the Company in accordance with the U.S. federal securities laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.

 

We conducted our audit in accordance with the standards of the PCAOB. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement, whether due to error or fraud. The Company is not required to have, nor were we engaged to perform, an audit of its internal control over financial reporting. As part of our audit, we are required to obtain an understanding of internal control over financial reporting, but not for the purpose of expressing an opinion on the effectiveness of the Company’s internal control over financial reporting. Accordingly, we express no such opinion.

 

Our audit included performing procedures to assess the risks of material misstatement of the financial statements, whether due to error or fraud, and performing procedures that respond to those risks. Such procedures included examining, on a test basis, evidence regarding the amounts and disclosures in the financial statements. Our audits also included evaluating the accounting principles used and significant estimates made by management, as well as evaluating the overall presentation of the financial statements. We believe that our audit provides a reasonable basis for our opinion.

 

/s/ Pinnacle Accountancy Group of Utah

Pinnacle Accountancy Group of Utah

(a dba of Heaton & Company, PLLC)

 

We have served as the Company’s auditor since 2018.

 

Pinnacle Accountancy Group of Utah

Farmington, Utah

August 30, 2023

 

(Pinnacle PCAOB ID: 6117)

  

 16

 

 

 

ITEM 8. FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA

 

GPO PLUS, INC.

BALANCE SHEETS

 

 

 

April 30,

 

 

April 30,

 

 

 

2024

 

 

2023

 

ASSETS

 

 

 

 

 

 

Current Assets:

 

 

 

 

 

 

Cash

 

$69,415

 

 

$55,496

 

Accounts receivable

 

 

57,792

 

 

 

43,614

 

Prepaid expenses

 

 

35,140

 

 

 

69,351

 

Inventory, net

 

 

402,152

 

 

 

156,997

 

Total Current Assets

 

 

564,499

 

 

 

325,458

 

 

 

 

 

 

 

 

 

 

Finance lease right-of-use assets, net

 

 

209,317

 

 

 

129,367

 

Property and equipment, net

 

 

102,409

 

 

 

72,886

 

Intangible assets, net

 

 

33,772

 

 

 

62,290

 

TOTAL ASSETS

 

$909,997

 

 

$590,001

 

 

 

 

 

 

 

 

 

 

LIABILITIES AND STOCKHOLDERS' DEFICIT

 

 

 

 

 

 

 

 

Current Liabilities:

 

 

 

 

 

 

 

 

Accounts payable and accrued liabilities

 

 

1,557,548

 

 

 

517,037

 

Accrued interest

 

 

276,190

 

 

 

119,488

 

Accrued liabilities - related parties

 

 

233,200

 

 

 

253,235

 

Convertible note payable, net of debt discount of $0

 

 

38,000

 

 

 

263,000

 

Promissory note payable, net of debt discount of $49,977 and $293,952, respectively

 

 

1,969,893

 

 

 

1,211,548

 

Finance lease liabilities

 

 

43,710

 

 

 

25,383

 

Stock payable - related parties

 

 

23,239

 

 

 

-

 

Stock payable

 

 

167,703

 

 

 

-

 

Total Current Liabilities

 

 

4,309,483

 

 

 

2,389,691

 

 

 

 

 

 

 

 

 

 

Finance lease liabilities - non-current

 

 

146,186

 

 

 

88,221

 

Total Liabilities

 

 

4,455,669

 

 

 

2,477,912

 

 

 

 

 

 

 

 

 

 

Commitments and Contingencies (Note 11)

 

 

-

 

 

 

-

 

 

 

 

 

 

 

 

 

 

Founders Series A Non-Voting Redeemable Preferred Stock, $0.0001 par value, $15 stated value; 500,000 shares authorized; 21,250 and 28,750 shares issued and outstanding at April 30, 2024 and April 30, 2023, respectively

 

 

167,154

 

 

 

224,905

 

Series A Non-Voting Redeemable Preferred Stock, $0.0001 par value, $10 stated value; 175,000 designated; 175,000 shares issued and outstanding

 

 

1,750,000

 

 

 

1,750,000

 

 

 

 

 

 

 

 

 

 

Stockholders' Deficit:

 

 

 

 

 

 

 

 

Series A Preferred Shares, $0.0001 par value, 1,000,000 shares designated; 1,000,000 shares issued and outstanding

 

 

100

 

 

 

100

 

Series C Preferred Shares, $0.0001 par value, 175 shares designated; 104.5 shares and 0 shares issued and outstanding at April 30, 2024 and April 30, 2023, respectively

 

 

-

 

 

 

-

 

Founders Class A Common stock, $0.0001 par value, 10,000,000 shares authorized; 115,000 shares issued and outstanding

 

 

12

 

 

 

12

 

Common stock, $0.0001 par value, 90,000,000 shares authorized; 57,518,014 and 39,454,300 shares issued and outstanding at April 30, 2024 and April 30, 2023, respectively

 

 

5,752

 

 

 

3,947

 

Additional paid in capital

 

 

33,971,357

 

 

 

30,635,238

 

Accumulated deficit

 

 

(39,440,047)

 

 

(34,502,113)

Total Stockholders' Deficit

 

 

(5,462,826)

 

 

(3,862,816)

TOTAL LIABILITIES AND STOCKHOLDERS' DEFICIT

 

$909,997

 

 

$590,001

 

 

The accompanying notes are an integral part of these audited financial statements.

 

 
17

Table of Contents

 

GPO PLUS, INC.

STATEMENTS OF OPERATIONS

 

 

 

Year Ended

 

 

 

 April 30,

 

 

 

2024

 

 

2023

 

 

 

 

 

 

 

 

Revenues

 

$4,356,303

 

 

$653,516

 

Cost of revenue

 

 

3,521,158

 

 

 

467,504

 

Gross Profit

 

 

835,145

 

 

 

186,012

 

 

 

 

 

 

 

 

 

 

Operating Expenses

 

 

 

 

 

 

 

 

General and administrative

 

 

1,589,393

 

 

 

590,088

 

Professional fees

 

 

2,055,314

 

 

 

1,784,260

 

Professional fees - related parties

 

 

784,973

 

 

 

843,226

 

Management fees and salaries - related parties

 

 

398,993

 

 

 

582,667

 

Total Operating Expenses

 

 

4,828,673

 

 

 

3,800,241

 

 

 

 

 

 

 

 

 

 

Loss from operations

 

 

(3,993,528)

 

 

(3,614,229)

 

 

 

 

 

 

 

 

 

Other Income (Expense)

 

 

 

 

 

 

 

 

Other income

 

 

8,800

 

 

 

-

 

Interest expense

 

 

(953,206)

 

 

(421,284)

Total Other Income (Expense)

 

 

(944,406)

 

 

(421,284)

 

 

 

 

 

 

 

 

 

Net Loss

 

$(4,937,934)

 

$(4,035,513)

 

 

 

 

 

 

 

 

 

Net Loss Per Common Share: Basic and Diluted

 

$(0.11)

 

$(0.12)

 

 

 

 

 

 

 

 

 

Weighted Average Number of Common Shares Outstanding: Basic and Diluted

 

 

43,233,489

 

 

 

33,753,527

 

 

The accompanying notes are an integral part of these audited financial statements. 

 

 
18

Table of Contents

 

GPO PLUS, INC.

AUDITED STATEMENTS OF CHANGES IN STOCKHOLDERS’ DEFICIT

FOR THE YEARS ENDED APRIL 30, 2024 AND 2023

 

 

 

 

 

 

 

Stockholders' Deficit

 

 

 

Founders Series A Non-Voting Redeemable Preferred Stock

 

 

Series A Non-Voting Redeemable Preferred Stock

 

 

Series A Convertible Preferred Shares

 

 

Series C Preferred Shares

 

 

Founders Class A Common stock

 

 

Common stock

 

 

Additional

Paid In 

 

 

Accumulated

 

 

Total Stockholders'

 

 

 

Shares

 

 

Amount

 

 

Shares

 

 

Amount

 

 

Shares

 

 

Amount

 

 

Shares

 

 

Amount

 

 

Shares

 

 

Amount

 

 

Shares

 

 

Amount

 

 

Capital

 

 

Deficit

 

 

Deficit

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance, April 30, 2022

 

 

28,750

 

 

$224,905

 

 

 

175,000

 

 

$1,750,000

 

 

 

1,000,000

 

 

$100

 

 

 

-

 

 

$-

 

 

 

115,000

 

 

$12

 

 

 

31,361,572

 

 

$3,136

 

 

$27,795,799

 

 

$(30,466,600)

 

$(2,667,555)

Stock based compensation

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

1,937,140

 

 

 

194

 

 

 

678,503

 

 

 

-

 

 

 

678,697

 

Stock based compensation - related party

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

2,129,304

 

 

 

213

 

 

 

843,013

 

 

 

-

 

 

 

843,226

 

Issuance of common stock for promissory note extension

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

450,000

 

 

 

45

 

 

 

63,405

 

 

 

-

 

 

 

63,450

 

Issuance of common stock for prepaid expense

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

505,000

 

 

 

51

 

 

 

200,649

 

 

 

-

 

 

 

200,700

 

Issuance of common stock for lease

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

105,785

 

 

 

11

 

 

 

32,580

 

 

 

-

 

 

 

32,591

 

Issuance of common stock for cash

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

16,500

 

 

 

2

 

 

 

24,755

 

 

 

-

 

 

 

24,757

 

Issuance of common stock for exercise of warrants

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

280,000

 

 

 

28

 

 

 

41,972

 

 

 

-

 

 

 

42,000

 

Issuance of common stock for furniture and equipment

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

400,000

 

 

 

40

 

 

 

75,960

 

 

 

-

 

 

 

76,000

 

Issuance of common stock for intangible assets

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

200,000

 

 

 

20

 

 

 

58,980

 

 

 

-

 

 

 

59,000

 

Issuance of common stock for note conversion

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

1,133,332

 

 

 

113

 

 

 

169,887

 

 

 

-

 

 

 

170,000

 

Issuance of common stock for note inducement

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

2,975,000

 

 

 

297

 

 

 

468,596

 

 

 

-

 

 

 

468,893

 

Issuance of common stock for salary payable - related party

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

80,000

 

 

 

8

 

 

 

35,192

 

 

 

-

 

 

 

35,200

 

Cancellation of common stock - related parties

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(2,119,333)

 

 

(212)

 

 

212

 

 

 

-

 

 

 

-

 

Forgiveness of related party loan

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

145,737

 

 

 

-

 

 

 

145,737

 

Net loss

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(4,035,513)

 

 

(4,035,513)

Balance, April 30, 2023

 

 

28,750

 

 

$224,905

 

 

 

175,000

 

 

$1,750,000

 

 

 

1,000,000

 

 

$100

 

 

 

-

 

 

$-

 

 

 

115,000

 

 

$12

 

 

 

39,454,300

 

 

$3,947

 

 

$30,635,238

 

 

$(34,502,113)

 

$(3,862,816)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Issuance of common stock for conversion of debts

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

2,310,237

 

 

 

231

 

 

 

255,819

 

 

 

-

 

 

 

256,050

 

Issuance of common stock for conversion of Founders Series A Non-Voting Redeemable Preferred Stock

 

 

(7,500)

 

 

(57,751)

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

400,000

 

 

 

40

 

 

 

57,711

 

 

 

-

 

 

 

57,751

 

Issuance of Series C Preferred Shares for cash

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

62

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

615,000

 

 

 

-

 

 

 

615,000

 

Issuance of common stock for loan extension

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

1,320,000

 

 

 

132

 

 

 

233,040

 

 

 

-

 

 

 

233,172

 

Issuance of common stock for loan inducement

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

1,194,800

 

 

 

119

 

 

 

106,438

 

 

 

-

 

 

 

106,557

 

Issuance of common stock for office lease

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

210,865

 

 

 

21

 

 

 

28,669

 

 

 

-

 

 

 

28,690

 

Issuance of common stock to related parties for services

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

5,632,968

 

 

 

563

 

 

 

761,387

 

 

 

-

 

 

 

761,950

 

Issuance of common stock for services

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

6,994,844

 

 

 

699

 

 

 

864,955

 

 

 

-

 

 

 

865,654

 

Adjustment for issuance of common stock for settlement of payable for assets acquisition

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(8,800)

 

 

-

 

 

 

(8,800)

Adjustment on valuation of common stock issued

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(216)

 

 

-

 

 

 

(216)

Issuance of Series C Preferred Shares for repayment of promissory notes

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

43

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

422,116

 

 

 

-

 

 

 

422,116

 

Net loss

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(4,937,934)

 

 

(4,937,934)

Balance, April 30, 2024

 

 

21,250

 

 

$167,154

 

 

 

175,000

 

 

$1,750,000

 

 

 

1,000,000

 

 

$100

 

 

 

105

 

 

$-

 

 

 

115,000

 

 

$12

 

 

 

57,518,014

 

 

$5,752

 

 

$33,971,357

 

 

$(39,440,047)

 

$(5,462,826)

 

 The accompanying notes are an integral part of these audited financial statements.

 

 
19

Table of Contents

 

GPO PLUS, INC.

STATEMENTS OF CASH FLOWS

 

 

 

 Year Ended

 

 

 

 April 30,

 

 

 

2024

 

 

2023

 

CASH FLOWS FROM OPERATING ACTIVITIES

 

 

 

 

 

 

Net loss

 

$(4,937,934)

 

$(4,035,513)

Adjustments to reconcile net loss to net cash used in operating activities:

 

 

 

 

 

 

 

 

Stock based compensation for services

 

 

953,469

 

 

 

1,296,031

 

Stock based compensation for services - related parties

 

 

784,973

 

 

 

843,226

 

Stock issued for promissory note extension

 

 

31,975

 

 

 

63,450

 

Lease expense settled by common stock

 

 

28,690

 

 

 

32,591

 

Other income from issuance of common stock for assets acquisition

 

 

(8,800)

 

 

-

 

Non-cash interest expense for promissory note extension

 

 

233,172

 

 

 

-

 

Non-cash interest expense for promissory note

 

 

13,493

 

 

 

-

 

Depreciation of furniture and equipment

 

 

29,980

 

 

 

7,212

 

Depreciation of right-of-use-assets

 

 

42,010

 

 

 

2,753

 

Amortization of intangible assets

 

 

28,518

 

 

 

23,263

 

Amortization of promissory note discount

 

 

450,753

 

 

 

311,441

 

Amortization of convertible note discount

 

 

-

 

 

 

15,480

 

Interest expense on finance lease

 

 

15,779

 

 

 

855

 

Changes in operating assets and liabilities:

 

 

 

 

 

 

 

 

Accounts receivable

 

 

(14,178)

 

 

(42,510)

Prepaid expenses

 

 

(2,789)

 

 

(40,352)

Inventory

 

 

(245,155)

 

 

(156,997)

Accounts payable and accrued liabilities

 

 

1,040,509

 

 

 

142,169

 

Accrued interest

 

 

193,818

 

 

 

88,184

 

Accrued liabilities - related parties

 

 

(20,035)

 

 

110,503

 

Net cash used in Operating Activities

 

 

(1,381,751)

 

 

(1,338,214)

 

 

 

 

 

 

 

 

 

CASH FLOWS FROM INVESTING ACTIVITIES

 

 

 

 

 

 

 

 

Purchase of intangible assets

 

 

-

 

 

 

(26,553)

Purchase of property and equipment

 

 

(59,503)

 

 

-

 

Net cash used in Investing Activities

 

 

(59,503)

 

 

(26,553)

 

 

 

 

 

 

 

 

 

CASH FLOWS FROM FINANCING ACTIVITIES

 

 

 

 

 

 

 

 

Repayment for finance leases

 

 

(51,447)

 

 

(19,371)

Proceeds from issuance of common stock

 

 

-

 

 

 

24,757

 

Proceeds from exercise of warrants

 

 

-

 

 

 

42,000

 

Proceeds from issuance of promissory notes

 

 

1,178,500

 

 

 

1,425,000

 

Repayment of promissory notes

 

 

(286,880)

 

 

(55,000)

Proceeds from issuance of series C preferred shares

 

 

615,000

 

 

 

-

 

Net cash provided by Financing Activities

 

 

1,455,173

 

 

 

1,417,386

 

 

 

 

 

 

 

 

 

 

Net change in cash for period

 

 

13,919

 

 

 

52,619

 

Cash at beginning of period

 

 

55,496

 

 

 

2,877

 

Cash at end of period

 

$69,415

 

 

$55,496

 

 

 

 

 

 

 

 

 

 

SUPPLEMENTAL CASH FLOW INFORMATION:

 

 

 

 

 

 

 

 

Cash paid for income taxes

 

$-

 

 

$-

 

Cash paid for interest

 

$13,289

 

 

$-

 

 

 

 

 

 

 

 

 

 

NON-CASH INVESTING AND FINANCING ACTIVITIES

 

 

 

 

 

 

 

 

Forgiveness of related party loan

 

$-

 

 

$145,737

 

Recognition of finance lease right-of-use assets

 

$121,960

 

 

$132,120

 

Stock payable for note inducement

 

$40,220

 

 

$-

 

Issuance of common stock for intangible assets

 

$-

 

 

$59,000

 

Issuance of common stock for note inducement

 

$106,557

 

 

$468,894

 

Issuance of common stock for salary payable - related party

 

$-

 

 

$35,200

 

Issuance of common stock for conversion of debts

 

$256,050

 

 

$170,000

 

Issuance of common stock for conversion of Founders Series A

 

$57,751

 

 

$-

 

Issuance of common stock for lease

 

$-

 

 

$-

 

Issuance of common stock for furniture and equipment

 

$-

 

 

$76,000

 

Issuance of common stock for prepaid expense

 

$-

 

 

$200,700

 

Cancellation of common stock by related party

 

$-

 

 

$212

 

Issuance of Series C Preferred Shares for repayment of promissory notes

 

$422,116

 

 

$-

 

 

The accompanying notes are an integral part of these audited financial statements.

 

 
20

Table of Contents

 

GPO PLUS, INC.

NOTES TO THE AUDITED FINANCIAL STATEMENTS

YEAR ENDED APRIL 30, 2024 AND 2023

 

NOTE 1 - ORGANIZATION AND BASIS OF PRESENTATION

 

GPO Plus, Inc. (the “Company”) is a corporation originally established under the name of Koldeck, Inc. under the corporation laws in the State of Nevada on March 29, 2016.

 

On April 2, 2018, the Company changed our corporate name from Koldeck Inc. to Global House Holdings Ltd. and merged with our wholly owned subsidiary Global House Holdings Ltd. Koldeck Inc. remained the surviving company of the merger, continuing under the name Global House Holdings Ltd.

 

On June 19, 2020, the Company changed our corporate name from Global House Holdings Ltd. to GPO Plus, Inc. and merged with our wholly owned subsidiary GPO Plus, Inc. Global House Holdings Ltd. remained the surviving company of the merger, continuing under the name GPO Plus, Inc

 

Effective May 5, 2020, Brett H. Pojunis acquired 5,000,000 (post-split) of the issued and outstanding common shares of the Company from Jian Han Chen. As a result of the transaction, Mr. Pojunis had voting and dispositive control over 53.67% of our outstanding voting securities. Mr. Pojunis’s ownership has since been diluted to 20%, and Mr. Chen no longer holds any equity interest in the Company.

 

GPOX is pioneering the future of distribution to convenience stores and gas stations with our groundbreaking DSD distribution model. Our technology-driven distribution network is strategically designed to optimize effectiveness and maximize reach through a network of Regional Hubs and Mini Hubs. This innovative structure enhances our efficiency and service quality, setting a new benchmark for excellence in the distribution industry.

 

NOTE 2 - GOING CONCERN

 

The Company’s financial statements as of April 30, 2024 have been prepared using generally accepted accounting principles in the United States of America (“US GAAP”) applicable to a going concern, which contemplate the realization of assets and liquidation of liabilities in the normal course of business. The Company has not yet established an ongoing source of revenue sufficient to cover its operating costs and allow it to continue as a going concern. The Company has incurred a cumulative deficit of $39,440,047. These factors among others raise substantial doubt about the ability of the Company to continue as a going concern for a reasonable period of time.

 

In order to continue as a going concern, the Company will need, among other things, additional capital resources. Management’s plan is to obtain such resources for the Company by obtaining capital from management and significant shareholders sufficient to meet its minimal operating expenses and seeking third party equity and/or debt financing. However, management cannot provide any assurances that the Company will be successful in accomplishing any of its plans. These financial statements do not include any adjustments related to the recoverability and classification of assets or the amounts and classification of liabilities that might be necessary should the Company be unable to continue as a going concern.

 

NOTE 3 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

 

Basis of Presentation

 

The financial statements of the Company have been prepared in accordance with generally accepted accounting principles in the United States of America (US GAAP) and are presented in US dollars. The Company’s year-end is April 30.

 

 
21

Table of Contents

 

 

Use of Estimates

 

Preparing financial statements in conformity with US GAAP requires management to make estimates and assumptions that affect the reported amounts of assets, liabilities, revenue, and expenses. Actual results and outcomes may differ from management’s estimates and assumptions.

 

Cash and Cash Equivalents

 

For the purposes of the statement of cash flows, the Company considers all highly liquid instruments purchased with an original maturity of three months or less to be cash equivalents.

 

As of April 30, 2024 and April 30, 2023, the Company had cash of $69,415 and $55,496, respectively.

 

Accounts Receivable

 

Accounts receivables are recorded in accordance with ASC 310, “Receivables,” at the invoiced amount and do not bear interest. The allowance for doubtful accounts is the Company’s best estimate of the amount of probable credit losses in its existing accounts receivable. The Company does not currently have any amount recorded as an allowance for doubtful accounts. Based on the management’s estimate and based on all accounts being current, the Company has not deemed it necessary to reserve for doubtful accounts at this time.

 

As of April 30, 2024 and April 30, 2023, the Company had accounts receivable of $57,792 and $43,614, respectively.

 

As of April 30, 2024, the Company has two customers concentrated over 10% of the accounts receivable at 90%. and 11%, respectively.

 

As of April 30, 2023, the Company has two customers concentrated over 10% of the accounts receivable at 67% and 27%, respectively.

 

Prepaid Expense

 

Prepaid expenses relate to security deposit for an office premise and prepayment made for future services in advance that will be expensed over time as the benefit of the services is received in the future expected within one year.

 

 

 

April 30,

 

 

April 30,

 

 

 

2024

 

 

2023

 

Security Deposit for office premise

 

$2,000

 

 

$2,000

 

Prepayment for services to consultants

 

 

33,140

 

 

 

-

 

Prepayment for shares issued to consultants

 

 

-

 

 

 

67,351

 

Total

 

$35,140

 

 

$69,351

 

 

Inventory

 

Inventory is stated at lower of cost or net realizable value, with cost being determined on the first-in, first-out (“FIFO”) method.

 

As of April 30, 2024, the Company recorded inventory reserve of $31,387 for slow moving or obsolete inventory.

 

As of April 30, 2024 and April 30, 2023, the Company had finished goods inventory of $433,539 and $156,997, respectively.

 

 

 

April 30, 2024

 

 

April 30, 2023

 

Loon

 

$348,540

 

 

$-

 

Nutriumph

 

 

55,184

 

 

 

32,560

 

Distro

 

 

16,854

 

 

 

-

 

Vyve

 

 

9,488

 

 

 

-

 

Mr. Vapor

 

 

3,473

 

 

 

124,437

 

 

 

$433,539

 

 

$156,997

 

 

 

 
22

Table of Contents

 

 

Intangible Assets

 

The Company accounts for intangible assets (including trademarks and formula) in accordance with ASC 350 “Intangibles-Goodwill and Other.”

 

ASC 350 requires that goodwill and other intangibles with indefinite lives be tested for impairment annually or on an interim basis if events or circumstances indicate that the fair value of an asset has decreased below it carrying value. In addition, ASC 350 requires that goodwill be tested for impairment at the reporting unit level (operating segment or one level below an operating segment) on an annual basis and between annual tests when circumstances indicate that the recoverability of the carrying amount of goodwill may be in doubt. Application of the goodwill impairment test requires judgment, including the identification of reporting units, assigning assets and liabilities to reporting units, assigning goodwill to reporting units, and determining the fair value. Significant judgments required to estimate the fair value of reporting units include estimating future cash flows, determining appropriate discount rates and other assumptions. Changes in these estimates and assumptions or the occurrence of one or more confirming events in future periods could cause the actual results or outcomes to materially differ from such estimates and could also affect the determination of fair value and/or goodwill impairment at future reporting dates.

 

The cost of intangible assets with determinable useful lives is amortized to reflect the pattern of economic benefits consumed, either on a straight-line or accelerated basis over the estimated periods benefited. Patents, technology, and other intangibles with contractual terms are generally amortized over their respective legal or contractual lives. When certain events or changes in operating conditions occur, an impairment assessment is performed and lives of intangible assets with determinable lives may be adjusted. (Note 4)

 

Long-Lived Assets

 

Long-lived assets are evaluated for impairment whenever events or changes in business circumstances indicate that the carrying amount of the assets may not be fully recoverable or that the useful lives of these assets are no longer appropriate. Each impairment test is based on a comparison of the undiscounted future cash flows to the recorded value of the asset. If impairment is indicated, the asset is written down to its estimated fair value.

 

Property, Plant and Equipment

 

Property and equipment are stated at cost. Depreciation is computed using the straight-line method. The depreciation and amortization methods are designed to amortize the cost of the assets over their estimated useful lives, in years, of the respective assets as follows:

 

Furniture and Equipment

3-5 years

Computer Equipment

   2 years

Automobile

   5 years

 

Maintenance and repairs are charged to expense as incurred. Improvements of a major nature are capitalized. At the time of retirement or other disposition of property and equipment, the cost and accumulated depreciation are removed from the accounts and any gains or losses are reflected in the income.

 

The long-lived assets of the Company are reviewed for impairment in accordance with ASC 360, “Property, Plant and Equipment,” whenever events or changes in circumstances indicate that the carrying amount of an asset may not be recoverable. The recoverability of assets to be held and used is measured by a comparison of the carrying amount of an asset to the future undiscounted cash flows expected to be generated by the assets. If such assets are considered to be impaired, the impairment to be recognized is measured by the amount by which the carrying amount of the assets exceeds the fair value of the assets. During the year ended April 30, 2024 and 2023, no impairment losses have been identified.

 

 
23

Table of Contents

 

 

Revenue Recognition

 

The Company recognizes revenue from the sale of products in accordance with ASC 606, “Revenue Recognition” following the five steps procedure:

 

Step 1: Identify the contract(s) with customers - The invoice has been generated and provided to the customer.

Step 2: Identify the performance obligations in the contract - The performance obligations of delivery of products are stated in the invoice.

Step 3: Determine the transaction price - The transaction price has been identified in the invoice.

Step 4: Allocate the transaction price to performance obligations - The Company has allocated the transaction price to performance obligation in the invoice.

Step 5: Recognize revenue when the entity satisfies a performance obligation - The Company has shipped out the product and, therefore, satisfied the performance obligation. The risk of loss passed to the customers at the point of shipment.

 

GPOPlus+ (GPOX)

 

GPOX is pioneering the future of distribution to convenience stores and gas stations with our groundbreaking DSD distribution model. Our technology-driven distribution network is strategically designed to optimize effectiveness and maximize reach through a network of Regional Hubs and Mini Hubs. This innovative structure enhances our efficiency and service quality, setting a new benchmark for excellence in the distribution industry.

  

During the year ended April 30, 2024 and 2023, the Company recognized $4,356,277 and $653,000 of revenues related to merchandise and product sales, and $25 and $516 of revenues related to shipping recovered on merchandise sales, respectively, resulting in total revenue of $4,356,303 and $653,516, respectively. The Company incurred cost of revenue of $3,521,158 and $467,504 and generated gross profit of $835,145 and $186,012 during the year ended April 30, 2024 and 2023, respectively. In regard to the sales that occurred during the years ended April 30, 2024 and 2023, there are no unfulfilled obligations related to the merchandise and product sales.

 

During the year ended April 30, 2024, the Company has one customer who contributed over 10% of total sales at 95%.

 

During the year ended April 30, 2023, the Company has three customers who contributed over 10% of total sales at 54%, 31% and 10%, respectively.

 

Accounts payable and accrued liabilities

 

Accounts payable and accrued liabilities refer to trade payable to non-affiliate vendors and payroll liabilities to employees. As of April 30, 2024 and April 30, 2023, accounts payable and accrued liabilities were $1,557,548 and $517,037, comprised of trade payable of $1,491,332 and $514,337 and payroll liabilities of $66,216 and $2,700, respectively.

 

 
24

Table of Contents

 

 

Leases

 

We determine if an arrangement is a lease at inception and whether the lease obligation is an operating lease or finance lease in accordance with ASC 842, “Leases.” A lease obligation is classified as a finance lease, if at least one of the following criteria is met:

 

 

·

A transferal of ownership of an asset to the lessee at the end of the term of the initial lease

 

·

The lessee is reasonably certain that they will exercise a purchase option at the end of the term of the lease

 

·

The leased asset has no alternative use to the lessor at the end of the lease

 

·

The lease term is a major part of the economic life (75%) of the underlying asset

 

·

The present value of lease payments is substantially all of the fair value of the leased asset (90%)

 

Operating leases

 

Operating leases are included in operating lease right-of-use (“ROU”) assets, operating lease liabilities - current, and operating lease liabilities - noncurrent on the balance sheets. ROU assets represent our right to use an underlying asset for the lease term and lease liabilities represent our obligation to make lease payments arising from the lease. Operating lease ROU assets and liabilities are recognized at commencement date based on the present value of lease payments over the lease term. As most of our leases do not provide an implicit rate, we generally use our incremental borrowing rate based on the estimated rate of interest for collateralized borrowing over a similar term of the lease payments at commencement date. The operating lease ROU asset also includes any lease payments made and excludes lease incentives. Our lease terms may include options to extend or terminate the lease when it is reasonably certain that we will exercise that option. Lease expense for lease payments is recognized on a straight-line basis over the lease term by adding interest expense determined using the effective interest method to the amortization of right-of-use asset. Amortization of the right-of-use asset is calculated as the difference between the straight-line expense and the interest expense on the lease liability over the lease term. Lease expense is presented as a single line item in the operating expense in the statement of operations. The right-of-use assets are tested for impairment in accordance with ASC 360.

 

Finance lease.

 

Finance leases are included in finance lease right-of-use (“ROU”) assets, finance lease liabilities - current, and finance lease liabilities - noncurrent on the balance sheets. ROU assets represent our right to use an underlying asset for the lease term and lease liabilities represent our obligation to make lease payments arising from the lease. Finance lease ROU assets and liabilities are recognized at commencement date based on the present value of lease payments over the lease term. As most of our leases do not provide an implicit rate, we generally use our incremental borrowing rate based on the estimated rate of interest for collateralized borrowing over a similar term of the lease payments at commencement date. The finance lease ROU asset also includes any lease payments made and excludes lease incentives. Our lease terms may include options to extend or terminate the lease when it is reasonably certain that we will exercise that option. Interest expense is determined using the effective interest method. Amortization is recorded on the right-of-use asset on a straight-line basis. Interest and amortization expense are generally presented separately in the statement of operations. The right-of-use asset is tested for impairment in accordance with ASC 360.

 

Segments

 

Operating segments are defined as components of an enterprise engaging in business activities for which discrete financial information is available and regularly reviewed by the chief operating decision maker in deciding how to allocate resources and in assessing performance. The Company operates and manages its business as one operating segment and all of the Company’s revenues and operations are currently in the United States.

 

Financial Instruments

 

The carrying values of our financial instruments comprised of our current assets and liabilities approximate their fair value due to the short maturities of these financial instruments.

 

Related Party Balances and Transactions

 

The Company follows FASB ASC 850, “Related Party Disclosures,” for the identification of related parties and disclosure of related party transactions. (Note 7)

 

 
25

Table of Contents

 

 

Convertible Financial Instruments

 

The Company bifurcates conversion options from their host instruments and accounts for them as free-standing derivative financial instruments if certain criteria are met. The criteria include circumstances in which (a) the economic characteristics and risks of the embedded derivative instrument are not clearly and closely related to the economic characteristics and risks of the host contract, (b) the hybrid instrument that embodies both the embedded derivative instrument and the host contract is not remeasured at fair value under otherwise applicable US GAAP with changes in fair value reported in earnings as they occur, and (c) a separate instrument with the same terms as the embedded derivative instrument would be considered a derivative instrument. An exception to this rule is when the host instrument is deemed to be conventional, as that term is described under applicable US GAAP.

 

When the Company has historically determined that the embedded conversion options should not be bifurcated from their host instruments, discounts have been recorded for the intrinsic value of conversion options embedded in the instruments based upon the differences between the fair value of the underlying common stock at the commitment date of the transaction and the effective conversion price embedded in the instrument. On May 1, 2021, the Company chose to early adopt ASU 2020-06 and did not record a beneficial conversion feature (“BCF”) discount on the issuance of convertible notes with the conversion rate below the Company’s market stock price on the date of note issuance.

 

Share-Based Compensation

 

The Company accounts for share-based compensation under the fair value method in accordance with ASC 718, “Compensation - Stock Compensation,” which requires all such compensation to employees and non-employees to be calculated based on its fair value of the equity instrument at the grant date and recognized in the earnings over the requisite service or vesting period.

 

During the year ended April 30, 2024 and 2023, the Company recorded $1,738,442 stock-based compensation expense and $2,202,707 stock-based compensation expense, which includes amortization of stock issued for prepaid services of $27,000 and $617,327, respectively. The stock-based compensation incurred from common stock awarded to consultants and executives was reported under professional fees and professional fees - related parties in the statements of operation.

 

 

 

Year ended

 

 

 

April 30,

 

 

 

2024

 

 

2023

 

Common stock award to consultants

 

$953,469

 

 

$1,359,481

 

Common stock award to management and executives - related parties

 

 

784,973

 

 

 

843,226

 

 

 

$1,738,442

 

 

$2,202,707

 

 

Basic and Diluted Loss per Share

 

Basic loss per share is computed by dividing the net loss available to common shareholders by the weighted average number of outstanding common shares during the period. Diluted loss per share gives effect to all dilutive potential common shares outstanding during the period.

 

For the year ended April 30, 2024 and 2023, Series A preferred stock, convertible notes, warrants and common stock payable were potentially dilutive instruments and were not included in the calculation of diluted loss per share as their effect would be antidilutive. 

 

 

 

April 30,

 

 

April 30,

 

 

 

2024

 

 

2023

 

 

 

(Shares)

 

 

(Shares)

 

Series A Preferred Shares

 

 

1,000,000

 

 

 

1,000,000

 

Convertible Notes

 

 

38,000

 

 

 

263,000

 

Warrants

 

 

168,000

 

 

 

168,000

 

Common Stock Payable

 

 

1,691,213

 

 

 

-

 

 

 

 

2,897,213

 

 

 

1,431,000

 

 

 
26

Table of Contents

 

 

The Company had 1,000,000 shares of Series A Preferred Stock issued and outstanding on April 30, 2024 and 2023, that are convertible into shares of common stock at a one-for-one rate. (Note 6)

 

As of April 30, 2024 and 2023, convertible shares from the Company’s non-affiliate convertible notes were 38,000 shares and 263,000 shares, respectively. (Note 8)

 

As of April 30, 2024 and 2023, the outstanding warrants issued in connection with these convertible notes were 168,000. (Note 6)

 

As of April 30, 2024 and 2023, the Company had stock payable of $190,942 and $0 for outstanding 1,691,213 shares and 0 shares of common stock, respectively. (Note 6)

 

Net loss per share for each class of common stock is as follows:

 

 

 

Year Ended

 

 

 

 April 30,

 

 

 

2024

 

 

2023

 

Net loss per share, basic diluted

 

$(0.11)

 

$(0.12)

Net loss per common shares outstanding:

 

 

 

 

 

 

 

 

Founders Class A Common stock

 

$(42.94)

 

$(35.09)

Ordinary Common stock

 

$(0.11)

 

$(0.12)

 

 

 

 

 

 

 

 

 

Weighted average shares outstanding:

 

 

 

 

 

 

 

 

Founders Class A Common stock

 

 

115,000

 

 

 

115,000

 

Ordinary Common stock

 

 

43,118,489

 

 

 

33,638,527

 

Total weighted average shares outstanding

 

 

43,233,489

 

 

 

33,753,527

 

 

New Accounting Pronouncements

 

The Company’s management has considered all recent accounting pronouncements issued and believes that these recent pronouncements will not have a material effect on the Company’s financial statements.

 

NOTE 4 – ASSETS PURCHASE

 

On July 7, 2022, the Company entered into an Assets Purchase Agreement to acquire inventory and intangible assets from Orev LLC. The purchase price consisted of $50,000 cash and 200,000 shares at $0.30 per share of the Company’s common stock for total consideration of $109,000. The Company acquired inventory of $23,447 and intangible assets valued at $85,553.

 

The inventory acquired is Nutriumph Products for resale purposes. These inventory items have been sold during the year ended April 30, 2023.

 

 
27

Table of Contents

 

 

The intangible assets comprised of proprietary formula at $85,553 and Herberall trademarks with a deemed value of $0. The proprietary formula has an estimated useful life of three years. The Company incurred amortization expenses of $28,518 and $23,263 for the year ended April 30, 2024 and 2023, recorded as general and administrative expenses. As of April 30, 2024 and April 30, 2023, the intangible assets were $33,772 and $62,290, net of accumulated amortization of $51,781 and $23,263. Based on the carrying value of definite-lived intangible assets as of April 30, 2023, the amortization expense for the next three years will be as follows:

 

 

 

Amortization

 

Year Ended April 30,

 

Expense

 

2025

 

$28,518

 

Thereafter

 

 

5,254

 

 

 

$33,772

 

 

NOTE 5 – PROPERTY AND EQUIPMENT

 

Property and equipment as of April 30, 2024 and April 30, 2023, are summarized as follows:

 

Cost

 

Furniture and Equipment

 

 

Computer Equipment

 

 

Automobile

 

 

Total

 

April 30, 2023

 

$72,504

 

 

$9,215

 

 

$-

 

 

$81,719

 

Additions

 

 

-

 

 

 

-

 

 

 

59,503

 

 

 

59,503

 

April 30, 2024

 

$72,504

 

 

$9,215

 

 

$59,503

 

 

$141,222

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Accumulated Depreciation

 

Furniture and Equipment

 

 

Computer Equipment

 

 

Automobile

 

 

Total

 

April 30, 2023

 

$7,681

 

 

$1,152

 

 

$-

 

 

$8,833

 

Additions

 

 

20,809

 

 

 

4,608

 

 

 

4,563

 

 

 

29,980

 

April 30, 2024

 

$28,490

 

 

$5,760

 

 

$4,563

 

 

$38,813

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net book value

 

Furniture and Equipment

 

 

Computer Equipment

 

 

Automobile

 

 

Total

 

April 30, 2023

 

$64,823

 

 

$8,063

 

 

$-

 

 

$72,886

 

April 30, 2024

 

$44,014

 

 

$3,456

 

 

$54,940

 

 

$102,409

 

 

On April 30, 2023, the Company issued 400,000 shares of common stock at $0.19 per share based on the Company's stock price on December 13, 2022, the date of the asset purchase agreement, for total consideration of $76,000 to acquire furniture and warehouse equipment of $66,785 and computer equipment of $9,215. During the year ended April 30, 2024, the Company recorded other income of $8,800 generated through the settlement of assets purchase with issuance of common stock from the difference between Company’s stock price on December 13, 2022, of $0.19 and stock price at April 30, 2023, of $0.168.

 

During the fiscal year ended April 30, 2024, the Company acquired two automobiles worth $59,503.

 

As of April 30, 2024 and April 30, 2023, Property and Equipment were $102,409 and $72,886, respectively. Depreciation expenses of $29,980 and $7,212 were incurred during the year ended April 30, 2024 and 2023, respectively.

  

 
28

Table of Contents

 

NOTE 6 - CAPITAL STOCK

 

Share Capital

 

On November 20, 2020, the Company filed amended and restated article of incorporation, resulting in increasing the authorized share capital from 125,000,000 shares to 200,000,000 shares and par value from $0.001 per share to $0.0001 per share consisting of the following: 

 

 

·

90,000,000 shares of ordinary common stock

 

·

10,000,000 shares of founders’ class A common stock

 

·

50,000,000 shares of blank check common stock

 

·

500,000 shares of founders’ series A non-voting redeemable preferred stock

 

·

49,500,000 shares of blank check preferred stock

 

On January 21, 2021, the Company filed amended certification of stock designation after issuance of class/series for designating 1,000,000 shares of blank check preferred stock as Series A Preferred Stock.

 

Equity Compensation Plans

 

On March 27, 2023, the board of directors and majority shareholder of the Company approved the adoption of the GPO Plus, Inc. 2023 Equity Incentive Plan (the “2023 Equity Incentive Plan”). The purpose of the 2023 Equity Incentive Plan is to foster and promote the Company’s long-term financial success and increase stockholder value by motivating performance through incentive compensation. The 2023 Equity Incentive Plan is intended to encourage participants to acquire and maintain ownership interests in the Company and to attract and retain the services of talented individuals upon whose judgment and special efforts the successful conduct of the Company’s business is largely dependent. A total of 2,200,000 shares of common stock are reserved and may be issued under the 2022 Equity Incentive Plan. The 2023 Equity Incentive Plan provides for the granting of incentive stock options, non-qualified stock options, stock appreciation rights, restricted stock, stock units, performance shares and performance units to our employees, officers, directors, and consultants, including incentive stock options, non-qualified stock options, restricted stock, and other benefits.

 

Equity Compensation Plan Information

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Plan category

 

Number of securities to

be issued

upon exercise

of outstanding

options,

warrants and

rights

 

 

Weighted average

exercise price

of outstanding

options,

warrants and

rights

 

 

Number of securities

remaining available

for future issuance

under equity

compensation plans (1)

 

Equity compensation plans approved by security holders

 

 

 

 

 

 

 

1,867,122 common

 

 

 

 

-

 

 

 

N/A

 

 

shares

 

 

 

(1)

On April 4, 2023, the Company issued 332,878 shares of immediately vested common stock to employees and consultants under the 2023 Equity Incentive Plan. The market value of the shares on the grant date was $0.162 per share, resulting in a $53,892.96 expense and 1,867,122 remaining shares issuable under the plan. No options or warrants were issued in connection with these common shares.

 

Ordinary Common Stock

 

Year ended April 30, 2024

 

During the year ended April 30, 2024, the Company issued 2,310,237 shares of common stock for the conversion of convertible note principal of $225,000 and repayment of promissory notes of $31,050. (Note 8)

 

 
29

Table of Contents

 

 

During the year ended April 30, 2024, the Company issued 400,000 shares of common stock for the conversion of 7,500 founders series A non-voting redeemable preferred Stock of $57,751.

 

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

 

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

 

During the year ended April 30, 2024, the Company issued 210,865 shares of common stock for office lease.

 

During the year ended April 30, 2024, the Company issued 5,632,968 shares of common stock to senior management and executives at $761,950 for services.

 

During the year ended April 30, 2024, the Company issued 6,994,844 shares of common stock to non-affiliated consultants at $865,654 for services.

 

Year ended April 30, 2023

 

During the year ended April 30, 2023, the Company issued 1,937,140 shares of common stock to consultants and employees at $678,697 for services.

 

During the year ended April 30, 2023, the Company issued 2,129,304 shares of common stock to executives at $843,226 for services. (Note 7)

 

During the year ended April 30, 2023, the Company issued 450,000 shares of common stock at $63,450 for term extension of promissory notes for three additional months.

 

During the year ended April 30, 2023, the Company issued 505,000 shares of common stock for prepaid expenses at $200,700 to consultants for services.

 

During the year ended April 30, 2023, the Company issued 105,785 shares of common stock to landlord at $32,591 for lease payment on office premise.

 

During the year ended April 30, 2023, the Company issued 16,500 shares of common stock for cash proceed of $24,757.

 

During the year ended April 30, 2023, the Company issued 280,000 shares of common stock through the exercise of warrant shares from the convertible note of $280,000 issued on June 16, 2021, for proceeds of $42,000 at $0.15 per share.

 

During the year ended April 30, 2023, the Company issued 400,000 shares of common stock for the acquisition of $76,000 in property and equipment from an unaffiliated firm at $0.19 per share. (Note 5) 

 

During the year ended April 30, 2023, pursuant to an asset purchase agreement to acquire assets from Nutriumph, the Company made a $50,000 cash payment and issued 200,000 shares of common stock at $0.30 per share totaling $59,000. (Note 4)

 

During the year ended April 30, 2023, the Company issued 1,133,332 shares of common stock for the conversion of convertible note principal of $170,000 at a fixed conversion rate of $0.15 per share. (Note 8)

 

During the year ended April 30, 2023, the Company issued 2,975,000 shares at total value of $468,894 to noteholders as inducement for promissory notes.

 

During the year ended April 30, 2023, the Company issued 80,000 shares of common stock at $35,200 to the VP Sales and Marketing of the Company in payment of accrued salary.

 

 
30

Table of Contents

 

 

During the year ended April 30, 2023, in pursuant of their resignation agreement, the COO and President of the Company returned 1,369,333 shares and 750,000 shares of common stock to the Company, respectively. The returned shares were immediately cancelled.

 

As of April 30, 2024 and April 30, 2023, the issued and outstanding ordinary common stock was 57,518,014 and 39,454,300 shares, respectively.

 

Founders’ Class A Common Stock and Founders’ Series A Non-Voting Redeemable Preferred Stock

 

During the year ended April 30, 2021, the Company issued common and preferred stock units comprising 115,000 shares of founders’ class A common stock and 28,750 shares of founder’s series A non-voting redeemable preferred stock to non-affiliates for total consideration of $287,500.

 

The founder’s series A non-voting redeemable preferred stock has a redemption value of $15 per share and is contingently redeemable at the holder’s option, and as a result was classified as mezzanine equity in the Company’s balance sheet. The redemption value of $224,905 was determined to be its fair market value. The excess of the cash consideration of $287,500 over the fair value of the founder’s series A non-voting redeemable preferred stock of $224,905 was allocated to the common stock at $62,595.

 

During the year ended April 30, 2024, the Company issued 400,000 shares of common stock for the conversion of 7,500 founders series A non-voting redeemable preferred stock of $57,751.

 

As of April 30, 2024 and April 30, 2023, the Company had 115,000 and 115,000 shares of founders’ class A common stock and 21,250 and 28,750 shares of founders’ series A non-voting redeemable preferred stock issued and outstanding, respectively.

 

Series A Convertible Preferred Stock

 

The Company has designated 1,000,000 shares of series A convertible preferred stock. The series A convertible preferred stock may convert into common stock at a rate equal to one share of common stock for each share of series A convertible preferred stock. Each Series A convertible preferred shareholder is entitled to one hundred (100) votes for each share held of record on matters submitted to a vote of holders of the Company’s ordinary Common Stock.

 

On January 21, 2021, the Company issued 500,000 shares of series A convertible preferred stock to the CEO of the Company at $0.0001 per share for consideration of $50.

 

On January 21, 2021, the Company issued 500,000 shares of series A convertible preferred stock to an executive of the Company at $0.0001 per share for consideration of $50.

 

As of April 30, 2024 and April 30, 2023, the Company had 1,000,000 shares of series A convertible preferred stock issued and outstanding.

 

Series A Non-Voting Redeemable Preferred Stock

 

On May 21, 2021, the Company issued 175,000 series A non-voting redeemable preferred shares to an executive of the Company at $10 stated value per share and for cash consideration of $18. (Note 7)

 

The series A non-voting redeemable preferred stock has a redemption value of $10 per share and is contingently redeemable at the holder’s option, and as a result was classified as mezzanine equity in the Company’s balance sheet. The redemption value of $1,750,000 was determined to be its fair market value.

 

As of April 30, 2024 and April 30, 2023, the Company had 175,000 shares of series A non-voting redeemable preferred stock issued and outstanding, respectively.

 

 
31

Table of Contents

 

 

Series C Preferred Stock

 

The purchase price of the series C preferred is $10,000 per share with a stated value of $11,500 at the end of year one. After the first year has been completed, for 30 days the stockholder grants the Company the right to redeem the shares at the greater of $11,500 or market price of the common stock. If the Company does not redeem the preferred shares by the 30th day after the first year, the shareholders can convert some or all of their $11,500 of series C preferred into common stock at $0.30 per share.

 

During the year ended April 30, 2024, the Company issued 61.5 shares of series C preferred stock for cash proceeds of $615,000.

 

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.

 

As of April 30, 2024 and April 30, 2023, the Company had 104.5 and 0 shares of series C preferred stock issued and outstanding, respectively.

 

Warrants

 

On June 16, 2021, in conjunction with the issuance of a convertible note on June 16, 2021, the Company issued 280,000 stock purchase warrants, exercisable for three years from issuance at exercise price of $1.25 per share. On May 5, 2022, the exercise price of the warrants was amended to $0.15. On May 21, 2022, the 280,000 warrants were exercised at $0.15 for $42,000. (Note 8)

 

On September 8, 2021, in conjunction with the issuance of a convertible note on September 8, 2021, the Company issued 168,000 stock purchase warrants, exercisable for three years from issuance at the exercise price of $1.25 per share. (Note 8)

 

The below table summarizes the activity of warrants exercisable for shares of common stock during the year ended April 30, 2024 and year ended April 30, 2023:

 

 

 

 Number of Shares

 

 

 Weighted- Average Exercise Price

 

Balances as of April 30, 2022

 

 

448,000

 

 

$1.25

 

Granted

 

 

-

 

 

 

-

 

Redeemed

 

 

-

 

 

 

-

 

Exercised

 

 

(280,000)

 

 

0.15

 

Forfeited

 

 

-

 

 

 

-

 

Balances as of April 30, 2023

 

 

168,000

 

 

$1.25

 

Granted

 

 

-

 

 

 

-

 

Redeemed

 

 

-

 

 

 

-

 

Exercised

 

 

-

 

 

 

-

 

Forfeited

 

 

-

 

 

 

-

 

Balances as of April 30, 2024

 

 

168,000

 

 

$1.25

 

 

 
32

Table of Contents

 

 

The fair value of the warrants on the date of grant was estimated at $263,060 using the Black-Scholes option valuation model. The following weighted-average assumptions were used for warrants granted during the year ended April 30, 2022:

 

 

 

Year Ended

 

 

 

April 30,

 

 

 

2022

 

Exercise price

 

$1.25

 

Expected term

 

5 years

 

Expected average volatility

 

555% - 591%

 

Expected dividend yield

 

 

-

 

Risk-free interest rate

 

0.41% - 0.43%

 

 

The following table summarizes information relating to outstanding and exercisable warrants as of April 30, 2024:

 

Warrants Outstanding

 

 

Warrants Exercisable

 

 

 

 

Weighted Average

 

 

 

 

 

 

 

 

 

 

Number

 

 

Remaining Contractual

 

 

Weighted Average

 

 

Number

 

 

Weighted Average

 

of Shares

 

 

life (in years)

 

 

Exercise Price

 

 

of Shares

 

 

Exercise Price

 

 

168,000

 

 

 

0.36

 

 

$1.25

 

 

 

-

 

 

$-

 

 

Aggregate intrinsic value is the sum of the amounts by which the quoted market price of the Company’s stock exceeded the exercise price of the warrants on April 30, 2024 for those warrants for which the quoted market price was in excess of the exercise price (“in-the-money” warrants). As of April 30, 2024, the aggregate intrinsic value of warrants outstanding was $0 based on the closing market price of $0.11 on April 30, 2024.

 

Stock Payable

 

As of April 30, 2024, the Company had stock payable of $190,942 for outstanding 1,691,213 common shares, comprised of stock payable of $23,239 for outstanding 158,333 common shares to related parties and stock payable of $167,703 for outstanding 1,532,880 common shares to non-affiliates, respectively. As of April 30, 2024, and through the date of these financials’ statements were issued, the outstanding common shares have not yet been issued. The stock payable was recorded as other current liabilities in the Balance Sheets.

 

During the year ended April 30, 2024, the Company recorded stock payable of $21,200 for outstanding 240,000 stock for repayment of outstanding principal balance of a promissory note.

 

During the year ended April 30, 2024, the Company recorded stock payable of $40,220 for outstanding 524,000 stock for loan inducements 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, 2024, the Company recorded stock payable of $31,975 for outstanding 282,965 stock related to term extension of a promissory note.

 

During the year ended April 30, 2024, the Company recorded stock payable of $60,815 for outstanding 410,915 common shares to consultants and employees for services.

 

During the year ended April 30, 2024, the Company recorded stock payable of $23,239 for outstanding 158,333 common shares to executives and senior management. (Note 7).

 

 
33

Table of Contents

 

NOTE 7 - RELATED PARTY TRANSACTIONS

 

Related party compensation for the year ended April 30, 2024 and 2023, and shareholding and salary payable as of April 30, 2024 and April 30, 2023, are summarized as below:

 

 

 

Year Ended April 30, 2024

 

Title

 

Wages Expense

 

 

Management/Consulting Fees

 

 

Stock Compensation

 

CEO and CFO

 

$124,183

 

 

$-

 

 

$173,631

 

Advisor - Affiliate

 

 

-

 

 

 

60,000

 

 

 

-

 

President - Distro Plus

 

 

104,196

 

 

 

-

 

 

 

93,240

 

Operational Manager

 

 

21,440

 

 

 

-

 

 

 

28,923

 

VP - Distro Plus

 

 

77,174

 

 

 

-

 

 

 

155,902

 

Director

 

 

-

 

 

 

12,000

 

 

 

333,277

 

 

 

$326,993

 

 

$72,000

 

 

$784,973

 

 

 

 

Year Ended April 30, 2023

 

Title

 

Wages Expense

 

 

Management/Consulting Fees

 

 

Stock Compensation

 

(5)CEO

 

$67,670

 

 

$-

 

 

$152,625

 

Advisor - Affiliate

 

 

-

 

 

 

60,000

 

 

 

-

 

(1)President

 

 

15,000

 

 

 

-

 

 

 

13,125

 

(2)COO

 

 

15,000

 

 

 

-

 

 

 

13,125

 

(3)Interim CFO

 

 

23,762

 

 

 

193,188

 

 

 

545,269

 

(4)VP Sales and Marketing

 

 

81,335

 

 

 

-

 

 

 

47,125

 

President - Distro Plus

 

 

88,716

 

 

 

10,000

 

 

 

48,567

 

Operational Manager

 

 

 

15,947

 

 

 

-

 

 

 

4,760

 

VP - Distro Plus

 

 

12,050

 

 

 

-

 

 

 

18,630

 

 

 

 

 

$319,480

 

 

$263,188

 

 

$843,226

 

 

 

(1)

The President served from December 3, 2021, through October 18, 2022.

 

(2)

The COO served from December 29, 2021, through November 18, 2022.

 

(3)

The interim CFO served on consultant basis since August 22, 2022, and is appointed as consultant as of October 31, 2023.

 

(4)

The VP Sales and Marketing resigned on March 27, 2023, and rejoined as Lead Technologist on April 10, 2023.

 

(5)

The CEO has been serving as CFO of the Company since Q3 ended January 31, 2023.

 

 
34

Table of Contents

 

 

 

As of April 30, 2024

 

 

 

 

 

 

 

 

 

 

 

 

Series A 

 

 

 

 

 

 

 

 

 

 

 

Convertible 

 

 

non-voting

 

 

 

 

 

 

 

 

 

 

 

 Series A

 

 

redeemable

 

 

 

 

 

 

 

 

 

Common Stock

 

 

Preferred

 

 

preferred

 

 

Salary/Consulting

 

 

 

 

Title

 

(Shares)

 

 

(Shares)

 

 

(Shares)

 

 

Fees Payable

 

 

Stock Payable

 

CEO and CFO

 

 

8,912,500

 

 

 

500,000

 

 

 

-

 

 

$13,200

 

 

$-

 

Advisor - Affiliate

 

 

6,453,000

 

 

 

500,000

 

 

 

175,000

 

 

 

210,000

 

 

 

-

 

President - Distro Plus

 

 

699,806

 

 

 

-

 

 

 

-

 

 

 

10,000

 

 

 

23,239

 

Operational Manager

 

 

194,652

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

VP - Distro Plus

 

 

1,485,000

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Director

 

 

2,489,128

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

 

20,234,086

 

 

 

1,000,000

 

 

 

175,000

 

 

$233,200

 

 

$23,239

 

 

 

 

As of April 30, 2023

 

 

 

 

 

 

 

 

 

Series A 

 

 

 

 

 

 

 

 

 

Convertible

 

 

 non-voting

 

 

 

 

 

 

 

 

Series A

 

 

redeemable 

 

 

 

 

 

 

Common Stock

 

 

Preferred

 

 

 preferred

 

 

Salary/Consulting

 

Title

 

(Shares)

 

 

(Shares)

 

 

(Shares)

 

 

Fees Payable

 

CEO and CFO

 

 

7,412,500

 

 

 

500,000

 

 

 

-

 

 

$3,462

 

Advisor - Affiliate

 

 

6,453,000

 

 

 

500,000

 

 

 

175,000

 

 

 

150,000

 

President

 

 

1,824,167

 

 

 

-

 

 

 

-

 

 

 

-

 

COO

 

 

1,056,000

 

 

 

-

 

 

 

-

 

 

 

-

 

Interim CFO/Consultant

 

 

1,455,959

 

 

 

-

 

 

 

-

 

 

 

87,500

 

VP Sales and Marketing

 

 

1,318,002

 

 

 

-

 

 

 

-

 

 

 

5,538

 

President - Distro Plus

 

 

299,799

 

 

 

-

 

 

 

-

 

 

 

4,038

 

Operational Manager

 

 

115,000

 

 

 

-

 

 

 

-

 

 

 

903

 

VP - Distro Plus

 

 

29,380

 

 

 

-

 

 

 

-

 

 

 

1,794

 

 

 

 

19,963,807

 

 

 

1,000,000

 

 

 

175,000

 

 

$253,235

 

 

CEO and CFO

 

During the year ended April 30, 2023, the Company issued 250,000 shares of common stock to the CEO and CFO valued at $152,625.

 

During the year ended April 30, 2024, the Company issued 1,500,000 shares of common stock to the CEO and CFO valued at $173,631.

 

During the year ended April 30, 2024 and 2023, the Company incurred management salary expenses of $124,183 and $67,670 to the CEO and CFO, respectively. As of April 30, 2024 and April 30, 2023, salary payable was $13,200 and $3,462, respectively.

 

Advisor - Affiliate

 

During the years ended April 30, 2024 and 2023, the Company incurred consulting fees of $60,000 and $60,000 to the affiliated advisor, respectively. As of April 30, 2024 and April 30, 2023, the total amount due to the affiliated advisor was $210,000 and $150,000, respectively.

 

President – Distro Plus

 

On November 30, 2023, the Company entered into a severance agreement with the President of Distro Plus Division. The Company agreed to one-time severance payment of $4,615, six consecutive monthly payments of $5,000 starting in December 2023 on deferred compensation and issuance of 158,333 shares of restricted common stocks.

 

 
35

Table of Contents

 

 

During the year ended April 30, 2023, the Company issued 299,799 shares of common stock to the President of Distro Plus Division valued at $48,567.

 

During the year ended April 30, 2024, the Company awarded 558,340 shares of common stock to the President of Distro Plus Division valued at $93,240, of which 158,333 shares of common stock was recorded as stock payable of $23,239 as of April 30, 2024.

 

During the year ended April 30, 2024 and 2023, the Company incurred management salary of $104,196 and $88,716 to the President, respectively. As of April 30, 2024 and April 30, 2023, salary payable was $10,000 and $4,038, respectively.

 

Operational Manager

 

During the year ended April 30, 2023, the Company awarded 29,380 shares of common stock to the Operational Manager valued at $4,760.

 

During the year ended April 30, 2024, the Company awarded 165,272 shares of common stock to the Operational Manager valued at $28,923.

 

During the years ended April 30, 2024 and 2023, the Company incurred management salary of $21,440 and $15,947 to the Operational Manager, respectively.

 

VP – Distro Plus

 

During the year ended April 30, 2023, the Company awarded 115,000 shares of common stock to the Vice President of Distro Plus Division valued at $18,630.

 

During the year ended April 30, 2024, the Company awarded 1,370,000 shares of common stock to the Vice President of Distro Plus Division valued at $155,902.

 

During the year ended April 30, 2024 and 2023, the Company incurred management salary of $77,174 and $12,050 to the Vice President, respectively.

 

Director

 

During the year ended April 30, 2024, the Company awarded 2,197,687 shares of common stock to the Director valued at $333,277, of which 1,385,189 shares of common stock valued $191,089 was issued as compensation upon his termination on March 8, 2024.

 

During the years ended April 30, 2024 and 2023, the Company incurred consulting fees of $12,000 and $0 to the Director, respectively.

 

NOTE 8 - COVERTIBLE NOTE PAYABLE

 

Convertible note payable on April 30, 2024 and April 30, 2023, consists of the following:

 

 

 

April 30, 2024

 

 

April 30, 2023

 

Dated June 16, 2021

 

$20,000

 

 

$95,000

 

Dated September 8, 2021

 

 

18,000

 

 

 

168,000

 

Total convertible notes

 

$38,000

 

 

$263,000

 

 

 
36

Table of Contents

 

 

On June 16, 2021, the Company issued a $280,000 Original Issue Discounted Convertible Promissory Note for a purchase price of $250,000, convertible at a fixed rate of $1 per share. The note had a payment term of nine months for expiry date of March 16, 2022, and bears interest at 9% per annum. Additionally, the Company issued to the investor 280,000 three-year warrants to purchase the Company’s common stock at an exercise price of $1.25 per share. On June 16, 2021, the Company recorded a total debt discount of $196,667 comprising original issue discount of $30,000 and discount from warrants of $166,667. During the year ended April 30, 2022, the Company recorded amortization of debt discount of $194,930 reporting under interest expense in the statements of operations. On January 31, 2022, the Company issued 15,000 shares of common stock for the conversion of convertible note principal of $15,000 at a fixed conversion rate of $1 per share. On April 28, 2022, an agreement was reached for the extension of the expiry date to October 16, 2022, and reduced the note conversion rate from $1 per share to $0.15 per share. On May 5, 2022, the Company reduced the warrants exercise price of the attached warrants from $1.25 per share to $0.15 per share. The Company assessed the note and warrant amendment for a debt extinguishment or modification in accordance with ASC 470-50. As the change in fair value of the convertible notes from the note amendment resulted in a less than 5% change in present value of cash flows as compared to the original convertible notes, the note amendment is regarded as a note modification, and no incremental expense was noted. On May 25, 2022, the Company issued 280,000 shares of common stock through the exercise of the warrant shares from this note for proceeds of $42,000. During the year ended April 30, 2023, the Company issued 1,133,332 shares of common stock for the conversion of convertible note principal of $170,000 at a fixed conversion rate of $0.15 per share. During the year ended April 30, 2024, the Company issued 500,000 shares of common stock for the conversion of convertible note principal of $75,000 at a fixed conversion rate of $0.15 per share. As of April 30, 2024, the debt discount was fully amortized. As of April 30, 2024 and April 30, 2023, the convertible note principal balance was $20,000 and $95,000, respectively.

 

On September 8, 2021, the Company issued a $168,000 Original Issue Discounted Convertible Promissory Note for a purchase price of $147,000, convertible at a fixed rate of $1 per share. The note had a payment term of nine months for expiry date of June 8, 2022, and bears interest at 9% per annum. Additionally, the Company issued to the investor 168,000 three-year warrants to purchase the Company’s common stock at an exercise price of $1.25 per share. On September 8, 2021, the Company recorded total debt discount of $117,393 comprising original issue discount of $21,000 and discount from warrants of $96,393. On April 28, 2022, an agreement was reached for the extension of the expiry date to November 8, 2022, and reduced the note conversion rate from $1 per share to $0.15 per share. The Company assessed the note amendment for a debt extinguishment or modification in accordance with ASC 470-50. As the change in fair value of the convertible notes from the note amendment fell below 10% of the carrying value of the original convertible notes, the note amendment is regarded as a note modification. During the years ended April 30, 2023, and 2022, the Company recorded amortization of debt discount of $15,480 and $101,913 reporting under interest expense in the statements of operations, respectively. During the year ended April 30, 2024, the Company issued 1,500,000 shares of common stock for the conversion of convertible note principal of $150,000 at a fixed conversion rate of $0.10 per share. As of April 30, 2024, the debt discount was fully amortized. As of April 30, 2024 and April 30, 2023, the convertible note was $18,000 and $168,000, respectively.

 

During the year ended April 30, 2024, and 2023, the Company recorded interest expenses of $16,203 and $32,540, respectively. As of April 30, 2024 and April 30, 2023, the accrued interest payable was $80,046 and $63,843, respectively.

 

As of April 30, 2024 and April 30, 2023, the convertible note payable was $38,000 and $263,000, respectively.

 

 
37

Table of Contents

 

NOTE 9 - PROMISSORY NOTE PAYABLE

 

Promissory note payable on April 30, 2024 and April 30, 2023, consists of the following:

 

 

 

April 30, 2024

 

 

April 30, 2023

 

June 2022

 

$-

 

 

$20,000

 

August 2022

 

 

137,500

 

 

 

137,500

 

September 2022

 

 

110,000

 

 

 

110,000

 

October 2022

 

 

229,350

 

 

 

302,500

 

November 2022

 

 

60,500

 

 

 

60,500

 

January 2023

 

 

330,000

 

 

 

330,000

 

February 2023

 

 

55,000

 

 

 

220,000

 

March 2023

 

 

55,000

 

 

 

105,000

 

April 2023

 

 

-

 

 

 

220,000

 

May 2023

 

 

85,800

 

 

 

-

 

June 2023

 

 

236,720

 

 

 

-

 

August 2023

 

 

165,000

 

 

 

-

 

September 2023

 

 

125,000

 

 

 

-

 

November 2023

 

 

160,000

 

 

 

-

 

January 2024

 

 

150,000

 

 

 

-

 

February 2024

 

 

120,000

 

 

 

-

 

Total promissory notes payable, gross

 

 

2,019,870

 

 

 

1,505,500

 

Less: Unamortized debt discount

 

 

(49,977)

 

 

(293,952)

Total promissory notes

 

$1,969,893

 

 

$1,211,548

 

 

The terms of the promissory notes are summarized as follows:

 

 

·

Loan Expiry Term of Six Months to One Year

 

 

 

 

·

Weighted Average Remaining Term of 0.51 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, 2024 and 2023, the Company issued promissory notes for aggregate principal amount of $1,238,500 and $1,560,500 for proceeds of $1,178,500 and $1,424,000, respectively.

 

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

 

During the year ended April 30, 2024, the Company issued 310,237 shares of common stock for the repayment of $31,050 principal balance of promissory 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, 2024, the Company issued 1,320,000 shares of common stock for term extension of promissory notes.

 

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

 

During the year ended April 30, 2024, the Company recorded stock payable of $21,200 for outstanding 240,000 stock for repayment of outstanding principal balance of a promissory note.

 

 
38

Table of Contents

 

 

During the year ended April 30, 2024, the Company recorded stock payable of $40,220 for outstanding 524,000 stock for loan inducements 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, 2024, the Company recorded stock payable of $31,975 for outstanding 282,965 stock related to term extension of a promissory note.

 

During the year ended April 30, 2024 and 2023, the Company recorded interest expenses of $204,398 and $60,893, respectively. As of April 30, 2024 and April 30, 2023, the accrued interest payable was $196,145 and $55,643, respectively.

 

NOTE 10 – LEASES

 

In March 2023, the Company entered into finance lease contracts for three vehicles with the ownership of the vehicles transferred to the Company at the end of the term of the leases. The term of these leases are four years with APR ranging from 10.96% to 18%. The Company made downpayment of $5,000 on two vehicles and $6,500 on one vehicle.

 

During the year ended April 30, 2024, the Company entered into finance lease contracts for three vehicles with the ownership of the vehicles transferred to the Company at the end of the term of the leases. The term of these leases are six years with APR ranging from 13.44% to 15.81%. The Company made a downpayment of $5,000 on two vehicles.

 

As of April 30, 2024 and April 30, 2023, the finance lease obligations included in current liabilities were $43,710 and $25,383 and finance lease obligations included in non-current liabilities was $146,186 and $88,221, respectively. During the year ended April 30, 2024, interest expense was $15,982 (including late charge of $203) and depreciation on the right-of-used assets was $42,010.

 

As of April 30, 2024, the Company had the following lease obligations:

 

 

 

Discount

 

 

 

April 30,

 

 

April 30,

 

 

 

Rate

 

Maturity

 

2024

 

 

2023

 

Current

 

6.13% - 10.51%

 

March 2027 - July 2029

 

$43,710

 

 

$25,383

 

Non-current

 

6.13% - 10.51%

 

March 2027 - July 2029

 

 

146,186

 

 

 

88,221

 

 

 

 

 

 

 

$189,896

 

 

$113,604

 

 

The following table summarizes the maturity of our lease liabilities as of April 30, 2024:

 

Balance - April 30, 2023

 

$113,604

 

Lease liability additions

 

 

111,960

 

Repayment of Lease liability

 

 

(51,447)

Imputed interest

 

 

15,779

 

Balance - April 30, 2024

 

$189,896

 

 

Year Ended April 30,

 

 

 

2025

 

$58,118

 

2026

 

 

58,118

 

2027

 

 

55,247

 

2028

 

 

23,661

 

Thereafter

 

 

29,722

 

Total lease payments

 

 

224,866

 

Less: imputed interest

 

 

(34,970)

Lease liabilities

 

$189,896

 

 

 
39

Table of Contents

 

 

As of April 30, 2024, the Company has right-of-use assets as follows:

 

Balance - April 30, 2023

 

$129,367

 

Additions

 

 

121,960

 

Depreciation

 

 

(42,010)

Balance - April 30, 2024

 

$209,317

 

 

NOTE 11 - COMMITMENTS AND CONTINGENCIES

 

The Company’s principal business and corporate address is 3571 E. Sunset Road, Suite 300, Las Vegas, NV 89120.

 

On August 5, 2020, the Company entered into a lease agreement for the office premise under a term of 6 months commencing on August 10, 2020, at the cost of $4,750 per month, consisting of $2,000 payable in common shares of the Company and $2,750 payable in cash. Subsequent to the end of the agreement, the premise was leased on a month-to-month basis. On January 1, 2022, the Company renewed the lease agreement for the office premise under a term of one year commencing on January 1, 2022, at the cost of $4,500 per month, consisting of $2,500 payable in common shares of the Company and $2,000 payable in cash. As of April 30, 2024, the lease is currently on a month-to-month basis.

 

The Company also operates a Regional Distribution Hub in Lubbock, Texas. This office is located at 512 East 42nd Street Lubbock, Texas 79404. This office is approximately 9,940 square feet and is currently leased for a term ending December 31, 2024, at a cost of $4,500 per month.

 

The leases are exempt from the provisions of ASC 842, Leases, due to the short terms of their durations

 

NOTE 12 INCOME TAX

 

The Company provides for income taxes under ASC 740, “Income Taxes.” Under the asset and liability method of ASC 740, deferred tax assets and liabilities are recorded based on the differences between the financial statement and tax basis of assets and liabilities and the tax rates in effect when these differences are expected to reverse. A valuation allowance is provided for certain deferred tax assets if it is more likely than not that the Company will not realize tax assets through future operations.

 

The reconciliation of the net operating loss for year ended April 30, 2024 and 2023 is shown as follows:

 

 

 

Year Ended

 

 

 

April 30,

 

 

April 30,

 

 

 

2024

 

 

2023

 

Net loss

 

$(4,937,934)

 

$(4,035,513)

Add: Stock based compensation

 

 

1,738,442

 

 

 

2,202,707

 

Net operating loss

 

$(3,199,492)

 

$(1,832,806)

 

 
40

Table of Contents

 

 

The components of the Company’s deferred tax asset and reconciliation of income taxes computed at the statutory rate to the income tax amount recorded as of April 30, 2024 and 2023 are as follows:

 

 

 

April 30,

 

 

April 30,

 

 

 

2024

 

 

2023

 

Net operating loss carryforward

 

$(6,947,381)

 

$(3,747,889)

Effective tax rate

 

 

21%

 

 

21%

Deferred tax asset

 

 

(1,458,950)

 

 

(787,057)

Less: Valuation allowance

 

 

1,458,950

 

 

 

787,057

 

Net deferred asset

 

$-

 

 

$-

 

 

The valuation allowance increased by $671,893 and $384,890 during the years ended April 30, 2024 and 2023, respectively. As of April 30, 2024, the Company had approximately $6.9 million in net operating losses (“NOLs”) that may be available to offset future taxable income, which begin to expire between 2036 and 2038. NOLs generated in tax years prior to April 30, 2018, can be carried forward for twenty years, whereas NOLs generated after April 30, 2018, can be carried forward indefinitely. In accordance with Section 382 of the U.S. Internal Revenue Code, the usage of the Company’s net operating loss carry forwards is subject to annual limitations following greater than 50% ownership changes. Tax returns for the years ended 2016 through 2024 are subject to review by the tax authorities.

 

The Company did not take any uncertain tax positions and had no adjustments to its income tax liabilities or benefits pursuant to the provisions of Section 740-10-25 for the years ended April 30, 2024 or 2023. The Company recognizes interest accrued related to unrecognized tax benefits in interest expenses and penalties in operating expenses. No such interest or penalties were recognized during the periods presented. The Company had no accruals for interest and penalties on April 30, 2024 or 2023. Tax returns for the years ended 2016 through 2024 are subject to review by the tax authorities.

 

NOTE 13 - SUBSEQUENT EVENTS

 

Subsequent to April 30, 2024, and through the date that these financials were issued, the Company had the following subsequent events:

 

On May 31, 2024, the Company issued 17 shares of series C preferred stock for cash proceeds of $170,000.

On June 24, 2024, the Company issued 25 shares of series C preferred stock for cash proceeds of $250,000.

 

 
41

Table of Contents

 

ITEM 9. CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND FINANCIAL DISCLOSURE

 

None.

 

ITEM 9A. CONTROLS AND PROCEDURES

 

Disclosure Controls and Procedures

 

As required by Rule 13a-15 under the Securities Exchange Act of 1934, we have carried out an evaluation of the effectiveness of our disclosure controls and procedures as of the end of the period covered by this annual report, April 30, 2024. This evaluation was carried out under the supervision and with the participation of our management, including our President and Chief Financial Officer (our principal executive officer and principal accounting officer).

 

Disclosure controls and procedures are controls and other procedures that are designed to ensure that information required to be disclosed in our reports filed or submitted under the Securities Exchange Act of 1934 is recorded, processed, summarized and reported, within the time periods specified in the Securities and Exchange Commission’s rules and forms. Disclosure controls and procedures include controls and procedures designed to ensure that information required to be disclosed in our company’s reports filed under the Securities Exchange Act of 1934 is accumulated and communicated to management, including our President and Chief Financial Officer, to allow timely decisions regarding required disclosure.

 

Based upon that evaluation, including our President and Chief Financial Officer, we have concluded that our disclosure controls and procedures were ineffective as of the end of the period covered by this annual report.

 

 
42

Table of Contents

 

Management’s Report on Internal Control over Financial Reporting

 

Our management is responsible for establishing and maintaining adequate internal control over financial reporting (as defined in Rule 13a-15(f) under the Securities Exchange Act of 1934). Management has assessed the effectiveness of our internal control over financial reporting as of April 30, 2024 based on criteria established in Internal Control-Integrated Framework 2013 issued by the Committee of Sponsoring Organizations of the Treadway Commission. As a result of this assessment, management concluded that, as of April 30, 2024our internal control over financial reporting was not effective. Our management identified the following material weaknesses in our internal control over financial reporting, which are indicative of many small companies with small staff: (i) inadequate segregation of duties and effective risk assessment; and (ii) insufficient written policies and procedures for accounting and financial reporting with respect to the requirements and application of both US GAAP and SEC guidelines.

 

We plan to take steps to enhance and improve the design of our internal control over financial reporting. During the period covered by this annual report on Form 10-K, we have not been able to remediate the material weaknesses identified above. To remediate such weaknesses, we hope to implement the following changes during our fiscal year ending April 30, 2024: (i) appoint additional qualified personnel to address inadequate segregation of duties and ineffective risk management; and (ii) adopt sufficient written policies and procedures for accounting and financial reporting. The remediation efforts set out in (i) and (ii) are largely dependent upon our securing additional financing to cover the costs of implementing the changes required. If we are unsuccessful in securing such funds, remediation efforts may be adversely affected in a material manner.

 

This annual report does not include an attestation report of our registered public accounting firm regarding internal control over financial reporting. The management’s report was not subject to attestation by our registered public accounting firm because as a smaller reporting company we are not subject to Section 404(b) of the Sarbanes‑Oxley Act of 2002.

 

Changes in Internal Control Over Financial Reporting

 

There were no changes in our company’s internal control over financial reporting during the quarter ended April 30, 2024 that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.

 

Limitations on the Effectiveness of Internal Controls

 

Our management, which consists of our sole officer, does not expect that our disclosure controls and procedures or our internal control over financial reporting are or will be capable of preventing or detecting all errors or all fraud. Any control system, no matter how well designed and operated, can provide only reasonable, not absolute, assurance that the control system’s objectives will be met. The design of a control system must reflect the fact that there are resource constraints, and the benefits of controls must be considered relative to their costs. Further, because of the inherent limitations in all control systems, no evaluation of controls can provide absolute assurance that misstatements, due to error or fraud will not occur or that all control issues and instances of fraud, if any, within the company have been detected. These inherent limitations include the realities that judgments in decision-making can be faulty and that breakdowns may occur because of simple error or mistake. Controls can also be circumvented by the individual acts of some persons, by collusion of two or more people, or by management override of controls. The design of any system of controls is based in part on certain assumptions about the likelihood of future events, and there can be no assurance that any design will succeed in achieving its stated goals under all potential future conditions. Projections of any evaluation of controls effectiveness to future periods are subject to risk.

 

ITEM 9B. OTHER INFORMATION

 

Except as provided above, there is no information to be disclosed in a report on Form 8-K during the fourth quarter of the year covered by this Form 10-K that has not been previously filed with the Securities and Exchange Commission.

 

ITEM 9C. DISCLOSURE REGARDING FOREIGN JURISDICTIONS THAT PREVENT INSPECTIONS

 

Not applicable

 

 
43

Table of Contents

 

PART III

 

ITEM 10. DIRECTORS, EXECUTIVE OFFICERS, AND CORPORATE GOVERNANCE

 

All directors of our company hold office until the next annual meeting of the security holders or until their successors have been elected and qualified. The officers of our company are appointed by our board of directors and hold office until their death, resignation, or removal from office. Our directors and executive officers, their ages, positions held, and duration as such, are as follows:

 

Name

 

Position held with the Company

 

Age

 

Date First Elected or Appointed

 

Brett H. Pojunis

 

Chairman, Chief Executive Officer, Chief Financial Officer, and Director

 

44

 

May 5, 2020

 

 

Business Experience

 

The following is a brief account of the education and business experience during at least the past five years of each director, executive officer and key employee of our company, indicating the person’s principal occupation during that period, and the name and principal business of the organization in which such occupation and employment were carried out.

 

Brett H. Pojunis, President, Chairman, Chief Executive Officer, Chief Financial Officer and Director

 

Mr. Pojunis has served as the Company’s President, Chief Executive Officer, Chief Financial Officer, Secretary, Treasurer, and Director since May 5, 2020. Since 2014, Mr. Pojunis has served on the Board of Directors of a publicly traded agriculture company whose holdings include Green Leaf Farms, a Las Vegas based Nevada licensed Cultivation and Production facility, and Green Leaf Farms International, a 33,600-acre cultivation farm in Jujuy, Argentina.

 

Prior to founding GPO Plus, Mr. Pojunis was one of the leaders of the Libertarian Party serving two-terms on the Libertarian National Committee (LNC), two terms as the Chairman of the Libertarian Party of Nevada and was part of the senior staff for the 2016 Johnson/Weld Presidential campaign. Mr. Pojunis was very involved with state level legislation and advocacy which included Question 2 (in 2016) as well as an advisor to other statewide initiatives. Mr. Pojunis hosted and produced over 150 political events including the 2016 Libertarian Presidential Debate hosted by Penn Jillette (Penn & Teller) that included video questions from well-known celebrities which aired on TheBlaze Network. Mr. Pojunis was the creator of multiple politically focused events and conferences including LPEX – the Libertarian Political Expo, a political conference for Libertarian political training, and The Political Party, a non-partisan organization with the goal of getting more Nevadans involved in the political process with the well-known “Meet the Candidates” events series.

 

Mr. Pojunis has been involved in finance and the public markets since 1999. Mr. Pojunis has been a consultant to many start-up companies as well as publicly traded companies including high-tech Internet to traditional brick and mortar companies. From 2002 through October 2009, Mr. Pojunis has been involved in nightlife and entertainment ventures bridging technology and social media with events. He has hosted over 650 events in Las Vegas as well as other markets throughout the United States. Mr. Pojunis served on the Board of Directors of multiple private and public companies and organizations. Mr. Pojunis has military training ranging from Civil Affairs Specialist (38A) to Combat Engineer (12B). While in the US ARMY he was awarded the Outstanding American award, twice. Mr. Pojunis is a fellow at The Leadership Institute, which provides political activism training. Mr. Pojunis studied Environmental Liberal Arts at Green Mountain College and Entrepreneurship classes at the Simon School of Business at the University of Rochester. Mr. Pojunis attended elective International Business and Finance classes at Rochester Institute of Technology.

 

 
44

Table of Contents

 

Our Company believes that Mr. Pojunis’ business experience and industry expertise qualify him to serve as an officer and a director of our company.

 

Family Relationships

 

Not Applicable

 

Involvement in certain legal proceedings

 

To the best of our knowledge, none of our directors or executive officers has, during the past ten years:

 

1.

been convicted in a criminal proceeding or been subject to a pending criminal proceeding (excluding traffic violations and other minor offences);

 

 

2.

had any bankruptcy petition filed by or against the business or property of the person, or of any partnership, corporation, or business association of which he was a general partner or executive officer, either at the time of the bankruptcy filing or within two years prior to that time;

 

 

3.

been subject to any order, judgment, or decree, not subsequently reversed, suspended or vacated, of any court of competent jurisdiction or federal or state authority, permanently or temporarily enjoining, barring, suspending or otherwise limiting, his involvement in any type of business, securities, futures, commodities, investment, banking, savings and loan, or insurance activities, or to be associated with persons engaged in any such activity;

 

 

4.

been found by a court of competent jurisdiction in a civil action or by the SEC or the Commodity Futures Trading Commission to have violated a federal or state securities or commodities law, and the judgment has not been reversed, suspended, or vacated;

 

 

5.

been the subject of, or a party to, any federal or state judicial or administrative order, judgment, decree, or finding, not subsequently reversed, suspended or vacated (not including any settlement of a civil proceeding among private litigants), relating to an alleged violation of any federal or state securities or commodities law or regulation, any law or regulation respecting financial institutions or insurance companies including, but not limited to, a temporary or permanent injunction, order of disgorgement or restitution, civil money penalty or temporary or permanent cease-and-desist order, or removal or prohibition order, or any law or regulation prohibiting mail or wire fraud or fraud in connection with any business entity; or

 

 

6.

been the subject of, or a party to, any sanction or order, not subsequently reversed, suspended or vacated, of any self-regulatory organization (as defined in Section 3(a)(26) of the Exchange Act (15 U.S.C. 78c(a)(26)), any registered entity (as defined in Section 1(a)(29) of the Commodity Exchange Act (7 U.S.C. 1(a)(29)), or any equivalent exchange, association, entity or organization that has disciplinary authority over its members or persons associated with a member.

 

Section 16(a) Beneficial Ownership Reporting Compliance

 

Our common stock is not registered pursuant to Section 12 of the Securities Exchange Act of 1934, as amended (the “Exchange Act”). Accordingly, our executive officers and directors and persons who own more than 10% of a registered class of our equity securities are not subject to the beneficial ownership reporting requirements of Section 16(1) of the Exchange Act.

 

 
45

Table of Contents

 

Code of Ethics

 

We have not adopted a code of ethics that applies to our principal executive officer, principal financial officer, principal accounting officer or controller. We only have one officer and director and do not believe we need a code of ethics at this time.

 

Committees of the Board

 

Our company currently does not have nominating, compensation or audit committees or committees performing similar functions nor does our company have a written nominating, compensation, or audit committee charter. Our directors believe that it is not necessary to have such committees at this time, because the functions of such committees can be adequately performed by the board of directors.

 

Our company does not have any defined policy or procedural requirements for shareholders to submit recommendations or nominations for directors. The board of directors believes that, given the stage of our development, a specific nominating policy would be premature and of little assistance until our business operations develop to a more advanced level. Our company does not currently have any specific or minimum criteria for the election of nominees to the board of directors and we do not have any specific process or procedure for evaluating such nominees. The board of directors will assess all candidates, whether submitted by management or shareholders, and make recommendations for election or appointment.

 

A shareholder who wishes to communicate with our board of directors may do so by directing a written request addressed to our CEO at the address appearing on the first page of this annual report.

 

Board and Committee Meetings

 

Our board of directors held no formal meetings during the year ended April 30, 2024. All proceedings of the board of directors were conducted by resolutions consented to in writing by all the directors and filed with the minutes of the proceedings of the directors. Such resolutions consented to in writing by the directors entitled to vote on that resolution at a meeting of the directors are, according to the Nevada General Corporate Law and our Bylaws, as valid and effective as if they had been passed at a meeting of the directors duly called and held.

 

Audit Committee Financial Expert

 

Currently our audit committee consists of our entire board of directors. We do not currently have a director who is qualified to act as the head of the audit committee.

 

ITEM 11. EXECUTIVE COMPENSATION

 

The particulars of the compensation paid to the following persons:

 

 

(a)

our principal executive officers.

 

 

 

 

(b)

each of our most highly compensated executive officers who were serving as executive officers at the end of the years ended April 30, 2024 and 2023 (each, a “Named Executive Officer”); and

 

 

 

 

(c)

up to two additional individuals for whom disclosure would have been provided under (b) but for the fact that the individual was not serving as our executive officer at the end of the years ended April 30, 2024 and 2023 who we will collectively refer to as the named executive officers of our company, are set out in the following summary compensation table, except that no disclosure is provided for any named executive officer, other than our principal executive officers, whose total compensation did not exceed $150,000 for the respective fiscal year:

 

 
46

Table of Contents

 

 

 

 

 

 

SUMMARY COMPENSATION TABLE

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Change in

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pension

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-

 

 

Value and

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Equity

 

 

Nonqualified

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Incentive

 

 

Deferred

 

 

All

 

 

 

 

 

 

 

 

 

 

Stock

 

 

Option

 

 

Plan

 

 

Compensation

 

 

Other

 

 

 

Name and

 

 

Salary

 

 

Bonus

 

 

Awards

 

 

Awards

 

 

Compensation 

 

 

Earnings

 

 

Compensation

 

 

 

Principal Position

 

Year 

 

($)

 

 

($)

 

 

($)

 

 

($)

 

 

($)

 

 

($)

 

 

($)

 

 

Total ($)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Brett H. H. Pojunis

 

2024

 

 

124,183

 

 

 

-

 

 

 

173,631

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

297,814

 

CEO and CFO

 

2023

 

 

67,670

 

 

 

-

 

 

 

152,625

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

220,295

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Laurence Ruhe (1)

 

2024

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Consultant

 

2023

 

 

216,950

 

 

 

 

 

 

 

545,269

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

762,219

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ronald McCormick (2)

 

2024

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

President

 

2023

 

 

15,000

 

 

 

-

 

 

 

13,123

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

28,125

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Wayne Smeal (3)

 

2024

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

COO

 

2023

 

 

15,000

 

 

 

-

 

 

 

13,125

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

28,125

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Bryan Garabrandt (4)

 

2024

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Vice President

 

2023

 

 

81,335

 

 

 

-

 

 

 

47,125

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

128,460

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Joesph Jaconi (5)

 

2024

 

 

104,196

 

 

 

-

 

 

 

93,240

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

197,436

 

CMO

 

2023

 

98,716-

 

 

 

-

 

 

 

48,567

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

147,284

 

 

(1)

Laurence Ruhe was the Chief Financial Officer of the Company from November 1, 2021, through August 22, 2022, and is now a contractor for the Company.

(2)

Ronald McCormick served as President of the Company from December 3,2021 through October 18, 2022.

(3)

Wayne Smeal served as Chief Operating Officer from December 29, 2021, through November 8, 2022.

(4)

Bryan Garabrandt hired as Vice President of Sales and Marketing on May 3, 2021, and resigned on March 27, 2023. He rejoined the Company as Lead Technologist on April 10, 2023.

(5)

Joesph Jaconi served as President of Distro Plus Division from August 29, 2022. to November 30, 2023.

 

 
47

Table of Contents

 

There are no arrangements or plans in which we provide pension, retirement or similar benefits for directors or executive officers. Our directors and executive officers may receive share options at the discretion of our board of directors in the future. We do not have any material bonus or profit-sharing plans pursuant to which cash or non-cash compensation is or may be paid to our directors or executive officers, except that share options may be granted at the discretion of our board of directors.

 

Grants of Plan-Based Awards

 

During the fiscal year ended April 30, 2024, we did not grant any stock options.

 

Option Exercises and Stock Vested

 

During our fiscal year ended April 30, 2024, there were no options exercised by our named officers.

 

Compensation of Directors

 

We do not have any agreements for compensating our directors for their services in their capacity as directors, although such directors are expected in the future to receive stock options to purchase shares of our common stock as awarded by our board of directors.

 

Pension, Retirement or Similar Benefit Plans

 

There are no arrangements or plans in which we provide pension, retirement or similar benefits for directors or executive officers. We have no material bonus or profit-sharing plans pursuant to which cash or non-cash compensation is or may be paid to our directors or executive officers, except that stock options may be granted at the discretion of the board of directors or a committee thereof.

 

Indebtedness of Directors, Senior Officers, Executive Officers, and Other Management

 

None of our directors or executive officers or any associate or affiliate of our company during the last two fiscal years, is or has been indebted to our company by way of guarantee, support agreement, letter of credit or other similar agreement or understanding currently outstanding.

 

ITEM 12. SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT AND RELATED STOCKHOLDER MATTERS

 

The following table sets forth, as of August 13, 2024, the number of shares of common stock beneficially owned by (i) each person, entity or group (as that term is used in Section 13(d)(3) of the Securities Exchange Act of 1934) known to the Company to be the beneficial owner of more than 5% of its outstanding shares of common stock; (ii) each of the Company’s directors (iii) each Named Executive Officer and (iv) all of the Company’s executive officers and directors as a group. The information relating to beneficial ownership of Common Stock by our principal stockholders and management is based upon information furnished by each person using “beneficial ownership” concepts under the rules of the SEC. Under these rules, a person is deemed to be a beneficial owner of a security if that person directly or indirectly has or shares voting power, which includes the power to vote or direct the voting of the security, or investment power, which includes the power to dispose or direct the disposition of the security. The person is also deemed to be a beneficial owner of any security of which that person has a right to acquire beneficial ownership within 60 days. Under the SEC rules, more than one person may be deemed to be a beneficial owner of the same securities, and a person may be deemed to be a beneficial owner of securities as to which he or she may not have any pecuniary interest. Unless otherwise indicated below, each person has sole voting and investment power with respect to the shares beneficially owned and each stockholder’s address is c/o 3571 E. Sunset Road, Suite #300, Las Vegas, Nevada 89120.

 

 
48

Table of Contents

 

As of August 13, 2024, there were 57,633,014 shares of our common stock issued and outstanding.

 

 

 

Common Stock

 

 

Convertible Series

A Preferred

 

 

Series A non-voting

redeemable preferred

 

 

 

Amount and

 

 

 

 

Amount and

 

 

 

 

Amount and

 

 

 

 

 

Nature of

 

 

 

 

Nature of

 

 

 

 

Nature of

 

 

 

 

 

Beneficial

 

 

Percentage of

 

 

Beneficial

 

 

Percentage of

 

 

Beneficial

 

 

Percentage of

 

Name and Address of Beneficial Owner

 

Ownership

 

 

Class (1)

 

 

Ownership

 

 

Class

 

 

Ownership

 

 

Class

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Brett H. Pojunis

 

 

8,912,500

 

 

 

15.46%

 

 

500,000

 

 

 

50.00%

 

 

-

 

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Michael Fugler

 

 

6,453,000

 

 

 

11.20%

 

 

500,000

 

 

 

50.00%

 

 

175,000

 

 

 

100.00%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Directors and Executive Officers as a Group ()

 

 

15,365,500

 

 

 

26.66%

 

 

500,000

 

 

 

50.00%

 

 

-

 

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

5% Shareholders as a Group

 

 

15,365,500

 

 

 

26.66%

 

 

1,000,000

 

 

 

100.00%

 

 

175,000

 

 

 

100.00%

 

The company has adopted the following equity compensation.

 

Equity Compensation Plans

 

On March 27, 2023, the board of directors and majority shareholder of the Company approved the adoption of the GPO Plus, Inc. 2023 Equity Incentive Plan (the “2023 Equity Incentive Plan”). The purpose of the 2023 Equity Incentive Plan is to foster and promote the Company’s long-term financial success and increase stockholder value by motivating performance through incentive compensation. The 2023 Equity Incentive Plan is intended to encourage participants to acquire and maintain ownership interests in the Company and to attract and retain the services of talented individuals upon whose judgment and special efforts the successful conduct of the Company’s business is largely dependent. A total of 2,200,000 shares of common stock are reserved and may be issued under the 202 Equity Incentive Plan. The 2023 Equity Incentive Plan provides for the granting of incentive stock options, non-qualified stock options, stock appreciation rights, restricted stock, stock units, performance shares and performance units to our employees, officers, directors, and consultants, including incentive stock options, non-qualified stock options, restricted stock, and other benefits.

 

ITEM 13. CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS, AND DIRECTOR INDEPENDENCE

 

Except as disclosed herein, no director, executive officer, shareholder holding at least 5% of shares of our common stock, or any family member thereof, had any material interest, direct or indirect, in any transaction, or proposed transaction since the year ended April 30, 2024 in which the amount involved in the transaction exceeded or exceeds the lesser of $150,000 or one percent of the average of our total assets at the year-end for the last three completed fiscal years.

 

Brett H. Pojunis - Chief Executive Officer and Chief Financial Officer

 

During the year ended April 30, 2022, the Company issued 2,100,000 shares of common stock to Brett H. Pojunis valued at $2,100,000.

 

 
49

Table of Contents

 

During the year ended April 30, 2022, the Company issued 2,162,500 shares of restricted common stock to Brett H. Pojunis valued at $2,121,563.

 

During the year ended April 30, 2023, the Company issued 250,000 shares of common stock to Brett H. Pojunis valued at $152,625.

 

During the years ended April 30, 2023, and 2022, the Company incurred management fees of $0 and $43,370 with Brett H. Pojunis, respectively.

 

During the years ended April 30, 2023, and 2022, the Company incurred management salary expenses of $67,670 and $15,000 to Brett H. Pojunis, respectively. As of April 30, 2023, and 2022, salary payable was $3,462 and $8,077, respectively.

 

During the year ended April 30, 2024 and 2023, the Company incurred management salary expenses of $124,183 and $67,670 to the CEO and CFO, respectively. As of April 30, 2024 and April 30, 2023, salary payable was $13,200 and $3,462, respectively

 

During the year ended April 30, 2024, the Company issued 1,437,500 shares of common stock to Brett H. Pojunis valued at $173,631.

  

Advisor - Affiliate

 

During the year ended April 30, 2022, the Company issued 175,000 series A non-voting redeemable preferred shares to the affiliated advisor of the Company at $10 stated value per share valued at $1,750,000 and for cash consideration of $18. The remaining portion of $1,749,982 was recorded as stock-based compensation expense in professional fees - related party. 

 

During the year ended April 30, 2022, the Company issued 4,818,000 shares of common stock to the affiliated advisor valued at $7,227,000 for services rendered.

 

During the year ended April 30, 2022, the Company received $210 cash consideration for the issuance of 1,635,000 shares of ordinary common stock to the executive in pursuant to an agreement signed on August 27, 2021. The Company recorded stock payable for services valued at $2,452,500, with $2,452,290 recorded as stock-based compensation expense in Professional fees – related party.

 

During the years ended April 30, 2023, and 2022, the Company incurred consulting fees of $60,000 and $90,000 which includes a sign on bonus of $50,000 to the affiliated advisor, respectively. As of April 30, 2023, and 2022, the total amount due to the affiliated advisor was $150,000 and $90,000, respectively.

 

During the years ended April 30, 2024 and 2023, the Company incurred consulting fees of $60,000 and $60,000 to the affiliated advisor, respectively. As of April 30, 2024 and April 30, 2023, the total amount due to the affiliated advisor was $210,000 and $150,000, respectively.

 

Joseph Jaconi - President – Distro Plus

 

During the year ended April 30, 2023, the Company issued 299,799 shares of common stock to Joseph Jaconi, President of Distro Plus Division valued at $48,567.

 

During the years ended April 30, 2023, and 2022, the Company incurred management salary of $88,716 and $0 to Mr. Jaconi, respectively. As of April 30, 2023, and 2022, salary payable was $4,038 and $0, respectively.

 

During the years ended April 30, 2023, and 2022, the Company incurred consulting fees of $10,000 and $0 to Mr. Jaconi, respectively.

 

 
50

Table of Contents

 

On November 30, 2023, the Company entered into a severance agreement with the President of Distro Plus Division. The Company agreed to one-time severance payment of $4,615, six consecutive monthly payments of $5,000 starting in December 2023 on deferred compensation and issuance of 158,333 shares of restricted common stocks.

 

During the year ended April 30, 2023, the Company issued 299,799 shares of common stock to the President of Distro Plus Division valued at $48,567. 

 

During the year ended April 30, 2024, the Company awarded 558,340 shares of common stock to the President of Distro Plus Division valued at $93,240, of which 158,333 shares of common stock was recorded as stock payable of $23,239 as of April 30, 2024.

 

During the year ended April 30, 2024 and 2023, the Company incurred management salary of $104,196 and $98,716 to the President, respectively. As of April 30, 2024 and April 30, 2023, salary payable was $10,000 and $4,038, respectively.

 

Operational Manager

 

During the year ended April 30, 2023, the Company issued 115,000 shares of common stock to the Operational Manager valued at $18,630.

 

During the years ended April 30, 2023, and 2022, the Company incurred management salary of $15,947 and $0 to the Operational Manager, respectively. As of April 30, 2023, and 2022, salary payable was $903 and $0, respectively.

 

During the year ended April 30, 2024, the Company awarded 165,272 shares of common stock to the Operational Manager valued at $28,923.

 

During the years ended April 30, 2024 and 2023, the Company incurred management salary of $21,440 and $15,947 to the Operational Manager, respectively, This employee has been terminated.

 

VP – Distro Plus

 

During the year ended April 30, 2023, the Company issued 29,380 shares of common stock to the Vice President of Distro Plus Division valued at $4,760.

 

During the years ended April 30, 2023, and 2022, the Company incurred management salary of $12,050 and $0 to the Vice President of Distro Plus Division, respectively. As of April 30, 2023, and 2022, salary payable was $1,794 and $0, respectively.

 

During the year ended April 30, 2024, the Company awarded 1,370,000 shares of common stock to the Vice President of Distro Plus Division valued at $155,902.

 

During the year ended April 30, 2024 and 2023, the Company incurred management salary of $77,174 and $12,050 to the Vice President, respectively.

 

Director

 

During the year ended April 30, 2024, the Company awarded 2,197,687 shares of common stock to the Director valued at $333,277, of which 1,385,189 shares of common stock valued $191,089 was issued as compensation upon his termination on March 8, 2024.

 

During the years ended April 30, 2024 and 2023, the Company incurred consulting fees of $12,000 and $0 to the Director, respectively.

 

As of April 30, 2023, and 2022, the amount due to the related parties was $253,235 and $177,932, respectively.

 

 
51

Table of Contents

 

Director Independence

 

We are not currently subject to listing requirements of any national securities exchange or inter-dealer quotation system that has requirements that a majority of the board of directors be “independent.” Our board of directors currently has one (1) member, Brett H. Pojunis. Mr. Pojunis who serves as our Chief Executive Officer, Chief Financial Officer, President and Secretary, is “independent” within the definition of independence provided in the Marketplace Rules of the National Association of Securities Dealers and the independence requirements contemplated by Rule 10A-3 under the Securities Exchange Act of 1934.

 

From inception to present date, we believe that the member of our audit committee and the board of directors have been and are collectively capable of analyzing and evaluating our consolidated financial statements and understanding internal controls and procedures for financial reporting.

 

ITEM 14. PRINCIPAL ACCOUNTING FEES AND SERVICES

 

On October 3, 2023, the Company was informed that Pinnacle Accountancy Group of Utah a dba of Heaton & Company, PLLC (“Pinnacle”) had sold a portion of its business to GreenGrowth CPAs (“GreenGrowth”). On November 10, 2023, the Company engaged and executed an agreement with GreenGrowth, as the Company’s new independent accountant to replace Pinnacle. The reports of Pinnacle regarding the Company’s financial statements for the fiscal years ended April  30, 2023 and 2022, being the two most recent fiscal years for which the Company has filed audited financial statements with the Securities and Exchange Commission (the “SEC”), did not contain any adverse opinion or disclaimer of opinion and were not qualified or modified as to uncertainty, audit scope or accounting principles, except to indicate that there was substantial doubt about the Company’s ability to continue as a going concern. The board of directors of the Company, acting as the audit committee, approved the decision to change independent accountants. During the fiscal years ended April  30, 2023 and 2022, and through October 31, 2023, the Company had no disagreements (as defined in Item 304(a)(1)(iv) of Regulation S-K and the related instructions to Item 304 of Regulation S-K) with Pinnacle on any matter of accounting principles or practices, financial statement disclosure or auditing scope or procedures, which disagreements, if not resolved to the satisfaction of Pinnacle would have caused Pinnacle to make reference thereto in connection with its report. During the fiscal years ended April  30, 2023 and 2022, and through October 31, 2023, the Company did not experience any reportable events (as defined in Item 304(a)(1)(v) of Regulation S-K), except that management of the Company discussed with Pinnacle the continued existence of material weaknesses in the Company’s internal control over financial reporting.

 

The aggregate fees billed for the most recently completed fiscal year ended April 30, 2024 and for fiscal year ended April 30, 2023 for professional services rendered by the principal accountant for the audit of our annual financial statements and review of the financial statements included in our quarterly reports on Form 10-Q and services that are normally provided by the accountant in connection with statutory and regulatory filings or engagements for these fiscal periods were as follows:

 

GreenGrowth CPAs

 

 

 

Year Ended

Year Ended

 

 

 

April 30,

April 30,

 

Fee Category

 

2024

2023

 

 

 

 

 

 

 

 

Audit Fees

 

$

16,168

 

 

$

-

 

Audit-Related Fees

 

 

-

 

 

 

-

 

Tax Fees

 

 

-

 

 

 

-

 

 

 

 

 

 

 

 

 

 

All Other Fees

 

 

-

 

 

 

-

 

Total Fees

 

$

16,168

 

 

$

-

 

 

 
52

Table of Contents

 

Pinnacle Accountancy Group of Utah

 

 

 

Year Ended

 

 

Year Ended

 

 

 

April 30,

 

 

April 30,

 

Fee Category

 

2024

 

 

2023

 

 

 

 

 

 

 

 

Audit Fees

 

$

 28,614

 

 

$40,350

 

Audit-Related Fees

 

 

-

 

 

 

-

 

Tax Fees

 

 

-

 

 

 

-

 

 

 

 

 

 

 

 

 

 

All Other Fees

 

 

-

 

 

 

-

 

Total Fees

 

$

28,614

 

$40,350

 

 

Audit committee policies & procedures.

 

We do not currently have a standing audit committee. The above services were approved by our Board of Directors.

 

Our board of directors has considered the nature and amount of fees billed by our independent auditors and believes that the provision of services for activities unrelated to the audit is compatible with maintaining our independent auditors’ independence.

 

 
53

Table of Contents

 

PART IV

 

ITEM 15. EXHIBITS, FINANCIAL STATEMENT SCHEDULES

 

 

(a)

Financial Statements

 

 

(1)

Financial statements for our company are listed in the index under Item 8 of this document.

 

 

 

 

(2)

All financial statement schedules are omitted because they are not applicable, not material or the required information is shown in the financial statements or notes thereto.

 

 

(b)

Exhibits

 

EXHIBIT

 

 

INCORPORATED BY REFERENCE

NUMBER

 

Exhibit Description

 

Form

 

Exhibit

 

Filing Date

3.1

 

Articles of Incorporation

 

S-1

 

3.1

 

September 22, 2016

3.2

 

By-Laws

 

S-1

 

3.2

 

September 22, 2016

3.3

 

Articles of Merger filed with the Nevada Secretary of State on January 31, 2018

 

8-K

 

3.1

 

March 29, 2018

3.4

 

Certificate of Change filed with the Nevada Secretary of State on January 31, 2018

 

8-K

 

3.2

 

March 29, 2018

3.5

 

Agreement and Plan of Merger

 

8-K

 

3.1

 

August 20, 2020

3.6

 

Certificate of Change

 

8-K

 

3.2

 

August 20, 2020

10.1

 

Scan Based Trading Agreement dated February 3, 2023, by and between William Ray Norwood Jr. aka “Ray J” f/s/o 17, INC. and Byron Booker f/s/o LOOKHU, INC.

 

8-K 

 

10.1

 

February 14, 2023

10.2

 

Scan Based Trading Agreement, dated March 5, 2023, by and between GPO Plus, Inc. and BW Gas & Convenience Retail, LLC, d/b/a Yesway and Allsup.

 

8-K

 

10.1

 

March 9, 2023

10.3

 

Trademark License Agreement, dated December 9, 2022, by and between the Company and Yuengling’s Ice Cream Corporation.

 

8-K

 

10.1

 

December 14, 2022

10.4

 

Asset Purchase Agreement, dated July 7, 2022, by and between GPO Plus, Inc. and LLC.

 

8-K

 

4.1

 

July 13, 2022

10.5

 

2023 Equity Incentive Plan

 

S-8

 

10.1

 

March 28, 2023

31.1*

 

Certification of Principal Executive Officer, pursuant to Exchange Act Rules 13a-14(a) and 15d-14(a), as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002

 

 

 

 

 

 

32.1*

 

Certification of Principal Executive Officer, pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002

 

 

 

 

 

 

 

101.INS**

 

Inline XBRL Instance Document

101.SCH**

 

Inline XBRL Taxonomy Extension Schema Document

101.CAL**

 

Inline XBRL Taxonomy Extension Calculation Linkbase Document

101.DEF**

 

Inline XBRL Taxonomy Extension Definition Linkbase Document

101.LAB**

 

Inline XBRL Taxonomy Extension Label Linkbase Document

101.PRE**

 

Inline XBRL Taxonomy Extension Presentation Linkbase Document

*Filed herewith.

 

ITEM 16. FORM 10-K SUMMARY

 

None.

 

 
54

Table of Contents

 

SIGNATURES

 

Pursuant to the requirements of Section 13 or 15(d) of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereto duly authorized.

 

 

GPO PLUS, INC.

 

 

 

 

 

Dated: August 19, 2024

by:

/s/ Brett H. Pojunis

 

 

 

Brett H. Pojunis

 

 

 

President, Chief Executive Officer,

 

 

 

Chief Financial Officer, Treasurer, Secretary and

 

 

 

Director

 

 

 

(Principal Executive Officer,

 

 

 

Principal Financial Officer and Principal Accounting

 

 

 

Officer)

 

 

Pursuant to the requirements of the Securities Exchange Act of 1934, this report has been signed below by the following persons on behalf of the registrant and in the capacities and on the dates indicated.

 

Signature

 

Title

 

Dated

 

 

 

 

 

/s/ Brett H. Pojunis

 

Brett H. Pojunis

 

August 19, 2024

Brett H. Pojunis

 

President, Chief Executive Officer, Treasurer and Secretary and Director

 

 

 
55

 

nullnullv3.24.2.u1
Cover - USD ($)
12 Months Ended
Apr. 30, 2024
Aug. 13, 2024
Oct. 31, 2023
Cover [Abstract]      
Entity Registrant Name GPO PLUS, INC.    
Entity Central Index Key 0001673475    
Document Type 10-K    
Amendment Flag false    
Entity Voluntary Filers No    
Current Fiscal Year End Date --04-30    
Entity Well Known Seasoned Issuer No    
Entity Small Business true    
Entity Shell Company false    
Entity Emerging Growth Company true    
Entity Current Reporting Status Yes    
Document Period End Date Apr. 30, 2024    
Entity Filer Category Non-accelerated Filer    
Document Fiscal Period Focus FY    
Document Fiscal Year Focus 2024    
Entity Ex Transition Period false    
Entity Common Stock Shares Outstanding   57,633,014  
Entity Public Float     $ 3,941,345
Document Annual Report true    
Document Transition Report false    
Document Fin Stmt Error Correction Flag false    
Entity File Number 333-213744    
Entity Incorporation State Country Code NV    
Entity Tax Identification Number 37-1817132    
Entity Address Address Line 1 3571 E. Sunset Road    
Entity Address Address Line 2 Suite 300    
Entity Address City Or Town Las Vegas    
Entity Address State Or Province NV    
Entity Address Postal Zip Code 89120    
City Area Code 852    
Local Phone Number 5238-9111    
Entity Interactive Data Current Yes    
Auditor Location Los Angeles, California    
Auditor Firm Id 6580    
Auditor Name Green Growth CPAs    
v3.24.2.u1
CONDENSED BALANCE SHEETS - USD ($)
Apr. 30, 2024
Apr. 30, 2023
Current Assets:    
Cash $ 69,415 $ 55,496
Accounts receivable 57,792 43,614
Prepaid expenses 35,140 69,351
Inventory, net 402,152 156,997
Total Current Assets 564,499 325,458
Finance lease right-of-use assets, net 209,317 129,367
Property and equipment, net 102,409 72,886
Intangible assets, net 33,772 62,290
TOTAL ASSETS 909,997 590,001
Current Liabilities:    
Accounts payable and accrued liabilities 1,557,548 517,037
Accrued interest 276,190 119,488
Accrued liabilities - related parties 233,200 253,235
Convertible note payable, net of debt discount of $0 38,000 263,000
Promissory note payable, net of debt discount of $49,977 and $293,952, respectively 1,969,893 1,211,548
Finance lease liabilities 43,710 25,383
Stock payable - related parties 23,239 0
Stock payable 167,703 0
Total Current Liabilities 4,309,483 2,389,691
Finance lease liabilities - non-current 146,186 88,221
Total Liabilities 4,455,669 2,477,912
Commitments and Contingencies (Note 11) 0 0
Stockholders' Deficit:    
Common stock, $0.0001 par value, 90,000,000 shares authorized; 57,518,014 and 39,454,300 shares issued and outstanding at April 30, 2024 and April 30, 2023, respectively 5,752 3,947
Additional paid in capital 33,971,357 30,635,238
Accumulated deficit (39,440,047) (34,502,113)
Total Stockholders' Deficit (5,462,826) (3,862,816)
TOTAL LIABILITIES AND STOCKHOLDERS' DEFICIT 909,997 590,001
Series A Non-Voting Redeemable Preferred stock [Member]    
Current Liabilities:    
Preferred stock, value 1,750,000 1,750,000
Founders Series A Non-Voting Redeemable Preferrd stock [Member]    
Current Liabilities:    
Preferred stock, value 167,154 224,905
Founders Class A Common Stock [Member]    
Stockholders' Deficit:    
Common stock, $0.0001 par value, 90,000,000 shares authorized; 57,518,014 and 39,454,300 shares issued and outstanding at April 30, 2024 and April 30, 2023, respectively 12 12
Series C Preferred Stock [Member]    
Current Liabilities:    
Preferred stock, value 0 0
Series A Preferred Stock [Member]    
Current Liabilities:    
Preferred stock, value $ 100 $ 100
v3.24.2.u1
CONDENSED BALANCE SHEETS (Parenthetical) - USD ($)
Apr. 30, 2024
Apr. 30, 2023
Debt discount on convertible notes payable $ 0 $ 0
Debt discount on promissory notes payable $ 49,977 $ 293,952
Common stock, shares par value $ 0.0001 $ 0.0001
Common stock, shares authorized 90,000,000 90,000,000
Common stock, shares issued 57,518,014 39,454,300
Common stock, shares outstanding 57,518,014 39,454,300
Founders Class A Common Stock [Member]    
Common stock, shares par value $ 0.0001 $ 0.0001
Common stock, shares authorized 10,000,000 1,000,000
Common stock, shares issued 115,000 115,000
Common stock, shares outstanding 115,000 115,000
Series C Preferred Stock [Member]    
Preferred Stock, shares par value $ 0.0001 $ 0.0001
Preferred Stock, shares issued 104 0
Preferred Stock, shares outstanding 104 0
Preferred Stock, shares designated 175 175
Series A Preferred Stock [Member]    
Preferred Stock, shares par value $ 0.0001 $ 0.0001
Preferred Stock, shares issued 1,000,000 1,000,000
Preferred Stock, shares outstanding 1,000,000 1,000,000
Preferred Stock, shares designated 1,000,000 1,000,000
Series A Non - Voting Redeemable Preferred Stock [Member]    
Preferred Stock, shares par value $ 0.0001 $ 0.0001
Preferred Stock, shares issued 175,000 175,000
Preferred Stock, shares outstanding 175,000 175,000
Preferred Stock, stated value $ 10 $ 10
Preferred Stock, shares designated 175,000 175,000
Founder Series A Non Voting Redeemable Preferred Stock [Member]    
Preferred Stock, shares par value $ 0.0001 $ 0.0001
Preferred Stock, shares issued 21,250 28,750
Preferred Stock, shares outstanding 21,250 28,750
Preferred Stock, stated value $ 15 $ 15
Preferred Stock, shares authorized 500,000 500,000
v3.24.2.u1
CONDENSED STATEMENTS OF OPERATIONS - USD ($)
12 Months Ended
Apr. 30, 2024
Apr. 30, 2023
CONDENSED STATEMENTS OF OPERATIONS    
Revenues $ 4,356,303 $ 653,516
Cost of revenue 3,521,158 467,504
Gross Profit 835,145 186,012
Operating Expenses    
General and administrative 1,589,393 590,088
Professional fees 2,055,314 1,784,260
Professional fees - related parties 784,973 843,226
Management fees and salaries - related parties 398,993 582,667
Total Operating Expenses 4,828,673 3,800,241
Loss from operations (3,993,528) (3,614,229)
Other Income (Expense)    
Other income 8,800 0
Interest expense (953,206) (421,284)
Total Other Income (Expense) (944,406) (421,284)
Net Loss $ (4,937,934) $ (4,035,513)
Net Loss Per Common Share: Basic and Diluted $ (0.11) $ (0.12)
Weighted Average Number of Common Shares Outstanding: Basic and Diluted 43,233,489 33,753,527
v3.24.2.u1
CONDENSED STATEMENTS OF CHANGES IN STOCKHOLDERS' DEFICIT - USD ($)
Total
Founders Series A Non - Voting Redeemable Preferred Stock
Founders Class A Common Stock
Series A Non - Voting Redeemable Preferred Stock
Series A Convertible Preferred Stock
Series C Preferred Shares
Common Stock
Additional Paid-In Capital
Accumulated Deficit
Balance, shares at Apr. 30, 2022   28,750 115,000 175,000 1,000,000   31,361,572    
Balance, amount at Apr. 30, 2022 $ (2,667,555) $ 224,905 $ 12 $ 1,750,000 $ 100   $ 3,136 $ 27,795,799 $ (30,466,600)
Stock based compensation, shares             1,937,140    
Stock based compensation, amount 678,697 0 0 0 0 $ 0 $ 194 678,503 0
Stock based compensation - related party, shares             2,129,304    
Stock based compensation - related party, amount 843,226 0 0 0 0 0 $ 213 843,013 0
Issuance of common stock for promissory note extension, shares             450,000    
Issuance of common stock for promissory note extension, amount 63,450 0 0 0 0 0 $ 45 63,405 0
Issuance of common stock for prepaid expense, shares             505,000    
Issuance of common stock for prepaid expense, amount 200,700 0 0 0 0 0 $ 51 200,649 0
Issuance of common stock for lease, shares             105,785    
Issuance of common stock for lease, amount 32,591 0 0 0 0 0 $ 11 32,580 0
Issuance of common stock for cash, shares             16,500    
Issuance of common stock for cash, amount 24,757 0 0 0 0 0 $ 2 24,755 0
Issuance of common stock for exercise of warrants, shares             280,000    
Issuance of common stock for exercise of warrants, amount 42,000 0 0 0 0 0 $ 28 41,972 0
Issuance of common stock for furniture and equipment, shares             400,000    
Issuance of common stock for furniture and equipment, amount 76,000 0 0 0 0 0 $ 40 75,960 0
Issuance of common stock for intangible assets, shares             200,000    
Issuance of common stock for intangible assets, amount 59,000 0 0 0 0 0 $ 20 58,980 0
Issuance of common stock for note conversion, shares             1,133,332    
Issuance of common stock for note conversion, amount 170,000 0 0 0 0 0 $ 113 169,887 0
Issuance of common stock for note inducement, shares             2,975,000    
Issuance of common stock for note inducement, amount 468,893 0 0 0 0 0 $ 297 468,596 0
Issuance of common stock for salary payable - related party, shares             80,000    
Issuance of common stock for salary payable - related party, amount 35,200 0 0 0 0 0 $ 8 35,192 0
Cancellation of common stock - related parties, shares             (2,119,333)    
Cancellation of common stock - related parties, amount 0 0 0 0 0 0 $ (212) 212 0
Forgiveness of related party loan 145,737 0 0 0 0 0 0 145,737 0
Net loss (4,035,513) 0 $ 0 0 0 0 $ 0 0 (4,035,513)
Balance, shares at Apr. 30, 2023     115,000       39,454,300    
Balance, amount at Apr. 30, 2023 (3,862,816) 224,905 $ 12 1,750,000 100 0 $ 3,947 30,635,238 (34,502,113)
Forgiveness of related party loan 0                
Net loss (4,937,934) 0 0 0 0 0 $ 0 0 (4,937,934)
Issuance of common stock for conversion of debts, shares             2,310,237    
Issuance of common stock for conversion of debts, amount 256,050 $ 0 0 0 0 0 $ 231 255,819 0
Issuance of common stock for conversion of Founders Series A Non-Voting Redeemable Preferred Stock, shares   (7,500)         400,000    
Issuance of common stock for conversion of Founders Series A Non-Voting Redeemable Preferred Stock, amount 57,751 $ (57,751) 0 0 0 $ 0 $ 40 57,711 0
Issuance of Series C Preferred Shares for cash, shares           62      
Issuance of Series C Preferred Shares for cash, amount 615,000 0 0 0 0 $ 0 $ 0 615,000 0
Issuance of common stock for loan extension, shares             1,320,000    
Issuance of common stock for loan extension, amount 233,172 0 0 0 0 0 $ 132 233,040 0
Issuance of common stock for loan inducement, shares             1,194,800    
Issuance of common stock for loan inducement, amount 106,557 $ 0 0 $ 0 $ 0 0 $ 119 106,438 0
Issuance of common stock for office lease, shares   28,750   175,000 1,000,000   210,865    
Issuance of common stock for office lease, amount 28,690 $ 0 0 $ 0 $ 0 0 $ 21 28,669 0
Issuance of common stock to related parties for services, shares             5,632,968    
Issuance of common stock to related parties for services, amount 761,950 0 0 0 0 0 $ 563 761,387 0
Issuance of common stock for services, shares             6,994,844    
Issuance of common stock for services, amount 865,654 0 0 0 0 0 $ 699 864,955 0
Adjustment for issuance of common stock for settlement of payable for assets acquisition (8,800) 0 0 0 0 0 0 (8,800) 0
Adjustment on valuation of common stock issued (216) 0 0 0 0 $ 0 0 (216) 0
Issuance of Series C Preferred Shares for repayment of promissory notes, shares           43      
Issuance of Series C Preferred Shares for repayment of promissory notes, amount 422,116 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 422,116 0
Balance, shares at Apr. 30, 2024   21,250 115,000 175,000 1,000,000 105 57,518,014    
Balance, amount at Apr. 30, 2024 $ (5,462,826) $ 167,154 $ 12 $ 1,750,000 $ 100 $ 0 $ 5,752 $ 33,971,357 $ (39,440,047)
v3.24.2.u1
CONDENSED STATEMENTS OF CASH FLOWS - USD ($)
12 Months Ended
Apr. 30, 2024
Apr. 30, 2023
CASH FLOWS FROM OPERATING ACTIVITIES    
Net loss $ (4,937,934) $ (4,035,513)
Adjustments to reconcile net loss to net cash used in operating activities:    
Stock based compensation for services 953,469 1,296,031
Stock based compensation for services - related parties 784,973 843,226
Stock issued for promissory note extension 31,975 63,450
Lease expense settled by common stock 28,690 32,591
Other income from issuance of common stock for assets acquisition (8,800) 0
Non-cash interest expense for promissory note extension 233,172 0
Non-cash interest expense for promissory note 13,493 0
Depreciation of furniture and equipment 29,980 7,212
Depreciation of right-of-use-assets 42,010 2,753
Amortization of intangible assets 28,518 23,263
Amortization of promissory note discount 450,753 311,441
Amortization of convertible note discount 0 15,480
Interest expense on finance lease 15,779 855
Changes in operating assets and liabilities:    
Accounts receivable (14,178) (42,510)
Prepaid expenses (2,789) (40,352)
Inventory (245,155) (156,997)
Accounts payable and accrued liabilities 1,040,509 142,169
Accrued interest 193,818 88,184
Accrued liabilities - related parties (20,035) 110,503
Net cash used in Operating Activities (1,381,751) (1,338,214)
CASH FLOWS FROM INVESTING ACTIVITIES    
Purchase of intangible assets 0 (26,553)
Purchase of property and equipment (59,503) 0
Net cash used in Investing Activities (59,503) (26,553)
CASH FLOWS FROM FINANCING ACTIVITIES    
Repayment for finance leases (51,447) (19,371)
Proceeds from issuance of common stock 0 24,757
Proceeds from exercise of warrants 0 42,000
Proceeds from issuance of promissory notes 1,178,500 1,425,000
Repayment of promissory notes (286,880) (55,000)
Proceeds from issuance of series C preferred shares 615,000 0
Net cash provided by Financing Activities 1,455,173 1,417,386
Net change in cash for period 13,919 52,619
Cash at beginning of period 55,496 2,877
Cash at end of period 69,415 55,496
SUPPLEMENTAL CASH FLOW INFORMATION:    
Cash paid for income taxes 0 0
Cash paid for interest 13,289 0
NON-CASH INVESTING AND FINANCING ACTIVITIES    
Forgiveness of related party loan 0 145,737
Recognition of finance lease right-of-use assets 121,960 132,120
Stock payable for note inducement 40,220 0
Issuance of common stock for intangible assets 0 59,000
Issuance of common stock for note inducement 106,557 468,894
Issuance of common stock for salary payable - related party 0 35,200
Issuance of common stock for conversion of debts 256,050 170,000
Issuance of common stock for conversion of Founders Series A 57,751 0
Issuance of common stock for lease 0 0
Issuance of common stock for furniture and equipment 0 76,000
Issuance of common stock for prepaid expense 0 200,700
Cancellation of common stock by related party 0 212
Issuance of Series C Preferred Shares for repayment of promissory notes $ 422,116 $ 0
v3.24.2.u1
ORGANIZATION AND BASIS OF PRESENTATION
12 Months Ended
Apr. 30, 2024
ORGANIZATION AND BASIS OF PRESENTATION  
ORGANIZATION AND BASIS OF PRESENTATION

NOTE 1 - ORGANIZATION AND BASIS OF PRESENTATION

 

GPO Plus, Inc. (the “Company”) is a corporation originally established under the name of Koldeck, Inc. under the corporation laws in the State of Nevada on March 29, 2016.

 

On April 2, 2018, the Company changed our corporate name from Koldeck Inc. to Global House Holdings Ltd. and merged with our wholly owned subsidiary Global House Holdings Ltd. Koldeck Inc. remained the surviving company of the merger, continuing under the name Global House Holdings Ltd.

 

On June 19, 2020, the Company changed our corporate name from Global House Holdings Ltd. to GPO Plus, Inc. and merged with our wholly owned subsidiary GPO Plus, Inc. Global House Holdings Ltd. remained the surviving company of the merger, continuing under the name GPO Plus, Inc

 

Effective May 5, 2020, Brett H. Pojunis acquired 5,000,000 (post-split) of the issued and outstanding common shares of the Company from Jian Han Chen. As a result of the transaction, Mr. Pojunis had voting and dispositive control over 53.67% of our outstanding voting securities. Mr. Pojunis’s ownership has since been diluted to 20%, and Mr. Chen no longer holds any equity interest in the Company.

 

GPOX is pioneering the future of distribution to convenience stores and gas stations with our groundbreaking DSD distribution model. Our technology-driven distribution network is strategically designed to optimize effectiveness and maximize reach through a network of Regional Hubs and Mini Hubs. This innovative structure enhances our efficiency and service quality, setting a new benchmark for excellence in the distribution industry.

v3.24.2.u1
GOING CONCERN
12 Months Ended
Apr. 30, 2024
GOING CONCERN  
GOING CONCERN

NOTE 2 - GOING CONCERN

 

The Company’s financial statements as of April 30, 2024 have been prepared using generally accepted accounting principles in the United States of America (“US GAAP”) applicable to a going concern, which contemplate the realization of assets and liquidation of liabilities in the normal course of business. The Company has not yet established an ongoing source of revenue sufficient to cover its operating costs and allow it to continue as a going concern. The Company has incurred a cumulative deficit of $39,440,047. These factors among others raise substantial doubt about the ability of the Company to continue as a going concern for a reasonable period of time.

 

In order to continue as a going concern, the Company will need, among other things, additional capital resources. Management’s plan is to obtain such resources for the Company by obtaining capital from management and significant shareholders sufficient to meet its minimal operating expenses and seeking third party equity and/or debt financing. However, management cannot provide any assurances that the Company will be successful in accomplishing any of its plans. These financial statements do not include any adjustments related to the recoverability and classification of assets or the amounts and classification of liabilities that might be necessary should the Company be unable to continue as a going concern.

v3.24.2.u1
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
12 Months Ended
Apr. 30, 2024
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES  
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

NOTE 3 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

 

Basis of Presentation

 

The financial statements of the Company have been prepared in accordance with generally accepted accounting principles in the United States of America (US GAAP) and are presented in US dollars. The Company’s year-end is April 30.

 

Use of Estimates

 

Preparing financial statements in conformity with US GAAP requires management to make estimates and assumptions that affect the reported amounts of assets, liabilities, revenue, and expenses. Actual results and outcomes may differ from management’s estimates and assumptions.

 

Cash and Cash Equivalents

 

For the purposes of the statement of cash flows, the Company considers all highly liquid instruments purchased with an original maturity of three months or less to be cash equivalents.

 

As of April 30, 2024 and April 30, 2023, the Company had cash of $69,415 and $55,496, respectively.

 

Accounts Receivable

 

Accounts receivables are recorded in accordance with ASC 310, “Receivables,” at the invoiced amount and do not bear interest. The allowance for doubtful accounts is the Company’s best estimate of the amount of probable credit losses in its existing accounts receivable. The Company does not currently have any amount recorded as an allowance for doubtful accounts. Based on the management’s estimate and based on all accounts being current, the Company has not deemed it necessary to reserve for doubtful accounts at this time.

 

As of April 30, 2024 and April 30, 2023, the Company had accounts receivable of $57,792 and $43,614, respectively.

 

As of April 30, 2024, the Company has two customers concentrated over 10% of the accounts receivable at 90%. and 11%, respectively.

 

As of April 30, 2023, the Company has two customers concentrated over 10% of the accounts receivable at 67% and 27%, respectively.

 

Prepaid Expense

 

Prepaid expenses relate to security deposit for an office premise and prepayment made for future services in advance that will be expensed over time as the benefit of the services is received in the future expected within one year.

 

 

 

April 30,

 

 

April 30,

 

 

 

2024

 

 

2023

 

Security Deposit for office premise

 

$2,000

 

 

$2,000

 

Prepayment for services to consultants

 

 

33,140

 

 

 

-

 

Prepayment for shares issued to consultants

 

 

-

 

 

 

67,351

 

Total

 

$35,140

 

 

$69,351

 

 

Inventory

 

Inventory is stated at lower of cost or net realizable value, with cost being determined on the first-in, first-out (“FIFO”) method.

 

As of April 30, 2024, the Company recorded inventory reserve of $31,387 for slow moving or obsolete inventory.

 

As of April 30, 2024 and April 30, 2023, the Company had finished goods inventory of $433,539 and $156,997, respectively.

 

 

 

April 30, 2024

 

 

April 30, 2023

 

Loon

 

$348,540

 

 

$-

 

Nutriumph

 

 

55,184

 

 

 

32,560

 

Distro

 

 

16,854

 

 

 

-

 

Vyve

 

 

9,488

 

 

 

-

 

Mr. Vapor

 

 

3,473

 

 

 

124,437

 

 

 

$433,539

 

 

$156,997

 

 

 

Intangible Assets

 

The Company accounts for intangible assets (including trademarks and formula) in accordance with ASC 350 “Intangibles-Goodwill and Other.”

 

ASC 350 requires that goodwill and other intangibles with indefinite lives be tested for impairment annually or on an interim basis if events or circumstances indicate that the fair value of an asset has decreased below it carrying value. In addition, ASC 350 requires that goodwill be tested for impairment at the reporting unit level (operating segment or one level below an operating segment) on an annual basis and between annual tests when circumstances indicate that the recoverability of the carrying amount of goodwill may be in doubt. Application of the goodwill impairment test requires judgment, including the identification of reporting units, assigning assets and liabilities to reporting units, assigning goodwill to reporting units, and determining the fair value. Significant judgments required to estimate the fair value of reporting units include estimating future cash flows, determining appropriate discount rates and other assumptions. Changes in these estimates and assumptions or the occurrence of one or more confirming events in future periods could cause the actual results or outcomes to materially differ from such estimates and could also affect the determination of fair value and/or goodwill impairment at future reporting dates.

 

The cost of intangible assets with determinable useful lives is amortized to reflect the pattern of economic benefits consumed, either on a straight-line or accelerated basis over the estimated periods benefited. Patents, technology, and other intangibles with contractual terms are generally amortized over their respective legal or contractual lives. When certain events or changes in operating conditions occur, an impairment assessment is performed and lives of intangible assets with determinable lives may be adjusted. (Note 4)

 

Long-Lived Assets

 

Long-lived assets are evaluated for impairment whenever events or changes in business circumstances indicate that the carrying amount of the assets may not be fully recoverable or that the useful lives of these assets are no longer appropriate. Each impairment test is based on a comparison of the undiscounted future cash flows to the recorded value of the asset. If impairment is indicated, the asset is written down to its estimated fair value.

 

Property, Plant and Equipment

 

Property and equipment are stated at cost. Depreciation is computed using the straight-line method. The depreciation and amortization methods are designed to amortize the cost of the assets over their estimated useful lives, in years, of the respective assets as follows:

 

Furniture and Equipment

3-5 years

Computer Equipment

   2 years

Automobile

   5 years

 

Maintenance and repairs are charged to expense as incurred. Improvements of a major nature are capitalized. At the time of retirement or other disposition of property and equipment, the cost and accumulated depreciation are removed from the accounts and any gains or losses are reflected in the income.

 

The long-lived assets of the Company are reviewed for impairment in accordance with ASC 360, “Property, Plant and Equipment,” whenever events or changes in circumstances indicate that the carrying amount of an asset may not be recoverable. The recoverability of assets to be held and used is measured by a comparison of the carrying amount of an asset to the future undiscounted cash flows expected to be generated by the assets. If such assets are considered to be impaired, the impairment to be recognized is measured by the amount by which the carrying amount of the assets exceeds the fair value of the assets. During the year ended April 30, 2024 and 2023, no impairment losses have been identified.

Revenue Recognition

 

The Company recognizes revenue from the sale of products in accordance with ASC 606, “Revenue Recognition” following the five steps procedure:

 

Step 1: Identify the contract(s) with customers - The invoice has been generated and provided to the customer.

Step 2: Identify the performance obligations in the contract - The performance obligations of delivery of products are stated in the invoice.

Step 3: Determine the transaction price - The transaction price has been identified in the invoice.

Step 4: Allocate the transaction price to performance obligations - The Company has allocated the transaction price to performance obligation in the invoice.

Step 5: Recognize revenue when the entity satisfies a performance obligation - The Company has shipped out the product and, therefore, satisfied the performance obligation. The risk of loss passed to the customers at the point of shipment.

 

GPOPlus+ (GPOX)

 

GPOX is pioneering the future of distribution to convenience stores and gas stations with our groundbreaking DSD distribution model. Our technology-driven distribution network is strategically designed to optimize effectiveness and maximize reach through a network of Regional Hubs and Mini Hubs. This innovative structure enhances our efficiency and service quality, setting a new benchmark for excellence in the distribution industry.

  

During the year ended April 30, 2024 and 2023, the Company recognized $4,356,277 and $653,000 of revenues related to merchandise and product sales, and $25 and $516 of revenues related to shipping recovered on merchandise sales, respectively, resulting in total revenue of $4,356,303 and $653,516, respectively. The Company incurred cost of revenue of $3,521,158 and $467,504 and generated gross profit of $835,145 and $186,012 during the year ended April 30, 2024 and 2023, respectively. In regard to the sales that occurred during the years ended April 30, 2024 and 2023, there are no unfulfilled obligations related to the merchandise and product sales.

 

During the year ended April 30, 2024, the Company has one customer who contributed over 10% of total sales at 95%.

 

During the year ended April 30, 2023, the Company has three customers who contributed over 10% of total sales at 54%, 31% and 10%, respectively.

 

Accounts payable and accrued liabilities

 

Accounts payable and accrued liabilities refer to trade payable to non-affiliate vendors and payroll liabilities to employees. As of April 30, 2024 and April 30, 2023, accounts payable and accrued liabilities were $1,557,548 and $517,037, comprised of trade payable of $1,491,332 and $514,337 and payroll liabilities of $66,216 and $2,700, respectively.

 

Leases

 

We determine if an arrangement is a lease at inception and whether the lease obligation is an operating lease or finance lease in accordance with ASC 842, “Leases.” A lease obligation is classified as a finance lease, if at least one of the following criteria is met:

 

 

·

A transferal of ownership of an asset to the lessee at the end of the term of the initial lease

 

·

The lessee is reasonably certain that they will exercise a purchase option at the end of the term of the lease

 

·

The leased asset has no alternative use to the lessor at the end of the lease

 

·

The lease term is a major part of the economic life (75%) of the underlying asset

 

·

The present value of lease payments is substantially all of the fair value of the leased asset (90%)

 

Operating leases

 

Operating leases are included in operating lease right-of-use (“ROU”) assets, operating lease liabilities - current, and operating lease liabilities - noncurrent on the balance sheets. ROU assets represent our right to use an underlying asset for the lease term and lease liabilities represent our obligation to make lease payments arising from the lease. Operating lease ROU assets and liabilities are recognized at commencement date based on the present value of lease payments over the lease term. As most of our leases do not provide an implicit rate, we generally use our incremental borrowing rate based on the estimated rate of interest for collateralized borrowing over a similar term of the lease payments at commencement date. The operating lease ROU asset also includes any lease payments made and excludes lease incentives. Our lease terms may include options to extend or terminate the lease when it is reasonably certain that we will exercise that option. Lease expense for lease payments is recognized on a straight-line basis over the lease term by adding interest expense determined using the effective interest method to the amortization of right-of-use asset. Amortization of the right-of-use asset is calculated as the difference between the straight-line expense and the interest expense on the lease liability over the lease term. Lease expense is presented as a single line item in the operating expense in the statement of operations. The right-of-use assets are tested for impairment in accordance with ASC 360.

 

Finance lease.

 

Finance leases are included in finance lease right-of-use (“ROU”) assets, finance lease liabilities - current, and finance lease liabilities - noncurrent on the balance sheets. ROU assets represent our right to use an underlying asset for the lease term and lease liabilities represent our obligation to make lease payments arising from the lease. Finance lease ROU assets and liabilities are recognized at commencement date based on the present value of lease payments over the lease term. As most of our leases do not provide an implicit rate, we generally use our incremental borrowing rate based on the estimated rate of interest for collateralized borrowing over a similar term of the lease payments at commencement date. The finance lease ROU asset also includes any lease payments made and excludes lease incentives. Our lease terms may include options to extend or terminate the lease when it is reasonably certain that we will exercise that option. Interest expense is determined using the effective interest method. Amortization is recorded on the right-of-use asset on a straight-line basis. Interest and amortization expense are generally presented separately in the statement of operations. The right-of-use asset is tested for impairment in accordance with ASC 360.

 

Segments

 

Operating segments are defined as components of an enterprise engaging in business activities for which discrete financial information is available and regularly reviewed by the chief operating decision maker in deciding how to allocate resources and in assessing performance. The Company operates and manages its business as one operating segment and all of the Company’s revenues and operations are currently in the United States.

 

Financial Instruments

 

The carrying values of our financial instruments comprised of our current assets and liabilities approximate their fair value due to the short maturities of these financial instruments.

 

Related Party Balances and Transactions

 

The Company follows FASB ASC 850, “Related Party Disclosures,” for the identification of related parties and disclosure of related party transactions. (Note 7)

 

Convertible Financial Instruments

 

The Company bifurcates conversion options from their host instruments and accounts for them as free-standing derivative financial instruments if certain criteria are met. The criteria include circumstances in which (a) the economic characteristics and risks of the embedded derivative instrument are not clearly and closely related to the economic characteristics and risks of the host contract, (b) the hybrid instrument that embodies both the embedded derivative instrument and the host contract is not remeasured at fair value under otherwise applicable US GAAP with changes in fair value reported in earnings as they occur, and (c) a separate instrument with the same terms as the embedded derivative instrument would be considered a derivative instrument. An exception to this rule is when the host instrument is deemed to be conventional, as that term is described under applicable US GAAP.

 

When the Company has historically determined that the embedded conversion options should not be bifurcated from their host instruments, discounts have been recorded for the intrinsic value of conversion options embedded in the instruments based upon the differences between the fair value of the underlying common stock at the commitment date of the transaction and the effective conversion price embedded in the instrument. On May 1, 2021, the Company chose to early adopt ASU 2020-06 and did not record a beneficial conversion feature (“BCF”) discount on the issuance of convertible notes with the conversion rate below the Company’s market stock price on the date of note issuance.

 

Share-Based Compensation

 

The Company accounts for share-based compensation under the fair value method in accordance with ASC 718, “Compensation - Stock Compensation,” which requires all such compensation to employees and non-employees to be calculated based on its fair value of the equity instrument at the grant date and recognized in the earnings over the requisite service or vesting period.

 

During the year ended April 30, 2024 and 2023, the Company recorded $1,738,442 stock-based compensation expense and $2,202,707 stock-based compensation expense, which includes amortization of stock issued for prepaid services of $27,000 and $617,327, respectively. The stock-based compensation incurred from common stock awarded to consultants and executives was reported under professional fees and professional fees - related parties in the statements of operation.

 

 

 

Year ended

 

 

 

April 30,

 

 

 

2024

 

 

2023

 

Common stock award to consultants

 

$953,469

 

 

$1,359,481

 

Common stock award to management and executives - related parties

 

 

784,973

 

 

 

843,226

 

 

 

$1,738,442

 

 

$2,202,707

 

 

Basic and Diluted Loss per Share

 

Basic loss per share is computed by dividing the net loss available to common shareholders by the weighted average number of outstanding common shares during the period. Diluted loss per share gives effect to all dilutive potential common shares outstanding during the period.

 

For the year ended April 30, 2024 and 2023, Series A preferred stock, convertible notes, warrants and common stock payable were potentially dilutive instruments and were not included in the calculation of diluted loss per share as their effect would be antidilutive. 

 

 

 

April 30,

 

 

April 30,

 

 

 

2024

 

 

2023

 

 

 

(Shares)

 

 

(Shares)

 

Series A Preferred Shares

 

 

1,000,000

 

 

 

1,000,000

 

Convertible Notes

 

 

38,000

 

 

 

263,000

 

Warrants

 

 

168,000

 

 

 

168,000

 

Common Stock Payable

 

 

1,691,213

 

 

 

-

 

 

 

 

2,897,213

 

 

 

1,431,000

 

 

The Company had 1,000,000 shares of Series A Preferred Stock issued and outstanding on April 30, 2024 and 2023, that are convertible into shares of common stock at a one-for-one rate. (Note 6)

 

As of April 30, 2024 and 2023, convertible shares from the Company’s non-affiliate convertible notes were 38,000 shares and 263,000 shares, respectively. (Note 8)

 

As of April 30, 2024 and 2023, the outstanding warrants issued in connection with these convertible notes were 168,000. (Note 6)

 

As of April 30, 2024 and 2023, the Company had stock payable of $190,942 and $0 for outstanding 1,691,213 shares and 0 shares of common stock, respectively. (Note 6)

 

Net loss per share for each class of common stock is as follows:

 

 

 

Year Ended

 

 

 

 April 30,

 

 

 

2024

 

 

2023

 

Net loss per share, basic diluted

 

$(0.11)

 

$(0.12)

Net loss per common shares outstanding:

 

 

 

 

 

 

 

 

Founders Class A Common stock

 

$(42.94)

 

$(35.09)

Ordinary Common stock

 

$(0.11)

 

$(0.12)

 

 

 

 

 

 

 

 

 

Weighted average shares outstanding:

 

 

 

 

 

 

 

 

Founders Class A Common stock

 

 

115,000

 

 

 

115,000

 

Ordinary Common stock

 

 

43,118,489

 

 

 

33,638,527

 

Total weighted average shares outstanding

 

 

43,233,489

 

 

 

33,753,527

 

 

New Accounting Pronouncements

 

The Company’s management has considered all recent accounting pronouncements issued and believes that these recent pronouncements will not have a material effect on the Company’s financial statements.

v3.24.2.u1
ASSETS PURCHASE
12 Months Ended
Apr. 30, 2024
ASSETS PURCHASE  
ASSETS PURCHASE

NOTE 4 – ASSETS PURCHASE

 

On July 7, 2022, the Company entered into an Assets Purchase Agreement to acquire inventory and intangible assets from Orev LLC. The purchase price consisted of $50,000 cash and 200,000 shares at $0.30 per share of the Company’s common stock for total consideration of $109,000. The Company acquired inventory of $23,447 and intangible assets valued at $85,553.

 

The inventory acquired is Nutriumph Products for resale purposes. These inventory items have been sold during the year ended April 30, 2023.

 

The intangible assets comprised of proprietary formula at $85,553 and Herberall trademarks with a deemed value of $0. The proprietary formula has an estimated useful life of three years. The Company incurred amortization expenses of $28,518 and $23,263 for the year ended April 30, 2024 and 2023, recorded as general and administrative expenses. As of April 30, 2024 and April 30, 2023, the intangible assets were $33,772 and $62,290, net of accumulated amortization of $51,781 and $23,263. Based on the carrying value of definite-lived intangible assets as of April 30, 2023, the amortization expense for the next three years will be as follows:

 

 

 

Amortization

 

Year Ended April 30,

 

Expense

 

2025

 

$28,518

 

Thereafter

 

 

5,254

 

 

 

$33,772

 

v3.24.2.u1
PROPERTY AND EQUIPMENT
12 Months Ended
Apr. 30, 2024
PROPERTY AND EQUIPMENT  
PROPERTY AND EQUIPMENT

NOTE 5 – PROPERTY AND EQUIPMENT

 

Property and equipment as of April 30, 2024 and April 30, 2023, are summarized as follows:

 

Cost

 

Furniture and Equipment

 

 

Computer Equipment

 

 

Automobile

 

 

Total

 

April 30, 2023

 

$72,504

 

 

$9,215

 

 

$-

 

 

$81,719

 

Additions

 

 

-

 

 

 

-

 

 

 

59,503

 

 

 

59,503

 

April 30, 2024

 

$72,504

 

 

$9,215

 

 

$59,503

 

 

$141,222

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Accumulated Depreciation

 

Furniture and Equipment

 

 

Computer Equipment

 

 

Automobile

 

 

Total

 

April 30, 2023

 

$7,681

 

 

$1,152

 

 

$-

 

 

$8,833

 

Additions

 

 

20,809

 

 

 

4,608

 

 

 

4,563

 

 

 

29,980

 

April 30, 2024

 

$28,490

 

 

$5,760

 

 

$4,563

 

 

$38,813

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net book value

 

Furniture and Equipment

 

 

Computer Equipment

 

 

Automobile

 

 

Total

 

April 30, 2023

 

$64,823

 

 

$8,063

 

 

$-

 

 

$72,886

 

April 30, 2024

 

$44,014

 

 

$3,456

 

 

$54,940

 

 

$102,409

 

 

On April 30, 2023, the Company issued 400,000 shares of common stock at $0.19 per share based on the Company's stock price on December 13, 2022, the date of the asset purchase agreement, for total consideration of $76,000 to acquire furniture and warehouse equipment of $66,785 and computer equipment of $9,215. During the year ended April 30, 2024, the Company recorded other income of $8,800 generated through the settlement of assets purchase with issuance of common stock from the difference between Company’s stock price on December 13, 2022, of $0.19 and stock price at April 30, 2023, of $0.168.

 

During the fiscal year ended April 30, 2024, the Company acquired two automobiles worth $59,503.

 

As of April 30, 2024 and April 30, 2023, Property and Equipment were $102,409 and $72,886, respectively. Depreciation expenses of $29,980 and $7,212 were incurred during the year ended April 30, 2024 and 2023, respectively.

v3.24.2.u1
CAPITAL STOCK
12 Months Ended
Apr. 30, 2024
CAPITAL STOCK  
CAPITAL STOCK

NOTE 6 - CAPITAL STOCK

 

Share Capital

 

On November 20, 2020, the Company filed amended and restated article of incorporation, resulting in increasing the authorized share capital from 125,000,000 shares to 200,000,000 shares and par value from $0.001 per share to $0.0001 per share consisting of the following: 

 

 

·

90,000,000 shares of ordinary common stock

 

·

10,000,000 shares of founders’ class A common stock

 

·

50,000,000 shares of blank check common stock

 

·

500,000 shares of founders’ series A non-voting redeemable preferred stock

 

·

49,500,000 shares of blank check preferred stock

 

On January 21, 2021, the Company filed amended certification of stock designation after issuance of class/series for designating 1,000,000 shares of blank check preferred stock as Series A Preferred Stock.

 

Equity Compensation Plans

 

On March 27, 2023, the board of directors and majority shareholder of the Company approved the adoption of the GPO Plus, Inc. 2023 Equity Incentive Plan (the “2023 Equity Incentive Plan”). The purpose of the 2023 Equity Incentive Plan is to foster and promote the Company’s long-term financial success and increase stockholder value by motivating performance through incentive compensation. The 2023 Equity Incentive Plan is intended to encourage participants to acquire and maintain ownership interests in the Company and to attract and retain the services of talented individuals upon whose judgment and special efforts the successful conduct of the Company’s business is largely dependent. A total of 2,200,000 shares of common stock are reserved and may be issued under the 2022 Equity Incentive Plan. The 2023 Equity Incentive Plan provides for the granting of incentive stock options, non-qualified stock options, stock appreciation rights, restricted stock, stock units, performance shares and performance units to our employees, officers, directors, and consultants, including incentive stock options, non-qualified stock options, restricted stock, and other benefits.

 

Equity Compensation Plan Information

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Plan category

 

Number of securities to

be issued

upon exercise

of outstanding

options,

warrants and

rights

 

 

Weighted average

exercise price

of outstanding

options,

warrants and

rights

 

 

Number of securities

remaining available

for future issuance

under equity

compensation plans (1)

 

Equity compensation plans approved by security holders

 

 

 

 

 

 

 

1,867,122 common

 

 

 

 

-

 

 

 

N/A

 

 

shares

 

 

 

(1)

On April 4, 2023, the Company issued 332,878 shares of immediately vested common stock to employees and consultants under the 2023 Equity Incentive Plan. The market value of the shares on the grant date was $0.162 per share, resulting in a $53,892.96 expense and 1,867,122 remaining shares issuable under the plan. No options or warrants were issued in connection with these common shares.

 

Ordinary Common Stock

 

Year ended April 30, 2024

 

During the year ended April 30, 2024, the Company issued 2,310,237 shares of common stock for the conversion of convertible note principal of $225,000 and repayment of promissory notes of $31,050. (Note 8)

 

During the year ended April 30, 2024, the Company issued 400,000 shares of common stock for the conversion of 7,500 founders series A non-voting redeemable preferred Stock of $57,751.

 

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

 

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

 

During the year ended April 30, 2024, the Company issued 210,865 shares of common stock for office lease.

 

During the year ended April 30, 2024, the Company issued 5,632,968 shares of common stock to senior management and executives at $761,950 for services.

 

During the year ended April 30, 2024, the Company issued 6,994,844 shares of common stock to non-affiliated consultants at $865,654 for services.

 

Year ended April 30, 2023

 

During the year ended April 30, 2023, the Company issued 1,937,140 shares of common stock to consultants and employees at $678,697 for services.

 

During the year ended April 30, 2023, the Company issued 2,129,304 shares of common stock to executives at $843,226 for services. (Note 7)

 

During the year ended April 30, 2023, the Company issued 450,000 shares of common stock at $63,450 for term extension of promissory notes for three additional months.

 

During the year ended April 30, 2023, the Company issued 505,000 shares of common stock for prepaid expenses at $200,700 to consultants for services.

 

During the year ended April 30, 2023, the Company issued 105,785 shares of common stock to landlord at $32,591 for lease payment on office premise.

 

During the year ended April 30, 2023, the Company issued 16,500 shares of common stock for cash proceed of $24,757.

 

During the year ended April 30, 2023, the Company issued 280,000 shares of common stock through the exercise of warrant shares from the convertible note of $280,000 issued on June 16, 2021, for proceeds of $42,000 at $0.15 per share.

 

During the year ended April 30, 2023, the Company issued 400,000 shares of common stock for the acquisition of $76,000 in property and equipment from an unaffiliated firm at $0.19 per share. (Note 5) 

 

During the year ended April 30, 2023, pursuant to an asset purchase agreement to acquire assets from Nutriumph, the Company made a $50,000 cash payment and issued 200,000 shares of common stock at $0.30 per share totaling $59,000. (Note 4)

 

During the year ended April 30, 2023, the Company issued 1,133,332 shares of common stock for the conversion of convertible note principal of $170,000 at a fixed conversion rate of $0.15 per share. (Note 8)

 

During the year ended April 30, 2023, the Company issued 2,975,000 shares at total value of $468,894 to noteholders as inducement for promissory notes.

 

During the year ended April 30, 2023, the Company issued 80,000 shares of common stock at $35,200 to the VP Sales and Marketing of the Company in payment of accrued salary.

 

During the year ended April 30, 2023, in pursuant of their resignation agreement, the COO and President of the Company returned 1,369,333 shares and 750,000 shares of common stock to the Company, respectively. The returned shares were immediately cancelled.

 

As of April 30, 2024 and April 30, 2023, the issued and outstanding ordinary common stock was 57,518,014 and 39,454,300 shares, respectively.

 

Founders’ Class A Common Stock and Founders’ Series A Non-Voting Redeemable Preferred Stock

 

During the year ended April 30, 2021, the Company issued common and preferred stock units comprising 115,000 shares of founders’ class A common stock and 28,750 shares of founder’s series A non-voting redeemable preferred stock to non-affiliates for total consideration of $287,500.

 

The founder’s series A non-voting redeemable preferred stock has a redemption value of $15 per share and is contingently redeemable at the holder’s option, and as a result was classified as mezzanine equity in the Company’s balance sheet. The redemption value of $224,905 was determined to be its fair market value. The excess of the cash consideration of $287,500 over the fair value of the founder’s series A non-voting redeemable preferred stock of $224,905 was allocated to the common stock at $62,595.

 

During the year ended April 30, 2024, the Company issued 400,000 shares of common stock for the conversion of 7,500 founders series A non-voting redeemable preferred stock of $57,751.

 

As of April 30, 2024 and April 30, 2023, the Company had 115,000 and 115,000 shares of founders’ class A common stock and 21,250 and 28,750 shares of founders’ series A non-voting redeemable preferred stock issued and outstanding, respectively.

 

Series A Convertible Preferred Stock

 

The Company has designated 1,000,000 shares of series A convertible preferred stock. The series A convertible preferred stock may convert into common stock at a rate equal to one share of common stock for each share of series A convertible preferred stock. Each Series A convertible preferred shareholder is entitled to one hundred (100) votes for each share held of record on matters submitted to a vote of holders of the Company’s ordinary Common Stock.

 

On January 21, 2021, the Company issued 500,000 shares of series A convertible preferred stock to the CEO of the Company at $0.0001 per share for consideration of $50.

 

On January 21, 2021, the Company issued 500,000 shares of series A convertible preferred stock to an executive of the Company at $0.0001 per share for consideration of $50.

 

As of April 30, 2024 and April 30, 2023, the Company had 1,000,000 shares of series A convertible preferred stock issued and outstanding.

 

Series A Non-Voting Redeemable Preferred Stock

 

On May 21, 2021, the Company issued 175,000 series A non-voting redeemable preferred shares to an executive of the Company at $10 stated value per share and for cash consideration of $18. (Note 7)

 

The series A non-voting redeemable preferred stock has a redemption value of $10 per share and is contingently redeemable at the holder’s option, and as a result was classified as mezzanine equity in the Company’s balance sheet. The redemption value of $1,750,000 was determined to be its fair market value.

 

As of April 30, 2024 and April 30, 2023, the Company had 175,000 shares of series A non-voting redeemable preferred stock issued and outstanding, respectively.

 

Series C Preferred Stock

 

The purchase price of the series C preferred is $10,000 per share with a stated value of $11,500 at the end of year one. After the first year has been completed, for 30 days the stockholder grants the Company the right to redeem the shares at the greater of $11,500 or market price of the common stock. If the Company does not redeem the preferred shares by the 30th day after the first year, the shareholders can convert some or all of their $11,500 of series C preferred into common stock at $0.30 per share.

 

During the year ended April 30, 2024, the Company issued 61.5 shares of series C preferred stock for cash proceeds of $615,000.

 

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.

 

As of April 30, 2024 and April 30, 2023, the Company had 104.5 and 0 shares of series C preferred stock issued and outstanding, respectively.

 

Warrants

 

On June 16, 2021, in conjunction with the issuance of a convertible note on June 16, 2021, the Company issued 280,000 stock purchase warrants, exercisable for three years from issuance at exercise price of $1.25 per share. On May 5, 2022, the exercise price of the warrants was amended to $0.15. On May 21, 2022, the 280,000 warrants were exercised at $0.15 for $42,000. (Note 8)

 

On September 8, 2021, in conjunction with the issuance of a convertible note on September 8, 2021, the Company issued 168,000 stock purchase warrants, exercisable for three years from issuance at the exercise price of $1.25 per share. (Note 8)

 

The below table summarizes the activity of warrants exercisable for shares of common stock during the year ended April 30, 2024 and year ended April 30, 2023:

 

 

 

 Number of Shares

 

 

 Weighted- Average Exercise Price

 

Balances as of April 30, 2022

 

 

448,000

 

 

$1.25

 

Granted

 

 

-

 

 

 

-

 

Redeemed

 

 

-

 

 

 

-

 

Exercised

 

 

(280,000)

 

 

0.15

 

Forfeited

 

 

-

 

 

 

-

 

Balances as of April 30, 2023

 

 

168,000

 

 

$1.25

 

Granted

 

 

-

 

 

 

-

 

Redeemed

 

 

-

 

 

 

-

 

Exercised

 

 

-

 

 

 

-

 

Forfeited

 

 

-

 

 

 

-

 

Balances as of April 30, 2024

 

 

168,000

 

 

$1.25

 

 

The fair value of the warrants on the date of grant was estimated at $263,060 using the Black-Scholes option valuation model. The following weighted-average assumptions were used for warrants granted during the year ended April 30, 2022:

 

 

 

Year Ended

 

 

 

April 30,

 

 

 

2022

 

Exercise price

 

$1.25

 

Expected term

 

5 years

 

Expected average volatility

 

555% - 591%

 

Expected dividend yield

 

 

-

 

Risk-free interest rate

 

0.41% - 0.43%

 

 

The following table summarizes information relating to outstanding and exercisable warrants as of April 30, 2024:

 

Warrants Outstanding

 

 

Warrants Exercisable

 

 

 

 

Weighted Average

 

 

 

 

 

 

 

 

 

 

Number

 

 

Remaining Contractual

 

 

Weighted Average

 

 

Number

 

 

Weighted Average

 

of Shares

 

 

life (in years)

 

 

Exercise Price

 

 

of Shares

 

 

Exercise Price

 

 

168,000

 

 

 

0.36

 

 

$1.25

 

 

 

-

 

 

$-

 

 

Aggregate intrinsic value is the sum of the amounts by which the quoted market price of the Company’s stock exceeded the exercise price of the warrants on April 30, 2024 for those warrants for which the quoted market price was in excess of the exercise price (“in-the-money” warrants). As of April 30, 2024, the aggregate intrinsic value of warrants outstanding was $0 based on the closing market price of $0.11 on April 30, 2024.

 

Stock Payable

 

As of April 30, 2024, the Company had stock payable of $190,942 for outstanding 1,691,213 common shares, comprised of stock payable of $23,239 for outstanding 158,333 common shares to related parties and stock payable of $167,703 for outstanding 1,532,880 common shares to non-affiliates, respectively. As of April 30, 2024, and through the date of these financials’ statements were issued, the outstanding common shares have not yet been issued. The stock payable was recorded as other current liabilities in the Balance Sheets.

 

During the year ended April 30, 2024, the Company recorded stock payable of $21,200 for outstanding 240,000 stock for repayment of outstanding principal balance of a promissory note.

 

During the year ended April 30, 2024, the Company recorded stock payable of $40,220 for outstanding 524,000 stock for loan inducements 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, 2024, the Company recorded stock payable of $31,975 for outstanding 282,965 stock related to term extension of a promissory note.

 

During the year ended April 30, 2024, the Company recorded stock payable of $60,815 for outstanding 410,915 common shares to consultants and employees for services.

 

During the year ended April 30, 2024, the Company recorded stock payable of $23,239 for outstanding 158,333 common shares to executives and senior management. (Note 7).

v3.24.2.u1
RELATED PARTY TRANSACTIONS
12 Months Ended
Apr. 30, 2024
RELATED PARTY TRANSACTIONS  
RELATED PARTY TRANSACTIONS

NOTE 7 - RELATED PARTY TRANSACTIONS

 

Related party compensation for the year ended April 30, 2024 and 2023, and shareholding and salary payable as of April 30, 2024 and April 30, 2023, are summarized as below:

 

 

 

Year Ended April 30, 2024

 

Title

 

Wages Expense

 

 

Management/Consulting Fees

 

 

Stock Compensation

 

CEO and CFO

 

$124,183

 

 

$-

 

 

$173,631

 

Advisor - Affiliate

 

 

-

 

 

 

60,000

 

 

 

-

 

President - Distro Plus

 

 

104,196

 

 

 

-

 

 

 

93,240

 

Operational Manager

 

 

21,440

 

 

 

-

 

 

 

28,923

 

VP - Distro Plus

 

 

77,174

 

 

 

-

 

 

 

155,902

 

Director

 

 

-

 

 

 

12,000

 

 

 

333,277

 

 

 

$326,993

 

 

$72,000

 

 

$784,973

 

 

 

 

Year Ended April 30, 2023

 

Title

 

Wages Expense

 

 

Management/Consulting Fees

 

 

Stock Compensation

 

(5)CEO

 

$67,670

 

 

$-

 

 

$152,625

 

Advisor - Affiliate

 

 

-

 

 

 

60,000

 

 

 

-

 

(1)President

 

 

15,000

 

 

 

-

 

 

 

13,125

 

(2)COO

 

 

15,000

 

 

 

-

 

 

 

13,125

 

(3)Interim CFO

 

 

23,762

 

 

 

193,188

 

 

 

545,269

 

(4)VP Sales and Marketing

 

 

81,335

 

 

 

-

 

 

 

47,125

 

President - Distro Plus

 

 

88,716

 

 

 

10,000

 

 

 

48,567

 

Operational Manager

 

 

 

15,947

 

 

 

-

 

 

 

4,760

 

VP - Distro Plus

 

 

12,050

 

 

 

-

 

 

 

18,630

 

 

 

 

 

$319,480

 

 

$263,188

 

 

$843,226

 

 

 

(1)

The President served from December 3, 2021, through October 18, 2022.

 

(2)

The COO served from December 29, 2021, through November 18, 2022.

 

(3)

The interim CFO served on consultant basis since August 22, 2022, and is appointed as consultant as of October 31, 2023.

 

(4)

The VP Sales and Marketing resigned on March 27, 2023, and rejoined as Lead Technologist on April 10, 2023.

 

(5)

The CEO has been serving as CFO of the Company since Q3 ended January 31, 2023.

 

 

As of April 30, 2024

 

 

 

 

 

 

 

 

 

 

 

 

Series A 

 

 

 

 

 

 

 

 

 

 

 

Convertible 

 

 

non-voting

 

 

 

 

 

 

 

 

 

 

 

 Series A

 

 

redeemable

 

 

 

 

 

 

 

 

 

Common Stock

 

 

Preferred

 

 

preferred

 

 

Salary/Consulting

 

 

 

 

Title

 

(Shares)

 

 

(Shares)

 

 

(Shares)

 

 

Fees Payable

 

 

Stock Payable

 

CEO and CFO

 

 

8,912,500

 

 

 

500,000

 

 

 

-

 

 

$13,200

 

 

$-

 

Advisor - Affiliate

 

 

6,453,000

 

 

 

500,000

 

 

 

175,000

 

 

 

210,000

 

 

 

-

 

President - Distro Plus

 

 

699,806

 

 

 

-

 

 

 

-

 

 

 

10,000

 

 

 

23,239

 

Operational Manager

 

 

194,652

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

VP - Distro Plus

 

 

1,485,000

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Director

 

 

2,489,128

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

 

20,234,086

 

 

 

1,000,000

 

 

 

175,000

 

 

$233,200

 

 

$23,239

 

 

 

 

As of April 30, 2023

 

 

 

 

 

 

 

 

 

Series A 

 

 

 

 

 

 

 

 

 

Convertible

 

 

 non-voting

 

 

 

 

 

 

 

 

Series A

 

 

redeemable 

 

 

 

 

 

 

Common Stock

 

 

Preferred

 

 

 preferred

 

 

Salary/Consulting

 

Title

 

(Shares)

 

 

(Shares)

 

 

(Shares)

 

 

Fees Payable

 

CEO and CFO

 

 

7,412,500

 

 

 

500,000

 

 

 

-

 

 

$3,462

 

Advisor - Affiliate

 

 

6,453,000

 

 

 

500,000

 

 

 

175,000

 

 

 

150,000

 

President

 

 

1,824,167

 

 

 

-

 

 

 

-

 

 

 

-

 

COO

 

 

1,056,000

 

 

 

-

 

 

 

-

 

 

 

-

 

Interim CFO/Consultant

 

 

1,455,959

 

 

 

-

 

 

 

-

 

 

 

87,500

 

VP Sales and Marketing

 

 

1,318,002

 

 

 

-

 

 

 

-

 

 

 

5,538

 

President - Distro Plus

 

 

299,799

 

 

 

-

 

 

 

-

 

 

 

4,038

 

Operational Manager

 

 

115,000

 

 

 

-

 

 

 

-

 

 

 

903

 

VP - Distro Plus

 

 

29,380

 

 

 

-

 

 

 

-

 

 

 

1,794

 

 

 

 

19,963,807

 

 

 

1,000,000

 

 

 

175,000

 

 

$253,235

 

 

CEO and CFO

 

During the year ended April 30, 2023, the Company issued 250,000 shares of common stock to the CEO and CFO valued at $152,625.

 

During the year ended April 30, 2024, the Company issued 1,500,000 shares of common stock to the CEO and CFO valued at $173,631.

 

During the year ended April 30, 2024 and 2023, the Company incurred management salary expenses of $124,183 and $67,670 to the CEO and CFO, respectively. As of April 30, 2024 and April 30, 2023, salary payable was $13,200 and $3,462, respectively.

 

Advisor - Affiliate

 

During the years ended April 30, 2024 and 2023, the Company incurred consulting fees of $60,000 and $60,000 to the affiliated advisor, respectively. As of April 30, 2024 and April 30, 2023, the total amount due to the affiliated advisor was $210,000 and $150,000, respectively.

 

President – Distro Plus

 

On November 30, 2023, the Company entered into a severance agreement with the President of Distro Plus Division. The Company agreed to one-time severance payment of $4,615, six consecutive monthly payments of $5,000 starting in December 2023 on deferred compensation and issuance of 158,333 shares of restricted common stocks.

 

During the year ended April 30, 2023, the Company issued 299,799 shares of common stock to the President of Distro Plus Division valued at $48,567.

 

During the year ended April 30, 2024, the Company awarded 558,340 shares of common stock to the President of Distro Plus Division valued at $93,240, of which 158,333 shares of common stock was recorded as stock payable of $23,239 as of April 30, 2024.

 

During the year ended April 30, 2024 and 2023, the Company incurred management salary of $104,196 and $88,716 to the President, respectively. As of April 30, 2024 and April 30, 2023, salary payable was $10,000 and $4,038, respectively.

 

Operational Manager

 

During the year ended April 30, 2023, the Company awarded 29,380 shares of common stock to the Operational Manager valued at $4,760.

 

During the year ended April 30, 2024, the Company awarded 165,272 shares of common stock to the Operational Manager valued at $28,923.

 

During the years ended April 30, 2024 and 2023, the Company incurred management salary of $21,440 and $15,947 to the Operational Manager, respectively.

 

VP – Distro Plus

 

During the year ended April 30, 2023, the Company awarded 115,000 shares of common stock to the Vice President of Distro Plus Division valued at $18,630.

 

During the year ended April 30, 2024, the Company awarded 1,370,000 shares of common stock to the Vice President of Distro Plus Division valued at $155,902.

 

During the year ended April 30, 2024 and 2023, the Company incurred management salary of $77,174 and $12,050 to the Vice President, respectively.

 

Director

 

During the year ended April 30, 2024, the Company awarded 2,197,687 shares of common stock to the Director valued at $333,277, of which 1,385,189 shares of common stock valued $191,089 was issued as compensation upon his termination on March 8, 2024.

 

During the years ended April 30, 2024 and 2023, the Company incurred consulting fees of $12,000 and $0 to the Director, respectively.

v3.24.2.u1
COVERTIBLE NOTE PAYABLE
12 Months Ended
Apr. 30, 2024
COVERTIBLE NOTE PAYABLE  
COVERTIBLE NOTE PAYABLE

NOTE 8 - COVERTIBLE NOTE PAYABLE

 

Convertible note payable on April 30, 2024 and April 30, 2023, consists of the following:

 

 

 

April 30, 2024

 

 

April 30, 2023

 

Dated June 16, 2021

 

$20,000

 

 

$95,000

 

Dated September 8, 2021

 

 

18,000

 

 

 

168,000

 

Total convertible notes

 

$38,000

 

 

$263,000

 

 

On June 16, 2021, the Company issued a $280,000 Original Issue Discounted Convertible Promissory Note for a purchase price of $250,000, convertible at a fixed rate of $1 per share. The note had a payment term of nine months for expiry date of March 16, 2022, and bears interest at 9% per annum. Additionally, the Company issued to the investor 280,000 three-year warrants to purchase the Company’s common stock at an exercise price of $1.25 per share. On June 16, 2021, the Company recorded a total debt discount of $196,667 comprising original issue discount of $30,000 and discount from warrants of $166,667. During the year ended April 30, 2022, the Company recorded amortization of debt discount of $194,930 reporting under interest expense in the statements of operations. On January 31, 2022, the Company issued 15,000 shares of common stock for the conversion of convertible note principal of $15,000 at a fixed conversion rate of $1 per share. On April 28, 2022, an agreement was reached for the extension of the expiry date to October 16, 2022, and reduced the note conversion rate from $1 per share to $0.15 per share. On May 5, 2022, the Company reduced the warrants exercise price of the attached warrants from $1.25 per share to $0.15 per share. The Company assessed the note and warrant amendment for a debt extinguishment or modification in accordance with ASC 470-50. As the change in fair value of the convertible notes from the note amendment resulted in a less than 5% change in present value of cash flows as compared to the original convertible notes, the note amendment is regarded as a note modification, and no incremental expense was noted. On May 25, 2022, the Company issued 280,000 shares of common stock through the exercise of the warrant shares from this note for proceeds of $42,000. During the year ended April 30, 2023, the Company issued 1,133,332 shares of common stock for the conversion of convertible note principal of $170,000 at a fixed conversion rate of $0.15 per share. During the year ended April 30, 2024, the Company issued 500,000 shares of common stock for the conversion of convertible note principal of $75,000 at a fixed conversion rate of $0.15 per share. As of April 30, 2024, the debt discount was fully amortized. As of April 30, 2024 and April 30, 2023, the convertible note principal balance was $20,000 and $95,000, respectively.

 

On September 8, 2021, the Company issued a $168,000 Original Issue Discounted Convertible Promissory Note for a purchase price of $147,000, convertible at a fixed rate of $1 per share. The note had a payment term of nine months for expiry date of June 8, 2022, and bears interest at 9% per annum. Additionally, the Company issued to the investor 168,000 three-year warrants to purchase the Company’s common stock at an exercise price of $1.25 per share. On September 8, 2021, the Company recorded total debt discount of $117,393 comprising original issue discount of $21,000 and discount from warrants of $96,393. On April 28, 2022, an agreement was reached for the extension of the expiry date to November 8, 2022, and reduced the note conversion rate from $1 per share to $0.15 per share. The Company assessed the note amendment for a debt extinguishment or modification in accordance with ASC 470-50. As the change in fair value of the convertible notes from the note amendment fell below 10% of the carrying value of the original convertible notes, the note amendment is regarded as a note modification. During the years ended April 30, 2023, and 2022, the Company recorded amortization of debt discount of $15,480 and $101,913 reporting under interest expense in the statements of operations, respectively. During the year ended April 30, 2024, the Company issued 1,500,000 shares of common stock for the conversion of convertible note principal of $150,000 at a fixed conversion rate of $0.10 per share. As of April 30, 2024, the debt discount was fully amortized. As of April 30, 2024 and April 30, 2023, the convertible note was $18,000 and $168,000, respectively.

 

During the year ended April 30, 2024, and 2023, the Company recorded interest expenses of $16,203 and $32,540, respectively. As of April 30, 2024 and April 30, 2023, the accrued interest payable was $80,046 and $63,843, respectively.

 

As of April 30, 2024 and April 30, 2023, the convertible note payable was $38,000 and $263,000, respectively.

v3.24.2.u1
PROMISSORY NOTE PAYABLE
12 Months Ended
Apr. 30, 2024
PROMISSORY NOTE PAYABLE  
PROMISSORY NOTE PAYABLE

NOTE 9 - PROMISSORY NOTE PAYABLE

 

Promissory note payable on April 30, 2024 and April 30, 2023, consists of the following:

 

 

 

April 30, 2024

 

 

April 30, 2023

 

June 2022

 

$-

 

 

$20,000

 

August 2022

 

 

137,500

 

 

 

137,500

 

September 2022

 

 

110,000

 

 

 

110,000

 

October 2022

 

 

229,350

 

 

 

302,500

 

November 2022

 

 

60,500

 

 

 

60,500

 

January 2023

 

 

330,000

 

 

 

330,000

 

February 2023

 

 

55,000

 

 

 

220,000

 

March 2023

 

 

55,000

 

 

 

105,000

 

April 2023

 

 

-

 

 

 

220,000

 

May 2023

 

 

85,800

 

 

 

-

 

June 2023

 

 

236,720

 

 

 

-

 

August 2023

 

 

165,000

 

 

 

-

 

September 2023

 

 

125,000

 

 

 

-

 

November 2023

 

 

160,000

 

 

 

-

 

January 2024

 

 

150,000

 

 

 

-

 

February 2024

 

 

120,000

 

 

 

-

 

Total promissory notes payable, gross

 

 

2,019,870

 

 

 

1,505,500

 

Less: Unamortized debt discount

 

 

(49,977)

 

 

(293,952)

Total promissory notes

 

$1,969,893

 

 

$1,211,548

 

 

The terms of the promissory notes are summarized as follows:

 

 

·

Loan Expiry Term of Six Months to One Year

 

 

 

 

·

Weighted Average Remaining Term of 0.51 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, 2024 and 2023, the Company issued promissory notes for aggregate principal amount of $1,238,500 and $1,560,500 for proceeds of $1,178,500 and $1,424,000, respectively.

 

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

 

During the year ended April 30, 2024, the Company issued 310,237 shares of common stock for the repayment of $31,050 principal balance of promissory 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, 2024, the Company issued 1,320,000 shares of common stock for term extension of promissory notes.

 

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

 

During the year ended April 30, 2024, the Company recorded stock payable of $21,200 for outstanding 240,000 stock for repayment of outstanding principal balance of a promissory note.

 

During the year ended April 30, 2024, the Company recorded stock payable of $40,220 for outstanding 524,000 stock for loan inducements 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, 2024, the Company recorded stock payable of $31,975 for outstanding 282,965 stock related to term extension of a promissory note.

 

During the year ended April 30, 2024 and 2023, the Company recorded interest expenses of $204,398 and $60,893, respectively. As of April 30, 2024 and April 30, 2023, the accrued interest payable was $196,145 and $55,643, respectively.

v3.24.2.u1
LEASES
12 Months Ended
Apr. 30, 2024
LEASES  
LEASES

NOTE 10 – LEASES

 

In March 2023, the Company entered into finance lease contracts for three vehicles with the ownership of the vehicles transferred to the Company at the end of the term of the leases. The term of these leases are four years with APR ranging from 10.96% to 18%. The Company made downpayment of $5,000 on two vehicles and $6,500 on one vehicle.

 

During the year ended April 30, 2024, the Company entered into finance lease contracts for three vehicles with the ownership of the vehicles transferred to the Company at the end of the term of the leases. The term of these leases are six years with APR ranging from 13.44% to 15.81%. The Company made a downpayment of $5,000 on two vehicles.

 

As of April 30, 2024 and April 30, 2023, the finance lease obligations included in current liabilities were $43,710 and $25,383 and finance lease obligations included in non-current liabilities was $146,186 and $88,221, respectively. During the year ended April 30, 2024, interest expense was $15,982 (including late charge of $203) and depreciation on the right-of-used assets was $42,010.

 

As of April 30, 2024, the Company had the following lease obligations:

 

 

 

Discount

 

 

 

April 30,

 

 

April 30,

 

 

 

Rate

 

Maturity

 

2024

 

 

2023

 

Current

 

6.13% - 10.51%

 

March 2027 - July 2029

 

$43,710

 

 

$25,383

 

Non-current

 

6.13% - 10.51%

 

March 2027 - July 2029

 

 

146,186

 

 

 

88,221

 

 

 

 

 

 

 

$189,896

 

 

$113,604

 

 

The following table summarizes the maturity of our lease liabilities as of April 30, 2024:

 

Balance - April 30, 2023

 

$113,604

 

Lease liability additions

 

 

111,960

 

Repayment of Lease liability

 

 

(51,447)

Imputed interest

 

 

15,779

 

Balance - April 30, 2024

 

$189,896

 

 

Year Ended April 30,

 

 

 

2025

 

$58,118

 

2026

 

 

58,118

 

2027

 

 

55,247

 

2028

 

 

23,661

 

Thereafter

 

 

29,722

 

Total lease payments

 

 

224,866

 

Less: imputed interest

 

 

(34,970)

Lease liabilities

 

$189,896

 

 

As of April 30, 2024, the Company has right-of-use assets as follows:

 

Balance - April 30, 2023

 

$129,367

 

Additions

 

 

121,960

 

Depreciation

 

 

(42,010)

Balance - April 30, 2024

 

$209,317

 

v3.24.2.u1
COMMITMENTS AND CONTINGENCIES
12 Months Ended
Apr. 30, 2024
COMMITMENTS AND CONTINGENCIES  
COMMITMENTS AND CONTINGENCIES

NOTE 11 - COMMITMENTS AND CONTINGENCIES

 

The Company’s principal business and corporate address is 3571 E. Sunset Road, Suite 300, Las Vegas, NV 89120.

 

On August 5, 2020, the Company entered into a lease agreement for the office premise under a term of 6 months commencing on August 10, 2020, at the cost of $4,750 per month, consisting of $2,000 payable in common shares of the Company and $2,750 payable in cash. Subsequent to the end of the agreement, the premise was leased on a month-to-month basis. On January 1, 2022, the Company renewed the lease agreement for the office premise under a term of one year commencing on January 1, 2022, at the cost of $4,500 per month, consisting of $2,500 payable in common shares of the Company and $2,000 payable in cash. As of April 30, 2024, the lease is currently on a month-to-month basis.

 

The Company also operates a Regional Distribution Hub in Lubbock, Texas. This office is located at 512 East 42nd Street Lubbock, Texas 79404. This office is approximately 9,940 square feet and is currently leased for a term ending December 31, 2024, at a cost of $4,500 per month.

 

The leases are exempt from the provisions of ASC 842, Leases, due to the short terms of their durations. 

v3.24.2.u1
INCOME TAX
12 Months Ended
Apr. 30, 2024
INCOME TAX  
INCOME TAX

NOTE 12 INCOME TAX

 

The Company provides for income taxes under ASC 740, “Income Taxes.” Under the asset and liability method of ASC 740, deferred tax assets and liabilities are recorded based on the differences between the financial statement and tax basis of assets and liabilities and the tax rates in effect when these differences are expected to reverse. A valuation allowance is provided for certain deferred tax assets if it is more likely than not that the Company will not realize tax assets through future operations.

 

The reconciliation of the net operating loss for year ended April 30, 2024 and 2023 is shown as follows:

 

 

 

Year Ended

 

 

 

April 30,

 

 

April 30,

 

 

 

2024

 

 

2023

 

Net loss

 

$(4,937,934)

 

$(4,035,513)

Add: Stock based compensation

 

 

1,738,442

 

 

 

2,202,707

 

Net operating loss

 

$(3,199,492)

 

$(1,832,806)

 

The components of the Company’s deferred tax asset and reconciliation of income taxes computed at the statutory rate to the income tax amount recorded as of April 30, 2024 and 2023 are as follows:

 

 

 

April 30,

 

 

April 30,

 

 

 

2024

 

 

2023

 

Net operating loss carryforward

 

$(6,947,381)

 

$(3,747,889)

Effective tax rate

 

 

21%

 

 

21%

Deferred tax asset

 

 

(1,458,950)

 

 

(787,057)

Less: Valuation allowance

 

 

1,458,950

 

 

 

787,057

 

Net deferred asset

 

$-

 

 

$-

 

 

The valuation allowance increased by $671,893 and $384,890 during the years ended April 30, 2024 and 2023, respectively. As of April 30, 2024, the Company had approximately $6.9 million in net operating losses (“NOLs”) that may be available to offset future taxable income, which begin to expire between 2036 and 2038. NOLs generated in tax years prior to April 30, 2018, can be carried forward for twenty years, whereas NOLs generated after April 30, 2018, can be carried forward indefinitely. In accordance with Section 382 of the U.S. Internal Revenue Code, the usage of the Company’s net operating loss carry forwards is subject to annual limitations following greater than 50% ownership changes. Tax returns for the years ended 2016 through 2024 are subject to review by the tax authorities.

 

The Company did not take any uncertain tax positions and had no adjustments to its income tax liabilities or benefits pursuant to the provisions of Section 740-10-25 for the years ended April 30, 2024 or 2023. The Company recognizes interest accrued related to unrecognized tax benefits in interest expenses and penalties in operating expenses. No such interest or penalties were recognized during the periods presented. The Company had no accruals for interest and penalties on April 30, 2024 or 2023. Tax returns for the years ended 2016 through 2024 are subject to review by the tax authorities.

v3.24.2.u1
SUBSEQUENT EVENTS
12 Months Ended
Apr. 30, 2024
SUBSEQUENT EVENTS  
SUBSEQUENT EVENTS

NOTE 13 - SUBSEQUENT EVENTS

 

Subsequent to April 30, 2024, and through the date that these financials were issued, the Company had the following subsequent events:

 

On May 31, 2024, the Company issued 17 shares of series C preferred stock for cash proceeds of $170,000.

On June 24, 2024, the Company issued 25 shares of series C preferred stock for cash proceeds of $250,000.

v3.24.2.u1
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Policies)
12 Months Ended
Apr. 30, 2024
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES  
Basis of presentation

The financial statements of the Company have been prepared in accordance with generally accepted accounting principles in the United States of America (US GAAP) and are presented in US dollars. The Company’s year-end is April 30.

Use of Estimates

Preparing financial statements in conformity with US GAAP requires management to make estimates and assumptions that affect the reported amounts of assets, liabilities, revenue, and expenses. Actual results and outcomes may differ from management’s estimates and assumptions.

Cash and Cash Equivalents

For the purposes of the statement of cash flows, the Company considers all highly liquid instruments purchased with an original maturity of three months or less to be cash equivalents.

 

As of April 30, 2024 and April 30, 2023, the Company had cash of $69,415 and $55,496, respectively.

Accounts Receivable

Accounts receivables are recorded in accordance with ASC 310, “Receivables,” at the invoiced amount and do not bear interest. The allowance for doubtful accounts is the Company’s best estimate of the amount of probable credit losses in its existing accounts receivable. The Company does not currently have any amount recorded as an allowance for doubtful accounts. Based on the management’s estimate and based on all accounts being current, the Company has not deemed it necessary to reserve for doubtful accounts at this time.

 

As of April 30, 2024 and April 30, 2023, the Company had accounts receivable of $57,792 and $43,614, respectively.

 

As of April 30, 2024, the Company has two customers concentrated over 10% of the accounts receivable at 90%. and 11%, respectively.

 

As of April 30, 2023, the Company has two customers concentrated over 10% of the accounts receivable at 67% and 27%, respectively.

Prepaid Expense

Prepaid expenses relate to security deposit for an office premise and prepayment made for future services in advance that will be expensed over time as the benefit of the services is received in the future expected within one year.

 

 

 

April 30,

 

 

April 30,

 

 

 

2024

 

 

2023

 

Security Deposit for office premise

 

$2,000

 

 

$2,000

 

Prepayment for services to consultants

 

 

33,140

 

 

 

-

 

Prepayment for shares issued to consultants

 

 

-

 

 

 

67,351

 

Total

 

$35,140

 

 

$69,351

 

Inventory

Inventory is stated at lower of cost or net realizable value, with cost being determined on the first-in, first-out (“FIFO”) method.

 

As of April 30, 2024, the Company recorded inventory reserve of $31,387 for slow moving or obsolete inventory.

 

As of April 30, 2024 and April 30, 2023, the Company had finished goods inventory of $433,539 and $156,997, respectively.

 

 

 

April 30, 2024

 

 

April 30, 2023

 

Loon

 

$348,540

 

 

$-

 

Nutriumph

 

 

55,184

 

 

 

32,560

 

Distro

 

 

16,854

 

 

 

-

 

Vyve

 

 

9,488

 

 

 

-

 

Mr. Vapor

 

 

3,473

 

 

 

124,437

 

 

 

$433,539

 

 

$156,997

 

 

Intangible Assets

The Company accounts for intangible assets (including trademarks and formula) in accordance with ASC 350 “Intangibles-Goodwill and Other.”

 

ASC 350 requires that goodwill and other intangibles with indefinite lives be tested for impairment annually or on an interim basis if events or circumstances indicate that the fair value of an asset has decreased below it carrying value. In addition, ASC 350 requires that goodwill be tested for impairment at the reporting unit level (operating segment or one level below an operating segment) on an annual basis and between annual tests when circumstances indicate that the recoverability of the carrying amount of goodwill may be in doubt. Application of the goodwill impairment test requires judgment, including the identification of reporting units, assigning assets and liabilities to reporting units, assigning goodwill to reporting units, and determining the fair value. Significant judgments required to estimate the fair value of reporting units include estimating future cash flows, determining appropriate discount rates and other assumptions. Changes in these estimates and assumptions or the occurrence of one or more confirming events in future periods could cause the actual results or outcomes to materially differ from such estimates and could also affect the determination of fair value and/or goodwill impairment at future reporting dates.

 

The cost of intangible assets with determinable useful lives is amortized to reflect the pattern of economic benefits consumed, either on a straight-line or accelerated basis over the estimated periods benefited. Patents, technology, and other intangibles with contractual terms are generally amortized over their respective legal or contractual lives. When certain events or changes in operating conditions occur, an impairment assessment is performed and lives of intangible assets with determinable lives may be adjusted. (Note 4)

Long-Lived Assets

Long-lived assets are evaluated for impairment whenever events or changes in business circumstances indicate that the carrying amount of the assets may not be fully recoverable or that the useful lives of these assets are no longer appropriate. Each impairment test is based on a comparison of the undiscounted future cash flows to the recorded value of the asset. If impairment is indicated, the asset is written down to its estimated fair value.

Property, Plant and Equipment

Property and equipment are stated at cost. Depreciation is computed using the straight-line method. The depreciation and amortization methods are designed to amortize the cost of the assets over their estimated useful lives, in years, of the respective assets as follows:

 

Furniture and Equipment

3-5 years

Computer Equipment

   2 years

Automobile

   5 years

 

Maintenance and repairs are charged to expense as incurred. Improvements of a major nature are capitalized. At the time of retirement or other disposition of property and equipment, the cost and accumulated depreciation are removed from the accounts and any gains or losses are reflected in the income.

 

The long-lived assets of the Company are reviewed for impairment in accordance with ASC 360, “Property, Plant and Equipment,” whenever events or changes in circumstances indicate that the carrying amount of an asset may not be recoverable. The recoverability of assets to be held and used is measured by a comparison of the carrying amount of an asset to the future undiscounted cash flows expected to be generated by the assets. If such assets are considered to be impaired, the impairment to be recognized is measured by the amount by which the carrying amount of the assets exceeds the fair value of the assets. During the year ended April 30, 2024 and 2023, no impairment losses have been identified.

Revenue Recognition

The Company recognizes revenue from the sale of products in accordance with ASC 606, “Revenue Recognition” following the five steps procedure:

 

Step 1: Identify the contract(s) with customers - The invoice has been generated and provided to the customer.

Step 2: Identify the performance obligations in the contract - The performance obligations of delivery of products are stated in the invoice.

Step 3: Determine the transaction price - The transaction price has been identified in the invoice.

Step 4: Allocate the transaction price to performance obligations - The Company has allocated the transaction price to performance obligation in the invoice.

Step 5: Recognize revenue when the entity satisfies a performance obligation - The Company has shipped out the product and, therefore, satisfied the performance obligation. The risk of loss passed to the customers at the point of shipment.

 

GPOPlus+ (GPOX)

 

GPOX is pioneering the future of distribution to convenience stores and gas stations with our groundbreaking DSD distribution model. Our technology-driven distribution network is strategically designed to optimize effectiveness and maximize reach through a network of Regional Hubs and Mini Hubs. This innovative structure enhances our efficiency and service quality, setting a new benchmark for excellence in the distribution industry.

  

During the year ended April 30, 2024 and 2023, the Company recognized $4,356,277 and $653,000 of revenues related to merchandise and product sales, and $25 and $516 of revenues related to shipping recovered on merchandise sales, respectively, resulting in total revenue of $4,356,303 and $653,516, respectively. The Company incurred cost of revenue of $3,521,158 and $467,504 and generated gross profit of $835,145 and $186,012 during the year ended April 30, 2024 and 2023, respectively. In regard to the sales that occurred during the years ended April 30, 2024 and 2023, there are no unfulfilled obligations related to the merchandise and product sales.

 

During the year ended April 30, 2024, the Company has one customer who contributed over 10% of total sales at 95%.

 

During the year ended April 30, 2023, the Company has three customers who contributed over 10% of total sales at 54%, 31% and 10%, respectively.

Accounts payable and accrued liabilities

Accounts payable and accrued liabilities refer to trade payable to non-affiliate vendors and payroll liabilities to employees. As of April 30, 2024 and April 30, 2023, accounts payable and accrued liabilities were $1,557,548 and $517,037, comprised of trade payable of $1,491,332 and $514,337 and payroll liabilities of $66,216 and $2,700, respectively.

Leases

We determine if an arrangement is a lease at inception and whether the lease obligation is an operating lease or finance lease in accordance with ASC 842, “Leases.” A lease obligation is classified as a finance lease, if at least one of the following criteria is met:

 

 

·

A transferal of ownership of an asset to the lessee at the end of the term of the initial lease

 

·

The lessee is reasonably certain that they will exercise a purchase option at the end of the term of the lease

 

·

The leased asset has no alternative use to the lessor at the end of the lease

 

·

The lease term is a major part of the economic life (75%) of the underlying asset

 

·

The present value of lease payments is substantially all of the fair value of the leased asset (90%)

 

Operating leases

 

Operating leases are included in operating lease right-of-use (“ROU”) assets, operating lease liabilities - current, and operating lease liabilities - noncurrent on the balance sheets. ROU assets represent our right to use an underlying asset for the lease term and lease liabilities represent our obligation to make lease payments arising from the lease. Operating lease ROU assets and liabilities are recognized at commencement date based on the present value of lease payments over the lease term. As most of our leases do not provide an implicit rate, we generally use our incremental borrowing rate based on the estimated rate of interest for collateralized borrowing over a similar term of the lease payments at commencement date. The operating lease ROU asset also includes any lease payments made and excludes lease incentives. Our lease terms may include options to extend or terminate the lease when it is reasonably certain that we will exercise that option. Lease expense for lease payments is recognized on a straight-line basis over the lease term by adding interest expense determined using the effective interest method to the amortization of right-of-use asset. Amortization of the right-of-use asset is calculated as the difference between the straight-line expense and the interest expense on the lease liability over the lease term. Lease expense is presented as a single line item in the operating expense in the statement of operations. The right-of-use assets are tested for impairment in accordance with ASC 360.

 

Finance lease.

 

Finance leases are included in finance lease right-of-use (“ROU”) assets, finance lease liabilities - current, and finance lease liabilities - noncurrent on the balance sheets. ROU assets represent our right to use an underlying asset for the lease term and lease liabilities represent our obligation to make lease payments arising from the lease. Finance lease ROU assets and liabilities are recognized at commencement date based on the present value of lease payments over the lease term. As most of our leases do not provide an implicit rate, we generally use our incremental borrowing rate based on the estimated rate of interest for collateralized borrowing over a similar term of the lease payments at commencement date. The finance lease ROU asset also includes any lease payments made and excludes lease incentives. Our lease terms may include options to extend or terminate the lease when it is reasonably certain that we will exercise that option. Interest expense is determined using the effective interest method. Amortization is recorded on the right-of-use asset on a straight-line basis. Interest and amortization expense are generally presented separately in the statement of operations. The right-of-use asset is tested for impairment in accordance with ASC 360.

Segments

Operating segments are defined as components of an enterprise engaging in business activities for which discrete financial information is available and regularly reviewed by the chief operating decision maker in deciding how to allocate resources and in assessing performance. The Company operates and manages its business as one operating segment and all of the Company’s revenues and operations are currently in the United States.

Financial Instruments

The carrying values of our financial instruments comprised of our current assets and liabilities approximate their fair value due to the short maturities of these financial instruments.

Related Party Balances and Transactions

The Company follows FASB ASC 850, “Related Party Disclosures,” for the identification of related parties and disclosure of related party transactions. (Note 7)

Convertible Financial Instruments

The Company bifurcates conversion options from their host instruments and accounts for them as free-standing derivative financial instruments if certain criteria are met. The criteria include circumstances in which (a) the economic characteristics and risks of the embedded derivative instrument are not clearly and closely related to the economic characteristics and risks of the host contract, (b) the hybrid instrument that embodies both the embedded derivative instrument and the host contract is not remeasured at fair value under otherwise applicable US GAAP with changes in fair value reported in earnings as they occur, and (c) a separate instrument with the same terms as the embedded derivative instrument would be considered a derivative instrument. An exception to this rule is when the host instrument is deemed to be conventional, as that term is described under applicable US GAAP.

 

When the Company has historically determined that the embedded conversion options should not be bifurcated from their host instruments, discounts have been recorded for the intrinsic value of conversion options embedded in the instruments based upon the differences between the fair value of the underlying common stock at the commitment date of the transaction and the effective conversion price embedded in the instrument. On May 1, 2021, the Company chose to early adopt ASU 2020-06 and did not record a beneficial conversion feature (“BCF”) discount on the issuance of convertible notes with the conversion rate below the Company’s market stock price on the date of note issuance.

Share-Based Compensation

The Company accounts for share-based compensation under the fair value method in accordance with ASC 718, “Compensation - Stock Compensation,” which requires all such compensation to employees and non-employees to be calculated based on its fair value of the equity instrument at the grant date and recognized in the earnings over the requisite service or vesting period.

 

During the year ended April 30, 2024 and 2023, the Company recorded $1,738,442 stock-based compensation expense and $2,202,707 stock-based compensation expense, which includes amortization of stock issued for prepaid services of $27,000 and $617,327, respectively. The stock-based compensation incurred from common stock awarded to consultants and executives was reported under professional fees and professional fees - related parties in the statements of operation.

 

 

 

Year ended

 

 

 

April 30,

 

 

 

2024

 

 

2023

 

Common stock award to consultants

 

$953,469

 

 

$1,359,481

 

Common stock award to management and executives - related parties

 

 

784,973

 

 

 

843,226

 

 

 

$1,738,442

 

 

$2,202,707

 

Basic and Diluted Loss per Share

Basic loss per share is computed by dividing the net loss available to common shareholders by the weighted average number of outstanding common shares during the period. Diluted loss per share gives effect to all dilutive potential common shares outstanding during the period.

 

For the year ended April 30, 2024 and 2023, Series A preferred stock, convertible notes, warrants and common stock payable were potentially dilutive instruments and were not included in the calculation of diluted loss per share as their effect would be antidilutive. 

 

 

 

April 30,

 

 

April 30,

 

 

 

2024

 

 

2023

 

 

 

(Shares)

 

 

(Shares)

 

Series A Preferred Shares

 

 

1,000,000

 

 

 

1,000,000

 

Convertible Notes

 

 

38,000

 

 

 

263,000

 

Warrants

 

 

168,000

 

 

 

168,000

 

Common Stock Payable

 

 

1,691,213

 

 

 

-

 

 

 

 

2,897,213

 

 

 

1,431,000

 

 

The Company had 1,000,000 shares of Series A Preferred Stock issued and outstanding on April 30, 2024 and 2023, that are convertible into shares of common stock at a one-for-one rate. (Note 6)

 

As of April 30, 2024 and 2023, convertible shares from the Company’s non-affiliate convertible notes were 38,000 shares and 263,000 shares, respectively. (Note 8)

 

As of April 30, 2024 and 2023, the outstanding warrants issued in connection with these convertible notes were 168,000. (Note 6)

 

As of April 30, 2024 and 2023, the Company had stock payable of $190,942 and $0 for outstanding 1,691,213 shares and 0 shares of common stock, respectively. (Note 6)

 

Net loss per share for each class of common stock is as follows:

 

 

 

Year Ended

 

 

 

 April 30,

 

 

 

2024

 

 

2023

 

Net loss per share, basic diluted

 

$(0.11)

 

$(0.12)

Net loss per common shares outstanding:

 

 

 

 

 

 

 

 

Founders Class A Common stock

 

$(42.94)

 

$(35.09)

Ordinary Common stock

 

$(0.11)

 

$(0.12)

 

 

 

 

 

 

 

 

 

Weighted average shares outstanding:

 

 

 

 

 

 

 

 

Founders Class A Common stock

 

 

115,000

 

 

 

115,000

 

Ordinary Common stock

 

 

43,118,489

 

 

 

33,638,527

 

Total weighted average shares outstanding

 

 

43,233,489

 

 

 

33,753,527

 

New Accounting Pronouncements

The Company’s management has considered all recent accounting pronouncements issued and believes that these recent pronouncements will not have a material effect on the Company’s financial statements.

v3.24.2.u1
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Tables)
12 Months Ended
Apr. 30, 2024
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES  
Schedule of finished goods inventory

 

 

April 30, 2024

 

 

April 30, 2023

 

Loon

 

$348,540

 

 

$-

 

Nutriumph

 

 

55,184

 

 

 

32,560

 

Distro

 

 

16,854

 

 

 

-

 

Vyve

 

 

9,488

 

 

 

-

 

Mr. Vapor

 

 

3,473

 

 

 

124,437

 

 

 

$433,539

 

 

$156,997

 

Schedule of Prepaid Expense

 

 

April 30,

 

 

April 30,

 

 

 

2024

 

 

2023

 

Security Deposit for office premise

 

$2,000

 

 

$2,000

 

Prepayment for services to consultants

 

 

33,140

 

 

 

-

 

Prepayment for shares issued to consultants

 

 

-

 

 

 

67,351

 

Total

 

$35,140

 

 

$69,351

 

Schedule of property, plant and equipment

Furniture and Equipment

3-5 years

Computer Equipment

   2 years

Automobile

   5 years

Schedule of share-based compensation

 

 

Year ended

 

 

 

April 30,

 

 

 

2024

 

 

2023

 

Common stock award to consultants

 

$953,469

 

 

$1,359,481

 

Common stock award to management and executives - related parties

 

 

784,973

 

 

 

843,226

 

 

 

$1,738,442

 

 

$2,202,707

 

Schedule of Basic and Diluted Loss per Share

 

 

April 30,

 

 

April 30,

 

 

 

2024

 

 

2023

 

 

 

(Shares)

 

 

(Shares)

 

Series A Preferred Shares

 

 

1,000,000

 

 

 

1,000,000

 

Convertible Notes

 

 

38,000

 

 

 

263,000

 

Warrants

 

 

168,000

 

 

 

168,000

 

Common Stock Payable

 

 

1,691,213

 

 

 

-

 

 

 

 

2,897,213

 

 

 

1,431,000

 

Schedule of net loss per share for each of class

 

 

Year Ended

 

 

 

 April 30,

 

 

 

2024

 

 

2023

 

Net loss per share, basic diluted

 

$(0.11)

 

$(0.12)

Net loss per common shares outstanding:

 

 

 

 

 

 

 

 

Founders Class A Common stock

 

$(42.94)

 

$(35.09)

Ordinary Common stock

 

$(0.11)

 

$(0.12)

 

 

 

 

 

 

 

 

 

Weighted average shares outstanding:

 

 

 

 

 

 

 

 

Founders Class A Common stock

 

 

115,000

 

 

 

115,000

 

Ordinary Common stock

 

 

43,118,489

 

 

 

33,638,527

 

Total weighted average shares outstanding

 

 

43,233,489

 

 

 

33,753,527

 

v3.24.2.u1
ASSETS PURCHASE (Table)
12 Months Ended
Apr. 30, 2024
ASSETS PURCHASE  
Schedule of future amortization expense

 

 

Amortization

 

Year Ended April 30,

 

Expense

 

2025

 

$28,518

 

Thereafter

 

 

5,254

 

 

 

$33,772

 

v3.24.2.u1
PROPERTY AND EQUIPMENT (Table)
12 Months Ended
Apr. 30, 2024
PROPERTY AND EQUIPMENT  
Summary of Property and equipment

Cost

 

Furniture and Equipment

 

 

Computer Equipment

 

 

Automobile

 

 

Total

 

April 30, 2023

 

$72,504

 

 

$9,215

 

 

$-

 

 

$81,719

 

Additions

 

 

-

 

 

 

-

 

 

 

59,503

 

 

 

59,503

 

April 30, 2024

 

$72,504

 

 

$9,215

 

 

$59,503

 

 

$141,222

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Accumulated Depreciation

 

Furniture and Equipment

 

 

Computer Equipment

 

 

Automobile

 

 

Total

 

April 30, 2023

 

$7,681

 

 

$1,152

 

 

$-

 

 

$8,833

 

Additions

 

 

20,809

 

 

 

4,608

 

 

 

4,563

 

 

 

29,980

 

April 30, 2024

 

$28,490

 

 

$5,760

 

 

$4,563

 

 

$38,813

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net book value

 

Furniture and Equipment

 

 

Computer Equipment

 

 

Automobile

 

 

Total

 

April 30, 2023

 

$64,823

 

 

$8,063

 

 

$-

 

 

$72,886

 

April 30, 2024

 

$44,014

 

 

$3,456

 

 

$54,940

 

 

$102,409

 

v3.24.2.u1
CAPITAL STOCK (Table)
12 Months Ended
Apr. 30, 2024
CAPITAL STOCK  
Schedule of Equity Compensation Plans

Equity Compensation Plan Information

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Plan category

 

Number of securities to

be issued

upon exercise

of outstanding

options,

warrants and

rights

 

 

Weighted average

exercise price

of outstanding

options,

warrants and

rights

 

 

Number of securities

remaining available

for future issuance

under equity

compensation plans (1)

 

Equity compensation plans approved by security holders

 

 

 

 

 

 

 

1,867,122 common

 

 

 

 

-

 

 

 

N/A

 

 

shares

 
Schedule of activity of warrants exercisable for shares of common stock

 

 

 Number of Shares

 

 

 Weighted- Average Exercise Price

 

Balances as of April 30, 2022

 

 

448,000

 

 

$1.25

 

Granted

 

 

-

 

 

 

-

 

Redeemed

 

 

-

 

 

 

-

 

Exercised

 

 

(280,000)

 

 

0.15

 

Forfeited

 

 

-

 

 

 

-

 

Balances as of April 30, 2023

 

 

168,000

 

 

$1.25

 

Granted

 

 

-

 

 

 

-

 

Redeemed

 

 

-

 

 

 

-

 

Exercised

 

 

-

 

 

 

-

 

Forfeited

 

 

-

 

 

 

-

 

Balances as of April 30, 2024

 

 

168,000

 

 

$1.25

 

Schedule of fair value of warrants

 

 

Year Ended

 

 

 

April 30,

 

 

 

2022

 

Exercise price

 

$1.25

 

Expected term

 

5 years

 

Expected average volatility

 

555% - 591%

 

Expected dividend yield

 

 

-

 

Risk-free interest rate

 

0.41% - 0.43%

 

Schedule of outstanding and exercisable warrants

Warrants Outstanding

 

 

Warrants Exercisable

 

 

 

 

Weighted Average

 

 

 

 

 

 

 

 

 

 

Number

 

 

Remaining Contractual

 

 

Weighted Average

 

 

Number

 

 

Weighted Average

 

of Shares

 

 

life (in years)

 

 

Exercise Price

 

 

of Shares

 

 

Exercise Price

 

 

168,000

 

 

 

0.36

 

 

$1.25

 

 

 

-

 

 

$-

 

v3.24.2.u1
RELATED PARTY TRANSACTIONS (Table)
12 Months Ended
Apr. 30, 2024
RELATED PARTY TRANSACTIONS  
Schedule of RelatedPartyTransactions

 

 

Year Ended April 30, 2024

 

Title

 

Wages Expense

 

 

Management/Consulting Fees

 

 

Stock Compensation

 

CEO and CFO

 

$124,183

 

 

$-

 

 

$173,631

 

Advisor - Affiliate

 

 

-

 

 

 

60,000

 

 

 

-

 

President - Distro Plus

 

 

104,196

 

 

 

-

 

 

 

93,240

 

Operational Manager

 

 

21,440

 

 

 

-

 

 

 

28,923

 

VP - Distro Plus

 

 

77,174

 

 

 

-

 

 

 

155,902

 

Director

 

 

-

 

 

 

12,000

 

 

 

333,277

 

 

 

$326,993

 

 

$72,000

 

 

$784,973

 

 

 

 

Year Ended April 30, 2023

 

Title

 

Wages Expense

 

 

Management/Consulting Fees

 

 

Stock Compensation

 

(5)CEO

 

$67,670

 

 

$-

 

 

$152,625

 

Advisor - Affiliate

 

 

-

 

 

 

60,000

 

 

 

-

 

(1)President

 

 

15,000

 

 

 

-

 

 

 

13,125

 

(2)COO

 

 

15,000

 

 

 

-

 

 

 

13,125

 

(3)Interim CFO

 

 

23,762

 

 

 

193,188

 

 

 

545,269

 

(4)VP Sales and Marketing

 

 

81,335

 

 

 

-

 

 

 

47,125

 

President - Distro Plus

 

 

88,716

 

 

 

10,000

 

 

 

48,567

 

Operational Manager

 

 

 

15,947

 

 

 

-

 

 

 

4,760

 

VP - Distro Plus

 

 

12,050

 

 

 

-

 

 

 

18,630

 

 

 

 

 

$319,480

 

 

$263,188

 

 

$843,226

 

Summary of shareholding and share payable

 

 

As of April 30, 2024

 

 

 

 

 

 

 

 

 

 

 

 

Series A 

 

 

 

 

 

 

 

 

 

 

 

Convertible 

 

 

non-voting

 

 

 

 

 

 

 

 

 

 

 

 Series A

 

 

redeemable

 

 

 

 

 

 

 

 

 

Common Stock

 

 

Preferred

 

 

preferred

 

 

Salary/Consulting

 

 

 

 

Title

 

(Shares)

 

 

(Shares)

 

 

(Shares)

 

 

Fees Payable

 

 

Stock Payable

 

CEO and CFO

 

 

8,912,500

 

 

 

500,000

 

 

 

-

 

 

$13,200

 

 

$-

 

Advisor - Affiliate

 

 

6,453,000

 

 

 

500,000

 

 

 

175,000

 

 

 

210,000

 

 

 

-

 

President - Distro Plus

 

 

699,806

 

 

 

-

 

 

 

-

 

 

 

10,000

 

 

 

23,239

 

Operational Manager

 

 

194,652

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

VP - Distro Plus

 

 

1,485,000

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Director

 

 

2,489,128

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

 

20,234,086

 

 

 

1,000,000

 

 

 

175,000

 

 

$233,200

 

 

$23,239

 

 

 

 

As of April 30, 2023

 

 

 

 

 

 

 

 

 

Series A 

 

 

 

 

 

 

 

 

 

Convertible

 

 

 non-voting

 

 

 

 

 

 

 

 

Series A

 

 

redeemable 

 

 

 

 

 

 

Common Stock

 

 

Preferred

 

 

 preferred

 

 

Salary/Consulting

 

Title

 

(Shares)

 

 

(Shares)

 

 

(Shares)

 

 

Fees Payable

 

CEO and CFO

 

 

7,412,500

 

 

 

500,000

 

 

 

-

 

 

$3,462

 

Advisor - Affiliate

 

 

6,453,000

 

 

 

500,000

 

 

 

175,000

 

 

 

150,000

 

President

 

 

1,824,167

 

 

 

-

 

 

 

-

 

 

 

-

 

COO

 

 

1,056,000

 

 

 

-

 

 

 

-

 

 

 

-

 

Interim CFO/Consultant

 

 

1,455,959

 

 

 

-

 

 

 

-

 

 

 

87,500

 

VP Sales and Marketing

 

 

1,318,002

 

 

 

-

 

 

 

-

 

 

 

5,538

 

President - Distro Plus

 

 

299,799

 

 

 

-

 

 

 

-

 

 

 

4,038

 

Operational Manager

 

 

115,000

 

 

 

-

 

 

 

-

 

 

 

903

 

VP - Distro Plus

 

 

29,380

 

 

 

-

 

 

 

-

 

 

 

1,794

 

 

 

 

19,963,807

 

 

 

1,000,000

 

 

 

175,000

 

 

$253,235

 

v3.24.2.u1
COVERTIBLE NOTE PAYABLE (Table)
12 Months Ended
Apr. 30, 2024
COVERTIBLE NOTE PAYABLE  
Schedule of convertible note payable

 

 

April 30, 2024

 

 

April 30, 2023

 

Dated June 16, 2021

 

$20,000

 

 

$95,000

 

Dated September 8, 2021

 

 

18,000

 

 

 

168,000

 

Total convertible notes

 

$38,000

 

 

$263,000

 

v3.24.2.u1
PROMISSORY NOTE PAYABLE (Table)
12 Months Ended
Apr. 30, 2024
PROMISSORY NOTE PAYABLE  
Schedule of promissory note payable

 

 

April 30, 2024

 

 

April 30, 2023

 

June 2022

 

$-

 

 

$20,000

 

August 2022

 

 

137,500

 

 

 

137,500

 

September 2022

 

 

110,000

 

 

 

110,000

 

October 2022

 

 

229,350

 

 

 

302,500

 

November 2022

 

 

60,500

 

 

 

60,500

 

January 2023

 

 

330,000

 

 

 

330,000

 

February 2023

 

 

55,000

 

 

 

220,000

 

March 2023

 

 

55,000

 

 

 

105,000

 

April 2023

 

 

-

 

 

 

220,000

 

May 2023

 

 

85,800

 

 

 

-

 

June 2023

 

 

236,720

 

 

 

-

 

August 2023

 

 

165,000

 

 

 

-

 

September 2023

 

 

125,000

 

 

 

-

 

November 2023

 

 

160,000

 

 

 

-

 

January 2024

 

 

150,000

 

 

 

-

 

February 2024

 

 

120,000

 

 

 

-

 

Total promissory notes payable, gross

 

 

2,019,870

 

 

 

1,505,500

 

Less: Unamortized debt discount

 

 

(49,977)

 

 

(293,952)

Total promissory notes

 

$1,969,893

 

 

$1,211,548

 

v3.24.2.u1
LEASES (Table)
12 Months Ended
Apr. 30, 2024
LEASES  
Summary of Lease obligations

 

 

Discount

 

 

 

April 30,

 

 

April 30,

 

 

 

Rate

 

Maturity

 

2024

 

 

2023

 

Current

 

6.13% - 10.51%

 

March 2027 - July 2029

 

$43,710

 

 

$25,383

 

Non-current

 

6.13% - 10.51%

 

March 2027 - July 2029

 

 

146,186

 

 

 

88,221

 

 

 

 

 

 

 

$189,896

 

 

$113,604

 

Summarizes the maturity of our lease liabilities

Balance - April 30, 2023

 

$113,604

 

Lease liability additions

 

 

111,960

 

Repayment of Lease liability

 

 

(51,447)

Imputed interest

 

 

15,779

 

Balance - April 30, 2024

 

$189,896

 

 

Year Ended April 30,

 

 

 

2025

 

$58,118

 

2026

 

 

58,118

 

2027

 

 

55,247

 

2028

 

 

23,661

 

Thereafter

 

 

29,722

 

Total lease payments

 

 

224,866

 

Less: imputed interest

 

 

(34,970)

Lease liabilities

 

$189,896

 

Summary of Right-of-use assets

Balance - April 30, 2023

 

$129,367

 

Additions

 

 

121,960

 

Depreciation

 

 

(42,010)

Balance - April 30, 2024

 

$209,317

 

v3.24.2.u1
INCOME TAX (Table)
12 Months Ended
Apr. 30, 2024
INCOME TAX  
Schedule of net operating loss

 

 

Year Ended

 

 

 

April 30,

 

 

April 30,

 

 

 

2024

 

 

2023

 

Net loss

 

$(4,937,934)

 

$(4,035,513)

Add: Stock based compensation

 

 

1,738,442

 

 

 

2,202,707

 

Net operating loss

 

$(3,199,492)

 

$(1,832,806)
Schedule of deferred tax asset

 

 

April 30,

 

 

April 30,

 

 

 

2024

 

 

2023

 

Net operating loss carryforward

 

$(6,947,381)

 

$(3,747,889)

Effective tax rate

 

 

21%

 

 

21%

Deferred tax asset

 

 

(1,458,950)

 

 

(787,057)

Less: Valuation allowance

 

 

1,458,950

 

 

 

787,057

 

Net deferred asset

 

$-

 

 

$-

 

v3.24.2.u1
ORGANIZATION AND BASIS OF PRESENTATION (Details Narrative) - shares
May 05, 2020
Apr. 30, 2024
Apr. 30, 2023
Common stock, shares issued   57,518,014 39,454,300
Common stock, shares outstanding   57,518,014 39,454,300
Brett H. Pojunis [Member]      
Common stock, shares issued 5,000,000    
Common stock, shares outstanding 5,000,000    
Brett H. Pojunis [Member] | Acquistion Member      
Business acquisition percentage of voting interests acquired 53.67%    
Ownership percentage 20.00%    
v3.24.2.u1
GOING CONCERN (Details Narrative) - USD ($)
Apr. 30, 2024
Apr. 30, 2023
GOING CONCERN    
Accumulated deficit $ (39,440,047) $ (34,502,113)
v3.24.2.u1
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Details) - USD ($)
Apr. 30, 2024
Apr. 30, 2023
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES    
Security Deposit for office premise $ 2,000 $ 2,000
Prepayment for services to consultants 33,140 0
Prepayment for shares issued to consultants 0 67,351
Total $ 35,140 $ 69,351
v3.24.2.u1
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Details 1) - USD ($)
Apr. 30, 2024
Apr. 30, 2023
Inventory, Finished goods $ 433,539 $ 156,997
Loon inventory [Member]    
Inventory, Finished goods 348,540 0
Distro inventory [Member]    
Inventory, Finished goods 16,854 0
Mr. Vapor [Member]    
Inventory, Finished goods 3,473 124,437
Vyve inventory [Member]    
Inventory, Finished goods 9,488 0
Nutriumph [Member]    
Inventory, Finished goods $ 55,184 $ 32,560
v3.24.2.u1
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Details 2)
12 Months Ended
Apr. 30, 2024
Automobile [Member]  
Property, Plant and Equipment, Useful Life 5 years
Furniture and Equipment [Member] | Minimum [Member]  
Property, Plant and Equipment, Useful Life 3 years
Furniture and Equipment [Member] | Maximum [Member]  
Property, Plant and Equipment, Useful Life 5 years
Computer Equipment [Member]  
Property, Plant and Equipment, Useful Life 2 years
v3.24.2.u1
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Details 3) - USD ($)
12 Months Ended
Apr. 30, 2024
Apr. 30, 2023
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES    
Common stock award to consultants $ 953,469 $ 1,359,481
Common stock award to management and executives - related parties 784,973 843,226
Total $ 1,738,442 $ 2,202,707
v3.24.2.u1
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Details 4) - shares
12 Months Ended
Apr. 30, 2024
Apr. 30, 2023
Antidilutive securities excluded from the computation of EPS 2,897,213 1,431,000
Series A Preferred Stock [Member]    
Antidilutive securities excluded from the computation of EPS 1,000,000 1,000,000
Convertible Note [Member]    
Antidilutive securities excluded from the computation of EPS 38,000 263,000
Common Stock Payable [Member]    
Antidilutive securities excluded from the computation of EPS 1,691,213 0
Warrants [Member]    
Antidilutive securities excluded from the computation of EPS 168,000 168,000
v3.24.2.u1
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Details 5) - $ / shares
12 Months Ended
Apr. 30, 2024
Apr. 30, 2023
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES    
Net loss per share, basic diluted $ (0.11) $ (0.12)
Net loss per common shares outstanding founders Class A common stock (42.94) (35.09)
Net loss per common shares outstanding Ordinary Common stock $ (0.11) $ (0.12)
Weighted average shares outstanding Founders Class A Common stock 115,000 115,000
Weighted average shares outstanding Ordinary Common stock 43,118,489 33,638,527
Total weighted average shares outstanding 43,233,489 33,753,527
v3.24.2.u1
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Details Narrative) - USD ($)
12 Months Ended
Apr. 30, 2024
Apr. 30, 2023
Accounts receivable $ 57,792 $ 43,614
Accounts payable and accrued liabilities 1,491,332 517,037
Payroll liabilities 66,216 2,700
Cash and cash equivalents 69,415 55,496
Cost of revenue 3,521,158 467,504
Gross profit 835,145 186,012
Revenue recognition during period 4,356,303 653,516
Inventory 402,152 156,997
Stock-based compensation expense 1,738,442 2,202,707
Amortization of stock issued for prepaid services $ 27,000 $ 617,327
Convertible Notes [Member]    
Convertible shares 38,000 263,000
Series A Preferred Stock [Member]    
Preferred stock, shares issued 1,000,000 1,000,000
Preferred stock, shares outstanding 1,000,000 1,000,000
Warrants [Member]    
Outstanding warrants $ 168,000 $ 168,000
Outstanding number of common share for stock payable 1,691,213 0
Stocks payable 190,942 0
Merchandise And Product Sales [Member]    
Revenue recognition during period $ 4,356,277 $ 653,000
Shipping Recovered Merchandise Sales [Member]    
Revenue recognition during period $ 25 $ 516
Accounts Receivable [Member]    
Concentration of credit risk, percentage 10.00% 10.00%
Accounts Receivable [Member] | Two Customer [Member]    
Concentration of credit risk, percentage 11.00% 27.00%
Accounts Receivable [Member] | One Customer [Member]    
Concentration of credit risk, percentage 90.00% 67.00%
Sales Revenue, Net [Member]    
Concentration of credit risk, percentage 10.00% 10.00%
Sales Revenue, Net [Member] | Two Customer [Member]    
Concentration of credit risk, percentage   31.00%
Sales Revenue, Net [Member] | One Customer [Member]    
Concentration of credit risk, percentage 95.00% 54.00%
Sales Revenue, Net [Member] | Three Customer [Member]    
Concentration of credit risk, percentage   10.00%
Inventory FIFO [Member]    
Inventory $ 433,539 $ 156,997
Inventory reserve $ 31,387  
v3.24.2.u1
ASSETS PURCHASE (Details)
Apr. 30, 2024
USD ($)
ASSETS PURCHASE  
Amortization expenses year 2025 $ 28,518
Thereafter 5,254
Intangible assets net $ 33,772
v3.24.2.u1
ASSETS PURCHASE (Details Narrative) - USD ($)
12 Months Ended
Jul. 07, 2022
Apr. 30, 2024
Apr. 30, 2023
Intangible assets, net   $ 33,772 $ 62,290
Intangible assets   85,553  
Amortization expense recorded as general and administrative expense   28,518 23,263
Deemed value   0  
Herberall Trademarks [Member]      
Intangible assets, net   33,772 62,290
Accumulated amortization   $ 51,781 $ 23,263
Aseets Purchase Agreement [Member]      
Share issued fo acquisition 200,000    
Business acquisition share price $ 0.30    
Cash purchase price $ 50,000    
Common stock for total consideration 109,000    
Acquired inventory 23,447    
Acquired intangible assets $ 85,553    
v3.24.2.u1
PROPERTY AND EQUIPMENT (Details) - USD ($)
12 Months Ended
Apr. 30, 2024
Apr. 30, 2023
Cost Beggining $ 81,719  
Cost Additions 59,503  
Cost Ending 141,222  
Accumulated Depreciation Beggining 8,833  
Accumulated Depreciation Additions 29,980  
Accumulated Depreciation Ending 38,813  
Net Book Value 102,409 $ 72,886
Automobile [Member]    
Cost Beggining 0  
Cost Additions 59,503  
Cost Ending 59,503  
Accumulated Depreciation Beggining 0  
Accumulated Depreciation Additions 4,563  
Accumulated Depreciation Ending 4,563  
Net Book Value 54,940 0
Computer Equipment [Member]    
Cost Beggining 9,215  
Cost Additions 0  
Cost Ending 9,215  
Accumulated Depreciation Beggining 1,152  
Accumulated Depreciation Additions 4,608  
Accumulated Depreciation Ending 5,760  
Net Book Value 3,456 8,063
Furniture and Equipment [Member]    
Cost Beggining 72,504  
Cost Additions 0  
Cost Ending 72,504  
Accumulated Depreciation Beggining 7,681  
Accumulated Depreciation Additions 20,809  
Accumulated Depreciation Ending 28,490  
Net Book Value $ 44,014 $ 64,823
v3.24.2.u1
PROPERTY AND EQUIPMENT (Details Narrative) - USD ($)
12 Months Ended
Apr. 30, 2024
Apr. 30, 2023
Property and equipment $ 102,409 $ 72,886
Property and equipment 102,409 72,886
Depreciation expense $ 29,980 7,212
Description related to stock price differential other income Company recorded other income of $8,800 generated through the settlement of assets purchase with issuance of common stock from the difference between Company’s stock price on December 13, 2022, of $0.19 and stock price at April 30, 2023, of $0.168  
Furniture and warehouse equipment [Member]    
Property and equipment   $ 9,215
Betterment Retail Solutions, Inc [Member]    
Shaare issued for acquire equipment   400,000
Price per share   $ 0.19
Shaare issued for acquire equipment, value   $ 76,000
Automobile [Member]    
Acquire automobile $ 59,503  
Property and equipment 54,940 0
Computer Equipment [Member]    
Net book value of property and equipment   66,785
Property and equipment $ 3,456 $ 8,063
v3.24.2.u1
CAPITAL STOCK (Details)
12 Months Ended
Apr. 30, 2023
shares
Securities issuance future compensation plans [Member]  
Equity compensation plans approved by security holders 1,867,122
v3.24.2.u1
CAPITAL STOCK (Details 1) - $ / shares
12 Months Ended
Apr. 30, 2024
Apr. 30, 2023
CAPITAL STOCK    
Number of shares, Beginning 168,000 448,000
Number of shares, Granted 0 0
Number of shares, Redeemed 0 0
Number of shares, Exercised 0 (280,000)
Number of shares, Forfeited 0 0
Number of shares, Ending 168,000 168,000
Weighted average exercise price, Beginning Balance $ 1.25 $ 1.25
Weighted average exercise price, Granted 0 0
Weighted average exercise price, Redeemed 0 0
Weighted average exercise price, Exercised 0 0.15
Weighted average exercise price, Forfeited 0 0
Weighted average exercise price, Ending Balance $ 1.25 $ 1.25
v3.24.2.u1
CAPITAL STOCK (Details 2)
12 Months Ended
Apr. 30, 2022
$ / shares
Exercise price $ 1.25
Expected term 5 years
Minimum [Member]  
Expected average volatility 555.00%
Risk-free interest rate 0.41%
Maximum [Member]  
Expected average volatility 591.00%
Risk-free interest rate 0.43%
v3.24.2.u1
CAPITAL STOCK (Details 3)
12 Months Ended
Apr. 30, 2024
$ / shares
shares
CAPITAL STOCK  
Warrants outstanding, number of shares | shares 168,000
Warrants outstanding, weighted average remaining contractual life (in years) 4 months 9 days
Warrants outstanding, weighted average exercise price | $ / shares $ 1.25
Warrants exercisable, number of shares | shares 0
Warrants exercisable, weighted average exercise price | $ / shares $ 0
v3.24.2.u1
CAPITAL STOCK (Details Narrative) - USD ($)
1 Months Ended 12 Months Ended
Apr. 04, 2023
May 05, 2022
Sep. 08, 2021
Mar. 27, 2023
May 21, 2022
May 21, 2021
Jan. 21, 2021
Nov. 20, 2020
Apr. 30, 2024
Apr. 30, 2023
Apr. 30, 2022
Apr. 30, 2021
Jun. 16, 2021
Lease payment                 $ 224,866        
Common stock, shares authorized                 90,000,000 90,000,000      
Common stock shares returned by COO                   1,369,333      
Common stock, shares issued                 57,518,014 39,454,300      
Common stock share issued                 57,518,014 39,454,300      
Common stock, shares outstanding                 57,518,014 39,454,300      
Total consideration                       $ 287,500  
Common stock, shares par value                 $ 0.0001 $ 0.0001      
Issued shares of common stock for cash proceed                   16,500      
Common stock, shares issued for services, value                 $ 865,654        
Share capital authorized description               authorized share capital from 125,000,000 shares to 200,000,000 shares and par value from $0.001 per share to $0.0001 per share          
Cash proceeds                   $ 24,757      
Repyament of promissory notes                 286,880 $ 55,000      
Accrued interest                 26,782        
Dated June 16, 2021 [Member]                          
Common stock, shares authorized               90,000,000   280,000      
Common stock share issued                   280,000      
Per shares                   $ 0.15      
Cash proceeds                 $ 42,000        
Amended and restated article [Member]                          
Series A preferred stock               49,500,000          
Minimum [Member]                          
Common stock, shares authorized               50,000,000          
Maximum [Member]                          
Series A preferred stock               500,000          
Per shares           $ 10              
Redemption fair market value           $ 175,000              
Consideration of preferred stock           18              
202 Equity incentive Plan [Member]                          
Number of common stock reserved       2,200,000                  
Equity compensation plan [Member]                          
Stock issued during period for employee and consultant, shares 332,878               21,200        
Grant date value $ 0.162               $ 240,000        
Stock issuance expense $ 53,892                        
Shares to be issued 1,867,122                        
Redeemable Preferred Stocks Series A Non Voting [Member]                          
Per shares             $ 0.0001            
Ordinary Common Stock                 23,239        
Consideration             $ 50            
Preferred Stock shares             500,000   158,333        
Promissory Note Three [Member]                          
Lease payment                   $ 468,894      
Ordinary Common Stock                 1,320,000        
Office lease of promissory notes [Member]                          
Common stock share issued                 210,865        
Consultant and Employees [Member]                          
Common stock share issued                 6,994,844 1,937,140      
Common stock, shares issued for services, value                 $ 865,654 $ 678,697      
VP Sales and Marketing [Member]                          
Common stock share issued                   80,000      
Common stock, shares issued for services, value                   $ 35,200      
Consultant [Member]                          
Ordinary Common Stock                   505,000      
Cash proceeds                   $ 200,700      
Promissory Note [Member]                          
Lease payment                 $ 40,220 $ 32,591      
Common stock share issued                 524,000 105,785      
Ordinary Common Stock                   2,975,000      
Executive [Member]                          
Common stock share issued                   2,129,304      
Common stock, shares issued for services, value                   $ 843,226      
Aseets Purchase Agreement [Member]                          
Common stock share issued                 13,493 400,000      
Per shares                   $ 0.19      
Stock isued for aquisition                 $ 75,000 $ 76,000      
Common stock, shares issued for services, value                   59,000      
Cash proceeds                   $ 50,000      
Shares were issued for prepaid expenses                   200,000      
Exercised price                   $ 0.30      
Aseets Purchase Agreement One [Member]                          
Common stock share issued                 31,975        
Stock isued for aquisition                 $ 282,965        
Series A Non-Voting Redeemable Preferred stock [Member]                          
Series A preferred stock, share issued                       28,750  
Redemption fair market value           $ 175,000           $ 224,905  
Preferred stock redemption value           $ 10           $ 15  
Redemption value           $ 1,750,000              
Excess amount of cash consideration                       $ 287,500  
Non voting redeemable preferred stock                       224,905  
Non voting redeemable preferred stock allocated to common stock                       $ 62,595  
Founders Class A Common Stock [Member]                          
Common stock, shares authorized               10,000,000 10,000,000 1,000,000      
Common stock share issued                 115,000 115,000      
Common stock, shares outstanding                 115,000 115,000   115,000  
Common stock, shares par value                 $ 0.0001 $ 0.0001      
Common stock, shares issued                 115,000 28,750   115,000  
Series C Preferred Stock [Member]                          
Conversion of convertible note principal                 $ 11,500        
Series A preferred stock, share issued                 104 0      
Common stocks value                 $ 11,500        
Common stock                 10,000        
Stated value                 $ 11,500        
Common stock share issue price                 $ 0.30        
Cash proceed from preferred stock value                 $ 615,000        
Preferred stock share                 6,150,000        
Accrued interest                 $ 37,115        
Preferred stock share outstanding                 104 0      
Series A Preferred Stocks [Member]                          
Series A preferred stock, share issued                 1,000,000 1,000,000      
Ordinary Common Stock Non Vesting [Member]                          
Common stock share issued                 400,000        
Conversion of preferred stock                 7,500        
Redemption value                 $ 57,751        
Ordinary Common Stock [Member]                          
Common stock, shares issued                 2,310,237 1,133,332      
Per shares                   $ 0.15      
Common stock, shares issued for services, value                 $ 31,050 $ 170,000      
Common stock, shares issued for services, Principal value                 $ 225,000        
Ordinary Common Stock [Member] | senior management and executives [Member]                          
Ordinary Common Stock                 5,632,968        
Common Stock issued for services                 761,950        
Ordinary Common Stock [Member] | loan inducements of promissory notes [Member]                          
Common stock share issued                 1,194,800        
Founders Series A Non Voting Redeemable Preferred Stockss                          
Common stock share issued                 400,000        
Conversion of preferred stock                 7,500        
Redemption value                 $ 57,751        
Warrants Or Stock [Member]                          
Issued of warrant exercisable price   $ 0.15 $ 1.25                   $ 1.25
Issued of warrant exercisable price amended   $ 0.15                      
warrant exercised         280,000                
proceeds from issue of warrants         $ 42,000                
Issue of convertible preferred stock     168,000                    
Fair value of the warrants                     $ 263,060    
Aggregate intrinsic value                 $ 0        
Common stock purchase warrants shares         280,000                
Capital Stock Payable [Member]                          
Common stock, shares outstanding                 1,691,213        
Stock payable                 $ 190,942        
Capital Stock Payable [Member] | Executives and senior management [Member]                          
Common stock, shares outstanding                 158,333        
Stock payable                 $ 23,239        
Capital Stock Payable [Member] | Employees [Member]                          
Common stock, shares outstanding                 410,915        
Stock payable                 $ 60,815        
Stock Payable Non Affiliates [Member]                          
Common stock, shares outstanding                 1,532,880        
Stock payable                 $ 167,703        
Series C Preferred Stock One [Member]                          
Preferred stock share                 4,300,000        
Repyament of promissory notes                 $ 385,000        
Accrued interest                 $ 37,115        
Blank Check Preferred Stock [Member]                          
Series A preferred stock             1,000,000            
Blank Check Common Stock [Member]                          
Per shares             $ 0.0001            
Consideration             $ 50            
Preferred Stock shares             500,000            
v3.24.2.u1
RELATED PARTY TRANSACTIONS (Details) - USD ($)
12 Months Ended
Apr. 30, 2024
Apr. 30, 2023
Wages $ 326,993 $ 319,480
Management/Consulting Fees 72,000 263,188
Stock Compensation $ 784,973 $ 843,226
Common stock shares 20,234,086 19,963,807
Convertible Series A Preferred Shares 1,000,000 1,000,000
Series A non voting redeemable preferred shares 175,000 175,000
Salary/Consulting Fees Payable $ 233,200 $ 253,235
Stock Payable 23,239  
Advisor - Affiliate [Member]    
Wages 0 0
Management/Consulting Fees 60,000 60,000
Stock Compensation $ 0 $ 0
Common stock shares 6,453,000 6,453,000
Convertible Series A Preferred Shares 500,000 500,000
Series A non voting redeemable preferred shares 175,000 175,000
Salary/Consulting Fees Payable $ 210,000 $ 150,000
VP Sales and Marketing [Member]    
Wages   81,335
Management/Consulting Fees   0
Stock Compensation   $ 47,125
Common stock shares   1,318,002
Salary/Consulting Fees Payable   $ 5,538
CEO-CFO [Member]    
Wages 124,183 67,670
Management/Consulting Fees 0 0
Stock Compensation $ 173,631 $ 152,625
Common stock shares 8,912,500 7,412,500
Convertible Series A Preferred Shares 500,000 500,000
Salary/Consulting Fees Payable $ 13,200 $ 3,462
Director [Member]    
Wages 0  
Management/Consulting Fees 12,000  
Stock Compensation $ 333,277  
Common stock shares 2,489,128  
Salary/Consulting Fees Payable $ 0  
VP-Distro Plus [Member]    
Wages 77,174 12,050
Management/Consulting Fees 0 0
Stock Compensation $ 155,902 $ 18,630
Common stock shares 1,485,000 29,380
Salary/Consulting Fees Payable $ 0 $ 1,794
COO [Member]    
Wages   15,000
Management/Consulting Fees   0
Stock Compensation   $ 13,125
Common stock shares   1,056,000
Salary/Consulting Fees Payable   $ 0
President [Member]    
Wages   15,000
Management/Consulting Fees   0
Stock Compensation   $ 13,125
Common stock shares   1,824,167
Salary/Consulting Fees Payable   $ 0
Chief Financial Officer [Member]    
Wages   23,762
Management/Consulting Fees   193,188
Stock Compensation   $ 545,269
Common stock shares   1,455,959
Salary/Consulting Fees Payable   $ 87,500
President - Distro Plus [Member]    
Wages 104,196 88,716
Management/Consulting Fees 0 10,000
Stock Compensation $ 93,240 $ 48,567
Common stock shares 699,806 299,799
Salary/Consulting Fees Payable $ 10,000 $ 4,038
Stock Payable 23,239  
Operational Manager [Member]    
Wages 21,440 15,947
Management/Consulting Fees 0 0
Stock Compensation $ 28,923 $ 4,760
Common stock shares 194,652 115,000
Salary/Consulting Fees Payable $ 0 $ 903
v3.24.2.u1
RELATED PARTY TRANSACTIONS (Details Narrative) - USD ($)
1 Months Ended 12 Months Ended
Nov. 30, 2023
Apr. 30, 2024
Apr. 30, 2023
Mar. 08, 2024
Stock issued during period for service, value   $ 865,654    
Stock issued during period, value     $ 24,757  
Amount due to related party   $ 233,200 $ 253,235  
Common stock share issued   57,518,014 39,454,300  
Common stock share value   $ 5,752 $ 3,947  
Advisor - Affiliate [Member]        
Consulting fee   60,000 60,000  
Amount due to related party   210,000 150,000  
Due to affiliated advisor   $ 210,000 $ 150,000  
CEO-CFO [Member]        
Stock issued during period, shares   1,500,000 250,000  
Stock issued during period, value   $ 173,631 $ 152,625  
Amount due to related party   13,200 3,462  
Management Salary Expense   $ 124,183 67,670  
Director [Member]        
Common stock awarded, shares   2,197,687    
Common stock awarded, value   333,277    
Consulting fee   $ 12,000 $ 0  
Amount due to related party   $ 0    
Common stock share issued       1,385,189
Common stock share value       $ 191,089
President - Distro Plus [Member]        
Severance payment $ 4,615      
Consecutive monthly payments for six months $ 5,000      
Issuance of restricted common stocks 158,333      
Stock issued during period for service, shares     299,799  
Stock issued during period for service, value     $ 48,567  
Common stock awarded, shares   558,340    
Common stock awarded, value   93,240    
Stock payable   $ 23,239    
Amount due to related party   $ 10,000 4,038  
Common stock share issued   158,333    
Management Salary Expense   $ 104,196 $ 88,716  
Operational Manager [Member]        
Common stock awarded, shares   165,272 29,380  
Common stock awarded, value   28,923 4,760  
Amount due to related party   $ 0 $ 903  
Salary payable   $ 21,440 $ 15,947  
VP Sales - Distro Plus [Member]        
Common stock awarded, shares   1,370,000 115,000  
Common stock awarded, value   155,902 18,630  
Amount due to related party   $ 77,174 $ 12,050  
v3.24.2.u1
COVERTIBLE NOTE PAYABLE (Details) - USD ($)
Apr. 30, 2024
Apr. 30, 2023
Total convertible notes $ 18,000 $ 168,000
Total convertible notes 38,000 263,000
June 16 2021 [Member]    
Total convertible notes 20,000 95,000
September 8 2021 [Member]    
Total convertible notes $ 18,000 $ 168,000
v3.24.2.u1
COVERTIBLE NOTE PAYABLE (Details Narrative) - USD ($)
1 Months Ended 12 Months Ended
May 05, 2022
Sep. 08, 2021
May 25, 2022
Apr. 30, 2022
Jan. 31, 2022
Jun. 16, 2021
Apr. 30, 2024
Apr. 30, 2023
Debt discount   $ 117,393            
Issued of common stock for conversion of convertible note             310,237  
Convertible Note Payable             $ 18,000 $ 168,000
Fixed conversion rate             $ 0.15  
Conversion price             $ 1  
Amortization of debt discount       $ 194,930     $ 450,753 311,441
Accrued interest payable             80,046 63,843
Interest expense             16,203 32,540
Convertible Notes [Member]                
Debt discount           $ 196,667 $ 15,480 $ 101,913
Issued of warrant to purchase             280,000  
Issued of common stock for conversion of convertible note     280,000   15,000   500,000 1,133,332
Warrants to purchase common stock shares exercise price   $ 1.25       $ 1.25    
Convertible note principal balance             $ 20,000 $ 95,000
Convertible Note Payable   $ 168,000     $ 15,000 $ 280,000 $ 38,000 $ 263,000
Convertible promissory note fixed rate per share   $ 1       $ 1    
Fixed conversion rate             $ 0.15 $ 0.15
Common stock issued for conversion amount     $ 42,000       $ 75,000 $ 170,000
Description of warrant the Company reduced the warrants exercise price of the attached warrants from $1.25 per share to $0.15 per share              
Original issue discount   $ 21,000       $ 30,000    
Convertible note purchase price   $ 147,000       $ 250,000    
Warrants to purchase common stock shares   168,000            
Interest Rate           9.00%    
Expiry date           Mar. 16, 2022    
Warrants [Member]                
Debt discount   $ 96,393       $ 166,667    
v3.24.2.u1
PROMISSORY NOTE PAYABLE (Details) - USD ($)
Apr. 30, 2024
Apr. 30, 2023
Total promissory notes payable, gross $ 2,019,870 $ 1,505,500
Less: Unamortized debt discount (49,977) (293,952)
Total promissory notes 1,969,893 1,211,548
May 2023 [Member]    
Total promissory notes payable, gross 85,800 0
June 2023 [Member]    
Total promissory notes payable, gross 236,720 0
August 2023 [Member]    
Total promissory notes payable, gross 165,000 0
September 2023 [Member]    
Total promissory notes payable, gross 125,000 0
November 2023 [Member]    
Total promissory notes payable, gross 160,000 0
February 2024 [Member]    
Total promissory notes payable, gross 120,000 0
January 2024 [Member]    
Total promissory notes payable, gross 150,000 0
June, 2022 [Member]    
Total promissory notes payable, gross 0 20,000
August, 2022 [Member]    
Total promissory notes payable, gross 137,500 137,500
September, 2022 [Member]    
Total promissory notes payable, gross 110,000 110,000
October, 2022 [Member]    
Total promissory notes payable, gross 229,350 302,500
November, 2022 [Member]    
Total promissory notes payable, gross 60,500 60,500
January, 2023 [Member]    
Total promissory notes payable, gross 330,000 330,000
February 2023 [Member]    
Total promissory notes payable, gross 55,000 220,000
March 2023 [Member]    
Total promissory notes payable, gross 55,000 105,000
April 2023 [Member]    
Total promissory notes payable, gross $ 0 $ 220,000
v3.24.2.u1
PROMISSORY NOTE PAYABLE (Details Narrative) - USD ($)
12 Months Ended
Apr. 30, 2024
Apr. 30, 2023
Accrued interest payable $ 196,145 $ 55,643
Interest expenses $ 204,398 60,893
Weighted Average Remaining Term 6 months 3 days  
Issued promissory notes for aggregate principal amount $ 1,238,500 1,560,500
Repayment on principal balance of promissory notes 286,880  
Accrued interest of promissory notes $ 26,782  
Issued of common stock shares 310,237  
Conversion of stock repayments Of promissory note $ 31,050  
Conversions loan inducements stock payable 40,220  
Term extension of promissory notes stock payable $ 31,975  
Conversions of outstanding shares loan inducements 524,000  
Conversions of outstanding shares term extension 282,965  
Descriiption of trading days 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  
Issuance of common stock for extension of notes 1,320,000  
Proceeds from convertible debt $ 1,178,500 $ 1,424,000
Minimum [Member]    
Annual interest rate 10.00%  
Maximum [Member]    
Annual interest rate 18.00%  
Loans Inducements [Member]    
Issuance of common stock as loan inducements 1,194,800  
Stock Payable On Promissory Note [Member]    
Interest expenses $ 13,493  
Stock payable outstanding $ 21,200  
Issue of promissory note for repayment of outstanding principal 240,000  
Issue of promissory note for interst and fee 75,000  
Series C Preferred Stock [Member]    
Repayment on principal balance of promissory notes $ 385,000  
Accrued interest of promissory notes $ 37,115  
Shares issued 43  
v3.24.2.u1
LEASES (Details) - USD ($)
12 Months Ended
Apr. 30, 2024
Apr. 30, 2023
Finance lease liabilities $ 43,710 $ 25,383
Finance lease liabilitiess 189,896 113,604
Current Lease Obligation [Member]    
Finance lease liabilities $ 43,710 25,383
Current Lease Obligation [Member] | Minimum [Member]    
Leases discount rate 6.13%  
Leases maturity date March 2027  
Current Lease Obligation [Member] | Maximum [Member]    
Leases discount rate 10.51%  
Leases maturity date July 2029  
Non Current Lease Obligation [Member]    
Finance lease liabilities $ 146,186 88,221
Finance lease liabilitiess $ 146,186 $ 88,221
Non Current Lease Obligation [Member] | Minimum [Member]    
Leases discount rate 10.51%  
Leases maturity date July 2029  
Non Current Lease Obligation [Member] | Maximum [Member]    
Leases discount rate 6.13%  
Leases maturity date March 2027  
v3.24.2.u1
LEASES (Details 1)
12 Months Ended
Apr. 30, 2024
USD ($)
LEASES  
Finance lease liabilitiess current and non current $ 113,604
Lease liability additions 111,960
Repayment of Lease liability (51,447)
Imputed interest 15,779
Finance lease liabilitiess current and non current $ 189,896
v3.24.2.u1
LEASES (Details 2) - USD ($)
12 Months Ended
Apr. 30, 2024
Apr. 30, 2023
LEASES    
2025 $ 58,118  
2026 58,118  
2027 55,247  
2028 23,661  
Thereafter 29,722  
Total lease payments 224,866  
Less: imputed interest (34,970)  
Lease liabilities $ 189,896 $ 113,604
v3.24.2.u1
LEASES (Details 3)
12 Months Ended
Apr. 30, 2024
USD ($)
LEASES  
Finance lease right-of-use assets, net $ 129,367
Addition right of use assets 121,960
Depreciation (42,010)
Finance lease right-of-use assets, net $ 209,317
v3.24.2.u1
LEASES (Details Narrative) - USD ($)
12 Months Ended
Apr. 30, 2024
Apr. 30, 2023
Leases APR range The term of these leases are four years with APR ranging from 10.96% to 18%  
Depreciation of right-of-use-assets $ 42,010  
Interest expense on finance lease 15,982  
late charge for finance lease 203  
Finance lease liabilities 43,710 $ 25,383
Vehicles down payment for Two [Member]    
Vehicles down payment $ 5,000  
Vehicles down payment [Member]    
Leases APR range The term of these leases are six years with APR ranging from 13.44% to 15.81%. The Company made a downpayment of $5,000 on two vehicles  
Vehicles down payment $ 6,500  
Non Current Lease Obligation [Member]    
Finance lease liabilities $ 146,186 $ 88,221
v3.24.2.u1
COMMITMENTS AND CONTINGENCIES (Details Narrative)
12 Months Ended
Apr. 30, 2024
USD ($)
Committments and contingencies description The leases are exempt from the provisions of ASC 842, Leases, due to the short terms of their durations
Office lease cost, per month $ 4,500
Las Vegas [Member] | January 01 2022 [Member]  
Office lease cost, cash payable 2,000
Office lease cost, shares issuable 2,500
Office lease cost, per month $ 4,500
Lease term 1 year
Las Vegas [Member] | August 05 2020 [Member]  
Office lease cost, cash payable $ 2,750
Office lease cost, shares issuable 2,000
Office lease cost, per month $ 4,750
Lease term 6 months
v3.24.2.u1
INCOME TAX (Details) - USD ($)
12 Months Ended
Apr. 30, 2024
Apr. 30, 2023
INCOME TAX    
Net loss $ (4,937,934) $ (4,035,513)
Add: Stock based compensation 1,738,442 2,202,707
Net operating loss $ (3,199,492) $ (1,832,806)
v3.24.2.u1
INCOME TAX (Details 1) - USD ($)
12 Months Ended
Apr. 30, 2024
Apr. 30, 2023
INCOME TAX    
Net operating loss carryforward $ (6,947,381) $ (3,747,889)
Effective tax rate 21.00% 21.00%
Deferred tax asset $ (1,458,950) $ (787,057)
Less: Valuation allowance 1,458,950 787,057
Net deferred asset $ 0 $ 0
v3.24.2.u1
INCOME TAX (Details Narrative) - USD ($)
12 Months Ended
Apr. 30, 2024
Apr. 30, 2023
INCOME TAX    
Change in valuation allowance $ 671,893 $ 384,890
Net operating losses $ 6,900,000  
Net operating loss carry forwards ownership changes 50.00%  
v3.24.2.u1
SUBSEQUENT EVENTS (Details Narrative) - Subsequent Event [Member] - Preferred stocks series C - USD ($)
1 Months Ended
Jun. 24, 2024
May 31, 2024
Series A preferred stock, share issued 25 17
Cash proceed $ 250,000 $ 170,000

GPO Plus (QB) (USOTC:GPOX)
過去 株価チャート
から 11 2024 まで 12 2024 GPO Plus (QB)のチャートをもっと見るにはこちらをクリック
GPO Plus (QB) (USOTC:GPOX)
過去 株価チャート
から 12 2023 まで 12 2024 GPO Plus (QB)のチャートをもっと見るにはこちらをクリック