HNO International, Inc. 10-Q

Item 1. Financial Statements. HNO INTERNATIONAL, INC. CONDENSED BALANCE SHEETS April 30, October 31, 2026 2025 ASSETS Unaudited Audited Current Assets Cash $ 145,670 $ 9,525 Accounts receivable — 332,669 Other receivable — 1,000 Total Current Assets 145,670 343,194 Non-Current Assets Property and equipment, net 1,207,704 1,323,189 Right-of-use asset 35,161 64,637 Total Non-Current Assets 1,242,865 1,387,826 TOTAL ASSETS $ 1,388,535 $ 1,731,020 LIABILITIES AND STOCKHOLDERS' DEFICIT LIABILITIES Current Liabilities Accounts payable 375,213 715,236 Accrued payroll ( 18 ) ( 18 ) Accrued interest payable 69,982 56,345 Lease liability 36,045 60,953 Advances, related party 1,288,385 1,088,385 Convertible note payable, at fair value 12,531 59,867 Notes payable, related party 785,000 785,000 Derivative liability 192,500 — Total Current Liabilities 2,759,638 2,765,768 Non-Current Liability Lease liability — 5,202 Long term notes payable, related party 590,000 590,000 Total Non-Current Liability 590,000 595,202 Total Liabilities 3,349,638 3,360,970 STOCKHOLDERS’ DEFICIT Preferred stock, par value $ 0.001 per share; 15,000,000 shares authorized — — Series A, par value $ 0.001 per share; 10,000,000 shares authorized; 5,000,000 and 5,000,000 shares issued and outstanding as of April 30, 2026 and October 31, 2025, respectively 5,000 5,000 Series B, par value $ 0.001 per share; 500,000 shares authorized; 360,000 and 360,000 shares issued and outstanding as of April 30, 2026 and October 31, 2025, respectively 360 360 Common stock, par value $ 0.001 per share; 985,000,000 shares authorized; 101,821,989 and 100,795,491 shares issued and outstanding as of April 30, 2026 and October 31, 2025, respectively 101,822 100,795 Common stock payable 85,250 25,250 Common stock subscription receivable ( 13,750 ) ( 13,750 ) Additional paid-in capital 50,493,299 50,302,585 Accumulated deficit ( 52,633,084 ) ( 52,050,190 ) Total Stockholders’ Deficit ( 1,961,103 ) ( 1,629,950 ) TOTAL LIABILITIES AND STOCKHOLDERS’ DEFICIT $ 1,388,535 $ 1,731,020 The accompanying notes are an integral part of these condensed unaudited financial statements. 5 HNO INTERNATIONAL, INC. CONDENSED STATEMENTS OF OPERATIONS (Unaudited) For the Three Months Ended April 30, For the Six Months Ended April 30, 2026 2025 2026 2025 Revenue $ 33,821 $ 43,708 $ 33,821 $ 43,708 Cost of goods sold — — — — Gross Profit 33,821 43,708 33,821 43,708 Operating expenses Advertising and marketing 1,706 14,810 2,559 20,160 General and administrative expenses 165,081 314,323 286,570 5,708,985 Share commitment expenses 55,000 — 55,000 — Depreciation 63,436 57,539 128,653 111,988 Total Operating Expenses 285,223 386,672 472,782 5,841,133 Net loss from Operations ( 251,306 ) ( 342,964 ) ( 438,961 ) ( 5,797,425 ) Other Income (Expenses) Interest income 5 5 6 5 Interest expense ( 39,633 ) ( 6,932 ) ( 46,565 ) ( 13,864 ) Gain/(Loss) on fair value of convertible note ( 100,581 ) ( 14,985 ) ( 88,160 ) ( 14,985 ) Gain/(Loss) on derivative ( 9,214 ) — ( 9,214 ) — Loss on write-off of intangible asset — ( 105,190 ) — ( 105,190 ) Total Other (Expenses) ( 149,423 ) ( 127,102 ) ( 143,933 ) ( 134,034 ) Net Loss $ ( 400,825 ) $ ( 470,066 ) $ ( 582,894 ) $ ( 5,931,459 ) PER SHARE AMOUNTS Basic and diluted net loss per share — $ ( 0.01 ) $ ( 0.01 ) $ ( 0.03 ) Weighted average number of common shares outstanding - basic and diluted 101,838,843 78,534,293 101,594,846 211,773,082 The accompanying notes are an integral part of these condensed unaudited financial statements. 6 HNO INTERNATIONAL, INC. CONDENSED STATEMENTS OF STOCKHOLDERS' DEFICIT For the three and six months ended April 30, 2025 and 2026 (Unaudited) Series A Preferred Stock Series B Preferred Stock Common Stock Stock Share Subscription Additional Paid-in Accumulated Total Stockholders' Shares Amount Shares Amount Shares Amount Payable Receivable Capital Deficit Deficit For the three and six months ended April 30, 2025 Balance at October 31, 2024 5,000,000 $ 5,000 — $ — 419,437,865 $ 419,438 $ 15,250 $ ( 13,750 ) $ 43,611,365 $ ( 45,434,694 ) $ ( 1,397,391 ) Regulation D stock issuances — — — — 29,293 29 — — 14,971 — 15,000 Shares cancelled as per exchange agreement — — — — ( 360,000,000 ) ( 360,000 ) — — — — ( 360,000 ) Series B preferred stock issuances — — 360,000 360 — — — — 359,640 — 360,000 Stock-based compensation — — — — 16,125,000 16,125 — — 5,076,432 — 5,092,557 Net loss for the three months ended January 31, 2025 — — — — — — — — — ( 5,461,393 ) ( 5,461,393 ) Balance at January 31, 2025 5,000,000 $ 5,000 360,000 $ 360 75,592,158 $ 75,592 $ 15,250 $ ( 13,750 ) $ 49,062,408 $ ( 50,896,087 ) $ ( 1,751,227 ) Regulation D stock issuances — — — — 4,558,333 4,558 — — 522,942 — 527,500 Net loss for the three months ended April 30, 2025 — — — — — — — — — ( 470,066 ) ( 470,066 ) Balance at April 30, 2025 5,000,000 $ 5,000 360,000 $ 360 80,150,491 $ 80,150 $ 15,250 ( 13,750 ) 49,585,350 ( 51,366,153 ) ( 1,693,793 ) 7 HNO INTERNATIONAL, INC. CONDENSED STATEMENTS OF STOCKHOLDERS' DEFICIT (CONTINUED) For the three and six months ended April 30, 2025 and 2026 (Unaudited) Series A Preferred Stock Series B Preferred Stock Common Stock Stock Share Subscription Additional Paid-in Accumulated Total Stockholders' Shares Amount Shares Amount Shares Amount Payable Receivable Capital Deficit Deficit For the three and six months ended April 30, 2026 Balance at October 31, 2025 5,000,000 $ 5,000 360,000 $ 360 100,795,491 $ 100,795 $ 25,250 $ ( 13,750 ) $ 50,302,585 $ ( 52,050,190 ) $ ( 1,629,950 ) Regulation A stock issuances — — — — 333,334 334 5,000 — 49,666 — 55,000 Regulation D stock issuances — — — — 500,000 500 — — 12,000 — 12,500 Shares issued upon conversion of convertible note — — — — 193,164 193 — — 47,253 — 47,446 Net loss for the three months ended January 31, 2026 — — — — — — — — — ( 182,069 ) ( 182,069 ) Balance at January 31, 2026 5,000,000 5,000 360,000 360 101,821,989 101,822 30,250 ( 13,750 ) 50,411,504 ( 52,232,259 ) ( 1,697,073 ) Commitment shares — — — — — — 55,000 — — — 55,000 Debt discount - Warrant — — — — — — — — 81,795 — 81,795 Net loss for the three months ended April 30, 2026 — — — — — — — — — ( 400,825 ) ( 400,825 ) Balance at April 30, 2026 5,000,000 $ 5,000 360,000 $ 360 101,821,989 $ 101,822 $ 85,250 $ ( 13,750 ) $ 50,493,299 $ ( 52,633,084 ) $ ( 1,961,103 ) The accompanying notes are an integral part of these condensed unaudited financial statements. 8 HNO INTERNATIONAL, INC. CONDENSED STATEMENTS OF CASH FLOWS (Unaudited) For the Six Months Ended April 30, 2026 2025 Cash Flow from Operating Activities Net loss $ ( 582,894 ) $ ( 5,931,459 ) Adjustments to reconcile net loss to net cash used in operating activities: Depreciation 128,653 111,988 Non cash interest expenses 12,531 — Legal services provided in exchange for convertible note — 45,000 Loss on write-off of intangible asset — 105,190 (Gain)/Loss on fair value of convertible note 88,160 14,985 (Gain)/Loss on derivative liability 9,214 Share based compensation — 5,092,557 Changes in operating assets and liabilities: (Increase)/Decrease in accounts receivable 332,669 ( 8,450 ) Decrease in other receivable 1,000 — (Decrease) in accounts payable ( 340,023 ) ( 106,116 ) Increase/(Decrease) in accrued payroll — ( 8,881 ) Increase in accrued interest payable 13,637 13,864 Operating lease ROU assets and lease liabilities, net ( 634 ) 125 Net Cash Used in Operating Activities ( 337,687 ) ( 671,197 ) Cash Flows from Financing Activities Proceeds from related party advances 230,000 509,000 Repayment of related party advances ( 30,000 ) ( 150,000 ) Proceeds from sale of common stock subscription payable 60,000 — Proceeds from sale of common stock 62,500 542,500 Proceeds from issuance of convertible notes payable 314,500 — Repayment of convertible notes payable ( 150,000 ) — Net Cash Provided by Financing Activities 487,000 901,500 Cash Flows from Investing Activities Purchase of property and equipment ( 13,168 ) ( 177,944 ) Net Cash Used in Investing Activities ( 13,168 ) ( 177,944 ) Net increase (decrease) in cash 136,145 52,359 Cash at beginning of period 9,525 20,255 Cash at end of period $ 145,670 $ 72,614 Supplemental Disclosure for Cash Paid: Lease liability paid during the period $ 31,089 $ — Income taxes paid during the period $ — $ — Interest paid during the period $ 897 $ — Supplemental Disclosure for Non-Cash Investing and Financing Activities: Property and equipment acquired through accounts payable $ 348,845 $ 398,845 Common stock cancellation per share exchange agreement $ — $ ( 360,000 ) Series B preferred stock issuance per exchange agreement $ — $ 360,000 Shares issued for redemption of convertible notes payable $ 47,446 $ — Convertible note issued in exchange for legal services, recorded at fair value $ — $ 59,985 Derivative liability balance $ 192,500 $ — The accompanying notes are an integral part of these condensed unaudited financial statements. 9 HNO INTERNATIONAL, INC. NOTES TO CONDENSED UNAUDITED FINANCIAL STATEMENTS APRIL 30, 2026 (Unaudited) NOTE 1 – ORGANIZATION AND BASIS OF ACCOUNTING Organization HNO International, Inc. (the “Company”) specializes in the design, integration, and development of green hydrogen-based clean energy technologies. With the Company’s management having over 14 years of experience in the field of green hydrogen production, the Company is committed to providing scalable products that help businesses and communities decarbonize, reduce emissions, and cut operational costs. HNO stands for Hydrogen and Oxygen. The Company is at the forefront of developing innovative solutions, such as the Compact Hydrogen Refueling System (“CHRS”) and the Compact Hydrogen Production System (“CHPS”), which can be used to produce green hydrogen for various applications including fuel cell electric vehicles, hydrogen internal combustion engines, heating, and cooking. The CHPS is highly scalable, capable of producing 100-2,000 (or more) kilograms of hydrogen per day for commercial use in various applications. In addition, the Company develops energy systems that complement the zero-emissions EV infrastructure, reduce harmful emissions, and cut maintenance costs of commercial diesel fleets. By integrating components from leading industry partners, the Company aims to transition fossil fuels to cleaner alternatives and promote lower emissions. NOTE 2 – SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES Basis of Presentation The accompanying condensed unaudited financial statements have been prepared in accordance with generally accepted accounting principles in the United States of America (“U.S. GAAP”), and pursuant to the rules and regulations of the Securities and Exchange Commission (the “SEC”) applicable to interim financial information. Accordingly, they do not include all of the information and footnotes required by U.S. GAAP for complete annual financial statements and should be read in conjunction with the Company's audited financial statements and notes thereto included in its Annual Report on Form 10-K for the fiscal year ended October 31, 2025. In the opinion of management, the accompanying condensed unaudited financial statements reflect all adjustments, consisting of normal recurring adjustments, considered necessary to present fairly the Company's financial position as of April 30, 2026 and October 31, 2025, and the results of its operations for the three and six months ended April 30, 2026 and 2025, and its cash flows for the six months ended April 30, 2026 and 2025. The results of operations for the interim periods are not necessarily indicative of the results that may be expected for the full fiscal year ending October 31, 2026. Use of Estimates The preparation of the financial statements in conformity with generally accepted accounting principles 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 amount of revenues and expenses during the reporting period. The management makes its best estimate of the outcome for these items based on information available when the financial statements are prepared. Cash and Cash Equivalents The Company considers all highly liquid investments with original maturities of three months or less to be cash equivalents. As of April 30, 2026, and October 31, 2025, the Company did not hold any investments that qualify as cash equivalents. Therefore, the cash and cash equivalents line item in the balance sheet solely comprises cash. The Company maintains its cash balances at financial institutions, which at times may exceed federally insured limits. While the Company monitors the credit quality of its banking institutions, cash balances in excess of Federal Deposit Insurance Corporation (FDIC) insurance limits expose the Company to a certain degree of credit risk in the event of the financial institutions' failure. 10 Stock-Based Compensation The Company accounts for stock-based compensation in accordance with Accounting Standards Codification (“ASC”) 718 Compensation - Stock Compensation (“ASC 718”). ASC 718 requires that the cost of equity awards, issued in exchange for services, including those issued to employees and predominantly to consultants, be measured at the grant-date fair value. The Company does not adhere to a formal stock-based compensation plan; rather, it issues stock awards on a discretionary basis as part of compensation agreements with selected employees and consultants. Compensation for stock-based awards is recognized as a non-cash expense on the statement of operations. The fair value of restricted stock grants is determined using the closing market price on the grant date, adjusted for an appropriate discount to reflect the restrictions on transferability and marketability of the shares. The discount is calculated using a weighted average of comparable restricted stock transactions, which better reflects the economic impact of larger issuances and provides a more accurate representation of fair value under ASC 718. The expense associated with these awards is recorded based on the fair value on the date of grant, as determined using a pricing model commensurate with the terms of the award. This cost is recognized over the period during which the award recipient is required to perform services, typically known as the vesting period. The total compensation cost related to vested stock-based awards is recognized after adjusting for estimated forfeitures at the time of vesting. The expense related to stock-based compensation is included within the same statement of operations lines as cash compensation for the consultants and employees who receive the awards, currently included in general and administrative expenses on the statement of operations as the Company does not allocate compensation costs to Costs of Goods Sold. As of the report date, the Company has not established any plans to issue dividends on stock-based awards. Any tax benefits arising from deductions for these awards are recorded in additional paid-in capital, provided they exceed the cumulative compensation cost recognized. Employee Benefits During the three months ended April 30, 2026, the Company paid $ 1,485 in employer retirement contributions, representing 3 % of semi-monthly payroll for one employee over three pay periods. These contributions are made in accordance with the terms of the Company’s state-mandated retirement plan for eligible employees and are recorded as employee benefits expense in the period incurred. Income Taxes Income taxes are computed using the asset and liability method. Under the asset and liability method, deferred income tax assets and liabilities are determined based on the differences between the financial reporting and tax bases of assets and liabilities and are measured using the currently enacted tax rates and laws. A valuation allowance is provided for the amount of deferred tax assets that, based on available evidence, are not expected to be realized. The Company follows the provisions of ASC 740, Income Taxes (“ASC 740”), related to accounting for uncertainty in income taxes. ASC 740 prescribes a recognition threshold and measurement process for uncertain tax positions taken or expected to be taken in a tax return. The Company recognizes the financial statement effects of a tax position when it is more likely than not that, based on technical merits, the position will be sustained upon examination by the relevant taxing authorities. The Company had no unrecognized tax benefits as of April 30, 2026 and October 31, 2025, and does not anticipate any significant changes in unrecognized tax benefits within the next 12 months. Revenue Recognition We recognize revenue in accordance with ASC 606, Revenue from Contracts with Customers (“ASC 606”). The standard’s stated core principle is that an entity should recognize revenue to depict the transfer of promised goods or services to customers in an amount that reflects the consideration to which the entity expects to be entitled in exchange for those goods or services. To achieve this core principle, ASC 606 includes provisions within a five-step model that includes identifying the contract with a customer, identifying the performance obligations in the contract, determining the transaction price, allocating the transaction price to the performance obligations, and recognizing revenue when, or as, an entity satisfies a performance obligation. In certain arrangements where the Company facilitates the provision of goods or services provided by a third party, and does not take control of those goods or services, revenue is recognized on a net basis, limited to the margin or fee earned, consistent with the Company’s role as an agent under ASC 606-10-55-36 through 55-40. 11 During the three months ended April 30, 2026 and April 30, 2025, the Company recognized $ 33,821 and $ 43,708 in revenue related to the facilitation of delivery of hydrogen refueling equipment and related services. Based on its evaluation of the arrangement, the Company determined that it acted as an agent with respect to the facilitation of delivery of equipment, as it did not obtain control of the goods and the third-party vendor delivered directly to the customer. As a result, revenue was recognized on a net basis, excluding gross billings and associated third-party costs, in accordance with ASC 606. Basic and Diluted Net Loss per Common Share Basic loss per common share is computed by dividing the net loss by the weighted average number of shares of common stock outstanding for each period. Diluted loss per share is computed by dividing the net loss by the weighted average number of shares of common stock outstanding plus the dilutive effect of shares issuable as common stock equivalents. As the Company is currently presenting net losses the weighted-average number of common shares outstanding excludes potential common stock equivalents because their inclusion would be anti-dilutive. Property and Equipment Property and equipment are carried at cost and, less accumulated depreciation. The cost of repairs and maintenance is expensed as incurred; major replacements and improvements are capitalized. When assets are retired or disposed of, the cost and accumulated depreciation are removed from the accounts, and any resulting gains or losses are included in the statement of operations in the year of disposal. The Company examines the possibility of decreases in the value of property and equipment when events or changes in circumstances reflect the fact that their recorded value may not be recoverable. The Company’s property and equipment consist of specialized hydrogen equipment, related processing systems, and vehicles. Depreciation is computed using the straight-line method over the estimated useful lives of the assets. Small equipment is depreciated over 3 years, vehicles are depreciated over 4 years, and large equipment is depreciated over 7 years. Schedule of estimated useful lives Useful life Small equipment 3 Years Large equipment 7 Years Vehicles 4 Years Impairment of Long-Lived Assets The Company reviews its long-lived assets for impairment whenever events or changes in circumstances indicate that the carrying amount of the assets may not be fully recoverable. To determine recoverability of a long-lived asset, management evaluates whether the estimated future undiscounted net cash flows from the asset are less than its carrying amount. If impairment is indicated, the long-lived asset would be written down to fair value. Fair value is determined by an evaluation of available price information at which assets could be bought or sold, including quoted market prices, if available, or the present value of the estimated future cash flows based on reasonable and supportable assumptions. Leases The Company accounts for leases in accordance with ASC 842, Leases (“ASC 842”). At contract inception, the Company determines if an arrangement is or contains a lease. Where the Company is the lessee, for each lease with a term greater than twelve months, the Company records a right-of-use asset and lease liability. A right-of-use asset represents the economic benefit conveyed to the Company by the right to use the underlying asset over the lease term. A lease liability represents the obligation to make lease payments arising from the use of the asset over the lease term. As most of the Company’s leases do not provide an implicit interest rate, the lease liability is calculated at lease commencement as the present value of unpaid lease payments using the Company’s estimated incremental borrowing rate. The incremental borrowing rate represents the rate of interest that the Company would have to pay to borrow an amount equal to the lease payments on a collateralized basis over a similar term and is determined using a portfolio approach based on information available at the commencement date of the lease. Leases with an initial expected term of 12 months or less are not recorded in the Balance Sheet and the related lease expense is recognized on a straight-line basis over the lease term. 12 Fair Value of Financial Instruments Fair value is defined as the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date. ASC 820, Fair Value Measurement ("ASC 820"), establishes a three-tier fair value hierarchy that prioritizes the inputs used to measure fair value, giving the highest priority to unadjusted quoted prices in active markets for identical assets or liabilities (Level 1) and the lowest priority to unobservable inputs (Level 3): · Level 1 — observable inputs such as quoted prices for identical instruments in active markets; · Level 2 — inputs other than quoted prices that are directly or indirectly observable, such as quoted prices for similar instruments in active markets, or quoted prices for identical or similar instruments in markets that are not active; and · Level 3 — unobservable inputs for which little or no market data exists, requiring the Company to develop its own assumptions, including valuations derived from techniques in which one or more significant inputs or value drivers are unobservable. Recurring fair value measurements. The Company's convertible promissory note issued on April 7, 2025 was classified as a liability and measured at fair value on a recurring basis under ASC 480, Distinguishing Liabilities from Equity ("ASC 480"), because it required settlement in a variable number of shares for a fixed monetary amount. The Company determined its fair value, a Level 2 measurement, from the conversion terms and the observable market price of the Company's common stock. The note had a fair value of $ 59,867 at October 31, 2025 and was fully converted into common stock during the three months ended January 31, 2026, at which point the liability was derecognized; the resulting $ 12,421 decrease in fair value was recognized as a gain on fair value of convertible note in the condensed statements of operations. In connection with convertible notes issued in April 2026, the Company recognized a derivative liability of $ 192,500 as of April 30, 2026, measured at fair value on a recurring basis using the intrinsic-value method described in Note 9. Because the measurement relies on a Company-specific valuation model with significant unobservable inputs, the derivative liability is classified as a Level 3 measurement. Other financial instruments. The carrying amounts of the Company's remaining financial instruments cash, accounts payable, accrued interest payable, advances from related parties, and notes payable to related parties approximate fair value as of April 30, 2026 and October 31, 2025, due to the short maturity of those instruments or interest rates that fluctuate with market rates, consistent with the disclosure requirements of ASC 825, Financial Instruments. Convertible Debt Issued with Detachable Warrants When the Company issues convertible debt with detachable common stock purchase warrants, the Company allocates the proceeds between the debt instrument and the warrants based on their relative fair values at the issuance date in accordance with ASC 470-20, Debt with Conversion and Other Options. The fair value allocated to the warrants is credited to additional paid-in capital and recorded as a debt discount on the face of the note. This debt discount, together with any original issue discount, is amortized to interest expense over the term of the debt using the straight-line method, which approximates the effective interest method given the terms of the instruments. If a note is converted or repaid prior to maturity, a proportionate share of the unamortized discount is immediately recognized as interest expense. Embedded Conversion Features The Company evaluates embedded conversion features within convertible debt instruments under ASC 815, Derivatives and Hedging, to determine whether the embedded conversion feature should be bifurcated from the host instrument and accounted for as a derivative liability at fair value, with changes in fair value reported in earnings each reporting period. Bifurcation is required when: (i) the economic characteristics and risks of the embedded feature are not clearly and closely related to those of the debt host; (ii) the hybrid instrument is not remeasured at fair value with changes in earnings; and (iii) a separate instrument with the same terms as the embedded feature would be a derivative under ASC 815. An embedded conversion feature that meets the bifurcation criteria under ASC 815 may nonetheless qualify for the equity scope exception under ASC 815-40-15 if it would be classified as equity if it were a freestanding instrument (i.e., the fixed-for-fixed test). A conversion feature that provides for settlement in a variable number of shares such as a conversion price equal to a percentage of the market price generally fails the fixed-for-fixed test and does not qualify for the equity scope exception. If the equity scope exception is not available, the conversion feature is bifurcated and recorded as a derivative liability. 13 If the conversion feature does not require derivative treatment under ASC 815, the instrument is evaluated under ASC 470-20 for the presence of a beneficial conversion feature. Derivative Financial Instruments The Company evaluates all of its financial instruments, including convertible notes and stock purchase warrants, to determine if such instruments are derivatives or contain features that qualify as embedded derivatives. For derivative financial instruments that are accounted for as liabilities, the derivative instrument is initially recorded at its fair value and is then re-valued at each reporting date, with changes in fair value reported as charges or credits to income. For warrants classified as equity instruments, the Company uses the Black-Scholes option pricing model to determine the grant-date fair value for purposes of the ASC 470-20 relative fair value allocation. The classification of financial instruments, including whether such instruments should be recorded as liabilities or as equity, is re-assessed at the end of each reporting period. Debt Discount and Debt Issue Costs The Company records debt discounts and debt issue costs in connection with the issuance of debt instruments. Debt discounts arise from the issuance of warrants with notes (ASC 470-20 allocation), original issue discounts, and bifurcated derivative liabilities (if applicable). Debt issue costs include direct costs incurred in connection with the issuance of debt, such as legal fees and placement agent fees that are not withheld from proceeds. These amounts are presented as a reduction of the carrying value of the related debt on the balance sheet and are amortized to interest expense over the term of the debt using the straight-line method. If a note is extinguished prior to maturity, any unamortized debt discount and debt issue costs are immediately recognized as a component of the gain or loss on extinguishment in accordance with ASC 470-50. Original Issue Discount For certain convertible debt issued, the Company provides the debt holder with an original issue discount (“OID”), which represents the difference between the face value of the note and the proceeds received. The OID is recorded as a debt discount, reducing the carrying value of the note on the balance sheet, and is amortized to interest expense over the term of the note using the straight-line method. Any unamortized OID is presented net of the related debt on the balance sheet. If a note is converted or repaid prior to maturity, the remaining unamortized OID is immediately expensed as interest expense or recognized as a component of the gain or loss on extinguishment, as applicable. Common Stock Payable Common stock payable represents the fair value of shares of the Company’s common stock that have been earned or sold but not yet physically issued by the transfer agent as of the balance sheet date. Common stock payable is classified as a component of stockholders’ equity (deficit). Upon physical issuance of the shares, the common stock payable balance is reclassified to common stock (at par value) and additional paid-in capital. NOTE 3 – GOING CONCERN On April 30, 2026, we had an accumulated deficit of $ 52,633,084 . We have not been able to generate sufficient cash from operating activities to fund our ongoing operations. We will be required to raise additional funds through public or private financing, additional collaborative relationships, or other arrangements until we are able to raise revenues to a point of positive cash flow. We are evaluating various options to further reduce our cash requirements to operate at a reduced rate, as well as options to raise additional funds, including obtaining loans and selling common stock. There is no guarantee that we will be able to generate enough revenue and/or raise capital to support operations. Based on the above factors, substantial doubt exists about our ability to continue as a going concern within one year after the date that the financial statements are issued. 14 The financial statements do not include any adjustments relating to the recoverability and classification of recorded asset amounts or the amounts and classification of liabilities that might be necessary should the Company be unable to continue as a going concern. NOTE 4 – PROPERTY AND EQUIPMENT Property and equipment consisted of the following: Schedule of property and equipment April 30, 2026 October 31, 2025 Vehicles $ 36,500 $ 36,500 Small equipment 32,943 $ 32,943 Large equipment 1,683,122 1,669,954 Property and Equipment, Gross $ 1,752,565 $ 1,739,397 Less: Accumulated depreciation ( 544,861 ) ( 416,208 ) Property and Equipment, Net $ 1,207,704 $ 1,323,189 Depreciation expense for the six months ended April 30, 2026 and 2025 were $ 128,653 and $ 111,988 , respectively. NOTE 5 – LEASES Operating leases The Company has an operating lease agreement for office space in Murrieta, California, expiring on November 30, 2026. On November 18, 2020, the Company entered into a lease commencing on December 1, 2020, and ending on November 30, 2023, for the office spaces located at 41558 Eastman Drive, Suites B and C, Murrieta, California 92562. The monthly rent was $4,183. Both suites are approximately 2,088 square feet of space. The Company’s principal executive office is located at 41558 Eastman Drive, Suite B, Murrieta, California 92562. Suite C is utilized for testing and research equipment. On November 14, 2023, the lease for Suite B was extended for 36 months to November 30, 2026. The monthly rental amount for Suite B was $2,501 for the period from December 1, 2023, to November 30, 2024, with an increase to $2,573 for the period from December 1, 2024, to November 30, 2025, and an increase to $2,647 for the period from December 1, 2025, to November 30, 2026. On January 4, 2024, the lease for Suite C was extended for 34 months to November 30, 2026. The monthly rental amount for Suite C is $2,434 for the period from February 1, 2024, to November 30, 2024, with an increase to $2,506 for the period from December 1, 2024, to November 30, 2025, and an increase to $2,555 for the period from December 1, 2025, to November 30, 2026. The Company determined the above office space leases and related extensions are classified as operating leases under ASC 842. Therefore, the Company recognized operating lease liabilities with corresponding Right-Of-Use ("ROU") assets based on the present value of the minimum rental payments of such leases . As the Company’s leases do not provide an implicit interest rate, the lease liability is calculated at lease commencement as the present value of unpaid lease payments using the Company’s estimated incremental borrowing rate. The incremental borrowing rate represents the rate of interest that the Company would have to pay to borrow an amount equal to the lease payments on a collateralized basis over a similar term and is determined using a portfolio approach based on information available at the commencement date of the lease. As of April 30, 2026, the ROU asset was $ 35,161 and operating lease liabilities were $ 36,045 . The operating lease liabilities consist of a current portion of $ 36,045 and a non-current portion of $ 0 . The weighted average remaining lease term was 0.58 years and the weighted average discount rate was 4.14 %. Remaining lease term as of April 30, 2026: Schedule of remaining lease term Year Operating Lease Payment Remainder of fiscal 2026 35,531 Total Payments $ 35,531 15 Lease Not Yet Commenced In April 2024, the Company entered into a lease agreement for an industrial facility located in Katy, Texas. The lease is subject to completion of landlord construction and build-out prior to commencement. Under the terms of the lease, the commencement date occurs when the leased premises are made available for the Company’s use. As of April 30, 2026, the landlord’s construction had not been completed, the lease had not commenced, and the Company had not taken possession of the facility. Accordingly, no right-of-use asset or lease liability has been recorded on the Company’s balance sheet as of April 30, 2026. NOTE 6 – COMMON STOCK Stock Issued During the quarter ended January 31, 2025, the Company entered into a Stock Subscription Agreement with accredited investors (under Rule 506 (b) of Regulation D under the Securities Act of 1933, as amended (the “Securities Act”)) whereby the Company privately sold a total of 29,293 shares of its common stock for an aggregate cash purchase price of $ 15,000 . The proceeds from the sale of common stock will be used for operating capital. The shares were issued as ‘restricted securities’ under Rule 144 of the Securities Act. During the quarter ended January 31, 2025, the Company's Board of Directors granted approval for the issuance of 16,125,000 shares of our common stock valued at $ 5,092,557 , in exchange for services rendered to the Company. These shares were considered "restricted securities" under Rule 144 and were issued under the exemption provided by Section 4(a)(2) of the Securities Act. The issuance of these shares resulted in the recognition of stock-based compensation expense in the accompanying statement of operations. During the quarter ended January 31, 2026, the Company entered into a Stock Subscription Agreement with an accredited investor (under Rule 506(b) of Regulation D under the Securities Act of 1933, as amended). Whereby the Company privately sold a total of 500,000 shares of its common stock for an aggregate cash purchase price of $ 12,500 . The proceeds from the sale of common stock will be used for operating capital. The shares were issued as ‘restricted securities’ under Rule 144 of the Securities Act. Pursuant to the Company’s Regulation A offering, which was qualified by the Securities and Exchange Commission on December 11, 2025, the Company entered into stock subscription agreement for its common stock at a purchase price of $ 0.15 per share. On December 13, 2025, the Company received cash proceeds of $ 5,000 for shares that had not yet been issued as of the reporting date. On January 12, 2026, the Company received cash proceeds of $ 50,000 for 333,334 shares of common stock, which were issued on January 23, 2026. Convertible Note Conversion On December 12, 2025, following the qualification of the Company’s Regulation A Offering Statement on Form 1-A (“Form 1-A”) by the SEC on December 11, 2025, the Company converted $ 47,446 of principal and accrued interest under a convertible promissory note issued to Newlan Law Firm, PLLC in exchange for legal services in connection with the Form 1-A. The conversion was effected at a price of $ 0.245625 per share, representing 75 % of the price of the Company’s common stock on the trading day immediately preceding the conversion, and resulted in the issuance of 193,164 shares of the Company’s common stock. Stock Receivable As of April 30, 2026 and October 31, 2025, the Company issued 13,750 shares of common stock under Regulation A offering to various shareholders that have not yet paid for shares; therefore, $ 13,750 has been classified as common stock receivable. Stock Payable As of April 30, 2026, the Company sold 48,584 shares of common stock under its Regulation A offering to various shareholders that have not yet been issued by the transfer agent; therefore, $ 20,250 has been classified as common stock payable. 16 As of April 30, 2026, the Company sold 250,000 shares of common stock under its Regulation D offering to a shareholder that have not yet been issued by the transfer agent; therefore, $ 10,000 has been classified as common stock payable. As of April 30, 2026, the Company had agreed to issue 500,000 shares of common stock to Lambda Ventures LLC as initial commitment shares in connection with the Equity Purchase Agreement dated April 27, 2026. As these shares had not yet been issued by the transfer agent as of April 30, 2026, the fair value of $ 55,000 ( 500,000 shares at $ 0.11 per share, the closing price on April 27, 2026) has been classified as common stock payable. As of April 30, 2026 and October 31, 2025, the Company had 101,821,989 and 100,795,491 shares of common stock issued and outstanding, respectively. Equity Purchase Agreement – Lambda Ventures LLC On April 27, 2026, the Company entered into an Equity Purchase Agreement (the “Purchase Agreement”) with Lambda Ventures LLC, a Nevada limited liability company (the “Investor”), pursuant to which the Company has the right, but not the obligation, to direct the Investor to purchase up to $ 30,000,000 of the Company’s common stock, par value $ 0.001 per share (the “Common Stock”), over a period of up to twenty-four (24) months, subject to the terms and conditions set forth in the Purchase Agreement. Under the Purchase Agreement, from time to time during the commitment period, the Company may deliver put notices to the Investor requiring the Investor to purchase shares of Common Stock, subject to certain conditions. Each put must be in a minimum amount of $ 25,000 and a maximum amount up to the lesser of (i) $ 500,000 or (ii) 200% of the Average Daily Trading Value, each calculated using the Initial Purchase Price. The purchase price per share will be the lesser of (i) 80% of the lowest traded price of the Common Stock on the principal trading market on the trading day immediately preceding the respective put date, or (ii) 80% of the lowest traded price of the Common Stock on the principal trading market on any trading day during the applicable valuation period. As consideration for the Investor’s commitment to enter into the Purchase Agreement, the Company agreed to issue to the Investor 500,000 shares of Common Stock as initial commitment shares (the “Initial Commitment Shares”), which are earned in full upon execution of the Purchase Agreement. In addition, each time aggregate gross proceeds received by the Company under the Purchase Agreement increase by $ 2,500,000 (each, a “Trigger Event”), the Company will issue additional shares of Common Stock to the Investor as a commitment fee (the “Fulfillment Commitment Shares” and, together with the Initial Commitment Shares, the “Commitment Shares”). If the Maximum Commitment Amount is fully drawn, a total of twelve (12) Trigger Events will have occurred. The Company also agreed to pay $ 10,000 to the Investor’s legal counsel for expenses relating to the preparation of the Purchase Agreement. In connection with the Purchase Agreement, on April 27, 2026, the Company also entered into a Registration Rights Agreement (the “Registration Rights Agreement”) with the Investor, pursuant to which the Company agreed to file a registration statement with the Securities and Exchange Commission within thirty (30) calendar days from the date of the Registration Rights Agreement, covering the resale of the shares of Common Stock issuable under the Purchase Agreement, including the Initial Commitment Shares and Fulfillment Commitment Shares. The Company is required to have the registration statement declared effective within ninety (90) calendar days from the date of the Registration Rights Agreement. The Initial Commitment Shares had not been physically issued as of April 30, 2026; accordingly, the Company recorded the fair value of these shares as common stock payable in the accompanying balance sheet. The fair value was determined using the closing price of the Company’s common stock on April 27, 2026 of $ 0.11 per share, resulting in a total of $ 55,000 recorded as common stock payable and a corresponding charge to financing expense. NOTE 7 – PREFERRED STOCK Issued On January 2, 2025, the Company entered into a Share Exchange Agreement with the CEO. Pursuant to the agreement, the CEO exchanged 245,000,000 shares of the Company’s common stock for 245,000 shares of Series B Preferred Stock. On January 9, 2025, 245,000,000 shares of common stock held by Donald Owens were cancelled, and 245,000 shares of Series B Preferred Stock were issued to Donald Owens. On January 2, 2025, the Company entered into a Share Exchange Agreement with HNO Green Fuels, Inc. (“HNO Green Fuels”), a related party. Pursuant to the agreement, HNO Green Fuels exchanged 115,000,000 shares of the Company’s common stock for 115,000 shares of Series B Preferred Stock. On January 9, 2025, 115,000,000 shares of common stock held by HNO Green Fuels, Inc. were cancelled, and 115,000 shares of Series B Preferred Stock were issued to HNO Green Fuels, Inc. 17 Authorized Series A Preferred Stock The Company has authorized 10,000,000 shares of Series A Preferred Stock, par value $ 0.001 per share, of which 5,000,000 shares were issued and outstanding as of each of April 30, 2026 and October 31, 2025. Each outstanding share of Series A Preferred Stock entitles the holder to 55 votes on all matters submitted to a vote of the Company's shareholders. The holders of Series A Preferred Stock are not entitled to receive dividends and have no rights to any distribution upon the liquidation, dissolution, or winding up of the Company, whether voluntary or involuntary. The Series A Preferred Stock is not convertible into common stock or any other security of the Company and is not subject to redemption. Series B Preferred Stock The Company has authorized 500,000 shares of Series B Preferred Stock, par value $ 0.001 per share, of which 360,000 shares were issued and outstanding as of each of April 30, 2026 and October 31, 2025. The holders of Series B Preferred Stock have no right to vote on any matters submitted to a vote of the Company's shareholders and are not entitled to receive dividends. Upon the liquidation, dissolution, or winding up of the Company, whether voluntary or involuntary, each holder of Series B Preferred Stock is entitled to receive, for each share held, out of the assets of the Company legally available for distribution, an amount equal to the distribution that would be made on a pro rata basis with the holders of the Company's common stock, calculated as if the Series B Preferred Stock had been converted into common stock as of the date immediately prior to the record date fixed for such distribution. Each holder of Series B Preferred Stock may, from time to time, convert any or all of such holder's shares into fully paid and non-assessable shares of common stock at a rate of 1,000 shares of common stock for each share of Series B Preferred Stock surrendered for conversion; provided, however, that no such conversion may be effected to the extent it would cause the holder's beneficial ownership, when aggregated with all other shares of common stock beneficially owned by such holder (as determined in accordance with Section 13(d) of the Exchange Act and the rules thereunder), to exceed 4.99% of the Company's common stock issued and outstanding at such time. The Series B Preferred Stock is not subject to redemption. NOTE 8 – RELATED PARTY TRANSACTIONS Notes Payable, Related Party On November 19, 2021, the Company issued a note payable in the amount of $ 20,000 to HNO Green Fuels, of which Donald Owens is Chief Executive Officer. This note bears an interest rate of 2 % per annum and had a maturity date of December 19, 2022 . The Company agreed to issue 20,000,000 shares of its common stock for settlement of the $ 20,000 note payable dated November 19, 2021 to HNO Green Fuels. The note matured on December 19, 2022 and the $ 20,000 principal was settled on December 26, 2022 with the issuance of these shares. The shares are ‘restricted securities’ under Rule 144 and the issuance of the shares was made in reliance upon the exemption provided in Section 4(a)(2) of the Securities Act of 1933, as amended. As of April 30, 2026, the Company had multiple outstanding promissory notes payable to HNO Green Fuels, Inc. The notes bear interest at 2 % per annum and were issued in connection with financing arrangements to support the Company’s operations. The following table summarizes the terms of these related-party notes payable, including original principal amounts, maturity dates (as extended), principal outstanding, and accrued interest as of April 30, 2026. Schedule of multiple outstanding promissory notes payable Issue Date Original Principal Maturity Date Principal Outstanding Accrued Interest 12/1/2021 $ 500,000 12/31/2026 $ 435,000 $ 13,014 5/31/2022 $ 590,000 5/31/2030 $ 590,000 $ 46,230 9/29/2022 $ 50,000 12/31/2026 $ 50,000 $ 1,496 10/20/2022 $ 50,000 12/31/2026 $ 50,000 $ 1,496 3/1/2023 $ 50,000 12/31/2026 $ 50,000 $ 1,496 3/8/2023 $ 50,000 12/31/2026 $ 50,000 $ 1,496 3/23/2023 $ 50,000 12/31/2026 $ 50,000 $ 1,496 4/3/2023 $ 50,000 12/31/2026 $ 50,000 $ 1,496 4/13/2023 $ 20,000 12/31/2026 $ 20,000 $ 598 4/17/2023 $ 30,000 12/31/2026 $ 30,000 $ 1,036 Total $ 1,375,000 $ 69,854 18 Extension of Promissory Notes: On December 29, 2025, the Company entered into nine separate Extension to Promissory Note agreements (the "December 2025 Extensions") with HNO Green Fuels, Inc., a Nevada corporation ("HNOGF"), a related party. These extensions amended nine promissory notes that were originally issued between December 1, 2021 and April 17, 2023, extending their maturity dates from December 31, 2025 to December 31, 2026. The extended notes bear interest at 2 % per annum and have an aggregate outstanding principal balance of $ 785,000 as of April 30, 2026. The original issuance dates, principal amounts, and current balances of these notes are detailed in the table above. Advances from Related Party During the year ended October 31, 2024, Donald Owens, the Company’s Chairman of the Board of Directors, advanced $ 950,585 to the Company to cover operating expenses, and HNO Green Fuels, Inc. advanced $ 10,000 for the same purpose. During the year ended October 31, 2025, Mr. Owens advanced an additional $ 18,500 to the Company and the Company repaid $ 107,700 as partial repayment of previously advanced funds, and HNO Green Fuels, Inc. advanced $ 540,000 to the Company and the Company repaid $ 323,000 as partial repayment of previously advanced funds. During the six months ended April 30, 2026, HNO Green Fuels, Inc. advanced an additional $ 230,000 to the Company and the Company repaid $ 30,000 as partial repayment of previously advanced funds. These advances are unsecured, non-interest bearing and due on demand. As of April 30, 2026, and October 31, 2025, related party advances had outstanding balances of $ 1,288,385 and $ 1,088,385 , respectively. NOTE 9 – CONVERTIBLE NOTES PAYABLE During the six months ended April 30, 2026, the Company entered into three convertible note financing transactions. The CFI Capital note was issued and fully repaid within the quarter. The JSC and Lambda Ventures notes remained outstanding as of April 30, 2026. The material terms of each transaction are described below. CFI Capital LLC – Issued and Repaid During the Quarter On March 12, 2026, the Company issued an 8 % Convertible Redeemable Note to CFI Capital LLC (“CFI Capital”) pursuant to a Securities Purchase Agreement. The note had a face value of $ 150,000 , an original issue discount of $ 12,000 , and a purchase price of $ 138,000 , resulting in net cash received of $ 137,426 after a wire transfer fee of $ 574 . The note bore interest at 8 % per annum and matured on March 12, 2027 . The note was convertible into shares of the Company’s common stock subject to certain conditions; however, no shares were issued or converted, as the note was repaid in full prior to the six-month conversion eligibility date. On April 7, 2026, twenty-six (26) days after issuance, the Company repaid the note in full pursuant to the note’s 30-day prepayment provision. The total payoff amount was $ 158,397 , consisting of: (i) principal of $ 150,000 ; (ii) a prepayment premium of $ 7,500 ( 5 % of principal); and (iii) accrued interest of $ 897 ( 8 % per annum for 26 days). Because the note was extinguished prior to its maturity, the entire unamortized original issue discount of $ 12,000 was written off to interest expense at the time of repayment. Total financing charges recognized in connection with the CFI Capital note during the quarter were $ 20,971 , comprised of the $ 12,000 OID write-off, the $ 7,500 prepayment premium, $ 897 of accrued interest, and $ 574 in wire fees. The CFI Capital note had a zero 0 balance as of April 30, 2026. Jefferson Street Capital, LLC On April 7, 2026, the Company entered into a Securities Purchase Agreement with Jefferson Street Capital, LLC, a New Jersey limited liability company (the “JSC Buyer”), pursuant to which the Company issued a Convertible Promissory Note in the principal amount of $ 96,250 (the “JSC Note”) and a Common Stock Purchase Warrant to purchase up to 385,000 shares of Common Stock at an exercise price of $ 0.25 per share, in exchange for gross proceeds of $ 87,500 . After deduction of $ 3,000 in legal fees and $ 2,250 in placement agent fees withheld at funding, net proceeds to the Company were approximately $ 82,250 . 19 The JSC Note has a principal amount of $ 96,250 , which includes an original issue discount of $ 8,750 . The JSC Note bears a one-time interest charge of 8 % on the principal amount ($ 7,700 ), which is guaranteed and earned in full as of the issue date. The JSC Note matures on April 7, 2027 . The JSC Note is convertible, at the option of the JSC Buyer, at a conversion price equal to 60% of the lowest traded price of the Common Stock on the principal trading market during the twenty (20) trading days prior to the applicable conversion date. The JSC Buyer’s right to convert is subject to a 4.99% beneficial ownership limitation. Upon an event of default, the JSC Note shall become immediately due and payable at 150% of outstanding principal and accrued interest, and default interest accrues at the lesser of 18% per annum or the maximum rate permitted by law. The JSC Warrant is exercisable commencing April 7, 2026 and expires April 7, 2031. Lambda Ventures, LLC – Convertible Note On April 9, 2026, the Company entered into a Securities Purchase Agreement with Lambda Ventures, LLC, a Nevada limited liability company (the “LV Buyer”), pursuant to which the Company issued a Convertible Promissory Note in the principal amount of $ 96,250 (the “LV Note”) and a Common Stock Purchase Warrant to purchase up to 385,000 shares of Common Stock at an exercise price of $ 0.25 per share, in exchange for gross proceeds of $ 87,500 . After deduction of $ 3,000 in legal fees and $ 2,250 in placement agent fees withheld at funding, net proceeds to the Company were approximately $ 82,250 . The LV Note has a principal amount of $ 96,250 , which includes an original issue discount of $ 8,750 . The LV Note bears a one-time interest charge of 8 % on the principal amount ($ 7,700 ), which is guaranteed and earned in full as of the issue date. The LV Note matures on April 9, 2027 . The LV Note is convertible, at the option of the LV Buyer, at a conversion price equal to 60% of the lowest traded price of the Common Stock on the principal trading market during the twenty (20) trading days prior to the applicable conversion date. The LV Buyer’s right to convert is subject to a 4.99% beneficial ownership limitation. Upon an event of default, all outstanding principal and accrued interest shall become immediately due and payable, and default interest accrues at the lesser of 18% per annum or the maximum rate permitted by law. The LV Warrant is exercisable commencing April 9, 2026 and expires April 9, 2031. Convertible Notes Payable The following table summarizes the carrying value of convertible notes payable outstanding as of April 30, 2026: Schedule of convertible notes payable outstanding Jefferson Street Capital Lambda Ventures, LLC Total Principal amount $ 96,250 $ 96,250 $ 192,500 Add: Guaranteed interest payable $ 7,700 $ 7,700 $ 15,400 Gross note balance $ 103,950 $ 103,950 $ 207,900 Less: Original issue discount $ ( 8,199 ) $ ( 8,246 ) $ ( 16,445 ) Less: Warrant discount (ASC 470-20) $ ( 33,929 ) $ ( 42,962 ) $ ( 76,891 ) Less: Debt issue Costs $ ( 4,919 ) $ ( 4,948 ) $ ( 9,867 ) Less: Guaranteed interest cost $ ( 7,215 ) $ ( 7,257 ) $ ( 14,472 ) Less: Derivative discount $ ( 43,138 ) $ ( 34,556 ) $ ( 77,694 ) Net carrying value $ 6,550 $ 5,981 $ 12,531 Both notes were issued in reliance upon the exemption from registration provided by Section 4(a)(2) of the Securities Act of 1933, as amended, and Rule 506(b) of Regulation D. Warrant Accounting – ASC 470-20 Relative Fair Value Allocation Each of the JSC Note and the LV Note was issued with a detachable Common Stock Purchase Warrant. In accordance with ASC 470-20, the Company allocated the gross proceeds of each transaction between the debt host instrument and the warrant based on their relative fair values at the issuance date. The fair value of each warrant was determined using the Black-Scholes option pricing model. The value allocated to the warrants is credited to additional paid-in capital and recorded as an additional debt discount amortized to interest expense over the note term. Black-Scholes Assumptions The following assumptions were used in the Black-Scholes valuation of each warrant tranche 20 Jefferson Street Capital Warrant Schedule of assumptions Parameter Issuance Date (April 7, 2026) April 30, 2026 (Informational) Stock Price (S) $ 0.0946 $ 0.1040 Exercise Price (K) $ 0.2500 $ 0.2500 Expected Term (Years) 5.00 4.94 Risk-Free Rate 3.95 % 4.02 % Expected Volatility (σ) 257.85 % 308.30 % Expected Dividend Yield 0.00 % 0.00 % d₁ 2.7486 3.3271 d₂ ( 3.0171 ) ( 3.5252 ) N(d₁) 0.9970 0.9996 N(d₂) 0.0013 0.0002 Fair Value Per Share $ 0.0941 $ 0.1039 Total Warrant Fair Value $ 36,211 $ 40,006 The change in the fair value of the JSC Warrant from the issuance date to April 30, 2026 was $ 3,795 . As the warrant is equity-classified, this change is not recognized in the Statements of Operations. Lambda Ventures Warrant Schedule of assumptions Parameter Issuance Date (April 9, 2026) April 30, 2026 (Informational) Stock Price (S) $ 0.1190 $ 0.1040 Exercise Price (K) $ 0.2500 $ 0.2500 Expected Term (Years) 5.00 4.94 Risk-Free Rate 3.91 % 4.02 % Expected Volatility (σ) 258.54 % 308.30 % Expected Dividend Yield 0.00 % 0.00 % d₁ 2.7960 3.3271 d₂ ( 2.9852 ) ( 3.5252 ) N(d₁) 0.9974 0.9996 N(d₂) 0.0014 0.0002 Fair Value Per Share $ 0.1184 $ 0.1039 Total Warrant Fair Value $ 45,584 $ 40,006 The change in the fair value of the LV Warrant from the issuance date to April 30, 2026 was $( 5,578 ). As the warrant is equity-classified, this change is not recognized in the Statements of Operations. Relative Fair Value Allocation and Debt Discount The following table summarizes the ASC 470-20 allocation and total debt discount at issuance and at closing date for each note: 21 Jefferson Street Capital Schedule of allocation and total debt discount April 7, 2026 April 30, 2026 Note Principal (Face Value) $ 96,250 $ 96,250 Guaranteed Interest Payable 7,700 7,700 Gross Note Balance 103,950 103,950 Less: Unamortized Debt Discount - OID ( 8,750 ) ( 8,199 ) Less: Unamortized Debt Discount - Guaranteed Interest ( 7,700 ) ( 7,215 ) Less: Unamortized Debt Discount - Warrant ( 36,211 ) ( 33,929 ) Less: Unamortized Debt Issue Costs ( 5,250 ) ( 4,919 ) Less: Unamortized Debt Discount - Derivative ( 46,039 ) ( 43,138 ) Convertible Note Payable, Net $ — $ 6,550 Lambda Ventures April 9, 2026 April 30, 2026 Note Principal (Face Value) $ 96,250 $ 96,250 Guaranteed Interest Payable 7,700 7,700 Gross Note Balance 103,950 103,950 Less: Unamortized Debt Discount - OID ( 8,750 ) ( 8,246 ) Less: Unamortized Debt Discount - Guar. Int. ( 7,700 ) ( 7,257 ) Less: Unamortized Debt Discount -Warrant ( 45,584 ) ( 42,962 ) Less: Unamortized Debt Issue Costs ( 5,250 ) ( 4,948 ) Less: Unamortized Debt Discount - Derivative ( 36,666 ) ( 34,556 ) Convertible Note Payable, Net $ — $ 5,981 Loss on fair value of convertible note on date of issuance for the three months ended April 30, 2026 Schedule of loss on fair value of convertible note LV Note (Day 1) JSC Note (Day 1) Total Note Face Value $ 96,250 $ 96,250 $ 192,500 Guaranteed Interest 7,700 7,700 15,400 Gross Note Balance $ 103,950 $ 103,950 $ 207,900 Less Debt cost (a) Original Issue Discount (OID) ( 8,750 ) ( 8,750 ) ( 17,500 ) (b) Guaranteed Interest Charge ( 7,700 ) ( 7,700 ) ( 15,400 ) (c) Warrant Fair Value (Black-Scholes) ( 45,584 ) ( 36,211 ) ( 81,795 ) (d)Debt Issue Costs ( 5,250 ) ( 5,250 ) ( 10,500 ) Net value of note $ 36,666 $ 46,039 $ 82,705 Derivative Liability — Intrinsic Value $ ( 113,986 ) $ ( 69,300 ) $ ( 183,286 ) Less: Net value of note $ 36,666 $ 46,039 $ 82,705 Day 1 loss on issuance of note $ ( 77,320 ) $ ( 23,261 ) $ ( 100,581 ) Loss on fair value of convertible note for the three months ended January 31, 2026 Schedule of loss on fair value of convertible note Amount Convertible note – Newlan law firm $ 59,867 Less: Share issued for conversion ( 47,446 ) Gain on fair value of convertible note $ 12,421 22 Outstanding Warrants The following table summarizes the common stock purchase warrants outstanding as of April 30, 2026 and through the date of these financial statements: Schedule of common stock purchase warrants outstanding Counterparty Issue Date Warrant Shares Exercise Price Expiration Grant-Date Fair Value Status Jefferson Street Capital, LLC Apr 7, 2026 385,000 $ 0.25 Apr 7, 2031 $ 36,211 Outstanding Lambda Ventures, LLC Apr 9, 2026 385,000 $ 0.25 Apr 9, 2031 $ 45,584 Outstanding Total 770,000 $ 0.25 $ 81,795 As of April 30, 2026, there were 770,000 warrants outstanding, all with an exercise price of $ 0.25 per share. All warrants may be exercised on a cashless basis when the market price of the Common Stock exceeds the exercise price and no effective registration statement covers the resale of the warrant shares. All warrants are subject to a 4.99% beneficial ownership limitation. Interest Expense on Convertible Notes – Six Months Ended April 30, 2026 The following summarizes interest expense recognized in connection with convertible notes payable during the six months ended April 30, 2026: JSC Note: Guaranteed interest $ 485 ; OID amortization $ 551 ; warrant discount amortization $ 2,282 ; debt issue cost $ 331 ; derivative discount amortization $ 2,901 ; total $ 6,550 . LV Note: Guaranteed interest $ 443 ; OID amortization $ 503 ; warrant discount amortization $ 2,623 ; debt issue cost $ 302 ; derivative discount amortization $ 2,110 ; total $ 5,981 . CFI Capital Note (repaid): OID write-off (extinguishment) $ 12,000 ; accrued interest $ 897 ; total $ 12,897 . Total interest expense on convertible notes: $ 25,428 for the six months ended April 30, 2026. Additionally, the $ 7,500 prepayment premium and $ 574 wire fee incurred at issuance of the note is included in operating expenses. Embedded Conversion Features – ASC 815 Analysis The JSC Note and LV Note each contain a variable conversion feature providing for conversion at 60% of the lowest traded price of the Company’s Common Stock during the 20 trading days prior to conversion. The Company evaluated these embedded conversion features under ASC 815, Derivatives and Hedging, to determine whether the embedded conversion features should be bifurcated from the host instruments and accounted for as derivative liabilities. The Company evaluated the bifurcation criteria under ASC 815-15. The Company further evaluated whether the conversion features qualify for the equity scope exception under ASC 815-40-15, which provides that an embedded conversion feature is not subject to derivative accounting if it would be classified in equity if it were a freestanding instrument. The Company concluded that the embedded conversion features in the JSC Note and LV Note do not qualify for the equity scope exception under ASC 815-40-15 and are required to be bifurcated from the debt hosts and accounted for separately as derivative liabilities. Because the conversion price is variable 60% of the lowest traded price during the 20 trading days preceding conversion the number of shares issuable is not fixed, and the features are therefore not considered indexed to the Company's own stock and would not be classified in equity if freestanding. Accordingly, each conversion feature was bifurcated and recorded at its issuance-date fair value as a derivative liability, with subsequent changes in fair value recognized in the statements of operations. The issuance-date fair value of each bifurcated derivative, together with the relative fair value allocated to the detachable warrant under ASC 470-20, was recorded as a debt discount; to the extent those amounts exceeded the proceeds of the note, the excess was recognized immediately as a loss. The resulting debt discount is amortized to interest expense over the term of each note. 23 The variable conversion pricing structure at 60% of the lowest traded price over the prior 20 trading days creates significant potential dilution risk if the Company’s stock price declines. The number of shares issuable upon conversion is not fixed and could be substantially greater than the number initially anticipated. The Company has reserved 13,000,000 shares of Common Stock for each of the JSC Note and the LV Note to provide for conversion and warrant exercise. Each of the JSC Note and the LV Note contains provisions that, upon an event of default, accelerate the outstanding balance to 150% of principal and accrued interest and impose default interest at the lesser of 18% per annum or the maximum rate permitted by law. Events of default include, among others, failure to maintain a minimum market capitalization of $ 3,000,000 on any Trading Day, failure to timely deliver shares upon conversion, and consummation of a Variable Rate Transaction. As of April 30, 2026, the Company was in compliance with the terms of both notes. JSC Note Derivative Liability – Conversion Feature The fair value of the derivative liability is measured using the intrinsic value method at each reporting date: Fair Value = (Total Face Obligation ÷ Conversion Price) × max(Stock Price − Conversion Price, 0), where the Conversion Price equals 60% of the lowest closing price of the Company’s common stock during the 20 trading days immediately preceding the measurement date. At April 7, 2026 (issuance), the 20-trading-day low closing price for the period March 9, 2026 through April 6, 2026 was $ 0.0946 , resulting in a conversion price of $ 0.05676 (60% × $0.0946). Based on the closing stock price of $ 0.0946 on the issuance date, the intrinsic value per share was $ 0.03784 ($0.0946 − $0.05676), and approximately 1,831,395 shares were issuable upon full conversion ($103,950 ÷ $0.05676), resulting in a derivative liability of $ 69,300 at issuance. (Note: for the JSC Note, the 20-day low and the issuance-date spot price coincide at $0.0946, so this value is unchanged from the prior draft.) At April 30, 2026, the 20-trading-day low closing price for the period April 1, 2026 through April 29, 2026 was $ 0.0900 , resulting in a conversion price of $ 0.05400 (60% × $0.0900). Based on the closing stock price of $ 0.1040 on April 30, 2026, the intrinsic value per share was $ 0.05000 ($0.1040 − $0.05400), and approximately 1,925,000 shares were issuable upon full conversion ($103,950 ÷ $0.05400), resulting in a derivative liability of $ 96,250 at April 30, 2026. The Company recognized a loss from the change in fair value of $ 26,950 for the period (an increase in the derivative liability from $69,300 to $ 96,250 ). The following table presents the roll-forward of the derivative liability for the period: Schedule of roll-forward of derivative liability Derivative Liability - Conversion Feature (JSC) Amount Balance - Issuance Date (April 7, 2026) $ 69,300 Change in Fair Value - Period (loss) $ 26,950 Balance at April 30, 2026 $ 96,250 LV Note Derivative Liability – Conversion Feature The fair value of the derivative liability is measured using the intrinsic value method at each reporting date: Fair Value = (Total Face Obligation ÷ Conversion Price) × max (Stock Price − Conversion Price, 0), where the Conversion Price equals 60% of the lowest closing price of the Company’s common stock during the 20 trading days immediately preceding the measurement date. At April 9, 2026 (issuance), the 20-trading-day low closing price for the period March 11, 2026 through April 8, 2026 was $ 0.0946 , resulting in a conversion price of $ 0.05676 (60% × $0.0946). Based on the closing stock price of $ 0.1190 on the issuance date, the intrinsic value per share was $ 0.06224 ($0.1190 − $0.05676), and approximately 1,831,395 shares were issuable upon full conversion ($103,950 ÷ $0.05676), resulting in a derivative liability of $ 113,986 at issuance. At April 30, 2026, the 20-trading-day low closing price for the period April 1, 2026 through April 29, 2026 was $ 0.0900 , resulting in a conversion price of $ 0.05400 (60% × $0.0900). Based on the closing stock price of $ 0.1040 on April 30, 2026, the intrinsic value per share was $ 0.05000 ($0.1040 − $0.05400), and approximately 1,925,000 shares were issuable upon full conversion ($103,950 ÷ $0.05400), resulting in a derivative liability of $ 96,250 at April 30, 2026. The Company recognized a gain from the change in fair value of $ 17,736 for the period (a decrease in the derivative liability from $113,986 to $ 96,250 ). 24 The following table presents the roll-forward of the derivative liability for the period: Schedule of roll-forward of derivative liability Derivative Liability - Conversion Feature (LV) Amount Balance - Issuance Date (April 9, 2026) $ 113,986 Change in Fair Value - Period (gain) $ ( 17,736 ) Balance at April 30, 2026 $ 96,250 NOTE 10 – SUBSEQUENT EVENTS Subsequent events have been evaluated through July 1, 2026, which represents the date the financial statements were issued, and no events, other than discussed below have occurred through that date that would impact the financial statements. Monroe Street Capital Partners, LP On May 5, 2026, the Company entered into a Securities Purchase Agreement (the “MSC Purchase Agreement”) with Monroe Street Capital Partners, LP, a Delaware limited partnership (the “MSC Buyer”), pursuant to which the Company issued to the MSC Buyer a Convertible Promissory Note in the principal amount of $ 67,500 (the “MSC Note”) and a Common Stock Purchase Warrant to purchase up to 385,000 shares of the Company’s common stock (the “MSC Warrant”), in exchange for gross proceeds of $ 62,500 , resulting in net proceeds to the Company of approximately $ 57,625 after deduction of legal fees and placement agent fees. The foregoing transaction was reported on Form 8-K on May 8, 2026. Convertible Promissory Note The MSC Note has a principal amount of $ 67,500 , which includes an original issue discount of $ 5,000 . The MSC Note bears a one-time interest charge of 8 % on the principal amount (equal to $ 5,400 ), which is guaranteed and earned in full as of the issue date. The MSC Note matures on May 5, 2027. The MSC Note is convertible, at the option of the MSC Buyer, at any time on or following the issue date, into shares of the Company’s common stock, par value $ 0.001 per share, at a conversion price equal to 60 % of the lowest traded price of the Common Stock on the principal trading market during the twenty (20) trading days prior to the applicable conversion date. The MSC Buyer’s right to convert the MSC Note is subject to a 4.99% beneficial ownership limitation. Upon an event of default, the MSC Note shall become immediately due and payable at an amount equal to 150% of outstanding principal and accrued interest, and default interest shall accrue at the lesser of 18% per annum or the maximum rate permitted by law. Common Stock Purchase Warrant In connection with the MSC Purchase Agreement, the Company issued to the MSC Buyer a Common Stock Purchase Warrant to purchase up to 385,000 shares of Common Stock at an exercise price of $ 0.25 per share. The MSC Warrant is exercisable at any time commencing on May 5, 2026 and expires on May 5, 2031, five (5) years from the issuance date. The MSC Warrant may be exercised on a cashless basis when the market price of one share of Common Stock exceeds the exercise price and no effective registration statement covers the resale of the Warrant Shares. The MSC Buyer’s right to exercise the MSC Warrant is subject to a 4.99 % beneficial ownership limitation. Share Reservation In connection with the foregoing, the Company entered into an Irrevocable Transfer Agent Instruction Letter and Memorandum of Understanding with Pacific Stock Transfer Company, the Company’s transfer agent, pursuant to which the Company has irrevocably reserved 20,000,000 shares of Common Stock for issuance upon conversion of the MSC Note and exercise of the MSC Warrant. The MSC Note requires a minimum reserve of the greater of 20,000,000 shares or four times the number of shares issuable upon full conversion at the then-applicable conversion price. 25 Expected Accounting Treatment The Company is evaluating the accounting for the MSC Note and the MSC Warrant and expects to apply treatment consistent with its accounting for the JSC Note and the LV Note described in Note 9. The Company expects to allocate the gross proceeds of $ 62,500 between the MSC Note and the MSC Warrant based on their relative fair values in accordance with ASC 470-20, with the amount allocated to the MSC Warrant recorded as additional paid-in capital and as a corresponding debt discount. The $ 5,000 original issue discount and the one-time 8 % guaranteed interest charge of $ 5,400 are expected to be recorded as debt discount, and the legal and placement agent fees withheld from proceeds as debt issuance costs, in each case amortized to interest expense over the term of the MSC Note. The Company further expects that the MSC Note's variable conversion feature, which provides for conversion at 60 % of the lowest traded price of the Common Stock during the twenty (20) trading days preceding the applicable conversion date, will be bifurcated from the host instrument and accounted for as a derivative liability measured at fair value in accordance with ASC 815, consistent with the JSC Note and the LV Note. To the extent the initial fair value of the bifurcated derivative liability exceeds the net carrying value of the MSC Note, the Company expects to recognize a day-one loss. The financial effects of the MSC Note and the MSC Warrant will be reflected in the Company's condensed financial statements for the quarter ending July 31, 2026. Lambda Ventures LLC – Issuance of Initial Commitment Shares On May 27, 2026, subsequent to the April 30, 2026 balance sheet date, the Company issued 500,000 shares of its Common Stock (the “Initial Commitment Shares”) to Lambda Ventures LLC pursuant to the Equity Purchase Agreement dated April 27, 2026, as more fully described in Note 6. The Initial Commitment Shares were earned in full upon execution of the Purchase Agreement on April 27, 2026, and the fair value of $ 55,000 (500,000 shares at $0.11 per share, the closing price on April 27, 2026) was recorded as common stock payable in the accompanying balance sheet as of April 30, 2026. Upon physical issuance on May 27, 2026, the $55,000 common stock payable balance was reclassified to permanent equity, with $500 credited to common stock (par value $0.001 × 500,000 shares) and $54,500 credited to additional paid-in capital. No additional compensation expense was recognized at the time of issuance. The shares were issued in reliance upon the exemption from registration provided by Section 4(a)(2) of the Securities Act of 1933, as amended. Issuance of Common Stock under Regulation A On May 29, 2026, the Company issued 33,334 shares of common stock under Regulation A for funds received during the quarter ended January 31, 2026. 26