XML 46 R30.htm IDEA: XBRL DOCUMENT
v3.25.3

Business Combinations (Tables) | 6 Months Ended
--- | ---
Oct. 31, 2025
Business Combination, Asset Acquisition, Transaction between Entities under Common Control, and Joint Venture Formation [Abstract] |
Schedule of the Preliminary Fair Value of Assets Acquired and Liabilities Assumed | The following table summarizes the preliminary fair value of assets acquired and liabilities assumed as of the acquisition date and is based on the best estimate of management, which is subject to change within the measurement period. Schedule of the Preliminary Fair Value of Assets Acquired and Liabilities Assumed
|  | As Initially Reported |  |  | Adjustment Increase (Decrease) |  |  | Revised Amount |
|  | As Initially Reported |  |  | Adjustment Increase (Decrease) |  |  | Revised Amount |
Cash and cash equivalents |  | $ | 1,924,558 |  |  | $ | - |  |  | $ | 1,924,558 |
Accounts receivable |  |  | 176,720 |  |  |  | (48,829 | ) |  |  | 127,891 |
Related party receivables |  |  | 674,296 |  |  |  |  |  |  |  | 674,296 |
Inventory |  |  | 3,690,227 |  |  |  | (20,316 | ) |  |  | 3,669,911 |
Prepaid expenses |  |  | 113,371 |  |  |  | (33,064 | ) |  |  | 80,307 |
Fixed assets |  |  | 314,515 |  |  |  |  |  |  |  | 314,515 |
Right-of-use asset |  |  | 1,854,018 |  |  |  |  |  |  |  | 1,854,018 |
Deposits |  |  | 219,330 |  |  |  |  |  |  |  | 219,330 |
Intangibles – Trade name |  |  | 5,236,869 |  |  |  |  |  |  |  | 5,236,869 |
Goodwill |  |  | 4,206,487 |  |  |  | (76,442 | ) |  |  | 4,130,045 |
Accounts payable and accrued liability |  |  | (2,311,420 | ) |  |  | 46,526 |  |  |  | (2,264,894 | )
Income taxes payable |  |  | (108,030 | ) |  |  |  |  |  |  | (108,030 | )
Deferred tax liability |  |  | (1,257,613 | ) |  |  |  |  |  |  | (1,257,613 | )
Lease liabilities - short-term |  |  | (533,659 | ) |  |  |  |  |  |  | (533,659 | )
Current portion of royalty liabilities |  |  | (12,970 | ) |  |  | 12,970 |  |  |  | - |
Lease liabilities - long-term |  |  | (1,334,281 | ) |  |  |  |  |  |  | (1,334,281 | )
Total net assets acquired |  | $ | 12,852,418 |  |  | $ | (119,155 | ) |  | $ | 12,733,263 |
Schedule of Certain Purchase Accounting and Financing Adjustments | This information gives effect to certain purchase accounting and financing adjustments and is based on the historical financial statements of CEA Industries Inc. It is presented for illustrative purposes only and is not necessarily indicative of the Company’s actual operating results had the Fat Panda Acquisition and related financing occurred on May 1, 2024, nor is it indicative of future results. Schedule of Certain Purchase Accounting and Financing Adjustments
|  | Proforma |  |  | Proforma |
|  | For the six month ended October 31, 2025 |  |  | For the six months ended October 31, 2024 |
Revenue |  | $ | 17,268,150 |  |  | $ | 16,635,529 |
Net Income/(loss) |  | $ | 285,495 |  |  | $ | (2,189,859 | )
|  | Proforma |  |  | Proforma |
|  | For the three months ended October 31, 2025 |  |  | For the three months ended October 31, 2024 |
Revenue |  | $ | 6,741,480 |  |  | $ | 7,916,559 |
Net Income/(loss) |  | $ | 1,736,967 |  |  | $ | (2,311,958 | )

X
- Definition Tabular disclosure of pro forma revenue and earnings for business combination or aggregate of series of individually immaterial business combinations. + References Reference 1: http://www.xbrl.org/2003/role/exampleRef -Topic 805 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 8 -Publisher FASB -URI https://asc.fasb.org/1943274/2147479328/805-10-50-8 Reference 2: http://www.xbrl.org/2003/role/exampleRef -Topic 805 -SubTopic 10 -Name Accounting Standards Codification -Section 55 -Paragraph 49 -Publisher FASB -URI https://asc.fasb.org/1943274/2147479303/805-10-55-49 Reference 3: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 805 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 3 -Publisher FASB -URI https://asc.fasb.org/1943274/2147479328/805-10-50-3 Reference 4: http://www.xbrl.org/2009/role/commonPracticeRef -Name Accounting Standards Codification -Section 50 -Paragraph 2 -Subparagraph (h)(2) -SubTopic 10 -Topic 805 -Publisher FASB -URI https://asc.fasb.org/1943274/2147479328/805-10-50-2 Reference 5: http://www.xbrl.org/2009/role/commonPracticeRef -Name Accounting Standards Codification -Section 50 -Paragraph 2 -Subparagraph (h)(3) -SubTopic 10 -Topic 805 -Publisher FASB -URI https://asc.fasb.org/1943274/2147479328/805-10-50-2 + Details
Name: | us-gaap_BusinessAcquisitionProFormaInformationTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- References No definition available. + Details
Name: | us-gaap_BusinessCombinationAndAssetAcquisitionAbstract
Namespace Prefix: | us-gaap_
Data Type: | xbrli:stringItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of asset acquired and liability assumed in business combination and recognized at acquisition date. + References Reference 1: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 805 -SubTopic 20 -Name Accounting Standards Codification -Section 50 -Paragraph 2 -Publisher FASB -URI https://asc.fasb.org/1943274/2147479907/805-20-50-2 Reference 2: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 805 -SubTopic 20 -Name Accounting Standards Codification -Section 50 -Paragraph 1 -Subparagraph (c) -Publisher FASB -URI https://asc.fasb.org/1943274/2147479907/805-20-50-1 + Details
Name: | us-gaap_ScheduleOfRecognizedIdentifiedAssetsAcquiredAndLiabilitiesAssumedTableTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration