| Schedule of Investments |
The
following table summarizes the components of investments as of April 30, 2025 and 2024:
Schedule
of Investments
| | |
April
30, 2025 | | |
April
30, 2024 | |
| | |
| | |
| |
| Systems DE | |
$ | 1,985 | | |
$ | 48,128 | |
| MustWatch LLC | |
| - | | |
| 440,000 | |
| Zelgor Inc. | |
| 1,400,000 | | |
| 1,400,000 | |
| ChipBrain LLC | |
| - | | |
| 3,366,348 | |
| Vymedic Inc. | |
| 11,032 | | |
| 11,032 | |
| C-Reveal Therapeutics LLC | |
| 50,000 | | |
| 50,000 | |
| Deuce Drone LLC | |
| - | | |
| 2,350,000 | |
| Hiveskill LLC | |
| 712,500 | | |
| 712,500 | |
| ScanHash LLC | |
| 425,000 | | |
| 425,000 | |
| Caesar Media Group Inc. | |
| - | | |
| 1,999,128 | |
| Cust Corp. | |
| 1,200,000 | | |
| 1,200,000 | |
| Kingscrowd Inc. | |
| 577,743 | | |
| 513,550 | |
| Reper LLC | |
| 1,200,000 | | |
| 1,200,000 | |
| Dark LLC | |
| - | | |
| 2,100,000 | |
| Netwire LLC | |
| - | | |
| 1,300,000 | |
| CountSharp LLC | |
| - | | |
| 1,170,000 | |
| CupCrew LLC | |
| - | | |
| 1,170,000 | |
| HeadFarm LLC | |
| - | | |
| 1,170,000 | |
| RealWorld LLC | |
| - | | |
| 1,170,000 | |
| Acehedge LLC | |
| - | | |
| 1,110,000 | |
| Fantize LLC | |
| - | | |
| 1,110,000 | |
| StockText LLC | |
| - | | |
| 1,220,000 | |
| Issuers that paid a
1% equity fee to the funding portal | |
| 169,790 | | |
| 97,700 | |
| Total | |
$ | 5,748,050 | | |
$ | 25,333,386 | |
| Investment owned at cost | |
$ | 5,748,050 | | |
$ | 25,333,386 | |
|
| Summary of Annual And Cumulative Adjustments For Investment |
Summary
of Annual And Cumulative Adjustments For Investment
| | |
Original
Cost | | |
Value
at April 30, 2025 | | |
Value
at April 30, 2024 | | |
Annual
Adjustment 2025 | | |
Annual
Adjustment 2024 | | |
Cumulative
Adjustment | |
| | |
| | |
| | |
| | |
| | |
| | |
| |
| Systems DE | |
$ | 234,080 | | |
$ | 1,985 | | |
$ | 48,128 | | |
$ | (46,143 | ) | |
$ | - | | |
$ | (232,095 | ) |
| MustWatch LLC | |
| 235,400 | | |
| - | | |
| 440,000 | | |
| (440,000) | | |
| - | | |
| (235,400 | ) |
| Zelgor Inc. | |
| 1,400,000 | | |
| 1,400,000 | | |
| 1,400,000 | | |
| - | | |
| - | | |
| - | |
| ChipBrain LLC | |
| 660,486 | | |
| - | | |
| 3,366,348 | | |
| (3,366,348 | ) | |
| - | | |
| (660,486 | ) |
| Vymedic Inc. | |
| 20,000 | | |
| 11,032 | | |
| 11,032 | | |
| - | | |
| - | | |
| (8,968 | ) |
| C-Reveal Therapeutics LLC | |
| 50,000 | | |
| 50,000 | | |
| 50,000 | | |
| - | | |
| - | | |
| - | |
| Deuce Drone LLC | |
| 822,500 | | |
| - | | |
| 2,350,000 | | |
| (2,350,000 | ) | |
| - | | |
| (822,500 | ) |
| Hiveskill LLC | |
| 712,500 | | |
| 712,500 | | |
| 712,500 | | |
| - | | |
| - | | |
| - | |
| ScanHash LLC | |
| 425,000 | | |
| 425,000 | | |
| 425,000 | | |
| - | | |
| - | | |
| - | |
| Caesar Media Group Inc. | |
| 1,999,128 | | |
| - | | |
| 1,999,128 | | |
| (1,999,128 | ) | |
| - | | |
| (1,999,128 | ) |
| Cust Corp. | |
| 1,200,000 | | |
| 1,200,000 | | |
| 1,200,000 | | |
| - | | |
| - | | |
| - | |
| Kingscrowd Inc. | |
| 454,231 | | |
| 577,743 | | |
| 513,550 | | |
| 64,193 | | |
| (2,696,135 | ) | |
| 123,512 | |
| Reper LLC | |
| 1,200,000 | | |
| 1,200,000 | | |
| 1,200,000 | | |
| - | | |
| - | | |
| - | |
| Dark LLC | |
| 2,100,000 | | |
| - | | |
| 2,100,000 | | |
| (2,100,000 | ) | |
| - | | |
| (2,100,000 | ) |
| Netwire LLC | |
| 1,300,000 | | |
| - | | |
| 1,300,000 | | |
| (1,300,000 | ) | |
| - | | |
| (1,300,000 | ) |
| CountSharp LLC | |
| 1,170,000 | | |
| - | | |
| 1,170,000 | | |
| (1,170,000 | ) | |
| - | | |
| (1,170,000 | ) |
| CupCrew LLC | |
| 1,170,000 | | |
| - | | |
| 1,170,000 | | |
| (1,170,000 | ) | |
| - | | |
| (1,170,000 | ) |
| HeadFarm LLC | |
| 1,170,000 | | |
| - | | |
| 1,170,000 | | |
| (1,170,000 | ) | |
| - | | |
| (1,170,000 | ) |
| RealWorld LLC | |
| 1,170,000 | | |
| - | | |
| 1,170,000 | | |
| (1,170,000 | ) | |
| - | | |
| (1,170,000 | ) |
| Acehedge LLC | |
| 1,110,000 | | |
| - | | |
| 1,110,000 | | |
| (1,110,000 | ) | |
| - | | |
| (1,110,000 | ) |
| Fantize LLC | |
| 1,110,000 | | |
| - | | |
| 1,110,000 | | |
| (1,110,000 | ) | |
| - | | |
| (1,110,000 | ) |
| StockText LLC | |
| 1,220,000 | | |
| - | | |
| 1,220,000 | | |
| (1,220,000 | ) | |
| - | | |
| (1,220,000 | ) |
| 61 Issuers in 2025, 30
in 2024 | |
| 169,790 | | |
| 169,790 | | |
| 97,700 | | |
| - | | |
| - | | |
| - | |
| | |
$ | 21,103,115 | | |
$ | 5,748,050 | | |
$ | 25,333,386 | | |
$ | (19,657,426 | ) | |
$ | (2,696,135 | ) | |
$ | (14,355,065 | ) |
|