|
FY2025
12 months to Jul 31, 2025
|
FY2024
12 months to Jul 31, 2024
|
FY2023
12 months to Jul 31, 2023
|
FY2022
12 months to Jul 31, 2022
|
FY2021
12 months to Jul 31, 2021
|
|
|---|---|---|---|---|---|
| Net loss | |||||
| Net income (loss) | |||||
| Adjustments to reconcile net income (loss) to net cash | |||||
| Deferred income tax benefit | |||||
| Stock compensation issued | |||||
| Amortization of operating lease right-of-use asset | |||||
| Debt forgave by related party | |||||
| Warrants issuance to consultant | |||||
| Debt forgiven by related party | |||||
| Change in operating assets and liabilities: | |||||
| Accounts receivable | |||||
| Prepayment and other current assets | |||||
| Inventory | |||||
| Lease security deposit | |||||
| Advances from customers | |||||
| Accounts payable | |||||
| Income taxes payable | |||||
| Operating lease liabilities | |||||
| Accrued liabilities and other payables | |||||
| Net cash (used in) provided by operating activities | |||||
| Cash flows from financing activities: | |||||
| Cash received in connection with reverse acquisition | |||||
| Repayment of working capital advance to related party | |||||
| Operating expenses directly paid by shareholders | |||||
| Payments of Shenzhen China rent by related parties | |||||
| Working capital advance from related party | |||||
| Proceeds received from public or private offerings | |||||
| Subscription receivable collected | |||||
| Capital contribution received | |||||
| Repayment of working capital advance from related party | |||||
| Deferred offering costs incurred | |||||
| Net cash provided by financing activities | |||||
| Net increase in cash | |||||
| Cash - beginning of period | |||||
| Cash and cash equivalents - end of period | |||||
| Cash, beginning | |||||
| Cash, ending | |||||
| Cash paid during the period for: | |||||
| Interest | |||||
| Income taxes | |||||
| Non-Cash Activities: | |||||
| Initial recognition of right-of-use assets and lease liabilities | |||||
| Early termination of right-of-use assets and lease liabilities | |||||
| Conversion of liabilities to common stock | |||||
| Conversion of preferred stock to common stock | |||||
| Prepaid expense and other current assets | |||||
| Accounts payable | |||||
| Due to related parties | |||||
| Accrued liabilities and other payables | |||||
| Net | |||||
| Deferred offering costs net against proceeds from public offering | |||||
| Initial recognition of right-of-use assets and lease liabilities, net of disposal | |||||
Loading...