|
FY2025
12 months to Oct 31, 2025
|
FY2024
12 months to Oct 31, 2024
|
FY2023
12 months to Oct 31, 2023
|
|
|---|---|---|---|
| Cash Flow from Operating Activities | |||
| Net loss | |||
| Adjustments to reconcile net loss to net cash used in operating activities: | |||
| Depreciation and amortization | |||
| Legal services provided in exchange for convertible note | |||
| Loss on fair value of convertible note | |||
| Loss on write-off of intangible asset | |||
| Loss on sale of asset | |||
| Stock-based compensation | |||
| Changes in operating assets and liabilities: | |||
| Decrease in due from related party | |||
| (Increase) Decrease in security deposit | |||
| (Increase) in accounts receivable | |||
| (Increase) in other receivable | |||
| Increase in accounts payable | |||
| Increase/(Decrease) in accrued payroll | |||
| Increase/(Decrease) in accrued interest payable | |||
| Operating lease ROU assets and lease liabilities, net | |||
| (Decrease) in payroll taxes | |||
| Net Cash Used in Operating Activities | |||
| Cash Flows from Financing Activities | |||
| Proceeds from related party note payable | |||
| Proceeds from related party advances | |||
| Proceeds from related party note payable | |||
| Repayment of related party advances | |||
| Proceeds from security deposits | |||
| Proceeds from customer deposits | |||
| Proceeds from sale of common stock subscription payable | |||
| Proceeds from sale of common stock | |||
| Proceeds from long term notes | |||
| Repayment of related party note payable | |||
| Net Cash Provided by Financing Activities | |||
| Cash Flows from Investing Activities | |||
| Proceeds from sale of investment | |||
| Purchase of property and equipment | |||
| Sale of property and equipment | |||
| Purchase of long term asset | |||
| Net Cash Used in Investing Activities | |||
| Net increase (decrease) in cash | |||
| Cash at beginning of period | |||
| Cash at end of period | |||
| Supplemental Disclosure of Interest and Income Taxes Paid: | |||
| Lease liability paid during the period | |||
| Interest paid during the period | |||
| Income taxes paid during the period | |||
| Supplemental Disclosure for Non-Cash Investing and Financing Activities: | |||
| Series A preferred stock issued pursuant to patent agreement | |||
| Common stock issued for acquisition | |||
| Common stock issued for conversion of debt | |||
| Property and equipment acquired through accounts payable | |||
| Common stock cancellation per share exchange agreement | |||
| Series B preferred stock issuance per exchange agreement | |||
| Convertible note issued in exchange for legal services, recorded at fair value |
Loading...