|
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
|
|
|---|---|---|---|---|---|
| Cash Flows from Operating Activities: | |||||
| Net loss | |||||
| Adjustments to reconcile net loss to net cash used in operating activities: | |||||
| Imputed interest on related party loan | |||||
| Impairment loss of asset acquisition | |||||
| Gain on settlement of debt | |||||
| Stock-based compensation | |||||
| Non-cash lease expenses | |||||
| Changes in operating assets and liabilities: | |||||
| Accounts payable | |||||
| Accounts payable and accrued liabilities | |||||
| Accounts receivable | |||||
| Deposit for rent | |||||
| Prepaid expenses | |||||
| Other receivable - related party | |||||
| Deferred revenue and customer deposits | |||||
| Payroll liabilities - related party | |||||
| Employee advanced | |||||
| Employee advanced | |||||
| Operating lease liabilities | |||||
| Net Cash Used in Operating Activities | |||||
| Cash Flows from Investing Activities: | |||||
| Prepaid- assets acquisition | |||||
| Deposit for license | |||||
| Net Cash Used in Investing Activities | |||||
| Cash Flows from Financing Activities: | |||||
| Proceeds from related party loans | |||||
| Repayment related party loans | |||||
| Proceeds from common stock subscription receivable - related party | |||||
| Proceeds from common stock to be issued | |||||
| Proceeds from common stock issuance | |||||
| Net Cash Provided by Financing Activities | |||||
| Cash, beginning of period | |||||
| Net change in cash | |||||
| Cash, beginning of period | |||||
| Cash, end of period | |||||
| Supplemental cash flow information: | |||||
| Cash paid for interest | |||||
| Cash paid for taxes | |||||
| Supplemental disclosure of non-cash financing activity | |||||
| Share surrender, held as treasury stock | |||||
| Related party debt issued for payments of accounts payable | |||||
| Issuance common stock for assets acquisition | |||||
| Right-of use assets obtained in exchange for new operating lease liabilities | |||||
| Common stock subscription receivable for common stock issued to related parties | |||||
Loading...