v3.25.1
Consolidated Statements of Cash Flows (Unaudited) - USD ($)
6 Months Ended
Apr. 30, 2025
Apr. 30, 2024
CASH FLOWS FROM OPERATING ACTIVITIES    
Net loss $ (6,058,733) $ (3,640,864)
Adjustments to reconcile net loss to net cash provided by (used in) operating activities:    
Stock based compensation 2,873,750 62,000
Depreciation and amortization 393,552 393,547
Make-whole provision 39,283
Amortization of debt discount 144,925
Loss on extinguishment of debt 98,432
Loss on ROU Asset 707,626
Loss on disposal of furniture and equipment 1,798
Stock options expense 33,747 20,870
Bad debt expense 1,925
Reserve for credit losses 133,062
ROU operating lease expense 102,410 98,168
Write-off of inventory 4,844
Changes in current assets and liabilities:    
Accounts receivable 193,571 1,083,170
Prepaid expenses 278,820 168,379
Inventory 3,468,819
Accounts payable 48,164 196,139
Accounts payable - related party (96,683) (1,121,126)
Accrued expenses 97,469 (246,769)
Customer refunds due (60,947)
Operating lease obligations (98,756) (89,183)
Net cash (used in) provided by operating activities (1,483,982) 715,391
CASH FLOWS FROM INVESTING ACTIVITIES    
Net cash used in investing activities
CASH FLOWS FROM FINANCING ACTIVITIES    
Proceeds from loans payable 1,106,731
Payments on loans payable (207,616) (1,867,698)
Payment on preferred dividends (405,000)
Net cash used in financing activities (612,616) (760,967)
Net change in cash (2,096,598) (45,576)
Beginning cash balance 3,902,300 533,659
Ending cash balance 1,805,702 488,083
SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION:    
Interest paid 8,183 426,458
Income taxes paid
NON-CASH TRANSACTIONS    
Preferred stock dividend $ 22,500 $ 135,000