FINANCIAL STATEMENT RESTATEMENT (Tables)
|
6 Months Ended |
Apr. 30, 2025 |
Accounting Changes and Error Corrections [Abstract] |
|
Schedule of statement of operations |
Schedule of statement of operations |
|
|
|
|
|
|
|
|
|
|
|
|
Statement of Operations for the three months ended April 30, 2024 |
|
As Previously Reported |
|
Adjustment |
|
As Restated |
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue |
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
Cost of goods sold |
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
Gross Profit |
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating expenses |
|
|
|
|
|
|
|
|
|
|
|
|
General and administrative expenses |
|
$ |
526,635 |
|
|
$ |
— |
|
|
$ |
526,635 |
|
Depreciation and amortization |
|
$ |
36,809 |
|
|
$ |
5,822 |
|
|
$ |
42,631 |
|
Total Operating Expenses |
|
$ |
563,444 |
|
|
$ |
5,822 |
|
|
$ |
569,266 |
|
Other Income (Expenses) |
|
|
|
|
|
|
|
|
|
|
|
|
Interest income |
|
$ |
5,192 |
|
|
$ |
— |
|
|
$ |
5,192 |
|
Interest expense |
|
$ |
(6,781 |
) |
|
$ |
— |
|
|
$ |
(6,781 |
) |
Total Other (Expenses) |
|
$ |
(1,589 |
) |
|
$ |
— |
|
|
$ |
(1,589 |
) |
Loss from Operations |
|
$ |
(565,033 |
) |
|
$ |
(5,822 |
) |
|
$ |
(570,855 |
) |
Net Loss |
|
$ |
(565,033 |
) |
|
$ |
(5,822 |
) |
|
$ |
(570,855 |
) |
PER SHARE AMOUNTS |
|
|
|
|
|
|
|
|
|
|
|
|
Basic and diluted net loss
per share |
|
$ |
(0.00 |
) |
|
$ |
— |
|
|
$ |
(0.00 |
) |
Weighted average number of common shares outstanding - basic and diluted |
|
|
419,491,234 |
|
|
|
— |
|
|
|
419,491,234 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Statement of Operations for the six months ended
April 30, 2024 |
|
|
As Previously Reported |
|
|
|
Adjustment |
|
|
|
As Restated |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue |
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
Cost of goods sold |
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
Gross Profit |
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating expenses |
|
|
|
|
|
|
|
|
|
|
|
|
General and administrative expenses |
|
$ |
1,009,505 |
|
|
$ |
(18,864 |
) |
|
$ |
990,641 |
|
Depreciation and amortization |
|
$ |
70,092 |
|
|
$ |
8,975 |
|
|
$ |
79,067 |
|
Total Operating Expenses |
|
$ |
1,079,597 |
|
|
$ |
(9,889 |
) |
|
$ |
1,069,708 |
|
Other Income (Expenses) |
|
|
|
|
|
|
|
|
|
|
|
|
Interest income |
|
$ |
5,492 |
|
|
$ |
— |
|
|
$ |
5,492 |
|
Interest expense |
|
$ |
(13,712 |
) |
|
$ |
— |
|
|
$ |
(13,712 |
) |
Total Other (Expenses) |
|
$ |
(8,220 |
) |
|
$ |
— |
|
|
$ |
(8,220 |
) |
Loss from Operations |
|
$ |
(1,087,817 |
) |
|
$ |
9,889 |
|
|
$ |
(1,077,928 |
) |
Net Loss |
|
$ |
(1,087,817 |
) |
|
$ |
9,889 |
|
|
$ |
(1,077,928 |
) |
PER SHARE AMOUNTS |
|
|
|
|
|
|
|
|
|
|
|
|
Basic and diluted net loss
per share |
|
$ |
(0.00 |
) |
|
$ |
— |
|
|
$ |
(0.00 |
) |
Weighted average number of common shares outstanding - basic and diluted |
|
|
419,439,854 |
|
|
|
— |
|
|
|
419,439,854 |
|
|
Schedule of statement of changes in stockholders’ deficit |
Schedule of statement of changes in stockholders deficit |
|
|
|
|
|
|
|
|
|
|
|
|
Changes in Statement of Stockholders' Deficit for the three months ended April 30, 2024 |
|
As Previously Reported |
|
Adjustment |
|
As Restated |
Beginning Additional Paid-in Capital - Balance at January 31, 2024 |
|
$ |
41,171,311 |
|
|
$ |
390,275 |
|
|
$ |
41,561,586 |
|
Beginning Accumulated Deficit - Balance at January 31, 2024 |
|
$ |
(42,132,662 |
) |
|
$ |
(470,515 |
) |
|
$ |
(42,603,177 |
) |
Beginning Total Stockholders’ Deficit - Balance at January 31, 2024 |
|
$ |
(489,418 |
) |
|
$ |
(85,240 |
) |
|
$ |
(574,658 |
) |
Series A preferred issued pursuant to patent agreement, shares |
|
|
10,000,000 |
|
|
|
(5,000,000 |
) |
|
|
5,000,000 |
|
Series A preferred issued pursuant to patent agreement, amount |
|
$ |
10,000 |
|
|
$ |
(5,000 |
) |
|
$ |
5,000 |
|
Net loss for the three months ended April 30, 2024 |
|
$ |
565,033 |
|
|
$ |
5,822 |
|
|
$ |
570,855 |
|
Ending Additional paid in capital - Balance at April 30, 2024 |
|
$ |
41,291,591 |
|
|
$ |
390,275 |
|
|
$ |
41,681,866 |
|
Ending Accumulated Deficit - Balance at April 30, 2024 |
|
$ |
(42,697,762 |
) |
|
$ |
(476,270 |
) |
|
$ |
(43,174,032 |
) |
Ending Total Stockholders’ Deficit - Balance at April 30, 2024 |
|
$ |
(920,868 |
) |
|
$ |
(90,995 |
) |
|
$ |
(1,011,863 |
) |
Changes in Statement of Stockholders' Deficit for the six months ended April 30, 2024 |
|
As Previously Reported |
|
Adjustment |
|
As Restated |
Beginning Additional Paid-in Capital - Balance at October 31, 2023 |
|
$ |
41,079,902 |
|
|
$ |
390,275 |
|
|
$ |
41,470,177 |
|
Beginning Accumulated Deficit - Balance at October 31, 2023 |
|
$ |
(41,609,945 |
) |
|
$ |
(486,159 |
) |
|
$ |
(42,096,104 |
) |
Beginning Total Stockholders’ Deficit - Balance at October 31, 2023 |
|
$ |
(92,201 |
) |
|
|
(100,884 |
) |
|
|
(193,085 |
) |
Series A preferred issued pursuant to patent agreement, shares |
|
|
10,000,000 |
|
|
|
(5,000,000 |
) |
|
|
5,000,000 |
|
Series A preferred issued pursuant to patent agreement, amount |
|
$ |
10,000 |
|
|
$ |
(5,000 |
) |
|
$ |
5,000 |
|
Net loss for the six months ended April 30, 2024 |
|
$ |
1,087,817 |
|
|
$ |
(9,889 |
) |
|
$ |
1,077,928 |
|
Ending Additional paid in capital - Balance at April 30, 2024 |
|
$ |
41,291,591 |
|
|
$ |
390,275 |
|
|
$ |
41,681,866 |
|
Ending Accumulated Deficit - Balance at April 30, 2024 |
|
$ |
(42,697,762 |
) |
|
$ |
(476,270 |
) |
|
$ |
(43,174,032 |
) |
Ending Total Stockholders’ Deficit - Balance at April 30, 2024 |
|
$ |
(920,868 |
) |
|
$ |
(90,995 |
) |
|
$ |
(1,011,863 |
) |
|
Schedule of statement of cash flows |
Schedule of statement of cash flows |
|
|
|
|
|
|
|
|
|
|
|
|
Statement of Cash Flows for the six months ended
April 30, 2024 |
|
As Previously Reported |
|
Adjustment |
|
As Restated |
Cash Flow from Operating Activities |
|
|
|
|
|
|
|
|
|
|
|
|
Net loss |
|
$ |
(1,087,817 |
) |
|
$ |
9,889 |
|
|
$ |
(1,077,928 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjustments to reconcile net loss to net cash used in operating activities: |
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization |
|
$ |
70,092 |
|
|
$ |
8,975 |
|
|
$ |
79,067 |
|
Changes in operating assets and liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
Decrease in due from related party |
|
$ |
56,392 |
|
|
$ |
— |
|
|
$ |
56,392 |
|
Increase in accrued interest receivable |
|
$ |
(5,185 |
) |
|
$ |
— |
|
|
$ |
(5,185 |
) |
Increase/(Decrease) in accounts payable |
|
$ |
15,813 |
|
|
$ |
(22,058 |
) |
|
$ |
(6,245 |
) |
Increase/(Decrease) in accrued interest payable |
|
$ |
13,712 |
|
|
$ |
— |
|
|
$ |
13,712 |
|
Increase in lease vendor payable |
|
$ |
— |
|
|
$ |
498 |
|
|
$ |
498 |
|
Operating lease ROU assets and lease liabilities, net |
|
$ |
422 |
|
|
$ |
146 |
|
|
$ |
568 |
|
Increase (Decrease) in payroll taxes |
|
$ |
(14,802 |
) |
|
$ |
— |
|
|
$ |
(14,802 |
) |
Net Cash Used in Operating Activities |
|
$ |
(951,373 |
) |
|
$ |
(2,550 |
) |
|
$ |
(953,923 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash Flows from Financing Activities |
|
|
|
|
|
|
|
|
|
|
|
|
Proceeds from related party advances |
|
$ |
710,585 |
|
|
$ |
— |
|
|
$ |
710,585 |
|
Proceeds from security deposits |
|
$ |
100,000 |
|
|
$ |
— |
|
|
$ |
100,000 |
|
Proceeds from sale of common stock subscription payable |
|
$ |
47,249 |
|
|
$ |
— |
|
|
$ |
47,249 |
|
Proceeds from sale of common stock |
|
$ |
211,901 |
|
|
$ |
— |
|
|
$ |
211,901 |
|
Net Cash Provided by Financing Activities |
|
$ |
1,069,735 |
|
|
$ |
— |
|
|
$ |
1,069,735 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash Flows from Investing Activities |
|
|
|
|
|
|
|
|
|
|
|
|
Purchase of property and equipment |
|
$ |
(186,777 |
) |
|
$ |
2,550 |
|
|
$ |
(184,227 |
) |
Purchase of long term asset |
|
$ |
(89,285 |
) |
|
$ |
— |
|
|
$ |
(89,285 |
) |
Net Cash Used in Investing Activities |
|
$ |
(276,062 |
) |
|
$ |
2,550 |
|
|
$ |
(273,512 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Net increase (decrease) in cash |
|
$ |
(157,700 |
) |
|
$ |
— |
|
|
$ |
(157,700 |
) |
Cash at beginning of period |
|
$ |
235,159 |
|
|
$ |
— |
|
|
$ |
235,159 |
|
Cash at end of period |
|
$ |
77,459 |
|
|
$ |
— |
|
|
$ |
77,459 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Supplemental Disclosure for Non-Cash Investing and Financing Activities: |
|
|
|
|
|
|
|
|
|
|
|
|
Record right-to-use asset and lease liability per ASC 842 |
|
$ |
(149,662 |
) |
|
$ |
(18,087 |
) |
|
$ |
(167,749 |
) |
|