Exhibit 99.1

 

Jiuzi Holdings, Inc.

Consolidated Balance Sheets

 

Unaudited

 

   April 30,   October 31, 
   2025   2024 
ASSETS        
Current Assets        
Cash and cash equivalents  $344,235   $943,435 
Notes receivable   1,238    
-
 
Accounts receivable, net   742,911    278,900 
Due from related parties   23,675    
-
 
Advances to suppliers   225,652    140,493 
Prepaid taxes and taxes recoverable   4,850    
-
 
Other receivables and other current assets   8,546,912    9,253,793 
Total Current Assets   9,889,473    10,616,621 
Non-Current Assets          
Property, plant and equipment, net   23,341    
-
 
Total Non-Current Assets   23,341    
-
 
Total Assets   9,912,814    10,616,621 
           
LIABILITIES AND SHAREHOLDERS’ EQUITY          
Current Liabilities          
Accruals and other payables   1,692,320    1,763,282 
Accounts payable   656,321    189,414 
Due to related parties   10,575    211,630 
Taxes payable   
-
    7,341 
Contract liability   
-
    27,396 
Total Current Liabilities   2,359,216    2,199,063 
           
Total Liabilities   2,359,216    2,199,063 
           
Shareholders’ Equity          
Ordinary shares, $0.00039 par value; (25,000,000,000 shares authorized, 55,056,945 shares issued and outstanding as of April 30, 2025 and October 31, 2024, respectively)   21,472    21,472 
Additional paid-in capital   86,169,229    86,169,229 
Statutory reserve   
-
    891,439 
Accumulated deficit   (77,577,359)   (77,793,056)
Accumulated other comprehensive loss   (1,059,744)   (871,526)
Total Shareholders’ Equity   7,553,598    8,417,558 
Total Liabilities and Shareholders’ Equity  $9,912,814   $10,616,621 

 

See accompanying notes to financial statements.

 

 

 

 

Jiuzi Holdings, Inc.

Consolidated Statements of Loss and Comprehensive Loss

 

Unaudited

 

   Six Months
Ended
   Six Months
Ended
 
   April 30,
2025
   April 30,
2024
 
         
Revenues, net  $978,564   $
-
 
Revenues – related party, net   
-
    2,281,238 
Total revenues   978,564    2,281,238 
           
Cost of revenues   964,440    
-
 
Cost of revenues– related party   
-
    2,323,808 
Total cost of revenues   964,440    2,323,808 
           
Gross profit/(loss)   14,124    (42,570)
           
Selling and marketing expense   346    1,340 
General and administrative expenses   638,739    1,143,582 
Share-based compensation   
-
    12,355,200 
Allowance for credit loss on loans receivable   
-
    2,546,467 
Reversal of allowance for credit losses   
-
    (224,745)
Total operating expense   639,085    15,821,844 
           
Operating loss   (624,961)   (15,864,414)
           
Non-operating income (expense):          
Other income, net   23    28,963 
Interest income   40    857 
Interest expense   (50,844)   (52,926)
    (50,781)   (23,106)
           
Loss before income tax   (675,742)   (15,887,520)
           
Income tax   
-
    
-
 
           
Gain from discontinued operations   
-
    89,743 
Net loss   (675,742)   (15,797,777)
Less: Loss attributable to non-controlling interest   
-
    (8,245)
Net loss attributable to controlling interest   (675,742)   (15,789,532)
           
Other comprehensive income (loss):          
           
Foreign currency translation (expense) income   (188,218)   235,328 
Total comprehensive loss   (863,960)   (15,562,449)
           
Loss per share          
Basic   (0.01)   (0.30)
Diluted   (0.01)   (0.30)
           
Weighted average number of ordinary shares outstanding          
Basic   55,056,945    52,039,215 
Diluted   55,056,945    52,039,215 

 

See accompanying notes to financial statements.

 

2

 

 

Jiuzi Holdings, Inc.

Consolidated Statements of Changes in Shareholders’ Equity

 

Unaudited

 

   Common Stock   Additional           Accumulated
other
   Equity   Non-     
   Number of       Paid-in   Statutory   Retained   Comprehensive   attributable   Controlling   Total 
   Shares   Amount   Capital   Reserve   Earnings   Income   to Jiuzi   interest   Equity 
Balance at October 31, 2023   1,563,695    610    23,474,893    891,439    (18,660,133)   (1,477,025)   4,229,784    69,532    4,299,316 
Shares issued for cash proceeds, net   43,706,290    17,045    49,982,953    
-
    
-
    
-
    49,999,998    
-
    49,999,998 
Shares issued for compensation   6,769,230    2,640    12,352,560    
-
    
-
    
-
    12,355,200    
-
    12,355,200 
Net loss   -    
-
    
-
    
-
    (15,789,532)   
-
    (15,789,532)   
-
    (15,789,532)
Non-Controlling Interest   -    
-
    
-
    
-
    
-
    
-
    
-
    (8,245)   (8,245)
Disposition of discontinued operation   -    
-
    
-
    
-
    89,743    
-
    89,743    41,357    131,100 
Foreign currency translation adjustment   -    
-
    
-
    
-
    
-
    (754,578)   (754,578)   4,785    (749,793)
Balance at April 30, 2024   52,039,215    20,295    85,810,406    891,439    (34,457,910)   (2,231,603)   50,032,627    107,429    50,140,056 
Balance at October 31, 2024   55,056,945    21,472    86,169,229    891,439    (77,793,056)   (871,526)   8,417,558    
-
    8,417,558 
Net loss   -    
-
    
-
    
-
    (675,742)   
-
    (675,742)   
-
    (675,742)
Disposition of discontinued operation   -    
-
    
-
    (891,439)   891,439    
-
    
-
    
-
    
-
 
Foreign currency translation adjustment   -    
-
    
-
    
-
    
-
    (188,218)   (188,218)   
-
    (188,218)
Balance at April 30, 2025   55,056,945    21,472    86,169,229    
-
    (77,577,359)   (1,059,744)   7,553,598    
-
    7,553,598 

 

3

 

 

Jiuzi Holdings, Inc.

Consolidated Statements of Changes in Shareholders’ Equity

 

Unaudited

 

   Six Months Ended   Six Months Ended 
   April 30,   April 30, 
   2025   2024 
Cash flows from operating activities:        
Net loss  $(675,742)  $(15,797,777)
Net income from discontinued operation   
-
    89,743 
Net loss from continuing operation   (675,742)   (15,887,520)
Depreciation and amortization   424    64,446 
Reversal of allowance for credit loss   
-
    (224,745)
Amortization of operating lease ROU assets   
-
    80,757 
Impairment loss Other Assets   
-
    2,546,467 
Loss from disposal of assets   
-
    11,881 
Stock-based compensation   
-
    12,355,200 
Changes in assets and liabilities          
Increase in accounts receivable   (464,011)   
-
 
Increase in accounts receivable – related party   
-
    (1,236,980)
Decrease in inventories   
-
    629,449 
Decrease in prepaid expenses   14,167    
 
 
(Increase)/decrease in advances to suppliers   (49,826)   1,491,787 
(Increase)/decrease in notes receivable- customers sales   (1,238)   400,000 
Increase in notes receivable-related party customers sales   
-
    (174,166)
Increase in due from related parties   (23,675)   (1,043,561)
(Increase)/Decrease in other receivables   157,381    (49,252,553)
Increase in other assets   
-
    (55,734)
(Decrease)/increase in accrued and other liabilities   (280,962)   122,128 
Increase/(decrease) in account payable   466,907    (328)
Increase in accounts payable – related party   
-
    74 
Increase in taxes payable   92,751    107,907 
Decrease in contract liability   (27,396)   (780,536)
Decrease in contract liability – related party   
-
    (43,875)
Increase in operating lease liabilities   
-
    11,433 
Net cash operating activities of continued operations   (791,220)   (50,878,469)
Net cash operating activities of discontinued operations   
-
    48,305)
Cash Used in Operating Activities   (791,220)   (50,830,164)
           
Cash flows from investing activities          
           
Acquisition of investment   
-
    (465)
Purchase of fixed assets   (23,765)   
-
 
Net cash used in investing activities of continued operations   (23,765)   (465)
Net cash used in investing activities of discontinued operations   
-
    (728,332)
Cash Used in Investing Activities   (23,765)   (728,797)
           
Cash flows from financing activities          
Proceeds from owner’s injection of capital   
-
    49,999,998 
Proceeds (repayment) to related party payable   8,945    (144,397)
Net cash from financing activities of continued operations   8,945    49,855,601 
Net cash from financing activities of discontinued operations   
-
    734,771 
Cash Provided by Financing Activities   8,945    50,590,372 
           
Net decrease of cash and cash equivalents   (806,040)   (968,589)
           
Effect of foreign currency translation on cash and cash equivalents   206,840    120,611 
Cash, cash equivalents, and restricted cash – beginning of period   943,435    1,184,344 
Less: cash and cash equivalents attributable to discontinued operations   
-
    62,916 
Cash, cash equivalents, and restricted cash – end of period  $344,235   $273,450 
           
Reconciliation of Cash, Cash Equivalents & Restricted Cash to Statements of Cash Flows          
Cash and cash equivalents   344,235    271,645 
Restricted cash   
-
    1,805 
Total cash, cash equivalents, and restricted cash  $344,235    273,450 

 

See accompanying notes to financial statements.

4

 

 

Jiuzi Holdings, Inc.

Notes To Unaudited Condensed Consolidated Financial Statements

 

NOTE 1 – ORGANIZATION AND BASIS OF PRESENTATION

 

Jiuzi Holdings, Inc. (“Company” or “Jiuzi Holdings”) was incorporated in the Cayman Islands on October 10, 2019. It is a holding company with no operations. The Company sells new energy batteries, electronic power equipment and auxiliaries through its wholly owned subsidiaries located in the People’s Republic of China (“PRC” or “China”).

 

Jiuzi New York Inc. (“Jiuzi New York”), a New York corporation established on April 3, 2023. is a wholly owned subsidiary of Jiuzi Holdings. It is mainly involved in corporate investment consulting.

 

Jiuzi New Energy International Holding Group (HK) Limited (“Jiuzi HK”) was organized under the laws of the Hong Kong Special Administrative Region of the PRC on May 23, 2023 and it was a wholly owned subsidiary of. Jiuzi New York that is mainly involved in corporate investment consulting.

 

Shenzhen Jiuzi New Energy Holding Group Co., Ltd. (“Shenzhen Jiuzi”) was incorporated on August 1, 2023 under the laws of the People’s Republic of China. It was a wholly owned subsidiary of New Energy Holding HK and is mainly involved in the sales of batteries, electronic power equipment and auxiliaries.

 

5

 

 

Jiuzi Holdings, Inc.

Notes To Unaudited Condensed Consolidated Financial Statements

 

Below is Jiuzi Holdings’ organizational chart:

 

 

6

 

 

Jiuzi Holdings, Inc.

Notes To Unaudited Condensed Consolidated Financial Statements

 

NOTE 2 – SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

 

Basis of Presentation

 

The financial statements of the Company have been prepared in accordance with generally accepted accounting principles in the United States of America (“US GAAP”) and pursuant to the rules and regulations of the Securities and Exchange Commission (“SEC”).

 

Principles of Consolidation

 

The accompanying consolidated financial statements include the accounts of the Company and its subsidiary. Significant inter-company transactions have been eliminated in consolidation.

 

Going Concern and Management’s Plan

 

The accompanying consolidated financial statements have been prepared assuming that the Company will continue as a going concern, which contemplates the realization of assets and the discharge of liabilities in the normal course of business for the foreseeable future. As of April 30, 2025, the Company had an accumulated deficit of $77,577,359. The Company incurred a net loss of $675,742 for the six months period ended April 30, 2025.

 

These conditions raise substantial doubt about the Company’s ability to continue as a going concern. These financial statements do not include any adjustments to reflect the possible future effect on the recoverability and classification of assets or the amounts and classifications of liabilities that may result from the outcome of these uncertainties. The Company commits its core competencies in the renewable energy sector with driving innovation. The Company enters into trade business with a focus on sales of new energy batteries including design, commissioned processing, transportation and packaging, sales of electrical equipment, mobile phone accessories and other products. In future, the Company will focus on sales and production of electric two wheelers, three wheelers and slow-speeding cars in Southeast Asia. Management believes that the actions presently being taken to obtain additional funding and implement its strategic plan provides the opportunity for the Company to continue as a going concern.

 

Use of Estimates

 

The preparation of financial statements in conformity with accounting principles generally accepted in the United States of America requires management to make estimates and assumptions that affect the reported amounts of assets, liabilities, revenue, and expenses. Actual results and outcomes may differ from management’s estimates and assumptions.

 

7

 

 

Jiuzi Holdings, Inc.

Notes To Unaudited Condensed Consolidated Financial Statements

 

Functional and presentation currency

 

The functional currency of the Company is which is Chinese Yuan (“RMB”), the currency of the primary economic environment in which the Company operates.

 

Transactions in currencies other than the entity’s functional currency are recorded at the rates of exchange prevailing on the date of the transaction. At the end of each reporting period, monetary items denominated in foreign currencies are translated at the rates prevailing at the end of the reporting periods. Exchange differences arising on the settlement of monetary items and on translation of monetary items at period-end are included in income statement of the period.

 

For the purpose of presenting these financial statements, the Company’s assets and liabilities are expressed in US$ at the exchange rate on the balance sheet date, stockholder’s equity accounts are translated at historical rates, and income and expense items are translated at the weighted average exchange rate during the period. The resulting translation adjustments are reported under accumulated other comprehensive income in the stockholder’s equity section of the balance sheets.

 

Exchange rate used for the translation as follows:

 

US$ to RMB

 

   Period
End
   Average 
April 30, 2025   7.2706    7.2682 
October 31, 2024   7.1178    7.1855 
April 30, 2024   7.2401    7.1949 

 

Fair Values of Financial Instruments

 

The Company adopted ASC 820 “Fair Value Measurements,” which defines fair value, establishes a three-level valuation hierarchy for disclosures of fair value measurement and enhances disclosures requirements for fair value measures. Current assets and current liabilities qualified as financial instruments and management believes their carrying amounts are a reasonable estimate of fair value because of the short period of time between the origination of such instruments and their expected realization and if applicable, their current interest rate is equivalent to interest rates currently available.  The three levels are defined as follow:

 

Level 1 — inputs to the valuation methodology are quoted prices (unadjusted) for identical assets or liabilities in active markets.

 

Level 2 — inputs to the valuation methodology include quoted prices for similar assets and liabilities in active markets, and inputs that are observable for the assets or liability, either directly or indirectly, for substantially the full term of the financial instruments.

 

Level 3 — inputs to the valuation methodology are unobservable and significant to the fair value.

 

As of the balance sheet date, the estimated fair values of the financial instruments approximated their fair values due to the short-term nature of these instruments. Determining which category an asset or liability falls within the hierarchy requires significant judgment. The Company evaluates the hierarchy disclosures each year.

 

8

 

 

Jiuzi Holdings, Inc.

Notes To Unaudited Condensed Consolidated Financial Statements

 

Related parties

 

The Company adopted ASC 850, Related Party Disclosures, for the identification of related parties and disclosure of related party transactions.

 

Cash and Equivalents

 

The Company considers all highly liquid investments purchased with an original maturity of three months or less to be cash equivalents.

 

Note receivable

 

As of April 30, 2025, the Company held a bank acceptance of $1,238.

 

Accounts Receivable, net

 

Accounts receivable is recorded at the net value less estimates for expected credit losses. Management regularly reviews outstanding accounts and provides an allowance for doubtful accounts. When collection of the original invoice amounts is no longer probable, the Company will either partially or fully write-off the balance against the allowance for doubtful accounts.

 

Other receivable and other current assets

 

Other receivables primarily include prepayment to suppliers, advances to employees, and others. Management regularly reviews the aging of receivables and changes in payment trends and records allowances when management believes collection of amounts due are at risk. Accounts considered uncollectable are written off against allowances after exhaustive efforts at collection are made.

 

Accounts Payables

 

Accounts payable primarily represent obligations to suppliers for goods and services received but not yet paid. Payment terms are generally within 90 days.

 

Revenue Recognition

 

The Company adopted ASC Topic 606 using the modified retrospective adoption method. Based on the requirements of ASC Topic 606, revenue is recognized when control of the promised goods or services is transferred to the customers in an amount that reflects the consideration the Company expects to be entitled to receive in exchange for those goods or services. Revenue is recognized when the following 5-step revenue recognition criteria are met:

 

  1) Identify the contract with a customer

 

  2) Identify the performance obligations in the contract

 

  3) Determine the transaction price

 

  4) Allocate the transaction price

 

  5) Recognize revenue when or as the entity satisfies a performance obligation

 

Revenue from product sales is recognized at the point in time control of the products is transferred, generally upon customer receipt based upon the contract terms. Shipping and handling activities are considered to be fulfillment activities rather than promised services and are not, therefore, considered to be separate performance obligations. The Company’s sales terms provide no right of return outside of a standard quality policy and has not experienced any sales returns. Payment terms for product sales are generally set at 30 to 90 days after the consideration becomes due and payable.

 

9

 

 

Jiuzi Holdings, Inc.

Notes To Unaudited Condensed Consolidated Financial Statements

 

Inventory

 

Inventories, which are primarily comprised of finished goods for sale, are stated at the lower of cost or net realizable value, using the first-in first-out method. The Company evaluates the need for reserves associated with obsolete, slow-moving and non-salable inventory by reviewing net realizable values on a periodic basis. Only defective products can be returned to our suppliers.

 

Contract Liabilities

 

Contract liabilities are mainly advance from customers.

 

Income Taxes

 

Income taxes are provided in accordance with ASC No. 740, Accounting for Income Taxes.  A deferred tax asset or liability is recorded for all temporary differences between financial and tax reporting and net operating loss carry-forwards. Deferred tax expense (benefit) results from the net change during the years of deferred tax assets and liabilities.

 

Deferred tax assets are reduced by a valuation allowance when, in the opinion of management, it is more likely than not that some portion of all of the deferred tax assets will be realized.  Deferred tax assets and liabilities are adjusted for the effects of changes in tax laws and rates on the date of enactment.

 

A tax benefit from an uncertain tax position may be recognized only if it is more likely than not that the tax position will be sustained on examination by the taxing authorities. The determination is based on the technical merits of the position and presumes that the relevant taxing authority that has full knowledge of all relevant information will examine each uncertain tax position. Although the Company believes the estimates are reasonable, no assurance can be given that the final outcome of these matters will not be different than what is reflected in the historical income tax provisions and accruals.

 

Earnings (loss) per share

 

Basic income (loss) per share is computed by dividing net income (loss) attributable to the holders of ordinary shares by the weighted average number of ordinary shares outstanding during the year. Diluted income (loss) per share is calculated by dividing net income (loss) attributable to the holders of ordinary shares as adjusted for the effect of dilutive ordinary share equivalents, if any, by the weighted average number of ordinary shares and dilutive ordinary share equivalents outstanding during the period. However, ordinary share equivalents are not included in the denominator of the diluted earnings per share calculation when inclusion of such shares would be anti-dilutive, such as in a period in which a net loss is recorded.

 

10

 

 

Jiuzi Holdings, Inc.

Notes To Unaudited Condensed Consolidated Financial Statements

 

Property and Equipment & Depreciation

 

Property and equipment are stated at historical cost net of accumulated depreciation. Repairs and maintenance are expensed as incurred. Property and equipment are depreciated on a straight-line basis over the following periods:

 

Equipment   5 years
Furniture and fixtures   5 years
Motor vehicles   10 years

 

Impairment of Long-lived assets

 

The Company accounts for impairment of property and equipment and amortizable intangible assets in accordance with ASC 360, “Accounting for Impairment of Long-Lived Assets and Long-Lived Assets to be Disposed Of”, which requires the Company to evaluate a long-lived asset for recoverability when there is event or circumstance that indicate the carrying value of the asset may not be recoverable. An impairment loss is recognized when the carrying amount of a long-lived asset or asset group is not recoverable (when carrying amount exceeds the gross, undiscounted cash flows from use and disposition) and is measured as the excess of the carrying amount over the asset’s (or asset group’s) fair value.

 

New Accounting Pronouncements

 

Impact of Recently Issued Accounting Pronouncements

 

Segment Reporting (Topic 280). In November 2023, the FASB issued ASU No. 2023-07, Segment Reporting (Topic 280)- Improvements to Reportable Segment Disclosures. ASU No. 2023-07 requires an enhanced disclosure of significant segment expenses that are regularly provided to the CODM and included within each reported measure of segment profit or loss, on an annual and interim basis.

 

The guidance is effective for fiscal years beginning after December 15, 2023, and interim periods within fiscal years beginning after December 15, 2024. Adoption of this guidance should be applied retrospectively to all prior periods presented. The Company’s adoption of this standard did not have a material impact on its consolidated financial statements.

 

Other accounting standards that the Company adopted beginning November 1, 2024 did not have a significant impact on the Company’s consolidated financial statements.

 

11

 

 

Jiuzi Holdings, Inc.

Notes To Unaudited Condensed Consolidated Financial Statements

 

Impact of Recently Issued Accounting Pronouncements Not Yet Effective

 

Income Taxes (Topic 740). In December 2023, the FASB issued ASU No. 2023-09, Income Taxes (Topic 740)-Improvements to Income Tax Disclosures. ASU No. 2023-09 requires disaggregated information about a reporting entity’s effective tax rate reconciliation as well as additional information on income taxes paid. The guidance is effective for annual periods beginning after December 15, 2024 on a prospective basis. Early adoption is permitted. The Company does not expect to adopt ASU No. 2023-09 early and is currently evaluating the impact of adopting this standard on its consolidated financial statements.

 

Income Statement (Topic 220) in November 2024, the FASB issued ASU No. 2024-03, Income Statement (Topic 220) Reporting Comprehensive Income-expense Disaggregation Disclosures (Subtopic 220-40). ASU No. 2024-03 requires publicly-traded business entities to disclose specified information about the components of certain costs and expenses that are currently disclosed in the financial statements. The guidance is effective for annual reporting periods beginning after December 15, 2026, and interim reporting periods beginning after December 15, 2027. Early adoption is permitted. The Company does not expect to adopt ASU No. 2024-03 early and is currently evaluating the impact of adopting this standard on its consolidated financial statements.

 

Besides the above, the Company’s management does not believe that any recently issued, but not yet effective, accounting standards, if currently adopted would have a material effect on the consolidated financial statements.

 

NOTE 3 – ACCOUNTS RECEIVABLES, NET

 

Accounts receivables, net is comprised of the following:

 

   April 30,
2025
   October 31,
2024
 
Accounts receivables  $750,798   $286,956 
Less: Allowance for credit losses   (7,887)   (8,056)
Total, net  $742,911   $278,900 

 

The following is a summary of the activity in the allowance for credit losses:

 

   April 30,
2025
   October 31,
2024
 
Balance at beginning of year   8,056    
-
 
Allowance   
-
    8,056 
Effect of translation adjustment   (169)   
-
 
Balance at end   7,887    8,056 

 

Bad debt expense (recoveries) was nil and $224,745 for the six months ended April 30, 2025 and 2024, respectively.

 

12

 

 

Jiuzi Holdings, Inc.

Notes To Unaudited Condensed Consolidated Financial Statements

 

NOTE 4 – OTHER RECEIVABLES AND OTHER CURRENT ASSETS

 

Other receivables and other current assets comprised of the following:

 

   April 30,   October 31, 
   2025   2024 
Other receivables  $2,225    511,508 
Prepaid expense   12,206,696    51,164,128 
Allowance for credit losses   (3,662,009)   (42,421,843)
Total  $8,546,912    9,253,793 

 

As of April 30, 2025, the balance of prepaid expense was $8,544,687.

 

On December 16, 2023, Shenzhen Jiuzi entered into an agreement with a third party, Beijing YanErYouXin Technonogy Co., Ltd.(“YanErYouXin”). Shenzhen Jiuzi provided a prepayment in full to YanErYouXin in the amount of RMB88.75 million (approximately $12.21 million). Under the agreement, Shenzhen Jiuzi commissioned YanErYouXin to procure 220V outdoor portable and rechargeable batteries bearing the Company’s brand logo. The allowance for credit losses was accrued $3.66 million.

 

NOTE 5 – PROPERTY, PLANT AND EQUIPMENT, NET

 

Property and equipment, net comprised of the following:

 

   April 30,   October 31, 
   2025   2024 
At Cost:          
Furniture and fixtures   23,765    
           -
 
    23,765    
-
 
           
Less: Accumulated depreciation   424    
-
 
Total, net   23,341    
-
 

 

Depreciation expenses was $424 and $64,446 for the six months ended April 30, 2025 and 2024 respectively.

 

13

 

 

Jiuzi Holdings, Inc.

Notes To Unaudited Condensed Consolidated Financial Statements

 

NOTE 6 – RELATED PARTY TRANSACTIONS

 

Due from related parties comprised of the following:

 

       April 30,   October 31, 
    Nature  2025   2024 
Shuibo Zhang   Travel advance   23,675    
        -
 
Total       23,675    
-
 

 

Due to related parties comprised of the following:

 

       April 30,   October 31, 
    Nature  2025   2024 
Shuibo Zhang   Interest-free loan   10,575    1,630 
Tao Li   Interest-free loan   
-
    210,000 
Total       10,575    211,630 

 

NOTE 7 – TAXES PAYABLE

 

Taxes payable comprised of the following:

 

   April 30,   October 31, 
   2025   2024 
Value-added tax, net   
-
    7,352 
Other taxes   (4,850)   (11)

 

14

 

 

Jiuzi Holdings, Inc.

Notes To Unaudited Condensed Consolidated Financial Statements

 

NOTE 8 – SHAREHOLDERS’ EQUITY

 

As of April 30, 2025, the Company had 25,000,000,000 authorized ordinary shares, and 55,056,945 ordinary shares were issued and outstanding.

 

Reverse Stock Split

 

On July 7, 2023, our Board of Directors declared a reverse share split at a ratio of 1-for-18 for shares having a par value of $0.001 per share with effect from July 10. Following the reverse split, the shares had a par value of $0.018 per share. There was no effect on total stockholders’ equity.

 

During the six months ended April 30, 2025, the Company issued: (i) 598,943 ordinary shares in consideration for conversion of a note payable in the amount of $1,720,800; (ii) 1,925,259 ordinary shares for net cash proceeds of $3,568,599; and (iii) 177,778 ordinary shares for compensation in the amount of $ 2,717,326?

 

On March 18, 2025, the Company’s shareholders approved a stock split pursuant to which each issued and unissued share of the Company will be subdivided into five shares of a par value of $0.00039 each. Following the share subdivision, the authorized share capital of the Company will be US$9,750,000 divided into 25,000,000,000 shares of a par value of US$0.00039 each. 

 

Private Placement

 

On October 17, 2024, the Company entered into a securities purchase agreement with certain investors pursuant to which the Company agreed to sell an aggregate of 500,000 ordinary shares, par value $0.00195 per share, of the Company at a price of $0.72 per share, for aggregate gross proceeds of $360,000. The offering closed on October 22, 2024.

 

NOTE 9 – INCOME TAX

 

The Company is subject to profits tax rate at 25% for income generated for its operation in China and net operating losses can be carried forward for no longer than five years starting from the year in which the loss was incurred. As the Company incurred losses in both periods no taxes were due.

 

15

 

 

Jiuzi Holdings, Inc.

Notes To Unaudited Condensed Consolidated Financial Statements

 

NOTE 10 – COMMITMENTS AND CONTINGENCIES

 

Capital commitment

 

As of April 30, 2025, the Company had no capital commitments.

 

NOTE 11 – CONCENTRATIONS, RISKS AND UNCERTAINTIES

 

Credit risk

 

Cash deposits with banks are held in financial institutions in China, which deposits are not insured. Accordingly, the Company has a concentration of credit risk related to the uninsured part of its bank deposits. The Company has not experienced any losses in such accounts and believes it is not exposed to significant credit risk.

 

Concentration

 

The Company has a concentration risk related to suppliers and customers. The inability of the Company to maintain existing relationships with suppliers or to establish new relationships with customers in the future may have a negative impact on the Company’s ability to obtain goods sold to customers in a price advantageous and timely manner. If the Company is unable to obtain ample supply of goods from existing suppliers or alternative sources of supply, the Company may be unable to satisfy the orders from its customers, which may have a material adverse impact on revenue.

 

The concentration of sales revenues generated by third-party customers was the following:

 

   Six Months Ended 
   April 30,
2025
   April 30,
2024
 
Customer A   965,210    99%   
-
    
-
%
Total   965,210    99%   
      -
    
-
%

 

NOTE 12 – SUBSEQUENT EVENTS

 

The Company evaluated subsequent events and transactions that occurred after the balance sheet date up to the date that the financial statements were issued. Based upon this review, the Company did not identify any subsequent events that would have required adjustment or disclosure in the financial statements.

 

 

16

 

0001816172 false 2025-04-30 Q2 --10-31 001-40405 0001816172 2024-11-01 2025-04-30 0001816172 2025-04-30 0001816172 2024-10-31 0001816172 us-gaap:RelatedPartyMember 2025-04-30 0001816172 us-gaap:RelatedPartyMember 2024-10-31 0001816172 2023-11-01 2024-04-30 0001816172 us-gaap:CommonStockMember 2023-10-31 0001816172 us-gaap:AdditionalPaidInCapitalMember 2023-10-31 0001816172 jzxn:StatutoryReserveMember 2023-10-31 0001816172 us-gaap:RetainedEarningsMember 2023-10-31 0001816172 us-gaap:AccumulatedOtherComprehensiveIncomeMember 2023-10-31 0001816172 us-gaap:ParentMember 2023-10-31 0001816172 us-gaap:NoncontrollingInterestMember 2023-10-31 0001816172 2023-10-31 0001816172 us-gaap:CommonStockMember 2023-11-01 2024-04-30 0001816172 us-gaap:AdditionalPaidInCapitalMember 2023-11-01 2024-04-30 0001816172 jzxn:StatutoryReserveMember 2023-11-01 2024-04-30 0001816172 us-gaap:RetainedEarningsMember 2023-11-01 2024-04-30 0001816172 us-gaap:AccumulatedOtherComprehensiveIncomeMember 2023-11-01 2024-04-30 0001816172 us-gaap:ParentMember 2023-11-01 2024-04-30 0001816172 us-gaap:NoncontrollingInterestMember 2023-11-01 2024-04-30 0001816172 us-gaap:CommonStockMember 2024-04-30 0001816172 us-gaap:AdditionalPaidInCapitalMember 2024-04-30 0001816172 jzxn:StatutoryReserveMember 2024-04-30 0001816172 us-gaap:RetainedEarningsMember 2024-04-30 0001816172 us-gaap:AccumulatedOtherComprehensiveIncomeMember 2024-04-30 0001816172 us-gaap:ParentMember 2024-04-30 0001816172 us-gaap:NoncontrollingInterestMember 2024-04-30 0001816172 2024-04-30 0001816172 us-gaap:CommonStockMember 2024-10-31 0001816172 us-gaap:AdditionalPaidInCapitalMember 2024-10-31 0001816172 jzxn:StatutoryReserveMember 2024-10-31 0001816172 us-gaap:RetainedEarningsMember 2024-10-31 0001816172 us-gaap:AccumulatedOtherComprehensiveIncomeMember 2024-10-31 0001816172 us-gaap:ParentMember 2024-10-31 0001816172 us-gaap:NoncontrollingInterestMember 2024-10-31 0001816172 us-gaap:CommonStockMember 2024-11-01 2025-04-30 0001816172 us-gaap:AdditionalPaidInCapitalMember 2024-11-01 2025-04-30 0001816172 jzxn:StatutoryReserveMember 2024-11-01 2025-04-30 0001816172 us-gaap:RetainedEarningsMember 2024-11-01 2025-04-30 0001816172 us-gaap:AccumulatedOtherComprehensiveIncomeMember 2024-11-01 2025-04-30 0001816172 us-gaap:ParentMember 2024-11-01 2025-04-30 0001816172 us-gaap:NoncontrollingInterestMember 2024-11-01 2025-04-30 0001816172 us-gaap:CommonStockMember 2025-04-30 0001816172 us-gaap:AdditionalPaidInCapitalMember 2025-04-30 0001816172 jzxn:StatutoryReserveMember 2025-04-30 0001816172 us-gaap:RetainedEarningsMember 2025-04-30 0001816172 us-gaap:AccumulatedOtherComprehensiveIncomeMember 2025-04-30 0001816172 us-gaap:ParentMember 2025-04-30 0001816172 us-gaap:NoncontrollingInterestMember 2025-04-30 0001816172 jzxn:AprilThirtyTwoThousandTwentyFiveMember jzxn:PeriodEndMember 2025-04-30 0001816172 jzxn:AprilThirtyTwoThousandTwentyFiveMember jzxn:AverageMember 2025-04-30 0001816172 jzxn:OctoberThirtyOneTwoThousandTwentyFourMember jzxn:PeriodEndMember 2024-10-31 0001816172 jzxn:OctoberThirtyOneTwoThousandTwentyFourMember jzxn:AverageMember 2024-10-31 0001816172 jzxn:AprilThirtyTwoThousandTwentyFourMember jzxn:PeriodEndMember 2024-04-30 0001816172 jzxn:AprilThirtyTwoThousandTwentyFourMember jzxn:AverageMember 2024-04-30 0001816172 us-gaap:EquipmentMember 2025-04-30 0001816172 us-gaap:FurnitureAndFixturesMember 2025-04-30 0001816172 us-gaap:VehiclesMember 2025-04-30 0001816172 2024-05-01 2024-10-31 0001816172 2023-12-14 0001816172 jzxn:ShenzhenJiuziMember 2024-11-01 2025-04-30 0001816172 us-gaap:FurnitureAndFixturesMember 2024-10-31 0001816172 jzxn:ShuiboZhangMember 2024-11-01 2025-04-30 0001816172 jzxn:ShuiboZhangMember 2025-04-30 0001816172 jzxn:ShuiboZhangMember 2024-10-31 0001816172 jzxn:ShuiboZhangOneMember 2024-11-01 2025-04-30 0001816172 jzxn:ShuiboZhangOneMember 2025-04-30 0001816172 jzxn:ShuiboZhangOneMember 2024-10-31 0001816172 jzxn:TaoLiMember 2024-11-01 2025-04-30 0001816172 jzxn:TaoLiMember 2025-04-30 0001816172 jzxn:TaoLiMember 2024-10-31 0001816172 us-gaap:CommonStockMember 2025-04-30 0001816172 2023-07-07 2023-07-07 0001816172 srt:BoardOfDirectorsChairmanMember 2023-07-07 0001816172 2023-07-07 0001816172 us-gaap:ConvertibleNotesPayableMember us-gaap:CommonStockMember 2022-11-01 2023-10-31 0001816172 us-gaap:CommonStockMember 2022-11-01 2023-10-31 0001816172 jzxn:NotePayableMember us-gaap:CommonStockMember 2022-11-01 2023-10-31 0001816172 jzxn:ShareSubdivisionMember 2020-10-31 0001816172 jzxn:AuthorizedShareCapitalMember 2020-10-31 0001816172 jzxn:AuthorizedShareCapitalMember 2020-10-31 2020-10-31 0001816172 jzxn:PurchasersMember 2024-10-17 2024-10-17 0001816172 jzxn:AuthorizedShareCapitalMember jzxn:PurchasersMember 2024-10-17 0001816172 country:CN 2024-11-01 2025-04-30 0001816172 jzxn:CustomerAMember us-gaap:SalesRevenueNetMember us-gaap:CustomerConcentrationRiskMember 2024-11-01 2025-04-30 0001816172 jzxn:CustomerAMember us-gaap:SalesRevenueNetMember us-gaap:CustomerConcentrationRiskMember 2023-11-01 2024-04-30 0001816172 jzxn:ThirdPartyCustomersMember us-gaap:SalesRevenueNetMember us-gaap:CustomerConcentrationRiskMember 2024-11-01 2025-04-30 0001816172 jzxn:ThirdPartyCustomersMember us-gaap:SalesRevenueNetMember us-gaap:CustomerConcentrationRiskMember 2023-11-01 2024-04-30 iso4217:USD iso4217:USD xbrli:shares xbrli:shares xbrli:pure iso4217:CNY