v3.25.2
Unaudited Interim Condensed Consolidated Balance Sheets - USD ($)
Apr. 30, 2025
Oct. 31, 2024
Current Assets    
Cash and cash equivalents $ 1,351,285 $ 547,498
Accounts receivable, net 123,257 330,892
Inventories 65,821 71,486
Advances to suppliers 2,647 19,168
Loans receivable from franchisees, net 996,605 745,992
Other receivables and other current assets 3,044,981 1,114,871
Total current assets 5,584,630 2,844,246
Non-current Assets    
Property and equipment, net 88,967 103,960
Intangible assets, net 6,980 7,621
Operating lease right of use asset 91,198 70,739
Other non-current assets 60,657 56,717
Total non-current assets 247,802 239,037
TOTAL ASSETS 5,832,432 3,083,283
Current liabilities    
Accounts payable 16,803 24,069
Taxes payable 1,198,269 1,001,024
Operating lease liabilities – current 28,402 17,573
Contract liability 118,277 325,924
Accruals and other payables 149,721 155,863
Total current liabilities 1,518,932 1,524,453
Non-current liabilities    
Operating lease liabilities – non-current 63,060 52,745
Total non-current assets 63,060 52,745
TOTAL LIABILITIES 1,581,992 1,577,198
Commitments and contingencies
Shareholders’ equity    
Ordinary shares (2,500,000,000 shares authorized, par value $0.00002, 29,374,403 shares issued and outstanding as of April 30, 2025 and 25,000,000 shares issued and outstanding as of October 31, 2024) [1] 587 500
Additional paid in capital 23,751,471 1,161,211
Statutory reserve 131,962 131,962
Accumulated deficits (19,564,205) 271,788
Accumulated other comprehensive loss (69,375) (59,376)
Total Shareholders’ equity 4,250,440 1,506,085
TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY 5,832,432 3,083,283
Related Party    
Current Assets    
Due from related parties 34 $ 14,339
Current liabilities    
Due to related parties $ 7,460  
[1] Certain shares are related to the IPO (See Note 14).