v3.25.2
Unaudited Interim Condensed Consolidated Statements of Cash Flows - USD ($)
6 Months Ended
Apr. 30, 2025
Apr. 30, 2024
Cash flows from operating activities    
Net income $ (19,835,994) $ 48,900
Depreciation and amortization 15,508 11,329
Allowance for credit losses 7,883 32,537
Impairments and write-offs of assets 4,734 214
Deferred tax benefits (1,993) (6,793)
Operating lease expenses 14,098 11,652
Share-based Compensation Expense 19,950,000
Non-cash interest income (29,000)
Changes in operating assets and liabilities:    
Accounts receivable 201,410 185,952
Inventories (570) 4,502
Advances to suppliers 16,124 (3,277)
Other receivables and other current assets 9,499 220,382
Operating advance payments to related parties (263)
Other non-current assets (3,141) (247,098)
Accruals and other payables (100,169) (27,435)
Accounts payable (6,762) (144,708)
Taxes payable 218,358 78,547
Contract liability (200,867) (121,326)
Operating lease liabilities (13,422) (12,092)
Net cash provided by operating activities 245,433 31,286
Cash flows from investing activities    
Purchase of equipment and intangible assets (2,213) (2,071)
Loans to franchisees (691,377) (498,230)
Loan repayment from franchisees 416,890 322,630
Loans to the third party (3,000,000)  
Repayment from related parties 14,270
Net cash used in investing activities (3,262,430) (177,671)
Cash flows from financing activities    
Proceeds from shareholder’s contribution of capital 500
Proceeds from issuance of shares 4,277,807
Borrowing from related party 7,462 36,501
IPO Costs (451,758)
Net cash provided by financing activities 3,833,511 37,001
Net increase (decrease) of cash and cash equivalents 816,514 (109,384)
Effect of foreign currency translation (12,727) 7,716
Cash and cash equivalents– beginning of period 547,498 1,033,634
Cash and cash equivalents– end of period 1,351,285 931,966
Supplementary cash flow information:    
Interest paid
Income tax paid
Non-cash investing and financing activities:    
Non-cash IPO Costs (97,302)
Non-cash interest income 29,000
Operating lease right-of-use assets obtained in exchange for operating lease liabilities $ 34,759