v3.26.1
Consolidated Balance Sheets - USD ($)
Oct. 31, 2025
Oct. 31, 2024
Current assets    
Cash and cash equivalents $ 3,787,678 $ 547,498
Accounts receivables, net 255,844 330,892
Inventories, net 75,214 71,486
Advances to suppliers 9,384 19,168
Loans receivable from franchisees, net 1,021,181 745,992
Other receivables and other current assets 352,626 1,114,871
Total current assets 5,501,962 2,844,246
Non-current Assets    
Property and equipment, net 157,999 103,960
Intangible assets, net 6,639 7,621
Operating lease right of use asset, net 180,243 70,739
Other non-current assets 105,773 56,717
Total non-current assets 450,654 239,037
TOTAL ASSETS 5,952,616 3,083,283
Current liabilities    
Accounts payable 12,013 24,069
Taxes payable 1,375,488 1,001,024
Operating lease liabilities – current 104,254 17,573
Contract liability 194,753 325,924
Accruals and other payables 188,312 155,863
Total current liabilities 1,881,846 1,524,453
Non-current liabilities    
Operating lease liabilities – non-current 75,915 52,745
Total non-current assets 75,915 52,745
TOTAL LIABILITIES 1,957,761 1,577,198
Commitments and contingencies
Shareholders’ equity    
Subscription receivable
Additional paid in capital 28,021,581 1,161,211
Statutory reserve 217,264 131,962
(Accumulated deficits) Retained earning (24,178,267) 271,788
Accumulated other comprehensive loss (66,400) (59,376)
Total Shareholders’ equity 3,994,855 1,506,085
TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY 5,952,616 3,083,283
Class A Ordinary Shares    
Shareholders’ equity    
Common Stock Value 296 119
Class B Ordinary Shares    
Shareholders’ equity    
Common Stock Value 381 381
Related Party    
Current assets    
Due from related parties 35 14,339
Current liabilities    
Due to related parties $ 7,026