v3.26.1
Unaudited Interim Condensed Consolidated Statements of Cash Flows - USD ($)
6 Months Ended
Apr. 30, 2026
Apr. 30, 2025
Cash flows from operating activities    
Net loss $ (918,282) $ (19,835,994)
Depreciation and amortization 95,282 15,508
Allowance for credit losses 286,048 7,883
Allowance for Inventory (1,760)
Impairments and write-offs of assets 134 4,734
Deferred tax benefits (71,290) (1,993)
Operating lease expenses 52,027 14,098
Share-based Compensation Expense 19,950,000
Non-cash interest income (10,754) (29,000)
Changes in operating assets and liabilities:    
Accounts receivable 245,322 201,410
Inventories (23,543) (570)
Advances to suppliers (1,468) 16,124
Other receivables and other current assets 249,183 9,499
Operating advance payments to related parties (719) (263)
Other non-current assets (9,901) (3,141)
Accruals and other payables (27,831) (100,169)
Accounts payable 2,211 (6,762)
Taxes payable 76,499 218,358
Contract liability (7,897) (200,867)
Operating lease liabilities (46,988) (13,422)
Net cash (used in) provided by operating activities (113,727) 245,433
Cash flows from investing activities    
Purchase of equipment and intangible assets (225,065) (2,213)
Loans to franchisees (573,647) (691,377)
Loan repayment from franchisees 462,943 416,890
Short-term investments (5,018,889)
Loans to the third party (3,000,000)
Repayment from related parties 14,270
Net cash used in investing activities (5,354,658) (3,262,430)
Cash flows from financing activities    
Proceeds from shareholder’s contribution of capital
Proceeds from issuance of shares 2,244,000 4,277,807
Borrowing from related party 7,462
Repayment to related parties (7,189)
IPO Costs (451,758)
Net cash provided by financing activities 2,236,811 3,833,511
Net (decrease) increase in cash and cash equivalents (3,231,574) 816,514
Effect of foreign currency translation 71,747 (12,727)
Cash and cash equivalents– beginning of period 3,787,678 547,498
Cash and cash equivalents– end of period 627,851 1,351,285
Supplementary cash flow information:    
Interest paid
Income tax paid
Non-cash investing and financing activities:    
Non-cash IPO costs (97,302)
Non-cash interest (loss) income (10,754) 29,000
Operating lease right-of-use assets obtained in exchange for operating lease liabilities $ 41,558 $ 34,759