XML 103 R31.htm IDEA: XBRL DOCUMENT v3.25.2
CORRECTION OF PREVIOUSLY ISSUED FINANCIAL STATEMENTS (Details 3) - USD ($)
12 Months Ended
Oct. 31, 2024
Oct. 31, 2023
Cash Flow from Operating Activities    
Net loss $ (3,338,590) $ (1,927,494)
Adjustments to reconcile net loss to net cash used in operating activities:    
Stock-based compensation 1,192,356 489,800
Changes in operating assets and liabilities:    
Decrease in due from related party 56,392 0
Increase in accounts payable 115,545 22,485
Increase/(Decrease) in accrued interest payable (12,425) 26,545
Payments of lease liabilities 1,412 0
(Decrease) increase in payroll taxes (14,802) 17,640
Net Cash Used in Operating Activities (1,802,678) (1,334,084)
Cash Flows from Financing Activities    
Proceeds from related party advances 960,585 0
Proceeds from related party note payable 0 250,000
Proceeds from customer deposits 99 0
Proceeds from sale of common stock subscription payable (17,001) 0
Proceeds from sale of common stock 958,929 2,335,033
Repayment of related party note payable (0) 65,000
Net Cash Provided by Financing Activities 2,002,612 2,426,833
Cash Flows from Investing Activities    
Net Cash Used in Investing Activities (414,838) (908,699)
Net increase (decrease) in cash (214,904) 184,050
Cash at beginning of period 235,159 51,109
Cash at end of period 20,255 235,159
Supplemental Disclosure of Interest and Income Taxes Paid:    
Interest paid during the period 0 0
Income taxes paid during the period 0 0
Supplemental Disclosure for Non-Cash Investing and Financing Activities:    
Common stock issued for conversion of debt 0 20,000
Previously Reported [Member]    
Cash Flow from Operating Activities    
Net loss   (1,441,335)
Adjustments to reconcile net loss to net cash used in operating activities:    
Depreciation and amortization   40,116
Stock-based compensation   22,025
Changes in operating assets and liabilities:    
Decrease in due from related party   0
Increase in accounts payable   925
Increase in accrued payroll   0
Increase/(Decrease) in accrued interest payable   26,545
Payments of lease liabilities   0
(Decrease) increase in payroll taxes   17,640
Net Cash Used in Operating Activities   (1,334,084)
Cash Flows from Financing Activities    
Proceeds from related party advances   0
Proceeds from related party note payable   250,000
Proceeds from security deposits   (93,200)
Proceeds from customer deposits   0
Proceeds from sale of common stock subscription payable   0
Proceeds from sale of common stock   2,335,033
Repayment of related party note payable   (65,000)
Net Cash Provided by Financing Activities   2,426,833
Cash Flows from Investing Activities    
Purchase of property and equipment   (804,878)
Purchase of long term asset   (103,821)
Net Cash Used in Investing Activities   (908,699)
Net increase (decrease) in cash   184,050
Cash at beginning of period 235,159 51,109
Cash at end of period   235,159
Supplemental Disclosure of Interest and Income Taxes Paid:    
Interest paid during the period   0
Income taxes paid during the period   0
Supplemental Disclosure for Non-Cash Investing and Financing Activities:    
Series A preferred stock issued pursuant to patent agreement   82,500
Common stock issued for conversion of debt   20,000
Revision of Prior Period, Adjustment [Member]    
Cash Flow from Operating Activities    
Net loss   (486,159)
Adjustments to reconcile net loss to net cash used in operating activities:    
Depreciation and amortization   (3,176)
Stock-based compensation   467,775
Changes in operating assets and liabilities:    
Decrease in due from related party   0
Increase in accounts payable   21,560
Increase in accrued payroll   0
Increase/(Decrease) in accrued interest payable   0
Payments of lease liabilities   0
(Decrease) increase in payroll taxes   0
Net Cash Used in Operating Activities   0
Cash Flows from Financing Activities    
Proceeds from related party advances   0
Proceeds from related party note payable   0
Proceeds from security deposits   0
Proceeds from customer deposits   0
Proceeds from sale of common stock subscription payable   0
Proceeds from sale of common stock   0
Repayment of related party note payable   0
Net Cash Provided by Financing Activities   0
Cash Flows from Investing Activities    
Purchase of property and equipment   0
Purchase of long term asset   0
Net Cash Used in Investing Activities   0
Net increase (decrease) in cash   0
Cash at beginning of period 0 0
Cash at end of period   0
Supplemental Disclosure of Interest and Income Taxes Paid:    
Interest paid during the period   0
Income taxes paid during the period   0
Supplemental Disclosure for Non-Cash Investing and Financing Activities:    
Series A preferred stock issued pursuant to patent agreement   (82,500)
Common stock issued for conversion of debt   0
As Restated [Member]    
Cash Flow from Operating Activities    
Net loss   (1,927,494)
Adjustments to reconcile net loss to net cash used in operating activities:    
Depreciation and amortization   36,940
Stock-based compensation   489,800
Changes in operating assets and liabilities:    
Decrease in due from related party   0
Increase in accounts payable   22,485
Increase in accrued payroll   0
Increase/(Decrease) in accrued interest payable   26,545
Payments of lease liabilities   0
(Decrease) increase in payroll taxes   17,640
Net Cash Used in Operating Activities   (1,334,084)
Cash Flows from Financing Activities    
Proceeds from related party advances   0
Proceeds from related party note payable   250,000
Proceeds from security deposits   (93,200)
Proceeds from customer deposits   0
Proceeds from sale of common stock subscription payable   0
Proceeds from sale of common stock   2,335,033
Repayment of related party note payable   (65,000)
Net Cash Provided by Financing Activities   2,426,833
Cash Flows from Investing Activities    
Purchase of property and equipment   (804,878)
Purchase of long term asset   (103,821)
Net Cash Used in Investing Activities   (908,699)
Net increase (decrease) in cash   184,050
Cash at beginning of period $ 235,159 51,109
Cash at end of period   235,159
Supplemental Disclosure of Interest and Income Taxes Paid:    
Interest paid during the period   0
Income taxes paid during the period   0
Supplemental Disclosure for Non-Cash Investing and Financing Activities:    
Series A preferred stock issued pursuant to patent agreement   0
Common stock issued for conversion of debt   $ 20,000