XML 92 R23.htm IDEA: XBRL DOCUMENT v3.25.2
FINANCIAL STATEMENT RESTATEMENT (Tables)
3 Months Ended
Jan. 31, 2025
Accounting Changes and Error Corrections [Abstract]  
Schedule of restatement balance sheet
                       
Balance Sheet as of January 31, 2024   As Previously Reported   Adjustment   As Restated
ASSETS                        
Current Assets                        
Cash   $ 68,869     $ (67 )   $ 68,802  
Due from related party   $ 56,392     $ —       $ 56,392  
Total Current Assets   $ 125,261     $ (67 )   $ 125,194  
                         
Non-Current Assets                        
Property and equipment, net   $ 866,077     $ (2,550 )   $ 863,527  
Intangible assets, net   $ 78,287     $ (78,287 )   $ —    
Long term asset, net   $ 136,725     $ (4,190 )   $ 132,535  
Right-of-use asset   $ —         82,556       82,556  
Security deposits   $ —         —         —    
Total Non-Current Assets   $ 1,081,089     $ (2,471 )   $ 1,078,618  
TOTAL ASSETS   $ 1,206,350     $ (2,538 )   $ 1,203,812  
                         
LIABILITIES AND STOCKHOLDERS' DEFICIT                        
LIABILITIES                        
Current Liabilities                        
Accounts payable   $ 4,144     $ —       $ 4,144  
   Accrued interest payable   $ 48,201     $ —       $ 48,201  
Lease liability   $ —       $ 27,284     $ 27,284  
Payroll tax   $ 2,838     $ —       $ 2,838  
Advances, related party   $ 265,585     $ —       $ 265,585  
   Notes payable, related party   $ 785,000     $ —       $ 785,000  
Total Current Liabilities   $ 1,105,768     $ 27,284     $ 1,133,052  
                         
Non-Current Liability                        
Lease Liability     —         55,418       55,418  
   Long term notes payable, related party   $ 590,000     $ —       $ 590,000  
Total Non-Current Liability   $ 590,000     $ 55,418     $ 645,418  
Total Liabilities   $ 1,695,768     $ 82,702     $ 1,778,470  
                         
STOCKHOLDERS’ DEFICIT                        
Series A, par value $0.001 per share   $ 10,000     $ (5,000 )   $ 5,000  
Common stock, par value $0.001 per share   $ 419,433     $ —       $ 419,433  
Common stock payable   $ 66,250     $ —       $ 66,250  
Common stock subscription receivable   $ (23,750 )   $ —       $ (23,750 )
Additional paid-in capital   $ 41,171,311     $ 390,275     $ 41,561,586  
Accumulated deficit   $ (42,132,662 )   $ (470,515 )   $ (42,603,177 )
Total Stockholders’ Deficit   $ (489,418 )   $ (85,240 )   $ (574,658 )
                         
TOTAL LIABILITIES AND STOCKHOLDERS’ DEFICIT   $ 1,206,350     $ (2,538 )   $ 1,203,812  
Schedule of statement of operations
                       
Statement of Operations for the three months ended January 31, 2024   As Previously Reported   Adjustment   As Restated
                         
Revenue   $ —       $ —       $ —    
Cost of goods sold   $ —       $ —       $ —    
Gross Profit   $ —       $ —       $ —    
                         
Operating expenses                        
General and administrative expenses   $ 482,869     $ (18,864 )   $ 464,005  
Depreciation and amortization   $ 33,283     $ 3,153     $ 36,436  
Total Operating Expenses   $ 516,152     $ (15,711 )   $ 500,441  
Other Income (Expenses)                        
Interest income   $ 367       (67 )   $ 300  
Interest expense   $ (6,932 )     —       $ (6,932 )
Total Other (Expenses)   $ (6,565 )     (67 )   $ (6,632 )
Loss from Operations   $ (522,717 )   $ 15,644     $ (507,073 )
Net Loss   $ (522,717 )   $ 15,644     $ (507,073 )
PER SHARE AMOUNTS                        
Basic and diluted net loss
per share
  $ (0.00 )   $        $ (0.00 )
Weighted average number of common shares outstanding - basic and diluted     419,389,590                419,389,590  
Schedule of statement of changes in stockholders’ deficit
                       
Changes in Statement of Stockholders' Deficit for the three months ended January 31, 2024   As Previously Reported   Adjustment   As Restated
Beginning Additional Paid-in Capital - Balance at October 31, 2023   $ 41,079,902     $ 390,275     $ 41,470,177  
Beginning Accumulated Deficit - Balance at October 31, 2023   $ (41,609,945 )   $ (486,159 )   $ (42,096,104 )
Beginning Total Stockholders Deficit - Balance at October 31, 2023   $ (92,201 )     (100,884 )     (193,085 )
Series A preferred issued pursuant to patent agreement, shares     10,000,000       (5,000,000 )     5,000,000  
Series A preferred issued pursuant to patent agreement, amount   $ 10,000     $ (5,000 )   $ 5,000  
Net loss for the three months ended January 31, 2024   $ (522,717 )   $ 15,644     $ (507,073 )
Ending Additional paid in capital - - Balance at January 31, 2024   $ 41,171,311     $ 390,275     $ 41,561,586  
Ending Accumulated Deficit - Balance at January 31, 2024   $ (42,132,662 )   $ (470,515 )   $ (42,603,177 )
Ending Total Stockholders Deficit - Balance at January 31, 2024   $ (489,418 )   $ (85,240 )   $ (574,658 )
Schedule of statement of cash flows
                       
Statement of Cash Flows for the three months ended January 31, 2024   As Previously Reported   Adjustment   As Restated
Cash Flow from Operating Activities                        
Net loss   $ (522,717 )   $ 15,644     $ (507,073 )
                         
Adjustments to reconcile net loss to net cash used in operating activities:                        
Depreciation and amortization   $ 33,283     $ 3,153     $ 36,436  
Amortization of right-to-use asset   $ —         4,548       4,548  
Changes in operating assets and liabilities:                        
Increase/(Decrease) in accounts payable   $ 3,219     $ (21,560 )   $ (18,341 )
Increase/(Decrease) in accrued interest payable   $ 6,931     $ —       $ 6,931  
Increase in lease vendor payable   $ —         —         —    
(Increase) of right-to-use asset   $ —         (87,104 )     (87,104 )
Increase (Decrease) in lease liabilities   $ —         82,702       82,702  
Increase (Decrease) in payroll taxes   $ (14,802 )     —         (14,802 )
Net Cash Used in Operating Activities   $ (494,086 )   $ (2,617 )   $ (496,703 )
                         
Cash Flows from Financing Activities                        
Proceeds from related party advances   $ 265,585     $ —       $ 265,585  
Proceeds from security deposits   $ 100,000     $ —       $ 100,000  
Proceeds from sale of common stock subscription payable   $ 33,999     $ —       $ 33,999  
Proceeds from sale of common stock   $ 91,501     $ —       $ 91,501  
Net Cash Provided by Financing Activities   $ 491,085     $ —       $ 491,085  
                         
Cash Flows from Investing Activities                        
Purchase of property and equipment   $ (130,385 )   $ 2,550     $ (127,835 )
Purchase of long term asset   $ (32,904 )   $ —       $ (32,904 )
Net Cash Used in Investing Activities   $ (163,289 )   $ 2,550     $ (160,739 )
                         
Net increase (decrease) in cash   $ (166,290 )   $ (67 )   $ (166,357 )
Cash at beginning of period   $ 235,159     $ —       $ 235,159  
Cash at end of period   $ 68,869     $ (67 )   $ 68,802  
                         
Supplemental Disclosure for Non-Cash Investing and Financing Activities:                        
Record right-to-use asset and lease liability per ASC 842   $ —       $ 87,104     $ 87,104