XML 23 R6.htm IDEA: XBRL DOCUMENT v3.25.4
Consolidated Statements of Cash Flows - USD ($)
12 Months Ended
Oct. 31, 2025
Oct. 31, 2024
Oct. 31, 2023
Operating activities      
Net loss $ (3,856,983) $ (5,254,678) $ (8,620,837)
Adjustments for:      
Amortization of intangible assets 10,954 10,984 10,954
Amortization of right-of-use asset 38,415 39,023 35,381
Interest on lease liability 3,858 5,386 2,907
Exchange rate differences (3,614) 6,051 78,171
Depreciation of property and equipment 1,065 11,175
Changes in fair value of derivative warrant liabilities (1,128,586) (707,802) 2,189,986
Change in fair value of convertible loans 209,196
Share-based compensation 805,890 998,918 834,813
Changes in fair value of short-term investments (844,500) 68,624 107,638
Tax expenses 70,445 103,879 17,372
Changes in working capital:      
Decrease (increase) in other receivables 17,249 64,949 (154,621)
Decrease (increase) in prepaid expenses 4,442 (3,690) (26,134)
Increase (decrease) in accounts payable and accrued liabilities 82,788 (198,590) (620,421)
Increase (decrease) in amounts due to / from related parties (144,052) 7,222 (167,856)
Net cash used in operating activities (4,734,498) (4,858,659) (6,301,472)
Investing activities      
Proceeds from sale of short-term investment (Note 5) 186,072 78,500
Proceeds from purchase of short-term investment (Note 5) (714,591) (350,400)
Changes in restricted cash (13,498) 33,803 (26,228)
Net cash used in investing activities (542,017) (238,097) (26,228)
Financing activities      
Proceeds from issuance of common shares and warrants, net of issuance costs 2,192,444 11,115,241
Proceeds received from exercise of warrants (Note 7) 415,086 4,104,521 590,077
Proceeds received from issuance of convertible loans (Note 8) 2,250,000
Repayment of lease liabilities (42,543) (42,587) (40,922)
Net cash provided by financing activities 2,622,543 6,254,378 11,664,396
Effect of foreign exchange rate changes on cash and cash equivalents 3,217 (11,548) (37,734)
Net increase (decrease) in cash and cash equivalents (2,650,755) 1,146,074 5,298,962
Cash and cash equivalents at beginning of year 6,573,813 5,427,739 128,777
Cash and cash equivalents at end of year 3,923,058 6,573,813 5,427,739
Supplementary disclosure of cash flow information:      
Cash received as interest 132,908 271,784 71,733
Dividend received 16,555
Cash paid in respect of taxes 229,905 306,592 12,678
Cash paid as interest on lease liability 3,858 5,386 2,907
Non-cash financing and investing activities      
Common shares issued to Xylo Technologies Ltd. (formerly known as Medigus Ltd.) 296,569
Right of use assets obtained in exchange for lease liabilities 181,779
Early termination of office lease (88,562)
Issuance of shares upon conversion of convertible loans (Notes 8,9c(iii)) $ 699,130