$JZXN

Jiuzi Holdings, Inc.

CIK:0001816172|SEC Filings

Consolidated Statements of Income and Comprehensive Income - USD ($)	12 Months Ended
	Oct. 31, 2025	Oct. 31, 2024	Oct. 31, 2023
Income Statement [Abstract]
Revenues, net	$ 2,882,738	$ 1,400,139
Total Revenues	2,882,738	1,400,139
Cost of revenues	2,862,669	1,328,049
Total cost of revenues	2,862,669	1,328,049
Gross profit	20,069	72,090
Operating expenses
Selling and marketing expense	7,200	171	1,673,100
General and administrative expenses	1,344,606	1,342,142	2,790,753
Asset impairment and credit losses	8,685,734	42,041,954
Stock based Compensation (G&A)		12,355,200
Total Operating expenses	10,037,540	55,739,467	4,463,853
Loss from operations	(10,017,471)	(55,667,377)	(4,463,853)
Other income	23
Interest income	12	194	3,407
Interest expense	(107,322)	(107,323)	(312,752)
Loss on remeasurement of contract asset for digital currency receipt	(66,300)
Total other loss, net	(173,587)	(107,129)	(309,345)
Loss before income tax	(10,191,058)	(55,774,506)	(4,773,198)
Income tax
Net loss	(10,191,058)	(55,774,506)	(4,773,198)
Loss from discontinued operations		(3,358,417)	(4,615,350)
Net loss attributable to controlling interest	$ (10,191,058)	$ (59,132,923)	$ (9,388,548)
Weighted average shares outstanding
Basic (in Shares)	346,866	223,833	7,818
Diluted (in Shares)	346,866	223,833	7,818
Loss per share
Basic (in Dollars per share)	$ (29.38)	$ (264.18)	$ (1,200.89)
Diluted (in Dollars per share)	$ (29.38)	$ (264.18)	$ (1,200.89)
Other comprehensive loss:
Net loss	$ (10,191,058)	$ (59,132,923)	$ (9,388,548)
Foreign currency translation (loss) gain	(105,851)	605,499	(400,081)
Total comprehensive loss	$ (10,296,909)	$ (58,527,424)	$ (9,788,629)

Consolidated Statements of Cash Flows - USD ($)	12 Months Ended
Consolidated Statements of Cash Flows - USD ($)	Oct. 31, 2025	Oct. 31, 2024	Oct. 31, 2023
Cash flows from operating activities
Net loss	$ (10,191,058)	$ (59,132,923)	$ (9,388,548)
Net loss from discontinued operations		(3,358,417)	(4,615,350)
Net loss from continuing operations	(10,191,058)	(55,774,506)	(4,773,198)
Adjustments for:
Stock-based compensation		12,355,200	1,720,800
Impairment and expected credit loss	8,685,734	42,041,954	1,044,226
Depreciation & Amortization	60,322
Unrealized loss on contract asset for cryptocurrency to be received	66,300
Imputed interest expense			137,701
Adjustments, total	8,812,356	54,397,154	2,902,727
Changes in operating assets and liabilities:
Increase Accounts Receivable-Trade	(590,771)	(286,956)
Decrease (Increase) Other Receivable	487,980	(49,520,747)	(1,275,000)
Increase Advances to Suppliers	(17,842)	(140,493)
Increase Prepaid expenses	(16,754)
Increase Accounts Payable-Trade	604,402	189,414
(Decrease) Increase Contract liability	(27,026)	27,396
(Decrease) Increase Accruals and other payables	(30,611)	400,254	1,363,028
(Decrease) Increase Taxes Payable	(6,392)	7,340
Increase Other Receivable-Related Party		(109,382)	(455,488)
Increase Operating lease liabilities	(36,148)
Decrease (Increase) Loans Receivable		399,998	(400,000)
Net cash operating activities of continued operations	(1,011,864)	(50,410,528)	(2,637,931)
Net cash operating activities of discontinued operations		(209,969)	(2,837,981)
Cash Used in Operating Activities	(1,011,864)	(50,620,497)	(5,475,912)
Cash flows from investing activities:
Acquisition of fixed assets	(66,491)
Net cash (used)/sourced in investing activities of discontinued operations		(89,499)	1,280,541
Cash (used)/sourced in Investing Activities	(66,491)	(89,499)	1,280,541
Cash flows from financing activities
Proceeds from share issuance, net of issuance costs	4,924,300	50,359,998	3,568,598
Payments for the costs associated with the issuance of shares for digital assets	(25,000)
(Repayment to) Proceeds from related party payable	(199,086)	207,398	(1,300,000)
Net cash from financing activities of continued operations	4,700,214	50,567,396	2,268,598
Net cash from financing activities of discontinued operations		607,210	920,724
Cash Sourced in Financing Activities	4,700,214	51,174,606	3,189,322
Net Increase/(Decrease) in Cash, Cash Equivalents, Restricted Cash	3,621,859	464,610	(1,006,049)
Effect of exchange rates on cash	3,989	(599,955)	(175,879)
Cash, cash equivalents at beginning of the year	943,435	1,184,344	2,370,632
Less: cash and cash equivalents of discontinued operations		105,564	523,324
Cash and cash equivalent at end of the year	4,569,283	943,435	665,380
Reconciliation of Cash, Cash Equivalents & Restricted Cash to Statements of Cash Flows
Cash & cash equivalents	4,569,283	943,435	665,380
Total cash, cash equivalents, and restricted cash	4,569,283	943,435	665,380
Non-cash financing and investing activities:
Debt converted to common stock			$ 2,717,326

Consolidated Balance Sheets - USD ($)	Oct. 31, 2025	Oct. 31, 2024
Current Assets
Cash and cash equivalents	$ 4,569,283	$ 943,435
Accounts receivable	805,359	278,900
Advances to suppliers	158,599	140,493
Other receivables and other current assets	50,702	9,253,793
Receivable - Bitcoin Consideration	10,967,700
Total Current Assets	16,551,643	10,616,621
Non-Current Assets
Property, plant and equipment	58,213
Operating lease right of use assets	571,547
Total Non-Current Assets	629,760
Total Assets	17,181,403	10,616,621
Current Liabilities
Accruals and other payables	1,724,974	1,763,282
Accounts payable	802,197	189,414
Taxes payable	862	7,341
Contract liability		27,396
Operating lease liabilities - current	317,200
Total Current Liabilities	2,857,795	2,199,063
Non-Current Liabilities
Operating lease liabilities-non current	269,658
Total Non-Current Liabilities	269,658
Total Liabilities	3,127,453	2,199,063
Shareholders’ Equity
Ordinary shares, $0.078 par value; (125,000,000 shares authorized,1,255,785 and 275,285 shares issued and outstanding as of October 31, 2025 and 2024, respectively)	97,951	21,472
Additional paid-in capital	102,026,051	86,169,229
Statutory reserve	891,439	891,439
Accumulated deficit	(87,984,114)	(77,793,056)
Accumulated other comprehensive loss	(977,377)	(871,526)
Total equity attributable to Jiuzi Holdings, Inc.	14,053,950	8,417,558
Total Equity	14,053,950	8,417,558
Total Liabilities and Shareholders’ Equity	17,181,403	10,616,621
Related Party
Current Liabilities
Due to related parties	$ 12,562	$ 211,630