XML 21 R5.htm IDEA: XBRL DOCUMENT v3.22.2
Consolidated Statements of Changes in Stockholders' Equity (Unaudited) - USD ($)
Preferred Stock [Member]
Common Stock [Member]
Additional Paid-in Capital [Member]
Retained Earnings [Member]
Total
Beginning balance, value at Oct. 31, 2020 $ 3,000 $ 23,107 $ 618,904 $ 3,772,597 $ 4,417,608
Balance at beginning (in shares) at Oct. 31, 2020 3,000,000 23,106,886      
Issuance of common shares for employee compensation $ 45 76,655 76,700
Issuance of common shares for employee compensation (in shares)   44,583      
Common shares settled and cancelled $ (18) (30,493) (30,511)
Common shares settled and cancelled (in shares)   (17,625)      
Issuance of common shares for compensation $ 172 1,034,424 1,034,596
Common shares settled and cancelled (in shares)   172,129      
Net income 311,501 311,501
Ending balance, value at Jan. 31, 2021 $ 3,000 $ 23,306 1,699,490 4,084,098 5,809,894
Balance at end (in shares) at Jan. 31, 2021 3,000,000 23,305,973      
Issuance of common shares for employee compensation (in shares)   64,583      
Issuance of common shares for employee compensation $ 65 647,396 647,461
Common shares settled and cancelled $ (21) (47,443) (47,464)
Common shares settled and cancelled (in shares)   (20,505)      
Issuance of common shares for compensation $ 217 6,494,338 6,494,555
Common shares settled and cancelled (in shares)   216,924      
Stock Option Expenses 579,699 579,699
Net income (4,258,927) (4,258,927)
Ending balance, value at Apr. 30, 2021 $ 3,000 $ 23,567 9,373,480 (174,829) 9,225,218
Balance at end (in shares) at Apr. 30, 2021 3,000,000 23,566,975      
Beginning balance, value at Oct. 31, 2021 $ 3,000 $ 30,195 21,551,959 (5,260,841) 16,324,313
Balance at beginning (in shares) at Oct. 31, 2021 3,000,000 30,195,312      
Issuance of common shares for employee compensation $ 61 110,189 110,250
Stock Issued for Services RSU, (in shares)   61,250      
Common shares settled and cancelled $ (20) (35,739) (35,759)
Common shares settled and cancelled (in shares)   (19,866)      
Stock Option Expenses 309,700 309,700
Net income (2,781,964) (2,781,964)
Ending balance, value at Jan. 31, 2022 $ 3,000 $ 30,236 21,936,109 (8,042,805) 13,926,540
Balance at end (in shares) at Jan. 31, 2022 3,000,000 30,236,696      
Issuance of common shares for employee compensation $ 80 80,086 80,166
Stock Issued for Services RSU, (in shares)   80,166      
Common shares settled and cancelled $ (24) (24,034) (24,058)
Common shares settled and cancelled (in shares)   (24,058)      
Exercise of common stock warrants $ 874 1,565,316 1,566,190
Exercise of common stock warrants, shares   873,286      
Stock Option Expenses 2,616,192 2,616,192
Net income (5,012,160) (5,012,160)
Ending balance, value at Apr. 30, 2022 $ 3,000 $ 31,166 $ 26,173,669 $ (13,054,965) $ 13,152,870
Balance at end (in shares) at Apr. 30, 2022 3,000,000 31,166,090