v3.24.3
Consolidated Statements of Cash Flows - USD ($)
3 Months Ended 63 Months Ended
Aug. 31, 2024
Aug. 31, 2023
Aug. 31, 2024
CASH FLOWS FROM OPERATING ACTIVITIES      
Net income (loss) $ (820,863) $ (461,733)  
Adjustments to reconcile net loss to net cash used in operating activities:      
Share-based compensation 28,802 0  
Amortization of debt discounts 10,297 171,656  
Gain on settlement of accounts payable 0 (4,375)  
Depreciation and amortization expense 134,487 166,474  
Bad debt expense 0 300  
Changes in assets and liabilities:      
Accounts receivable (531,235) (327,128)  
Prepaid expenses and other current assets 10,186 23,805  
Inventory (69,221) (38,552)  
Right of use asset 103,500 89,736  
Accounts payable and accrued expenses 921,742 650,236  
Accrued interest 42,850 122,226  
Deferred tax liability 524,896 477,524  
Operating lease liability (103,191) (86,919)  
Net cash used in operating activities 252,250 783,250  
CASH FLOWS FROM INVESTING ACTIVITIES      
Payments to purchase property, plant and equipment 0 (20,683)  
Payment for construction security deposit 0 (58,175)  
Net cash used in investing activities 0 (78,858)  
CASH FLOWS FROM FINANCING ACTIVITIES      
Cash received from the issuance of convertible notes payable 2,600,000 0  
Principal payments on convertible notes payable (48,093) (100,000)  
Repayments of loan payable 0 (401,781)  
Principal payments on finance leases (23,613) (20,519)  
Net cash used in financing activities 2,269,092 (668,133)  
Net increase in cash and cash equivalents 2,521,342 36,259  
Cash and cash equivalents at beginning of period 600,007 998,421  
Cash and cash equivalents at end of period 3,121,349 1,034,680 $ 3,121,349
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION:      
Interest paid 115,333 163,783  
Income taxes paid 0 0  
NONCASH INVESTING AND FINANCING ACTIVITIES:      
Common stock issued for conversion of convertible notes payable 2,200,000 0  
Capitalized interest 42,850 0  
Initial ROU asset and lease liability - operating 120,401 0 $ 4,341,120
Nonrelated Party [Member]      
CASH FLOWS FROM FINANCING ACTIVITIES      
Principal payments on notes payable (46,929) (145,833)  
Related Party [Member]      
CASH FLOWS FROM FINANCING ACTIVITIES      
Principal payments on notes payable $ (212,273) $ 0  

Source