Quarterly report pursuant to Section 13 or 15(d)

CONSOLIDATED STATEMENTS OF CASH FLOWS

v3.23.1
CONSOLIDATED STATEMENTS OF CASH FLOWS - USD ($)
9 Months Ended
Feb. 28, 2023
Feb. 28, 2022
CASH FLOWS FROM OPERATING ACTIVITIES    
Net income (loss) $ (10,567,398) $ (918,669)
Adjustments to reconcile net loss to net cash used in operating activities:    
Loss on equity investment 176,587 0
Amortization of debt discounts 597,821 132,735
Gain on settlement of note receivable (348,165) (2,218,574)
Fair value of shares vested by officers 0 8,780
Loss on extinguishment of debt 6,659,359 0
Gain on debt settlement (2,384) 0
Depreciation and amortization expense 716,114 535,361
Bad debt expense (4,437) 2,329
Changes in assets and liabilities:    
Accounts receivable (95,718) (160,067)
Prepaid expenses and other current assets 143,627 (6,385)
Inventory (931,861) (1,114,556)
Right of use asset 263,064 240,736
Accounts payable and accrued expenses 739,622 266,417
Accrued interest 327,169 95,050
Funds held in escrow 0  
Deferred tax liability 1,552,028 793,322
Operating lease liability (244,011) (213,827)
Net cash used in operating activities (1,018,583) (2,557,348)
CASH FLOWS FROM INVESTING ACTIVITIES    
Payments to purchase property, plant and equipment (141,465) (165,875)
Investment in Quinn River (297,149) 0
Cash paid for construction deposit on grow facility 0 (82,500)
Proceeds from collection of note receivable 348,165 2,218,574
Net cash used in investing activities (90,449) 1,970,199
CASH FLOWS FROM FINANCING ACTIVITIES    
Proceeds from loan payable 1,717,115 808,800
Repayments of loan payable (1,869,344) (566,339)
Proceeds from debenture offering 0 2,500,000
Principal payments on notes payable 0 (365,991)
Repayments on convertible debt (350,000) 0
Principal payments on finance leases (52,786) 0
Net cash provided by (used in) financing activities (555,015) 2,376,470
Net increase in cash and cash equivalents (1,664,047) 1,789,321
Cash and cash equivalents at beginning of period 2,551,859 1,665,263
Cash and cash equivalents at end of period 887,812 3,454,584
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION:    
Interest paid 1,188,397 1,221,173
Income taxes paid 0 0
NONCASH INVESTING AND FINANCING ACTIVITIES:    
Common stock issued for conversion of convertible notes payable 11,532,680 281,000
Initial ROU asset and lease liability - operating 46,745 229,412
Original issue discount on notes payable 0 1,875,000
Fair value of warrants issued with debenture offering 0 98,448
Capitalized Interest $ 3,283 $ 0