Quarterly report pursuant to Section 13 or 15(d)

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

v3.24.4
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS - USD ($)
6 Months Ended
Nov. 30, 2024
Nov. 30, 2023
CASH FLOWS FROM OPERATING ACTIVITIES    
Net income (loss) $ (908,534) $ (1,763,913)
Adjustments to reconcile net loss to net cash used in operating activities:    
Share-based compensation 52,184 0
Amortization of debt discounts 193,756 335,999
Depreciation and amortization expense 256,530 332,748
Gain on settlement of accounts payable 0 (4,375)
Gain on settlement of debt (949,793) 0
Bad debt expense 0 393
Changes in assets and liabilities:    
Accounts receivable (469,188) (502,200)
Prepaid expenses and other current assets 9,375 78,765
Inventory 162,912 371,079
Right of use asset 209,922 186,424
Accounts payable and accrued expenses 1,043,978 1,000,336
Accrued interest 87,638 216,098
Deferred tax liability 988,674 933,564
Operating lease liability (209,118) (180,287)
Net cash used in operating activities 468,336 1,004,631
CASH FLOWS FROM INVESTING ACTIVITIES    
Payments to purchase property, plant and equipment (16,141) (44,248)
Payment for construction security deposit 0 (58,175)
Net cash used in investing activities (16,141) (102,423)
CASH FLOWS FROM FINANCING ACTIVITIES    
Cash received from the issuance of convertible notes payable 2,600,000 0
Cash received from issuance of note payable - related party 150,000 0
Principal payment on notes and cancellation of shares (2,600,000) 0
Principal payments on convertible notes payable (48,093) (100,000)
Proceeds of loan payable 0 960,000
Repayments of loan payable 0 (481,943)
Principal payments on finance leases (48,167) (41,931)
Net cash used in financing activities (459,618) (140,958)
Net increase in cash and cash equivalents (7,423) 761,250
Cash and cash equivalents at beginning of period 600,007 998,421
Cash and cash equivalents at end of period 592,584 1,759,671
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 75,638 0
Initial ROU asset and lease liability - operating 120,401 224,899
Discount on convertible note payable 0 62,400
Cancellation of shares held by related party 40,000 0
Nonrelated Party [Member]    
CASH FLOWS FROM FINANCING ACTIVITIES    
Principal payments on notes payable (76,819) (477,084)
Related Party [Member]    
CASH FLOWS FROM FINANCING ACTIVITIES    
Principal payments on notes payable $ (436,539) $ 0