Quarterly report [Sections 13 or 15(d)]

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

v3.25.1
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS - USD ($)
3 Months Ended 9 Months Ended 69 Months Ended
Feb. 28, 2025
Feb. 29, 2024
Feb. 28, 2025
Feb. 29, 2024
Feb. 28, 2025
CASH FLOWS FROM OPERATING ACTIVITIES          
Net loss $ (278,880) $ (4,368,976) $ (1,187,414) $ (6,132,889)  
Adjustments to reconcile net loss to net cash used in operating activities:          
Share-based compensation     73,532 45,239  
Amortization of debt discounts and fees     193,756 393,240  
Loss on extinguishment of debt 0 3,404,910 0 3,404,910  
Loss on inventory write-off     205,180 0  
Depreciation and amortization expense     372,710 498,131  
Gain on settlement of accounts payable 0 0 0 (4,375)  
Gain on settlement of debt (671,833) (168,837) (1,621,626) (168,837)  
Bad debt expense 3 93 0 393  
Changes in assets and liabilities:          
Accounts receivable     (549,870) (523,209)  
Prepaid expenses and other current assets     (12,093) 66,042  
Inventory     384,070 627,208  
Right of use asset     318,627 287,717  
Accounts payable and accrued expenses     937,387 656,121  
Accrued interest     92,945 336,878  
Deferred tax liability     1,431,329 1,380,226  
Operating lease liability     (317,481) (277,945)  
Net cash (used in) provided by operating activities     321,052 588,850  
CASH FLOWS FROM INVESTING ACTIVITIES          
Payments to purchase property, plant and equipment     (18,910) (50,659)  
Payment for construction security deposit     0 (40,000)  
Net cash used in investing activities     (18,910) (90,659)  
CASH FLOWS FROM FINANCING ACTIVITIES          
Cash received from the issuance of convertible notes payable     2,600,000 2,030,000  
Principal payment on notes and buyback of shares     (2,600,000) 0  
Principal payments on convertible notes payable     (1,054,893) (3,758,795)  
Proceeds of loan payable     0 2,290,000  
Repayments of loan payable     0 (481,943)  
Principal payments on finance leases     (73,701) (64,190)  
Net cash used in financing activities     (681,466) (797,735)  
Net decrease in cash and cash equivalents     (379,324) (299,544)  
Cash and cash equivalents at beginning of period     600,007 998,421  
Cash and cash equivalents at end of period 220,683 698,877 220,683 698,877 $ 220,683
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION:          
Interest paid     263,875 338,529  
Income taxes paid     0 0  
NONCASH INVESTING AND FINANCING ACTIVITIES:          
Shares issued for conversion of notes payable     2,200,000 0  
Capitalized interest     92,945 967,872  
Initial ROU asset and lease liability - operating     120,401 224,899 $ 4,341,120
Discount on convertible note payable     0 62,400  
Cancellation of shares held by related party     40,000 0  
Gain on restructure of debentures $ 671,833 $ 168,837 1,621,626 168,837  
Conversion of notes payable to common stock     0 1,745,888  
Loss on conversion of debentures to common stock     0 428,112  
Transfer from prepaid expenses to fixed assets     0 221,712  
Related Party [Member]          
CASH FLOWS FROM FINANCING ACTIVITIES          
Cash received from issuance of note payable     1,325,000 0  
Principal payments on notes payable     (862,805) 0  
Nonrelated Party [Member]          
CASH FLOWS FROM FINANCING ACTIVITIES          
Cash received from issuance of note payable     100,000 0  
Principal payments on notes payable     (115,067) (812,807)  
Navy Debentures [Member]          
NONCASH INVESTING AND FINANCING ACTIVITIES:          
Extinguishment of debt - Navy debentures     0 12,515,830  
Debentures [Member]          
Adjustments to reconcile net loss to net cash used in operating activities:          
Gain on settlement of debt     0 (1,088,308)  
NONCASH INVESTING AND FINANCING ACTIVITIES:          
Gain on restructure of debentures     $ 0 $ 1,088,308