Income Statement
Balance Sheet
Cash Flow
| Line Item | FY 2025May 31, 2025 | FY 2024May 31, 2024 | FY 2023May 31, 2023 | FY 2022May 31, 2022 | FY 2021May 31, 2021 |
|---|---|---|---|---|---|
| Total Revenue | -- | 0.00 | 0.00 | 0.00 | -- |
| Operating Revenue | -- | 0.00 | 0.00 | 0.00 | -- |
| Selling General And Administration | -- | 711,509 | 321,862 | 302,879 | -- |
| General And Administrative Expense | -- | 626,920 | 223,299 | 301,999 | -- |
| Other Operating Expenses | -- | 1.2M | 271,618 | 129,272 | -- |
| Operating Expense | -- | 1.9M | 593,480 | 432,151 | -- |
| Operating Income | -- | -1.9M | -593,480 | -432,151 | -- |
| EBIT | -- | -1.9M | -593,480 | -432,151 | -- |
| Interest Income | -- | 82.00 | 0.00 | -- | -- |
| Interest Income Non Operating | -- | 82.00 | 0.00 | -- | -- |
| Net Interest Income | -- | 82.00 | 0.00 | -- | -- |
| Other Income Expense | -- | -340,183 | -- | -- | -- |
| Special Income Charges | -- | -311,231 | 0.00 | -- | -- |
| Write Off | -- | 311,231 | 0.00 | -- | -- |
| Gain On Sale Of Security | -- | -28,952 | -- | -- | -- |
| Pretax Income | -- | -2.2M | -593,480 | -432,151 | -- |
| Tax Effect Of Unusual Items | -- | 0.00 | 0.00 | 0.00 | -- |
| Net Income From Continuing And Discontinued Operation | -- | -2.2M | -593,480 | -432,151 | -- |
| Net Income From Continuing Operation Net Minority Interest | -- | -2.2M | -593,480 | -432,151 | -- |
| Net Income Including Noncontrolling Interests | -- | -2.2M | -593,480 | -432,151 | -- |
| Net Income Common Stockholders | -- | -2.2M | -593,480 | -432,151 | -- |
| Net Income | -- | -2.2M | -593,480 | -432,151 | -- |
| EBITDA | -- | -1.9M | -593,480 | -432,151 | -- |
| Normalized EBITDA | -- | -1.5M | -593,480 | -432,151 | -- |
| Basic EPS | -0.04 | -0.07 | -0.05 | -0.11 | -- |
| Diluted EPS | -0.04 | -0.07 | -0.05 | -0.11 | -- |
| Basic Average Shares | 45.2M | 32.0M | 10.9M | 3.9M | -- |
| Diluted Average Shares | 45.2M | 32.0M | 10.9M | 3.9M | -- |
| Total Unusual Items | -- | -340,183 | 0.00 | -- | -- |
| Total Unusual Items Excluding Goodwill | -- | -340,183 | 0.00 | -- | -- |
| Tax Rate For Calcs | -- | 0.00 | 0.00 | 0.00 | -- |
| Normalized Income | -- | -1.9M | -593,480 | -432,151 | -- |
| Diluted NI Availto Com Stockholders | -- | -2.2M | -593,480 | -432,151 | -- |
| Net Income Continuous Operations | -- | -2.2M | -593,480 | -432,151 | -- |
| Net Non Operating Interest Income Expense | -- | 82.00 | 0.00 | -- | -- |
| Other Gand A | -- | 136,830 | 132,822 | 227,894 | -- |
| Salaries And Wages | -- | 490,090 | 90,477 | 74,105 | -- |
| Selling And Marketing Expense | -- | 84,589 | 98,563 | 880.00 | -- |
| Total Expenses | -- | 1.9M | 593,480 | 432,151 | -- |
| Total Operating Income As Reported | -- | -1.9M | -593,480 | -- | -- |
| Line Item | FY 2025May 31, 2025 | FY 2024May 31, 2024 | FY 2023May 31, 2023 | FY 2022May 31, 2022 | FY 2021May 31, 2021 |
|---|---|---|---|---|---|
| Cash And Cash Equivalents | -- | 1.7M | 892,711 | 576,344 | 1.00 |
| Cash Cash Equivalents And Short Term Investments | -- | 1.7M | 892,711 | 576,344 | 1.00 |
| Cash Financial | -- | 1.7M | 892,711 | 576,344 | 1.00 |
| Accounts Receivable | -- | 38,683 | 20,980 | 3,129 | 0.00 |
| Receivables | -- | 38,683 | 20,980 | 3,129 | 0.00 |
| Prepaid Assets | -- | 37,748 | 134,684 | 0.00 | -- |
| Current Assets | -- | 1.8M | 1.0M | 579,473 | 1.00 |
| Net PPE | -- | 3.0M | 461,231 | 236,231 | 0.00 |
| Total Non Current Assets | -- | 3.0M | 461,231 | 236,231 | 0.00 |
| Total Assets | -- | 4.8M | 1.5M | 815,704 | 1.00 |
| Payables And Accrued Expenses | -- | 241,474 | 158,903 | 78,669 | 0.00 |
| Current Liabilities | -- | 241,474 | 158,903 | 78,669 | 0.00 |
| Total Non Current Liabilities Net Minority Interest | -- | 0.00 | 0.00 | 0.00 | 0.00 |
| Total Liabilities Net Minority Interest | -- | 241,474 | 158,903 | 78,669 | 0.00 |
| Common Stock | -- | 6.7M | 1.7M | 855,658 | 1.00 |
| Capital Stock | -- | 6.7M | 1.7M | 855,658 | 1.00 |
| Retained Earnings | -- | -3.2M | -1.0M | -432,151 | 0.00 |
| Gains Losses Not Affecting Retained Earnings | -- | 1.0M | 651,323 | 313,528 | 0.00 |
| Common Stock Equity | -- | 4.5M | 1.4M | 737,035 | 1.00 |
| Stockholders Equity | -- | 4.5M | 1.4M | 737,035 | 1.00 |
| Total Equity Gross Minority Interest | -- | 4.5M | 1.4M | 737,035 | 1.00 |
| Total Capitalization | -- | 4.5M | 1.4M | 737,035 | 1.00 |
| Net Tangible Assets | -- | 4.5M | 1.4M | 737,035 | 1.00 |
| Tangible Book Value | -- | 4.5M | 1.4M | 737,035 | 1.00 |
| Working Capital | -- | 1.6M | 889,472 | 500,804 | 1.00 |
| Invested Capital | -- | 4.5M | 1.4M | 737,035 | 1.00 |
| Share Issued | -- | 37.0M | 22.0M | 7.3M | 7.3M |
| Ordinary Shares Number | -- | 37.0M | 22.0M | 7.3M | 7.3M |
| Line Item | FY 2025May 31, 2025 | FY 2024May 31, 2024 | FY 2023May 31, 2023 | FY 2022May 31, 2022 | FY 2021May 31, 2021 |
|---|---|---|---|---|---|
| Operating Cash Flow | -- | -1.3M | -575,304 | -282,506 | -- |
| Cash Flow From Continuing Operating Activities | -- | -1.3M | -575,304 | -282,506 | -- |
| Stock Based Compensation | -- | 490,090 | 90,477 | 74,105 | -- |
| Change In Working Capital | -- | 131,824 | -72,301 | 75,540 | -- |
| Change In Receivables | -- | -17,703 | -17,851 | -3,129 | -- |
| Change In Payables And Accrued Expense | -- | 52,591 | 80,234 | 78,669 | -- |
| Capital Expenditure | -- | -1.9M | -175,000 | -- | -- |
| Investing Cash Flow | -- | -1.9M | -175,000 | 0.00 | -- |
| Cash Flow From Continuing Investing Activities | -- | -1.9M | -175,000 | 0.00 | -- |
| Issuance Of Capital Stock | -- | 4.3M | 1.1M | 858,849 | -- |
| Net Common Stock Issuance | -- | 4.3M | 1.1M | 858,849 | -- |
| Financing Cash Flow | -- | 4.1M | 1.1M | 858,849 | -- |
| Cash Flow From Continuing Financing Activities | -- | 4.1M | 1.1M | 858,849 | -- |
| Changes In Cash | -- | 850,009 | 316,367 | 576,343 | -- |
| Beginning Cash Position | -- | 892,711 | 576,344 | 1.00 | -- |
| End Cash Position | -- | 1.7M | 892,711 | 576,344 | -- |
| Free Cash Flow | -- | -1.6M | -575,304 | -282,506 | -- |
| Capital Expenditure Reported | -- | -1.9M | -175,000 | 0.00 | -- |
| Change In Prepaid Assets | -- | 96,936 | -134,684 | 0.00 | -- |
| Common Stock Issuance | -- | 4.3M | 1.1M | 858,849 | -- |
| Net Income From Continuing Operations | -- | -2.2M | -593,480 | -432,151 | -- |
| Net Other Financing Charges | -- | -300,489 | -- | -- | -- |
| Net Other Investing Changes | -- | -1.6M | -175,000 | -- | -- |
| Proceeds From Stock Option Exercised | -- | 29,190 | 0.00 | -- | -- |