XML 77 R62.htm IDEA: XBRL DOCUMENT v3.22.2
Financial risk management and financial instruments (Tables)
12 Months Ended
May 31, 2022
Financial Risk Management And Financial Instruments [Abstract]  
Schedule of Assets and Liabilities Measured at Fair Value on Recurring Basis

The following tables present information about the Company’s assets and liabilities that are measured at fair value on a recurring basis as of May 31, 2022 and 2021 and indicates the fair value hierarchy of the valuation techniques the Company utilized to determine such fair value:

 

 

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

 

May 31,

2022

 

Financial assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

 

$

415,909

 

 

$

 

 

$

 

 

$

415,909

 

Convertible notes receivable

 

 

 

 

 

 

 

 

 

111,200

 

 

 

111,200

 

Equity investments measured at fair value

 

 

 

1,878

 

 

 

2,469

 

 

 

5,703

 

 

 

10,050

 

Financial liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Warrant liability

 

 

 

 

 

 

 

 

 

(14,255

)

 

 

(14,255

)

Contingent consideration

 

 

 

 

 

 

 

 

 

(16,007

)

 

 

(16,007

)

APHA 24 Convertible debenture

 

 

 

 

 

 

 

 

 

(216,753

)

 

 

(216,753

)

Total recurring fair value measurements

 

 

$

417,787

 

 

$

2,469

 

 

$

(130,112

)

 

$

290,144

 

 

 

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

 

May 31,

2021

 

Financial assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

 

$

488,466

 

 

 

 

 

 

$

488,466

 

Convertible notes receivable

 

 

 

 

 

2,485

 

 

 

 

 

2,485

 

Equity investments measured at fair value

 

 

 

9,251

 

 

 

2,934

 

 

 

5,500

 

 

 

17,685

 

Financial liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Warrant liability

 

 

 

 

 

 

 

(78,168

)

 

 

(78,168

)

Contingent consideration

 

 

 

 

 

 

 

(60,657

)

 

 

(60,657

)

APHA 24 Convertible debenture

 

 

 

 

 

 

 

(399,444

)

 

 

(399,444

)

Total recurring fair value measurements

 

 

$

497,717

 

 

$

5,419

 

 

$

(532,769

)

 

$

(29,633

)

 

Schedule of Balances of Assets and Liabilities Categorized Within Level 3 of Fair Value Hierarchy Measured at Fair Value on Recurring Basis

The opening balances of assets and liabilities categorized within Level 3 of the fair value hierarchy measured at fair value on a recurring basis are reconciled to the closing balances as follows:

 

APHA 24

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Convertible

 

 

Warrant

 

 

Contingent

 

 

Convertible

 

 

 

 

 

 

Debt

 

 

Liability

 

 

Consideration

 

 

notes receivable

 

 

Total

 

Balance, May 31, 2021

 

(399,444

)

 

 

(78,168

)

 

 

(60,657

)

 

 

2,485

 

 

 

(535,784

)

Additions

 

 

 

 

 

 

 

 

 

 

170,799

 

 

 

170,799

 

Disposals

 

 

 

 

 

 

 

 

 

 

(1,580

)

 

 

(1,580

)

Unrealized gain (loss) on fair value

 

182,691

 

 

 

63,913

 

 

 

44,650

 

 

 

(60,504

)

 

 

230,750

 

Balance, May 31, 2022

$

(216,753

)

 

$

(14,255

)

 

$

(16,007

)

 

$

111,200

 

 

$

(135,815

)

Schedule of Estimated Fair Value of Convertible Debenture / Warrant Liability

The unrealized gain (loss) on fair value for the Convertible Debenture, warrant liability, contingent consideration and convertible notes payable are recognized in non-operating income (loss) and other comprehensive income for the convertible notes receivable using the following inputs:

 

Financial asset / financial liability

 

Valuation

technique

 

Significant

unobservable

input

 

Inputs

 

APHA Convertible debentures

 

Black-Scholes

 

Volatility,

expected life

 

70%

2.3 years

 

Warrant liability

 

Black-Scholes

 

Volatility,

expected life

 

70%

3.6 years

 

Contingent consideration

 

Discounted

cash flows

 

Discount rate

 

5%

 

Debt securities classified under available-for-sale method

 

Black-Scholes

 

Interest rate,

conversion

 

20%

0% to 60%