XML 20 R5.htm IDEA: XBRL DOCUMENT v3.24.4
CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS' EQUITY (Unaudited) - USD ($)
Preferred Stock [Member]
Common Stock [Member]
Additional Paid-in Capital [Member]
Retained Earnings [Member]
Total
Beginning balance, value at May. 31, 2023 $ 25,000 $ 586 $ 10,113,365 $ (3,466,992) $ 6,671,959
Beginning balance, shares at May. 31, 2023 250,000,000 5,863,939      
Stock options expense 102,215 102,215
Net income 1,172,527 1,172,527
Ending balance, value at Nov. 30, 2023 $ 25,000 $ 586 10,215,580 (2,294,465) 7,946,701
Ending balance, shares at Nov. 30, 2023 250,000,000 5,863,939      
Beginning balance, value at Aug. 31, 2023 $ 25,000 $ 586 10,164,472 (3,312,540) 6,877,518
Beginning balance, shares at Aug. 31, 2023 250,000,000 5,863,939      
Stock options expense 51,108 51,108
Net income 1,018,075 1,018,075
Ending balance, value at Nov. 30, 2023 $ 25,000 $ 586 10,215,580 (2,294,465) 7,946,701
Ending balance, shares at Nov. 30, 2023 250,000,000 5,863,939      
Beginning balance, value at May. 31, 2024 $ 4,225 $ 591 7,825,240 (134,270) 7,695,786
Beginning balance, shares at May. 31, 2024 42,251,750 5,908,939      
Stock options expense 211,055 211,055
Stock-based compensation 391,409 391,409
Stock-based compensation, shares   2,000      
Preferred shares converted to common $ (1,112) $ 56 1,056
Preferred shares converted to common, shares (11,118,250) 555,913      
Net income 523,901 523,901
Ending balance, value at Nov. 30, 2024 $ 3,113 $ 647 8,428,760 389,631 8,822,151
Ending balance, shares at Nov. 30, 2024 31,133,500 6,466,852      
Beginning balance, value at Aug. 31, 2024 $ 3,113 $ 647 8,124,160 (244,075) 7,883,845
Beginning balance, shares at Aug. 31, 2024 31,133,500 6,464,852      
Stock options expense 138,423 138,423
Stock-based compensation 166,177 166,177
Stock-based compensation, shares   2,000      
Net income 633,706 633,706
Ending balance, value at Nov. 30, 2024 $ 3,113 $ 647 $ 8,428,760 $ 389,631 $ 8,822,151
Ending balance, shares at Nov. 30, 2024 31,133,500 6,466,852