XML 17 R5.htm IDEA: XBRL DOCUMENT v3.25.4
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, 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 stock $ (1,112) $ 56 1,056
Preferred shares converted to common stock, 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      
Beginning balance, value at May. 31, 2025 $ 2,777 $ 666 8,935,547 720,718 9,659,708
Beginning balance, shares at May. 31, 2025 27,773,500 6,657,717      
Stock options expense 335,031 335,031
Stock-based compensation 45,203 45,203
Preferred shares converted to common stock $ (290) $ 15 275
Preferred shares converted to common stock, shares (2,900,000) 145,000      
Net income 1,039,177 1,039,177
Ending balance, value at Nov. 30, 2025 $ 2,487 $ 681 9,316,056 1,759,895 11,079,119
Ending balance, shares at Nov. 30, 2025 24,873,500 6,802,717      
Beginning balance, value at Aug. 31, 2025 $ 2,777 $ 666 9,134,759 1,055,012 10,193,214
Beginning balance, shares at Aug. 31, 2025 27,773,500 6,657,717      
Stock options expense 158,543 158,543
Stock-based compensation 22,479 22,479
Preferred shares converted to common stock $ (290) $ 15 275
Preferred shares converted to common stock, shares (2,900,000) 145,000      
Net income 704,883 704,883
Ending balance, value at Nov. 30, 2025 $ 2,487 $ 681 $ 9,316,056 $ 1,759,895 $ 11,079,119
Ending balance, shares at Nov. 30, 2025 24,873,500 6,802,717