XML 18 R5.htm IDEA: XBRL DOCUMENT v3.25.2
Condensed Consolidated Statements of Stockholders' Equity (Deficit) (Unaudited) - USD ($)
Preferred Stock [Member]
Common Stock [Member]
Additional Paid-in Capital [Member]
Retained Earnings [Member]
Total
Balance at Feb. 29, 2024 $ 474 $ 936 $ 27,277,758 $ (24,151,139) $ 3,128,029
Balance, shares at Feb. 29, 2024 472,996 936,430      
Net Loss (1,978,717) (1,978,717)
Preferred Stock Dividends 10,688 (10,688)
Stock Options Issued to Employees 16,394 16,394
Common Shares Issued for Conversion of Preferred Stock $ (410) $ 410
Common Shares Issued for Conversion of Preferred Stock, shares (409,502) (409,502)      
Common Shares Issued for Conversion of Preferred Stock, shares 409,502 409,502      
Balance at May. 31, 2024 $ 64 $ 1,346 27,304,840 (26,140,544) 1,165,706
Balance, shares at May. 31, 2024 63,494 1,345,932      
Balance at Feb. 28, 2025 $ 3,107 $ 1,657 41,710,126 (34,349,823) 7,365,067
Balance, shares at Feb. 28, 2025 3,106,616 1,656,738      
Net Loss (4,457,232) (4,457,232)
Preferred Stock Dividends $ 46 64,417 (64,463)
Preferred Stock Dividends, shares   45,643      
Preferred Shares Issued for FSA Travel, LLC acquisition $ 282 875,359 875,641
Preferred Shares Issued for FSA Travel, LLC acquisition, shares 282,258        
Issuance of common shares for Journy.tv asset acquisition $ 20 115,180 115,200
Issuance of common shares for Journy TV asset acquisition, shares   20,000      
Issuance of common shares pursuant to reverse acquisition of Sigma $ 5,844 (5,844)
Issuance of common shares pursuant to reverse acquisition of Sigma, shares   5,843,993      
Issuance of common shares for services $ 125 476,075 472,200
Issuance of common shares for services, shares   125,000      
Warrants issued in connection with debt conversion 30,775 30,775
Warrants issued in connection with bridge loan financing 177,398 177,398
Issuance of securities for directors’ services 1,948,544 1,948,544
Stock Options Issued to Employees 138,325 138,325
Balance at May. 31, 2025 $ 3,389 $ 7,692 $ 45,530,355 $ (38,871,518) $ 6,669,918
Balance, shares at May. 31, 2025 3,388,874 7,691,374