XML 34 R23.htm IDEA: XBRL DOCUMENT v3.25.3
Summary of Significant Accounting Policies (Tables)
6 Months Ended
Aug. 31, 2025
Accounting Policies [Abstract]  
Schedule of Fair Values of the Put Option and the TA Milestone Payment Measured On a Recurring Basis

The fair values of the Put Option and the TA Milestone Payment measured on a recurring basis are as follows:

 

                 
   August 31, 2025 

Date of Issuance –

August 6, 2025

 
   Fair Value   Input Level  Fair Value   Input Level  
                 
Derivative liability – Put Option  $120,000   Level 3  $130,000   Level 3  
Contingent Consideration – TA Milestone Payment  $180,000   Level 3  $180,000   Level 3  
Schedule of Derivative Liability Measured at Fair Value On a Recurring Basis

The following table presents a reconciliation of the derivative liability measured at fair value on a recurring basis using significant unobservable input (Level 3):

 

   Put Option   TA Milestone Payment 
Fair Value on Issuance Date  $130,000   $180,000 
Change in fair value  $(10,000)   - 
Fair value on August 31, 2025  $120,000   $180,000 
Schedule of Underlying Common Shares Excluded from Computation of Loss Per Share

 

         
   August 31, 
   2025   2024 
Warrants   3,197,741    78,877 
Stock Options   806,250    484,063 
Preferred Stock   3,392,025    96,238 
Total Underlying Common Shares   7,396,016    659,178 
Schedule of Amounts Used In Computing Loss Per Share and Effect On Net Loss and Weighted Average Number Of Shares

The following table shows the amounts used in computing loss per share and the effect on net loss and the weighted average number of shares of dilutive potential common stock for the periods three and six months ended August 31, 2025, and 2024:

  

                 
   Three Months Ended August 31,   Six Months Ended August 31, 
   2025   2024   2025   2024 
                 
Loss from continuing operations  $(2,898,155)  $(1,533,519)  $(7,355,388)  $(3,521,145)
Preferred dividends  $(183,263)  $(10,688)  $(247,725)  $(21,376)
Loss from continuing operations applicable to common stockholders   (3,081,418)   (1,544,207)   (7,603,113)   (3,542,521)
Gain (loss) from discontinued operations applicable to common stockholders   -    (1,131)   -    7,778 
Net loss applicable to common stockholders  $(3,081,418)  $(1,545,338)  $(7,603,113)   (3,534,743)
Weighted average number of common shares outstanding used in loss per share during the period (denominator)   7,925,763    1,359,126    7,255,480    1,319,146