XML 16 R5.htm IDEA: XBRL DOCUMENT v3.25.3
Condensed Consolidated Statements of Stockholders' Equity (Deficit) (Unaudited) - USD ($)
Preferred Stock [Member]
Common Stock [Member]
Additional Paid-in Capital [Member]
Retained Earnings [Member]
Total
Balances 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 (3,513,367) (3,513,367)
Preferred stock dividends 21,376 (21,376)
Issuance of common shares for third party services $ 43 130,957 131,000
Issuance of common shares for third party services, shares   42,709      
Issuance of convertible preferred shares $ 30 89,970 90,000
Issuance of convertible preferred shares, shares (29,801)        
Issuance of stock options to employees 30,235 30,235
Common Shares Issued for Conversion of Preferred Stock, shares 29,801        
Issuance of common shares for conversion of preferred stock $ (410) $ 410
Issuance of common shares for conversion of preferred stock, shares (409,502) 409,502      
Balances at Aug. 31, 2024 $ 94 $ 1,389 27,550,296 (27,685,882) (134,103)
Balance, shares at Aug. 31, 2024 93,295 1,388,641      
Balances 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      
Net loss (1,534,650) (1,534,650)
Preferred stock dividends 10,688 (10,688)
Issuance of common shares for third party services $ 43 130,957 131,000
Issuance of common shares for third party services, shares   42,709      
Issuance of convertible preferred shares $ 30 89,970 90,000
Issuance of convertible preferred shares, shares 29,801        
Issuance of stock options to employees 13,841 13,841
Common Shares Issued for Conversion of Preferred Stock, shares (29,801)        
Balances at Aug. 31, 2024 $ 94 $ 1,389 27,550,296 (27,685,882) (134,103)
Balance, shares at Aug. 31, 2024 93,295 1,388,641      
Balances 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 (7,355,388) (7,355,388)
Preferred stock dividends $ 82 247,643 (247,725)
Preferred Stock Dividends, shares   81,926      
Issuance of common shares pursuant to private placements   $ 161 486,339 486,500
Issuance of common shares pursuant to private placements, shares   161,092      
Issuance of common shares for third party services $ 354 1,254,766 1,255,120
Issuance of common shares for third party services, shares   354,230      
Warrants issued in connection with debt conversion 164,964 164,964
Issuance of securities for directors’ services 2,368,709 2,368,709
Issuance of stock options to employees 138,325 138,325
Issuance of preferred shares 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      
Warrants issued in connection with bridge loan financing 177,398 177,398
Balances at Aug. 31, 2025 $ 3,389 $ 8,118 47,532,965 (41,952,936) 5,591,536
Balance, shares at Aug. 31, 2025 3,388,874 8,117,979      
Balances 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      
Net loss (2,898,155) (2,898,155)
Preferred stock dividends $ 36 183,227 (183,263)
Preferred Stock Dividends, shares   36,283      
Issuance of common shares pursuant to private placements $ 161 486,339 486,500
Issuance of common shares pursuant to private placements, shares   161,092      
Issuance of common shares for third party services $ 229 778,690 778,919
Issuance of common shares for third party services, shares   229,230      
Warrants issued in connection with debt conversion 134,189 134,189
Issuance of securities for directors’ services 420,165 420,165
Balances at Aug. 31, 2025 $ 3,389 $ 8,118 $ 47,532,965 $ (41,952,936) $ 5,591,536
Balance, shares at Aug. 31, 2025 3,388,874 8,117,979