XML 17 R6.htm IDEA: XBRL DOCUMENT v3.25.3
Condensed Consolidated Statements of Cash Flows (Unaudited) - USD ($)
 6 Months Ended
Aug. 31, 2025
Aug. 31, 2024
OPERATING ACTIVITIES    
Net Loss – Continuing Operations $ (7,355,388) $ (3,521,145)
Noncash Expenses:    
Depreciation and amortization – property and equipment and intangibles 423,274 383,000
Amortization of debt discount 402,846
Amortization of prepaid expenses 1,323,199
Write-off of capitalized technology expenses 19,550
Gain on derivative liability (10,000)
Loss on extinguishment of liability 70,100
Change in Assets and Liabilities:    
Accounts receivable (244,349) 22,881
Prepaid expenses 206,382 96,051
Accounts payable and accrued expenses 186,130 1,033,506
Deferred revenue 2,000,939 (1,854)
Security deposit (3,000)
NET CASH USED IN OPERATING ACTIVITIES FROM CONTINUING OPERATIONS (470,283) (1,960,326)
NET CASH PROVIDED IN OPERATING ACTIVITIES FROM DISCONTINUED OPERATIONS 7,778
NET CASH USED IN OPERATING ACTIVITIES (470,283) (1,952,548)
INVESTING ACTIVITIES    
Capitalized software development costs (109,000) (389,568)
TA Pipeline LLC acquisition (443,168)
FSA Travel LLC acquisition (900,000)
Journy.tv asset purchase (300,000)
NET CASH USED IN INVESTING ACTIVITIES (1,752,168) (389,568)
FINANCING ACTIVITIES    
Proceeds from issuance of convertible preferred shares 90,000
Proceeds from issuance of common shares 486,500
Notes Payable (33,762) 140,000
Advances from related parties 2,545,000 1,890,317
NET CASH PROVIDED BY FINANCING ACTIVITIES 2,997,738 2,120,317
NET CHANGE IN CASH FOR PERIOD 775,287 (221,799)
CASH AT BEGINNING OF PERIOD 1,062,367 323,805
CASH AT END OF PERIOD 1,837,654 102,006
Noncash Investing and Financing Activities Disclosure:    
Issuance of preferred shares pursuant to FSA Travel, LLC acquisition 875,641
Issuance of common shares pursuant to Journy.tv asset purchase 115,200
Issuance of common shares pursuant to TA Pipeline LLC acquisition 387,000
Issuance of common shares for third party services 1,255,120 131,000
Preferred stock dividends 247,725 21,736
Disclosure of Cash Paid for:    
Interest 90,383 8,620
Income Taxes
Employees [Member]    
Noncash Expenses:    
Stock-based compensation 138,325 30,235
Directors [Member]    
Noncash Expenses:    
Stock-based compensation $ 2,368,709