XML 174 R5.htm IDEA: XBRL DOCUMENT v3.25.4
Consolidated Statements of Changes in Shareholders' Equity (Deficit) - USD ($)
Common Stock [Member]
Common Class A [Member]
Common Stock [Member]
Common Stock [Member]
M2i Global Inc [Member]
Additional Paid-in Capital [Member]
Additional Paid-in Capital [Member]
M2i Global Inc [Member]
Receivables from Stockholder [Member]
Retained Earnings [Member]
Retained Earnings [Member]
M2i Global Inc [Member]
Total
M2i Global Inc [Member]
Preferred Stock [Member]
M2i Global Inc [Member]
Treasury Stock, Common [Member]
M2i Global Inc [Member]
Balance at Nov. 30, 2022     $ 7,105   $ 120,255     $ (123,759)   $ 3,601
Balance, shares at Nov. 30, 2022     7,105,357                
Net loss           (1,990,162)   (1,990,162)
Shares issued for cash received     $ 507,229   728,148       1,235,477 $ 100
Shares issued for cash received, shares     507,228,334               100,000  
Cash received for shares to be issued       545       545
Shares to be purchased from shareholders       (146,593)       (146,593)
Purchase of treasury shares             (435,000) (435,000)
Contribution from settlement of related party liabilities       146,593       146,593
Balance at Nov. 30, 2023     $ 514,334   995,541     (2,113,921)   (1,038,946) $ 100 (435,000)
Balance, shares at Nov. 30, 2023     514,333,691               100,000  
Balance at Dec. 31, 2022 $ 1,000     $ 5,185,000   $ (15,000) $ (10,840,000)   $ (5,669,000)      
Balance, shares at Dec. 31, 2022 450,755                      
Stock-based compensation     82,000     82,000      
Issuance of common stock     94,000     94,000      
Issuance of common stock, shares 378                      
Net loss       (52,822,000)   (52,822,000)      
Cash collected from subscription receivable       15,000   15,000      
Reverse capitalization, net of transaction costs $ 1,000     10,461,000     10,462,000      
Reverse capitalization, net of transaction costs, shares 346,039                      
Exercise of stock options     23,000     $ 23,000      
Exercise of stock options, shares 8,294               32,613      
Issuance of Preferred series A-1 shares, converted to Class A common stock following business combination     24,204,000     $ 24,204,000      
Issuance of Preferred series A-1 shares, converted to Class A common stock following business combination, shares 97,898                      
Issuance of Preferred series A-2 and A-3 shares from conversion of notes payable, converted to Class A common stock following business combination $ 1,000     38,361,000     38,362,000      
Issuance of Preferred series A-2 and A-3 shares from conversion of notes payable, converted to Class A common stock following business combination, shares 218,375                      
Balance at Dec. 31, 2023 $ 3,000     78,410,000   (63,662,000)   14,751,000      
Balance, shares at Dec. 31, 2023 1,121,738 1,121,738                    
Balance at Nov. 30, 2023     $ 514,334   995,541     (2,113,921)   (1,038,946) $ 100 (435,000)
Balance, shares at Nov. 30, 2023     514,333,691               100,000  
Balance at Dec. 31, 2023 $ 3,000     78,410,000   (63,662,000)   14,751,000      
Balance, shares at Dec. 31, 2023 1,121,738 1,121,738                    
Balance at Nov. 30, 2023     $ 514,334   995,541     (2,113,921)   (1,038,946) $ 100 (435,000)
Balance, shares at Nov. 30, 2023     514,333,691               100,000  
Net loss           (699,100)   (699,100)
Cash received for shares to be issued       551,450         551,450
Shares purchased from shareholder     $ (50,000)   45,000       (5,000)
Shares purchased from shareholder, shares     (50,000,000)                  
Balance at Feb. 29, 2024     $ 464,334   1,591,991     (2,813,021)   (1,191,596) $ 100 (435,000)
Balance, shares at Feb. 29, 2024     464,333,691               100,000  
Balance at Nov. 30, 2023     $ 514,334   995,541     (2,113,921)   (1,038,946) $ 100 (435,000)
Balance, shares at Nov. 30, 2023     514,333,691               100,000  
Net loss                   (2,811,090)    
Balance at Aug. 31, 2024     $ 517,667   2,763,193     (4,925,011)   (2,079,051) $ 100 (435,000)
Balance, shares at Aug. 31, 2024     517,667,025               100,000  
Balance at Nov. 30, 2023     $ 514,334   995,541     (2,113,921)   (1,038,946) $ 100 (435,000)
Balance, shares at Nov. 30, 2023     514,333,691               100,000  
Net loss           (3,887,261)   (3,887,261)
Shares issued for cash received     $ 109,138   1,918,347         2,027,485
Shares issued for cash received, shares     109,137,500                  
Cash received for shares to be issued       370,400       370,400
Shares issued for contract agreements     $ 20,000   (18,000)         2,000
Shares issued for contract agreements, shares     20,000,000                  
Shares cancelled     $ (61,767)   55,617        
Shares cancelled, shares     (61,766,666)             (266,666)    
Balance at Nov. 30, 2024     $ 581,705   3,321,905     (6,001,182)   $ (2,532,472) $ 100 (435,000)
Balance, shares at Nov. 30, 2024     581,704,525               100,000  
Balance at Dec. 31, 2023 $ 3,000     78,410,000   (63,662,000)   14,751,000      
Balance, shares at Dec. 31, 2023 1,121,738 1,121,738                    
Stock-based compensation     83,000       83,000      
Issuance of common stock                
Issuance of common stock, shares 48,327                      
Common stock and warrant reclass from in-kind liability to APIC     4,250,000       4,250,000      
Net loss       (17,390,000)   (17,390,000)      
Balance at Mar. 31, 2024 3,000     82,743,000   (81,052,000)   1,694,000      
Balance, shares at Mar. 31, 2024   1,170,065                    
Balance at Dec. 31, 2023 $ 3,000     78,410,000   (63,662,000)   14,751,000      
Balance, shares at Dec. 31, 2023 1,121,738 1,121,738                    
Net loss                 (38,744,000)      
Balance at Sep. 30, 2024 $ 3,000     82,768,000   (102,405,000)   (19,634,000)      
Balance, shares at Sep. 30, 2024   1,181,373                    
Balance at Dec. 31, 2023 $ 3,000     78,410,000   (63,662,000)   14,751,000      
Balance, shares at Dec. 31, 2023 1,121,738 1,121,738                    
Stock-based compensation     211,000       211,000      
Issuance of common stock $ 2,000     5,003,000       5,005,000      
Issuance of common stock, shares 639,720                      
Net loss         (40,645,000)   (40,645,000)      
Exercise of stock options     94,000       94,000      
Exercise of stock options, shares 34,052                      
Shares issued for cash received     4,250,000       4,250,000      
Shares issued for cash received, shares 48,342                      
Balance at Dec. 31, 2024 $ 5,000     87,968,000   (104,307,000)   (16,334,000)      
Balance, shares at Dec. 31, 2024 1,843,852                      
Balance at Feb. 29, 2024     $ 464,334   1,591,991     (2,813,021)   (1,191,596) $ 100 (435,000)
Balance, shares at Feb. 29, 2024     464,333,691               100,000  
Net loss           (1,374,590)   (1,374,590)
Shares issued for cash received     $ 37,900   133,585       171,485
Shares issued for cash received, shares     37,900,000                  
Cash received for shares to be issued       50,020       50,020
Shares to be purchased from shareholders       (1,150)       (1,150)
Contribution from settlement of related party liabilities       1,150       1,150
Balance at May. 31, 2024     $ 502,234   1,774,446     (4,187,611)   (2,345,831) $ 100 (435,000)
Balance, shares at May. 31, 2024     502,233,691               100,000  
Balance at Mar. 31, 2024 $ 3,000     82,743,000   (81,052,000)   1,694,000      
Balance, shares at Mar. 31, 2024   1,170,065                    
Stock-based compensation     185,000       185,000      
Issuance of common stock     36,000       36,000      
Issuance of common stock, shares 10,644                      
Net loss       (16,918,000)   (16,918,000)      
Balance at Jun. 30, 2024 3,000     82,964,000   (97,970,000)   (15,003,000)      
Balance, shares at Jun. 30, 2024   1,180,709                    
Balance at May. 31, 2024     $ 502,234   1,774,446     (4,187,611)   (2,345,831) $ 100 (435,000)
Balance, shares at May. 31, 2024     502,233,691               100,000  
Net loss           (737,400)   (737,400)
Shares issued for cash received     $ 7,200   8,080       15,280
Shares issued for cash received, shares     7,200,000                  
Cash received for shares to be issued       986,900       986,900
Shares issued for contract agreements     $ 20,000   (18,000)       2,000
Shares issued for contract agreements, shares     20,000,000                  
Shares cancelled     $ (11,767)   11,767      
Shares cancelled, shares     (11,766,666)                  
Balance at Aug. 31, 2024     $ 517,667   2,763,193     (4,925,011)   (2,079,051) $ 100 (435,000)
Balance, shares at Aug. 31, 2024     517,667,025               100,000  
Balance at Jun. 30, 2024 3,000     82,964,000   (97,970,000)   (15,003,000)      
Balance, shares at Jun. 30, 2024   1,180,709                    
Stock-based compensation     (199,000)       (199,000)      
Issuance of common stock     3,000       3,000      
Issuance of common stock, shares 664                      
Net loss       (4,435,000)   (4,435,000)      
Balance at Sep. 30, 2024 3,000     82,768,000   (102,405,000)   (19,634,000)      
Balance, shares at Sep. 30, 2024   1,181,373                    
Balance at Nov. 30, 2024     $ 581,705   3,321,905     (6,001,182)   (2,532,472) $ 100 (435,000)
Balance, shares at Nov. 30, 2024     581,704,525               100,000  
Net loss           (1,351,625)   (1,351,625)
Shares issued for cash received     $ 28,700   173,300       202,000
Shares issued for cash received, shares     28,700,000                  
Shares issued for services     $ 2,250   335,250         337,500  
Shares issued for services, shares     2,250,000                  
Cash received for shares to be issued       27,605       27,605
Balance at Feb. 28, 2025     $ 612,655   3,858,060     (7,352,807)   (3,316,992) $ 100 (435,000)
Balance, shares at Feb. 28, 2025     612,654,525               100,000  
Balance at Nov. 30, 2024     $ 581,705   3,321,905     (6,001,182)   (2,532,472) $ 100 (435,000)
Balance, shares at Nov. 30, 2024     581,704,525               100,000  
Net loss                   (4,229,394)    
Shares issued for cash received, shares     43,289,420                  
Shares issued for services                   1,212,667    
Shares issued for services, shares     66,535,000                  
Balance at Aug. 31, 2025     $ 691,529   6,956,393     (10,230,576)   (3,017,554) $ 100 (435,000)
Balance, shares at Aug. 31, 2025     691,528,945               100,000  
Balance at Dec. 31, 2024 $ 5,000     87,968,000   (104,307,000)   (16,334,000)      
Balance, shares at Dec. 31, 2024 1,843,852                      
Stock-based compensation     46,000       46,000      
Issuance of common stock                
Issuance of common stock, shares 57,041                      
Net loss       455,000   455,000      
Balance at Mar. 31, 2025 $ 5,000     88,014,000   (103,852,000)   (15,833,000)      
Balance, shares at Mar. 31, 2025 1,900,893                      
Balance at Dec. 31, 2024 $ 5,000     87,968,000   (104,307,000)   (16,334,000)      
Balance, shares at Dec. 31, 2024 1,843,852                      
Net loss                 $ 11,202,000      
Exercise of stock options, shares                      
Balance at Sep. 30, 2025 $ 5,000     97,205,000   (93,105,000)   $ 4,105,000      
Balance, shares at Sep. 30, 2025 7,435,756                      
Balance at Feb. 28, 2025     $ 612,655   3,858,060     (7,352,807)   (3,316,992) $ 100 (435,000)
Balance, shares at Feb. 28, 2025     612,654,525               100,000  
Net loss           (1,119,142)   (1,119,142)
Shares issued for cash received     $ 11,531   113,725       125,256
Shares issued for cash received, shares     11,531,177                  
Shares issued for services     $ 37,400   164,600       202,000
Shares issued for services, shares     37,400,000                  
Cash received for shares to be issued       350,000       350,000
Balance at May. 31, 2025     $ 661,586   4,486,385     (8,471,949)   (3,758,878) $ 100 (435,000)
Balance, shares at May. 31, 2025     661,585,702               100,000  
Balance at Mar. 31, 2025 $ 5,000     88,014,000   (103,852,000)   (15,833,000)      
Balance, shares at Mar. 31, 2025 1,900,893                      
Stock-based compensation     557,000       557,000      
Issuance of common stock     4,610,000       4,610,000      
Issuance of common stock, shares 2,721,844                      
Net loss       3,602,000   3,602,000      
Balance at Jun. 30, 2025 $ 5,000     93,181,000   (100,250,000)   (7,064,000)      
Balance, shares at Jun. 30, 2025 4,622,737                      
Balance at May. 31, 2025     $ 661,586   4,486,385     (8,471,949)   (3,758,878) $ 100 (435,000)
Balance, shares at May. 31, 2025     661,585,702               100,000  
Net loss           (1,758,627)   (1,758,627)
Shares issued for cash received     $ 3,058   235,226       238,284
Shares issued for cash received, shares     3,058,243                  
Shares issued for services     $ 26,885   646,282       673,167
Shares issued for services, shares     26,885,000                  
Cash received for shares to be issued       1,588,500       1,588,500
Balance at Aug. 31, 2025     $ 691,529   6,956,393     (10,230,576)   (3,017,554) $ 100 (435,000)
Balance, shares at Aug. 31, 2025     691,528,945               100,000  
Balance at Jun. 30, 2025 $ 5,000     93,181,000   (100,250,000)   (7,064,000)      
Balance, shares at Jun. 30, 2025 4,622,737                      
Stock-based compensation     1,000       1,000      
Issuance of common stock     4,023,000       4,023,000      
Issuance of common stock, shares 2,813,019                      
Net loss       7,145,000   7,145,000      
Balance at Sep. 30, 2025 $ 5,000     97,205,000   (93,105,000)   4,105,000      
Balance, shares at Sep. 30, 2025 7,435,756                      
Balance at Aug. 31, 2025     $ 691,529   $ 6,956,393     $ (10,230,576)   $ (3,017,554) $ 100 $ (435,000)
Balance, shares at Aug. 31, 2025     691,528,945               100,000  
Balance at Sep. 30, 2025 $ 5,000     $ 97,205,000   $ (93,105,000)   $ 4,105,000      
Balance, shares at Sep. 30, 2025 7,435,756