XML 40 R27.htm IDEA: XBRL DOCUMENT v3.25.2
STOCKHOLDERS’ DEFICIT (Tables)
12 Months Ended
May 31, 2025
Equity [Abstract]  
Schedule of Fair Value Assumptions

The fair value of the stock option grants, as of the respective grant date, during the year ending May 31, 2024 amounted to approximately $1,006,156. No options were granted during the year ending May 31, 2025. The weighted average assumptions used in calculating these values were based on the following:

 

   2024  
Risk-free interest rate  3.99%  
Expected dividend yield  0%  
Expected volatility  281.3%  
Expected life of options  5.0 years  
Schedule of Stock Option Granted

The following table summarizes information about options granted during the years ended May 31, 2025 and 2024:

 

   Number of Shares   Weighted Average
Exercise Price
 
Balance, May 31, 2023   5,925,000   $0.16 
Options granted and assumed   20,000,000    0.06 
Options expired   -    - 
Options cancelled, forfeited   (4,825,000)   0.16 
Options exercised   -    - 
           
Balance, May 31, 2024   21,100,000   $0.08 
Options granted and assumed   -    - 
Options expired   (1,100,000)   0.38 
Options cancelled, forfeited   -    - 
Options exercised   -    - 
           
Balance, May 31, 2025   20,000,000   $0.06