XML 16 R5.htm IDEA: XBRL DOCUMENT v3.24.4
CONSOLIDATED STATEMENTS OF STOCKHOLDERS EQUITY (UNAUDITED) - USD ($)
Total
Retained earnings (deficit)
Common stock
Shares to be issued
Additional paid-In capital
Accumulated other comprehensive profit (loss)
Balance, shares at May. 31, 2023     72,579,000      
Balance, amount at May. 31, 2023 $ 2,265,219 $ (2,192,106) $ 72,579 $ 1,750,000 $ 2,638,532 $ (3,786)
Issuance of shares for cash, shares     3,274,858      
Issuance of shares for cash, amount 1,930,671 0 $ 3,275 375,000 1,552,396 0
Issuance of shares as compensation, shares     2,500,000      
Issuance of shares as compensation, amount 0 0 $ 2,500 (625,000) 622,500 0
Issuance if share upon convertible loan, shares     200,000      
Issuance if share upon convertible loan, amount 100,000   $ 200   99,800 0
Net income (loss) (350,032) (350,032) 0 0 0  
Foreign currency translation (3,223) 0 0 0 0 (3,223)
Balance, amount at Aug. 31, 2023 3,942,635 (2,542,138) $ 78,554 1,500,000 4,913,228 (7,009)
Balance, shares at Nov 30, 2023 at Aug. 31, 2023     78,553,858      
Balance, shares at May. 31, 2023     72,579,000      
Balance, amount at May. 31, 2023 2,265,219 (2,192,106) $ 72,579 1,750,000 2,638,532 (3,786)
Net income (loss) (1,692,094)          
Balance, amount at Nov. 30, 2023 1,193,415 (3,884,201) $ 78,604 0 5,013,178 (14,166)
Balance, shares at Nov 30, 2023 at Nov. 30, 2023     78,603,858      
Balance, shares at Aug. 31, 2023     78,553,858      
Balance, amount at Aug. 31, 2023 3,942,635 (2,542,138) $ 78,554 1,500,000 4,913,228 (7,009)
Issuance of shares for cash, shares     50,000      
Issuance of shares for cash, amount 100,000 0 $ 50 0 99,950 0
Net income (loss) (1,342,063) (1,342,063) 0 0 0 0
Foreign currency translation (7,157) 0 0 0 0 (7,157)
Issuance of shares as compensation 0 0 0 0 0 0
Investment write-off in silviculture (1,500,000) 0 0 (1,500,000) 0 0
Balance, amount at Nov. 30, 2023 1,193,415 (3,884,201) $ 78,604 0 5,013,178 (14,166)
Balance, shares at Nov 30, 2023 at Nov. 30, 2023     78,603,858      
Balance, shares at May. 31, 2024     82,174,750      
Balance, amount at May. 31, 2024 2,828,257 (4,937,342) $ 82,176 0 7,675,826 7,597
Net income (loss) (804,766) (804,766) 0 0 0  
Foreign currency translation 33,381 0 $ 0 0 0 33,381
Issuance of shares for cash, net of issuance cost, shares     1,238,887      
Issuance of shares for cash, net of issuance cost, amount 1,092,500 0 $ 1,239 0 1,091,261 0
Issuance of shares as compensation 0 0 0 0 0 0
Fees related to shares issuance 0 0 0 0 0 0
Balance, amount at Aug. 31, 2024 3,149,372 (5,742,108) $ 83,415   8,767,087 40,978
Balance, shares at Nov 30, 2023 at Aug. 31, 2024     83,413,637      
Balance, shares at May. 31, 2024     82,174,750      
Balance, amount at May. 31, 2024 2,828,257 (4,937,342) $ 82,176 0 7,675,826 7,597
Net income (loss) (1,966,321)          
Balance, amount at Nov. 30, 2024 2,291,210 (6,903,663) $ 83,571 0 9,195,663 (84,361)
Balance, shares at Nov 30, 2023 at Nov. 30, 2024     83,569,408      
Balance, shares at Aug. 31, 2024     83,413,637      
Balance, amount at Aug. 31, 2024 3,149,372 (5,742,108) $ 83,415   8,767,087 40,978
Net income (loss) (1,161,555) (1,161,555) 0 0 0 0
Foreign currency translation (125,339) 0 $ 0 0 0 (125,339)
Issuance of shares for cash, net of issuance cost, shares     155,771      
Issuance of shares for cash, net of issuance cost, amount 138,469 0 $ 156 0 138,313 0
Issuance of options as compensation 290,263 0 0 0 290,263 0
Balance, amount at Nov. 30, 2024 $ 2,291,210 $ (6,903,663) $ 83,571 $ 0 $ 9,195,663 $ (84,361)
Balance, shares at Nov 30, 2023 at Nov. 30, 2024     83,569,408