XML 16 R5.htm IDEA: XBRL DOCUMENT v3.25.1
CONDENSED CONSOLIDATED STATEMENTS OF CHAGES IN SHAREHOLDERS EQUITY (UNAUDITED) - USD ($)
Total
Common Stock
Additional paid-In capital
Stock to be issued
Retained earnings (deficit)
Accumulated other comprehensive gain (loss)
Balance, shares at May. 31, 2023   72,579,000        
Balance, amount at May. 31, 2023 $ 2,265,219 $ 72,579 $ 2,638,532 $ 1,750,000 $ (2,192,106) $ (3,786)
Issuance of shares for cash, shares   3,274,858        
Issuance of shares for cash, amount 1,930,671 $ 3,275 1,552,396 375,000 0 0
Issuance of shares as compensation, shares   2,500,000        
Issuance of shares as compensation, amount 0 $ 2,500 622,500 (625,000) 0 0
Issuance if share upon convertible loan, shares   200,000        
Issuance if share upon convertible loan, amount 100,000 $ 200 99,800 0 0 0
Net income (loss) (350,032) 0 0 0 (350,032) 0
Foreign currency translation (3,223) 0 0 0 0 (3,223)
Balance, amount at Aug. 31, 2023 3,942,635 $ 78,554 4,913,228 1,500,000 (2,542,138) (7,009)
Balance, shares 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 $ 72,579 2,638,532 1,750,000 (2,192,106) (3,786)
Net income (loss) (2,163,366)          
Issuance of shares as compensation 0          
Balance, amount at Feb. 29, 2024 772,096 $ 78,664 5,009,285 74,998 (4,356,124) (34,727)
Balance, shares at Feb. 29, 2024   78,664,969        
Balance, shares at Aug. 31, 2023   78,553,858        
Balance, amount at Aug. 31, 2023 3,942,635 $ 78,554 4,913,228 1,500,000 (2,542,138) (7,009)
Issuance of shares for cash, shares   50,000        
Issuance of shares for cash, amount 100,000 $ 50 99,950 0 0 0
Net income (loss) (1,342,063) 0 0 0 (1,342,063) 0
Foreign currency translation (7,157) 0 0 0 0 (7,157)
Investment write-off in silviculture (1,500,000) 0 0 (1,500,000) 0 0
Balance, amount at Nov. 30, 2023 1,193,415 $ 78,604 5,013,178 0 (3,884,201) (14,166)
Balance, shares at Nov. 30, 2023   78,603,858        
Issuance of shares for cash, shares   61,111        
Issuance of shares for cash, amount 0 $ 61 (61) 0 0 0
Issuance of shares as compensation, amount 74,998 0 0 74,998 0 0
Net income (loss) (471,271) 0 0 0 (471,271) 0
Foreign currency translation (21,214) (1) 0 0 (652) (20,561)
Offering expense (3,832) 0 (3,832) 0 0 0
Balance, amount at Feb. 29, 2024 772,096 $ 78,664 5,009,285 74,998 (4,356,124) (34,727)
Balance, shares at Feb. 29, 2024   78,664,969        
Balance, shares at May. 31, 2024   82,174,750        
Balance, amount at May. 31, 2024 2,828,257 $ 82,176 7,675,826 0 (4,937,342) 7,597
Net income (loss) (804,766) 0 0 0 (804,766) 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 $ 1,239 1,091,261 0 0 0
Balance, amount at Aug. 31, 2024 3,149,372 $ 83,415 8,767,087   (5,742,108) 40,978
Balance, shares 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 $ 82,176 7,675,826 0 (4,937,342) 7,597
Net income (loss) (3,652,837)          
Issuance of shares as compensation 439,117          
Balance, amount at Feb. 28, 2025 1,064,777 $ 84,063 9,729,022 0 (8,590,179) (158,129)
Balance, shares at Feb. 28, 2025   84,061,489        
Balance, shares at Aug. 31, 2024   83,413,637        
Balance, amount at Aug. 31, 2024 3,149,372 $ 83,415 8,767,087   (5,742,108) 40,978
Net income (loss) (1,161,555) 0 0 0 (1,161,555) 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 $ 156 138,313 0 0 0
Issuance of shares as compensation 290,263 0 290,263 0 0 0
Balance, amount at Nov. 30, 2024 2,291,210 $ 83,571 9,195,663 0 (6,903,663) (84,361)
Balance, shares at Nov. 30, 2024   83,569,408        
Net income (loss) (1,686,516) $ 0 0 0 (1,686,516) 0
Foreign currency translation (73,768) $ 0 0 0   (73,768)
Issuance of shares for cash, net of issuance cost, shares   492,081        
Issuance of shares for cash, net of issuance cost, amount 442,873 $ 492 442,381 0 0 0
Issuance of shares as compensation 90,978 0 90,978 0 0 0
Balance, amount at Feb. 28, 2025 $ 1,064,777 $ 84,063 $ 9,729,022 $ 0 $ (8,590,179) $ (158,129)
Balance, shares at Feb. 28, 2025   84,061,489