XML 48 R34.htm IDEA: XBRL DOCUMENT v3.24.4
Business Combination and Goodwill (Tables)
6 Months Ended
Nov. 30, 2024
Restructuring Cost and Reserve [Line Items]  
Schedule of Impaired Loss on Goodwill

The summary of impairment loss on goodwill is as below:

 

   $ 
Goodwill as of May 31, 2020   4,763,015 
Impaired goodwill written off - May 31, 2021   (322,972)
Goodwill as of May 31, 2021   4,440,043 
Impaired goodwill written off - May 31, 2022   (1,006,432)
Goodwill as of May 31, 2022   3,433,611 
Impaired goodwill written off - May 31, 2023   (641,050)
Goodwill as of May 31, 2023   2,792,561 
Impaired goodwill written off - May 31, 2024   (1,049,984)
Goodwill as of May 31, 2024   1,742,577 
CXJ Technology (Hangzhou) Co Ltd [Member]  
Restructuring Cost and Reserve [Line Items]  
Schedule of Purchase Price Allocated on Acquisition

The purchase price was allocated on the acquisition date of HZ CXJ as follows:

 

  

As of

May 28, 2020

 
   $ 
Cash at banks and in hand   15,588 
Trade receivables   70,423 
Inventory on hand   124,658 
Prepayments, other receivables and deposits   2,517,125 
Due from a related party   1,282 
Due to directors   119,405 
Due from a shareholder   51,599 
Operating lease right-of-use assets   189,604 
Total assets   3,089,684 

 

   $ 
Account Payable   (156,955)
Advanced Receipts   (368,777)
Accrued liabilities, other payable and deposits received   (3,007,879)
Due to a related company   (2,000)
Due to related parties   (29,932)
Due to directors   (42)
Operating lease liabilities, net of current portion   (80,882)
Operating lease liabilities, non-current portion   (111,779)
Total liabilities   (3,758,246)
      
Net tangible liabilities   (668,562)
Goodwill   4,763,015 
Total purchase price   4,094,453 

 

   $ 
Consideration in form of shares   4,094,453 
Total consideration   4,094,453 
Shenzhen Lanbei Ecological Technology Co Ltd [Member]  
Restructuring Cost and Reserve [Line Items]  
Schedule of Purchase Price Allocated on Acquisition

The purchase price was allocated on the disposal date of Xishijie Automobile Industry Ecology Technology Co., Ltd (formerly known as Shenzhen Lanbei Ecological Technology Co., Ltd) as follow:

 

  

As of

August 1, 2023

 
   $ 
Cash at banks and in hand   2,804 
Trade receivables   5,086 
Inventory on hand   43,907 
Prepayments, other receivables and deposits   28,993 
Due from a related party   0 
Operating lease right-of-use assets   4,135 
Total assets   84,925 

 

      $  
Account Payables     (10,589 )
Accrued liabilities, other payables and deposits received     (15,656 )
Due to a related company     (11,157 )
Operating lease liabilities, net of current portion     (4,135 )
Total liabilities     (41,537 )
         
Net tangible assets     43,388  
Share of 49% of non-controlling interest     21,260  
51% of equity interest     22,128  
Other comprehensive income     3,101  
Loss on disposal     25,229  
Total purchase price     -