XML 37 R26.htm IDEA: XBRL DOCUMENT v3.25.1
Stock-Based Compensation (Tables)
 9 Months Ended
Feb. 28, 2025
Stock-Based Compensation [Abstract]  
Schedule of Fair Value of Stock Options The Company estimated the fair value of the stock options on the date of grant using the Black-Scholes option-pricing model with the following assumptions:
   October 4,
2024		   February 3,
2025		 
Stock price  $USD  0.27   $USD  0.61 
Number of Options issued   180,000    1,340,000 
Risk-free interest rate   3.8%   4.5%
Term (years)   5    5 
Volatility   76%   76%
Forfeiture rate   0%   0%
Dividend yield   0%   0%
Schedule of Stock Option Activity

A summary of stock option activity for the Company is as follows:

 

   Number of Shares   Weighted Average Exercise Price (USD)   Weighted Average Remaining Contractual Life
(years)		   Aggregate
Intrinsic
Value		 
Outstanding stock options May 31, 2024   685,230   $0.60    6.5   $139 
Exercised   
-
    
-
    -    - 
Expired   
-
    
-
    -    - 
Issued October 4, 2024   180,000   $0.27    9.6   $61 
Issued February 3, 2025   1,340,000   $0.61    9.9   $
-
 
Outstanding stock options February 28, 2025   2,205,230   $0.58    8.8   $68 
Exercisable as of February 28, 2025   391,396   $0.59    5.3   $8