XML 23 R12.htm IDEA: XBRL DOCUMENT v3.25.2
Fair Value Measurements
3 Months Ended
Aug. 31, 2025
Fair Value Measurements [Abstract]  
Fair Value Measurements

NOTE 6. Fair Value Measurements

 

The following table presents information about the Company’s financial assets and liabilities that are measured at fair value on a recurring basis as of August 31, 2025, and May 31, 2025, and indicates the fair value hierarchy of the valuation inputs the Company utilized to determine such fair value:

 

Description  Amount at
Fair Value
   Level 1   Level 2   Level 3 
August 31, 2025                
Liabilities                
Derivative Liability - Warrants  $4,131   $3,401   $
   $730 
Total  $4,131   $3,401   $
   $730 

 

Description  Amount at
Fair Value
   Level 1   Level 2   Level 3 
May 31, 2025                
Liabilities                
Derivative Liability - Warrants  $4,488   $1,264   $
   $3,224 
Total  $4,488   $1,264   $
   $3,224 

 

The following table provides quantitative information regarding Level 3 fair value measurements inputs related to these Warrant liabilities at their measurement dates:

 

   August 31,
2025
   May 31,
2025
 
Redemption Price (USD)  $0.75   $0.75 
Stock Price (USD)  $1.75   $1.06 
Volatility   76%   76%
Term (years)   3.9    4.2 
Risk-free rate   4.23%   4.42%

The change in the fair value of the assets and liabilities measured with Level 3 inputs, for the three months ended August 31, 2025, is summarized as follows:

 

   May 31,
2025
 
Fair value Derivative Liability - May 31, 2025  $3,224 
Warrant Exercises   (5,492)
Change in fair value of Warrant Liabilities   2,998 
Fair value Derivative Liability – August 31, 2025  $730