XML 36 R25.htm IDEA: XBRL DOCUMENT v3.25.2
Stock-Based Compensation (Tables)
 3 Months Ended
Aug. 31, 2025
Stock-Based Compensation [Abstract]  
Schedule of Fair Value of the 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:
   August 31,
2025		   August 31,
2024		 
Stock price  $USD2.01   $USD0.27 
Risk-free interest rate   4.2%   3.6%
Term (years)   5    5 
Volatility   76%   76%
Forfeiture rate   0%   0%
Dividend yield   0%   0%

The following assumptions were used to estimate the fair value of the PSUs:

 

  August 27,
2025		 
Stock price $USD1.83 
Risk-free interest rate  3.3%
Term (years)  3.3 
Volatility  76%
Dividend yield  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, 2025   2,205,230   $0.58    8.4   $1,340 
Issued June 24, 2025   278,000   $2.01    9.8   $- 
Outstanding stock options August 31, 2025   2,483,230   $0.74    8.4   $3,552 
Exercisable as of August 31, 2025   668,563   $0.55    5.5   $1,106