XML 23 R12.htm IDEA: XBRL DOCUMENT v3.25.4
Fair Value Measurements
6 Months Ended
Nov. 30, 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 November 30, 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 
November 30, 2025                
Liabilities                
Derivative Liability - Warrants  $7,352   $6,991   $
   $361 
Total  $7,352   $6,991   $
   $361 

 

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 

 

As of November 30, 2025, there were 10,000 warrants outstanding at an exercise price of $0.75 USD to purchase an equivalent number of Class A ordinary shares. The following table provides quantitative information regarding Level 3 fair value measurements inputs related to these Warrant liabilities at their measurement dates:

 

   November 30,
2025
   May 31,
2025
 
Redemption Price (USD)  $0.75   $0.75 
Stock Price (USD)  $1.65   $1.06 
Volatility   76%   76%
Term (years)   3.7    4.2 
Risk-free rate   4.02%   4.42%

 

The change in the fair value of the assets and liabilities measured with Level 3 inputs, for the three and six months ended November 30, 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 
Warrant Exercises   (772)
Change in fair value of Warrant Liabilities   403 
Fair Value Derivative Liability – November 30, 2025  $361