v3.25.2
Condensed Consolidated Balance Sheets - USD ($)
May 31, 2025
Feb. 28, 2025
[1]
Current assets:    
Cash $ 324,847 $ 865,975
Accounts receivable, net 893,694 1,367,331
Share proceeds receivable 270,186 418,669
Device parts inventory, net 1,146,783 1,583,726
Prepaid expenses and deposits 687,147 792,842
Total current assets 3,322,657 5,028,543
Operating lease asset 1,044,802 1,010,545
Revenue earning devices, net of accumulated depreciation of $2,744,231 and $2,292,172, respectively 4,982,668 4,539,180
Fixed assets, net of accumulated depreciation of $521,203 and $491,186, respectively 259,080 258,328
Trademarks 34,619 33,321
Investment at cost 100,000 100,000
Security deposit 15,880 15,880
Total assets 9,759,706 10,985,797
Current liabilities:    
Accounts payable and accrued expenses 2,648,311 2,121,871
Customer deposits 91,091 91,578
Current operating lease liability 217,222 197,349
Current portion of deferred variable payment obligation 2,202,545 1,901,258
Loan payable - related party 335,065 329,365
Deferred compensation for CEO 955,913 2,202,600
Current portion of loans payable, net 519,105 519,105
Current portion of accrued interest payable 107,715 213,555
Total current liabilities 7,076,967 7,576,681
Non-current operating lease liability 810,513 810,513
Loans payable, net of discount of $313,074 and $360,163, respectively 30,706,167 31,922,078
Deferred variable payment obligation 2,525,000 2,525,000
Incentive compensation plan payable 4,000,000 4,000,000
Accrued interest payable 14,741,856 13,680,453
Total liabilities 59,860,503 60,514,725
Commitments and Contingencies  
Stockholders’ deficit:    
Preferred Stock, value
Common Stock, $0.00001 par value; 20,000,000,000 shares authorized 16,997,453,768 and 14,412,453,768 shares issued, issuable and outstanding, respectively 169,975 144,125
Additional paid-in capital 110,301,070 106,316,844
Preferred stock to be issued 99,086 99,086
Accumulated deficit (161,090,948) (156,496,930)
Total stockholders’ deficit (50,514,954) (49,931,012)
Total liabilities and stockholders’ deficit 9,759,706 10,985,797
Series B Redeemable Preferred Stock [Member]    
Current liabilities:    
Convertible Redeemable Preferred  Stock, value
Series C Redeemable Preferred Stock [Member]    
Current liabilities:    
Convertible Redeemable Preferred  Stock, value 414,157 402,084
Series G Preferred Stock [Member]    
Stockholders’ deficit:    
Preferred Stock, value
Series E Preferred Stock [Member]    
Stockholders’ deficit:    
Preferred Stock, value 3,350 3,350
Series F Preferred Stock [Member]    
Stockholders’ deficit:    
Preferred Stock, value $ 2,513 $ 2,513
[1] Derived from audited information