Schedule of Non-controlling Ownership Interest |
The
following table represent the non-controlling ownership interests and non-controlling interest balances reported in stockholder’s
equity as of May 31, 2025 and February 28, 2025 respectively.
Schedule of Non-controlling Ownership Interest
| |
| 053125 | | |
| 022825 | | |
| 053125 | | |
| 022825 | | |
| 053125 | | |
| 022825 | | |
| 053125 | | |
| 022825 | |
| |
Xide | | |
Taining | | |
Leshan | | |
Total | |
| |
| 053125 | | |
| 022825 | | |
| 053125 | | |
| 022825 | | |
| 053125 | | |
| 022825 | | |
| 053125 | | |
| 022825 | |
NCI ownership interest | |
| 33 | % | |
| 33 | % | |
| 28 | % | |
| 28 | % | |
| 35 | % | |
| 35 | % | |
| | | |
| | |
NCI balances | |
| (119,212 | ) | |
| (112,686 | ) | |
| (107,935 | ) | |
| (105,396 | ) | |
| 49,174 | | |
| 43,871 | | |
| (177,973 | ) | |
| (174,211 | ) |
|
Schedule of Statement of Financial Positions |
Summarized
statement of financial position as at
Schedule of Statement of Financial Positions
| |
| 053125 | |
| 022825 | | |
| 053125 | | |
| 022825 | | |
| 053125 | | |
| 022825 | | |
| 053125 | | |
| 022825 | |
| |
Xide | | |
Taining | | |
Leshan | | |
Total | |
| |
| 053125 | |
| 022825 | | |
| 053125 | | |
| 022825 | | |
| 053125 | | |
| 022825 | | |
| 053125 | | |
| 022825 | |
Non-current assets | |
| 23,614 | |
| 26,870 | | |
| 61,011 | | |
| 69,421 | | |
| 460,776 | | |
| 469,230 | | |
| 545,401 | | |
| 565,521 | |
Current assets | |
| 6,704 | |
| 9,538 | | |
| 20,192 | | |
| 29,544 | | |
| 128,210 | | |
| 113,919 | | |
| 155,106 | | |
| 153,001 | |
Current liabilities | |
| (357,583 | ) |
| (343,901 | ) | |
| (124,270 | ) | |
| (132,970 | ) | |
| (312,330 | ) | |
| (322,844 | ) | |
| (794,183 | ) | |
| (799,715 | ) |
Non-current liabilities | |
| - | |
| - | | |
| - | | |
| - | | |
| (57,579 | ) | |
| (56,373 | ) | |
| (57,579 | ) | |
| (56,373 | ) |
Net assets | |
| (327,265 | ) |
| (307,493 | ) | |
| (43,067 | ) | |
| (34,005 | ) | |
| 219,077 | | |
| 203,932 | | |
| (151,255 | ) | |
| (137,566 | ) |
| |
| 053125 | |
| 022825 | | |
| 053125 | | |
| 022825 | | |
| 053125 | | |
| 022825 | | |
| 053125 | | |
| 022825 | |
| |
Xide | | |
Taining | | |
Leshan | | |
Total | |
| |
| 053125 | |
| 022825 | | |
| 053125 | | |
| 022825 | | |
| 053125 | | |
| 022825 | | |
| 053125 | | |
| 022825 | |
Net Assets | |
| (327,265 | ) |
| (307,493 | ) | |
| (43,067 | ) | |
| (34,005 | ) | |
| 219,077 | | |
| 203,932 | | |
| (151,255 | ) | |
| (137,566 | ) |
Less: Zhuyi capital and additional paid-in capital | |
| - | |
| - | | |
| (298,228 | ) | |
| (298,228 | ) | |
| (84,753 | ) | |
| (84,753 | ) | |
| (382,981 | ) | |
| (382,981 | ) |
Less: OCI | |
| (13,638 | ) |
| (17,338 | ) | |
| (23,150 | ) | |
| (23,613 | ) | |
| 617 | | |
| 3,087 | | |
| (36,171 | ) | |
| (37,864 | ) |
Accumulated Deficits | |
| (340,903 | ) |
| (324,831 | ) | |
| (364,445 | ) | |
| (355,846 | ) | |
| 134,941 | | |
| 122,266 | | |
| (570,407 | ) | |
| (558,411 | ) |
Accumulated Deficits attributable to NCI | |
| (112,499 | ) |
| (107,194 | ) | |
| (102,045 | ) | |
| (99,636 | ) | |
| 47,230 | | |
| 42,791 | | |
| (167,314 | ) | |
| (164,039 | ) |
Plus: OCI attributable to NCI | |
| (6,713 | ) |
| (5,492 | ) | |
| (5,890 | ) | |
| (5,760 | ) | |
| 1,944 | | |
| 1,080 | | |
| (10,659 | ) | |
| (10,172 | ) |
NCI balances | |
| (119,212 | ) |
| (112,686 | ) | |
| (107,935 | ) | |
| (105,396 | ) | |
| 49,174 | | |
| 43,871 | | |
| (177,973 | ) | |
| (174,211 | ) |
|