v3.25.2
CONSOLIDATED STATEMENTS OF CASH FLOWS - USD ($)
12 Months Ended
May 31, 2025
May 31, 2024
CASH FLOWS FROM OPERATING ACTIVITIES    
Net income $ 854,988 $ 2,003,134
Adjustments to reconcile net income to net cash provided by operating activities:    
Depreciation and amortization 148,498 130,610
(Recovery)/provision for credit losses (4,519) 25,471
(Reversal of inventory obsolescence)/Inventory Obsolescence (46,895) 46,895
Stock-based compensation 1,108,934 267,183
Gain on forgiveness of account payable (218,699)
Gain on settlement (79,182)
Deferred income taxes 187,922 (231,587)
Change in operating assets and liabilities:    
Accounts receivable (489,591) (118,290)
Inventory 907,260 (2,129,054)
Prepaid expenses and other current assets (142,668) (7,766)
Accounts payable 117,677 138,172
Other current liabilities (71,699) 4,298
Contract liabilities (422,547) (47,207)
NET CASH PROVIDED BY OPERATING ACTIVITIES 1,928,661 2,677
CASH FLOWS FROM INVESTING ACTIVITIES    
Purchase of intangibles (180,815) (22,080)
Purchase of property and equipment (213,483) (138,445)
NET CASH USED IN INVESTING ACTIVITIES (394,298) (160,525)
CASH FLOWS FROM FINANCING ACTIVITIES    
Repurchase of preferred stock (1,246,490)
Repayment of equipment financing (2,200)
Repayment of note payable (6,365) (25,994)
Advances from a related party 6,950,210 8,939,403
Repayments to a related party (6,962,230) (9,085,677)
NET CASH USED IN FINANCING ACTIVITIES (18,385) (1,420,958)
NET INCREASE (DECREASE) IN CASH 1,515,978 (1,578,806)
CASH - Beginning of year 3,253,876 4,832,682
CASH - End of year 4,769,854 3,253,876
Cash paid during the year for:    
Interest 3,736 6,907
Income taxes 137,273
SUPPLEMENTAL DISCLOSURE OF NON-CASH INVESTING ACTIVITIES:    
Initial recognition of right of use assets recognized as lease liability $ 767,269