v3.25.2
Consolidated Statements of Cash Flows - CAD ($)
$ in Thousands
12 Months Ended
May 31, 2025
May 31, 2024
Cash Flows from Operating Activities:    
Net Income (loss) $ 5,200 $ (8,160)
Adjustments to reconcile net loss to net cash used in operating activities:    
Depreciation and amortization 138 56
Stock-based compensation 1,492 66
Non-cash interest 196
Registered Share Offering Costs 290
Change in fair value of Forward Purchase Agreement 740 4,342
Gain on Termination of Forward Purchase Agreement (21,400)
Change in Warrant liability 1,988 (394)
Changes in operating assets and liabilities:    
Prepaid expenses 1,901 278
Accounts receivable 321 (402)
Accounts payable (36) 184
Accrued liabilities 51 526
Operating leases 3
Net cash used in operating activities (9,312) (3,308)
Cash Flows used in Investing Activities:    
Purchase of property and equipment (142) (209)
Net cash used in investing activities (142) (209)
Cash Flows from Financing Activities:    
Finance lease payments 18
Proceeds from issuance of Convertible debentures 6,700
Outflow from Business Combination (1,573)
Repayment of Term loan (40)
Net Proceeds from Sales Agreement 880
Proceeds from Registered Securities Offering 3,947
Registered Share Offering Costs (510)
Net Proceeds from Issuance of Class A Ordinary Shares 2,082
Net Proceeds from Issuance of Preferred Shares 6,277
Forward Purchase Agreement termination (278)
Proceeds from warrants exercised 2,787
Net cash provided by financing activities 15,185 5,105
Net Change in Cash and Cash Equivalents 5,731 1,588
Cash and Cash Equivalents - Beginning of year 1,816 228
Cash and Cash Equivalents - End of year 7,547 1,816
Taxes paid
Conversion of Convertible debentures 1,496
Interest paid $ 1 $ 23