| Schedule of variable interest entity |
| Schedule of variable interest entity | |
| | | |
| | |
| | |
February 28, 2026 | | |
February 28, 2025 | |
| Current assets | |
$ | 9,099,111 | | |
$ | 9,647,455 | |
| Non-current assets | |
| 415,307 | | |
| 512,958 | |
| Total assets | |
$ | 9,514,418 | | |
$ | 10,160,413 | |
| | |
| | | |
| | |
| Current liabilities | |
$ | 14,276,754 | | |
$ | 12,925,255 | |
| Non-current liabilities | |
| 18,002 | | |
| 26,940 | |
| Total liabilities | |
$ | 14,294,756 | | |
$ | 12,952,195 | |
Assets and liabilities of the VIE Subsidiaries
| | |
| | | |
| | |
| | |
February 28, 2026 | | |
February 28, 2025 | |
| Current assets | |
$ | 41,411,094 | | |
$ | 29,073,164 | |
| Non-current assets | |
| 5,962,380 | | |
| 5,598,659 | |
| Total assets | |
$ | 47,373,474 | | |
$ | 34,671,823 | |
| | |
| | | |
| | |
| Current liabilities | |
$ | 48,142,684 | | |
$ | 34,137,259 | |
| Non-current liabilities | |
| — | | |
| — | |
| Total liabilities | |
$ | 48,142,684 | | |
$ | 34,137,259 | |
Operating Result of VIE
| | |
| | | |
| | |
| | |
For the Year Ended February 28, 2026 | | |
For the Year Ended February 28, 2025 | |
| Revenue | |
$ | 2,540,768 | | |
$ | 4,548,991 | |
| Cost of revenue | |
| (2,341,450 | ) | |
| (3,687,430 | ) |
| Gross profit (loss) | |
$ | 199,318 | | |
$ | 861,561 | |
| | |
| | | |
| | |
| Amortization and depreciation | |
| (13,495 | ) | |
| (133,091 | ) |
| General and administrative expenses | |
| (1,518,566 | ) | |
| (1,899,146 | ) |
| Marketing cost | |
| (13,596 | ) | |
| (95,829 | ) |
| Research & development | |
| (62,981 | ) | |
| (298,345 | ) |
| Credit impairment loss | |
| (376,395 | ) | |
| (87,409 | ) |
| Total operating expenses | |
$ | (1,985,033 | ) | |
$ | (2,513,820 | ) |
| | |
| | | |
| | |
| Profit (loss) from operations | |
$ | (1,785,715 | ) | |
$ | (1,652,259 | ) |
| | |
| | | |
| | |
| Interest income | |
| 25,371 | | |
| 86,907 | |
| Other income | |
| 13,725 | | |
| 19,701 | |
| Total other income (expense) | |
$ | 36,096 | | |
$ | 106,608 | |
| | |
| | | |
| | |
| Tax expense | |
| — | | |
| 354,229 | |
| | |
| | | |
| | |
| Net profit (loss) | |
$ | (1,746,619 | ) | |
$ | (1,191,422 | ) |
Operating Result of VIE Subsidiaries
| | |
| | | |
| | |
| | |
For the Year Ended February 28, 2026 | | |
For the Year Ended February 28, 2025 | |
| Revenue | |
$ | 20,696,182 | | |
$ | 31,053,615 | |
| Cost of revenue | |
| (20,191,615 | ) | |
| (29,151,468 | ) |
| Gross profit (loss) | |
$ | 504,567 | | |
$ | 1,902,147 | |
| | |
| | | |
| | |
| Amortization and depreciation | |
| (1,404 | ) | |
| (956 | ) |
| General and administrative expenses | |
| (1,013,540 | ) | |
| (816,590 | ) |
| Marketing cost | |
| (69,601 | ) | |
| (180,429 | ) |
| Research & development | |
| (68,051 | ) | |
| (88,017 | ) |
| Credit impairment loss | |
| (667,654 | ) | |
| (333,228 | ) |
| Total operating expenses | |
$ | (1,820,250 | ) | |
$ | (1,419,220 | ) |
| | |
| | | |
| | |
| Profit (loss) from operations | |
$ | (1,315,683 | ) | |
$ | 482,927 | |
| | |
| | | |
| | |
| Interest income | |
| 42 | | |
| 27 | |
| Other income (expense) | |
| 29,893 | | |
| 1,253 | |
| Total other income (expense) | |
$ | 29,935 | | |
$ | 1,280 | |
| | |
| | | |
| | |
| Tax expense | |
| — | | |
| (137,987 | ) |
| | |
| | | |
| | |
| Net profit (loss) | |
$ | (1,285,748 | ) | |
$ | 346,220 | |
|