| Schedule of Segment Information |
Schedule of Segment Information
| | |
Media | | |
Travel | | |
Corporate | | |
Total | |
| | |
Twelve Months Ended February 28, 2026 | |
| | |
Media | | |
Travel | | |
Corporate | | |
Total | |
| Revenue | |
$ | 94,723 | | |
$ | 3,620,805 | | |
$ | - | | |
$ | 3,715,528 | |
| Cost of revenue (exclusive of depreciation and amortization, shown separately below) | |
| - | | |
| (3,063,042 | ) | |
| - | | |
| (3,063,042 | ) |
| Gross profit (loss) | |
| 94,723 | | |
| 557,763 | | |
| - | | |
| 652,486 | |
| | |
| | | |
| | | |
| | | |
| | |
| Operating Expenses: | |
| | | |
| | | |
| | | |
| | |
| Salaries and benefits | |
| 231,797 | | |
| 1,080,668 | | |
| 1,491,653 | | |
| 2,804,118 | |
| Stock based compensation | |
| - | | |
| - | | |
| 193,125 | | |
| 193,125 | |
| General and administrative | |
| 32,482 | | |
| 87,087 | | |
| 83,205 | | |
| 202,774 | |
| Sales and marketing | |
| 247,627 | | |
| 154,825 | | |
| 84,287 | | |
| 486,739 | |
| Professional service fees | |
| 641,277 | | |
| 115,181 | | |
| 6,755,951 | | |
| 7,512,409 | |
| Technology | |
| 375,542 | | |
| 369,345 | | |
| 303,073 | | |
| 1,047,960 | |
| Organization costs | |
| - | | |
| - | | |
| 2,580,829 | | |
| 2,580,829 | |
| Depreciation and amortization | |
| - | | |
| - | | |
| 1,097,804 | | |
| 1,097,804 | |
| Asset impairment charge | |
| - | | |
| - | | |
| 463,860 | | |
| 463,860 | |
| Provision for credit loss | |
| | | |
| | | |
| 315,495 | | |
| 315,495 | |
| Other expenses | |
| - | | |
| 105,923 | | |
| 206,624 | | |
| 312,547 | |
| Total Operating Expenses | |
| 1,528,725 | | |
| 1,913,029 | | |
| 13,575,906 | | |
| 17,017,660 | |
| Operating Loss | |
$ | (1,434,002 | ) | |
$ | (1,355,266 | ) | |
$ | (13,575,906 | ) | |
$ | (16,365,174 | ) |
| | |
| | | |
| | | |
| | | |
| | |
| Other Income (Expense) | |
| | | |
| | | |
| | | |
| | |
| Other Income (Expense) | |
| | | |
| | | |
| | | |
| 1,616,935 | |
| Loss on disposal of assets | |
| | | |
| | | |
| | | |
| - | |
| Loss on promissory note receivable | |
| | | |
| | | |
| | | |
| - | |
| Gain (Loss) on derivative liability | |
| | | |
| | | |
| | | |
| 50,000 | |
| Gain (Loss) on extinguishment of liability | |
| | | |
| | | |
| | | |
| (95,600 | ) |
| Interest income (expense), net | |
| | | |
| | | |
| | | |
| (1,106,788 | ) |
| Total Other Income (Expense) | |
| | | |
| | | |
| | | |
| 464,547 | |
| Net income (loss) from continuing operations before taxes | |
| | | |
| | | |
| | | |
| ) |
| Provision for income taxes | |
| | | |
| | | |
| | | |
| - | |
| Net income (loss) from continuing operations before share of net income (loss) in equity method investee | |
| | | |
| | | |
| | | |
| (15,900,627 | ) |
| Share of net income (loss) of equity method investee | |
| | | |
| | | |
| | | |
| (11,307 | ) |
| Net gain (loss) from continuing operations | |
| | | |
| | | |
| | | |
| (15,911,934 | ) |
| Net gain (loss) from discontinued operations, net of taxes | |
| | | |
| | | |
| | | |
| - | |
| Net income (loss) | |
| | | |
| | | |
| | | |
| (15,911,934 | ) |
| Preferred dividends | |
| | | |
| | | |
| | | |
| (335,662 | ) |
| Net Income (Loss) Applicable to Common Stockholders | |
| | | |
| | | |
| | | |
$ | (16,247,596 | ) |
| | |
Media (1) | | |
Travel | | |
Corporate | | |
Total | |
| | |
Twelve Months Ended February 28, 2025 | |
| | |
Media (1) | | |
Travel | | |
Corporate | | |
Total | |
| Revenue | |
$ | - | | |
$ | 501,423 | | |
$ | - | | |
$ | 501,423 | |
| Cost of revenue (exclusive of depreciation and amortization, shown separately below) | |
| - | | |
| (498,121 | ) | |
| - | | |
| (498,121 | ) |
| Gross profit (loss) | |
| - | | |
| 3,302 | | |
| - | | |
| 3,302 | |
| | |
| | | |
| | | |
| | | |
| | |
| Operating Expenses: | |
| | | |
| | | |
| | | |
| | |
| Salaries and benefits | |
| - | | |
| 991,771 | | |
| 1,638,892 | | |
| 2,630,663 | |
| Stock based compensation | |
| - | | |
| - | | |
| 67,874 | | |
| 67,874 | |
| General and administrative | |
| - | | |
| 39,679 | | |
| 55,662 | | |
| 95,341 | |
| Sales and marketing | |
| - | | |
| 265,500 | | |
| 41,666 | | |
| 307,166 | |
| Professional service fees | |
| - | | |
| 6,200 | | |
| 2,222,281 | | |
| 2,228,481 | |
| Technology | |
| - | | |
| 619,594 | | |
| 223,702 | | |
| 843,296 | |
| Organization costs | |
| - | | |
| - | | |
| 213,613 | | |
| 213,613 | |
| Depreciation and amortization | |
| - | | |
| - | | |
| 713,236 | | |
| 713,236 | |
| Other expenses | |
| - | | |
| 45,548 | | |
| 271,513 | | |
| 317,061 | |
| Total Operating Expenses | |
| - | | |
| 1,968,292 | | |
| 5,448,439 | | |
| 7,416,731 | |
| Operating Loss | |
$ | - | | |
$ | (1,964,990 | ) | |
$ | (5,448,439 | ) | |
$ | (7,413,429 | ) |
| | |
| | | |
| | | |
| | | |
| | |
| Other Income (Expense) | |
| | | |
| | | |
| | | |
| | |
| Other Income (Expense) | |
| | | |
| | | |
| | | |
| 16,099 | |
| Loss on disposal of assets | |
| | | |
| | | |
| | | |
| (90 | ) |
| Gain (Loss) on extinguishment of liability | |
| | | |
| | | |
| | | |
| (1,134,579 | ) |
| Loss on promissory note receivable | |
| | | |
| | | |
| | | |
| (1,000,000 | ) |
| Interest income (expense), net | |
| | | |
| | | |
| | | |
| (589,039 | ) |
| Total Other Income (Expense) | |
| | | |
| | | |
| | | |
| (2,707,609 | ) |
| Net income (loss) from continuing operations before taxes | |
| | | |
| | | |
| | | |
| ) |
| Provision for income taxes | |
| | | |
| | | |
| | | |
| - | |
| Net income (loss) from continuing operations before share of net income (loss) in equity method investee | |
| | | |
| | | |
| | | |
| (10,121,038 | ) |
| Share of net income (loss) of equity method investee | |
| | | |
| | | |
| | | |
| (7,390 | ) |
| Net gain (loss) from continuing operations | |
| | | |
| | | |
| | | |
| (10,128,428 | ) |
| Net gain (loss) from discontinued operations, net of taxes | |
| | | |
| | | |
| | | |
| 8,344 | |
| Net income (loss) | |
| | | |
| | | |
| | | |
| (10,120,084 | ) |
| Preferred dividends | |
| | | |
| | | |
| | | |
| (78,600 | ) |
| Net Income (Loss) Applicable to Common Stockholders | |
| | | |
| | | |
| | | |
$ | (10,198,684 | ) |
| |
(1) |
There
were no operations within the Media segment during the fiscal year ended February 28, 2025. The Company’s Media operations
— JOURNY.tv, GoUSA TV, and Travel Magazine — were acquired or launched during fiscal year 2026. Accordingly, FY2025 Media-segment
amounts are zero, and no recast adjustments to FY2025 Travel- or Corporate-segment results were required for items attributable to
the Media segment. |
|