| Schedule of variable interest entity |
| Schedule of variable interest entity | |
| | | |
| | |
| | |
May 31, 2026 | | |
February 28, 2026 | |
| | |
(unaudited) | | |
| |
| Current assets | |
$ | 9,378,562 | | |
$ | 9,099,111 | |
| Non-current assets | |
| 421,553 | | |
| 415,307 | |
| Total assets | |
$ | 9,800,115 | | |
$ | 9,514,418 | |
| | |
| | | |
| | |
| Current liabilities | |
$ | 14,785,043 | | |
$ | 14,276,754 | |
| Non-current liabilities | |
| 18,248 | | |
| 18,002 | |
| Total liabilities | |
$ | 14,803,291 | | |
$ | 14,294,756 | |
Assets and liabilities of the VIE’s Subsidiaries
| | |
May 31, 2026 | | |
February 28, 2026 | |
| | |
(unaudited) | | |
| |
| Current assets | |
$ | 41,639,027 | | |
$ | 41,411,094 | |
| Non-current assets | |
| 6,042,999 | | |
| 5,962,380 | |
| Total assets | |
$ | 47,682,026 | | |
$ | 47,373,474 | |
| | |
| | | |
| | |
| Current liabilities | |
$ | 49,193,830 | | |
$ | 48,142,684 | |
| Non-current liabilities | |
| — | | |
| — | |
| Total liabilities | |
$ | 49,193,830 | | |
$ | 48,142,684 | |
Operating Result of VIE
| | |
| | | |
| | |
| | |
For the Three Months Ended May 31, 2026 | | |
For the Three Months Ended May 31, 2025 | |
| | |
(unaudited) | | |
(unaudited) | |
| Revenue | |
$ | 497,117 | | |
$ | 129,512 | |
| Cost of revenue | |
| (357,959 | ) | |
| (72,819 | ) |
| Gross profit | |
$ | 139,158 | | |
$ | 56,693 | |
| | |
| | | |
| | |
| Amortization and depreciation | |
| (380 | ) | |
| (4,634 | ) |
| General and administrative expenses | |
| (281,924 | ) | |
| (410,535 | ) |
| Research & development | |
| — | | |
| (36,064 | ) |
| Credit impairment loss | |
| (17,562 | ) | |
| (41,170 | ) |
| Total operating expenses | |
$ | (299,866 | ) | |
$ | (492,403 | ) |
| | |
| | | |
| | |
| Loss from operations | |
$ | (160,708 | ) | |
$ | (435,710 | ) |
| | |
| | | |
| | |
| Interest income | |
| 4,981 | | |
| 4,735 | |
| Interest expense | |
| (93 | ) | |
| — | |
| Other income | |
| — | | |
| 266 | |
| Total other income | |
$ | 4,888 | | |
$ | 5,001 | |
| | |
| | | |
| | |
| Tax expense | |
| — | | |
| — | |
| | |
| | | |
| | |
| Net profit (loss) | |
$ | (155,820 | ) | |
$ | (430,709 | ) |
Operating Result of VIE’s Subsidiaries
| | |
| | | |
| | |
| | |
For the Three Months Ended May 31, 2026 | | |
For the Three Months Ended May 31, 2025 | |
| | |
(unaudited) | | |
(unaudited) | |
| Revenue | |
$ | 166,068 | | |
$ | 7,412,639 | |
| Cost of revenue | |
| (83,652 | ) | |
| (7,344,151 | ) |
| Gross profit | |
$ | 82,416 | | |
$ | 68,488 | |
| | |
| | | |
| | |
| Amortization and depreciation | |
| (707 | ) | |
| (238 | ) |
| General and administrative expenses | |
| (329,908 | ) | |
| (263,639 | ) |
| Marketing cost | |
| (48,029 | ) | |
| (12,106 | ) |
| Research & development | |
| — | | |
| (66,968 | ) |
| Credit impairment loss | |
| (427,476 | ) | |
| (273,009 | ) |
| Total operating expenses | |
$ | (806,120 | ) | |
$ | (615,960 | ) |
| | |
| | | |
| | |
| Loss from operations | |
$ | (723,704 | ) | |
$ | (547,472 | ) |
| | |
| | | |
| | |
| Interest income | |
| 1 | | |
| 27 | |
| Other income | |
| — | | |
| 8,886 | |
| Total other income | |
$ | 1 | | |
$ | 8,913 | |
| | |
| | | |
| | |
| Tax expense | |
| — | | |
| — | |
| | |
| | | |
| | |
| Net profit (loss) | |
$ | (723,703 | ) | |
$ | (538,559 | ) |
|