| Schedule of accounts receivable aging |
Schedule
of accounts receivable aging
| | |
0-30
days | | |
30-60
days | | |
60-90
days | | |
90
plus days | | |
Total | |
| | |
$ | | |
$ | | |
$ | | |
$ | | |
$ | |
| Receivables | |
| 25,279 | | |
| 17,841 | | |
| 15,771 | | |
| 149,580 | | |
| 208,470 | |
| Loan receivable – related parties | |
| 12,002,619 | | |
| - | | |
| - | | |
| - | | |
| 12,002,619 | |
| Other receivables/advances | |
| 195,404 | | |
| - | | |
| - | | |
| - | | |
| 195,404 | |
| Less: Expected credit
loss | |
| - | | |
| - | | |
| - | | |
| (18,119 | ) | |
| (18,119 | ) |
| Total | |
| 12,223,302 | | |
| 17,841 | | |
| 15,771 | | |
| 131,461 | | |
| 12,388,014 | |
August
31, 2025
| | |
0-30
days | | |
30-60
days | | |
60-90
days | | |
90
plus days | | |
Total | |
| | |
$ | | |
$ | | |
$ | | |
$ | | |
$ | |
| Receivables | |
| 31,400 | | |
| 7,270 | | |
| 35,503 | | |
| 64,163 | | |
| 138,336 | |
| Other receivables | |
| 2,411 | | |
| - | | |
| - | | |
| - | | |
| 2,411 | |
| Less: Expected credit
loss | |
| - | | |
| - | | |
| - | | |
| (48,524 | ) | |
| (48,524 | ) |
| Total | |
| 33,811 | | |
| 7,270 | | |
| 35,503 | | |
| 15,639 | | |
| 92,223 | |
|
| Schedule of contractual payment obligations |
As
at May 31, 2026, the Company’s contractual payment obligations are as follows:
Schedule
of contractual payment obligations
| Fiscal Year | |
2026 | | |
2027 | | |
2028 | | |
2029 | | |
2030 | |
| | |
$ | | |
$ | | |
$ | | |
$ | | |
$ | |
| Lease payments | |
| 44,673 | | |
| 178,690 | | |
| 189,959 | | |
| 198,008 | | |
| 82,503 | |
| Accounts payable | |
| 1,523,198 | | |
| - | | |
| - | | |
| - | | |
| - | |
| Derivative liability | |
| 65,241 | | |
| | | |
| | | |
| | | |
| | |
| Interest payable | |
| 136,096 | | |
| - | | |
| - | | |
| - | | |
| - | |
| Loans payable | |
| 21,442,887 | | |
| - | | |
| - | | |
| - | | |
| - | |
| Total | |
| 23,212,095 | | |
| 178,690 | | |
| 189,959 | | |
| 198,008 | | |
| 82,503 | |
|