v3.26.1
Derivative Liability
12 Months Ended
Feb. 28, 2026
Derivative Liability [Abstract]  
DERIVATIVE LIABILITY

NOTE 12 – DERIVATIVE LIABILITY

 

In March 2024, pursuant to the amendment of the Kopple note payable (see Note 7), the Company granted Kopple the right to convert the amended note payable into equity of the Company at a conversion price equal to the lower of one dollar per share or 50% of the 10-day volume-weighted average price per share of the Company’s common stock. The Company analyzed the conversion option for derivative accounting consideration under ASC 815, Derivatives and Hedging. As a result, the Company determined that the conversion option was not considered indexed to the Company’s own stock and should be classified as a derivative liability since it does not have an explicit limit to the number of shares to be delivered upon settlement of the conversion option. The derivative liability is remeasured to fair value at each reporting period, and the change in the fair value is recognized in earnings in the accompanying statements of operations. The Company estimated the fair value of the conversion option derivative liability using a Black-Scholes option pricing model. The fair value of the derivative liability at February 28, 2026 and 2025 was $22,844 and $17,565, respectively.

 

The following tables summarize the derivative liability:

 

(amounts in thousands, except share and per share data)   February 28,
2026
    February 28,
2025
 
Stock price   $ 0.16     $ 0.34  
Risk free interest rate     3.46 %     4.01 %
Expected volatility     170 %     173 %
Expected life in years     1.51       4.33  
Expected dividend yield     0 %     0 %
Number of common stock issuable     174,520,697       54,128,933  
Fair value of derivative liability   $ 22,844     $ 17,565