v3.26.1
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Tables)
12 Months Ended
May 31, 2026
Accounting Policies [Abstract]  
SCHEDULE OF OWNERSHIP INTEREST IN SUBSIDIARIES

 

Entity Name  Date of Incorporation  Parent Entity 

Interest

%

   Nature of Operation  Place of Incorporation
CXJ Investment Group Company Ltd (BVI CXJ)  2020/2/19  US CXJ   100%  Investment holding  British Virgin Islands
CXJ (HK) Technology Group Company Ltd (HK CXJ)  2020/3/11  BVI CXJ   100%  Investment holding  Hong Kong, PRC
CXJ (Shenzhen) Technology Co., Ltd (SZ CXJ)  2020/5/26  HK CXJ   100%  Investment holding  PRC
Longkou Xianganfu Trading Co., Ltd. (Longkou CXJ)  2018/4/23  SZ CXJ   100%  Trading and consultancy services  PRC
VIE:                 
CXJ Technology (Hangzhou) Co., Ltd. (HZ CXJ)  2019/3/28  SZ CXJ   100%  Trading,brand name management fee and consultancy services  PRC
Qingdao Hong Run Kuo Ye Network Technology Co., Ltd. (Qingdao CXJ)  2019/8/19  HZ CXJ   100%  Trading and consultancy services  PRC
SCHEDULE OF CONSOLIDATED BALANCE SHEETS

Summary of Consolidated Balance Sheet as of May 31, 2026 and 2025

 

                     
For the year ended May 31, 2026
   Parent   WFOE and subsidiaries   VIE and subsidiaries   Elimination   Consolidated Total 
   $   $   $   $   $ 
Cash and cash equivalents   770    4,126    67,156         72,052 
Intercompany balances - Receivable   270,380    56,016    144,734    (471,130)   - 
Other current assets   300    6,665    213,829         220,794 
Total Current Assets   271,450    66,807    425,719    (471,130)   292,846 
                          
Investment in subsidiaries and VIEs and VIEs’ subsidiaries   4,194,338    -    -    (4,194,338)   - 
Other non-current assets   -    172    33,423         33,595 
Total Non-current Assets   4,194,338    172    33,423    (4,194,338)   33,595 
                          
Total Assets   4,465,788    66,979    459,142    (4,665,468)   326,441 
                          
Intercompany balances - Payable   329,181    141,285    369    (470,835)   - 
Other Current Liabilities   529,286    140,944    1,271,377    -    1,941,607 
Other non-current liabilities   -    -    8,852    -    8,852 
Total Liabilities   858,467    282,229    1,280,598    (470,835)   1,950,459 
                          
Total Equity   3,607,321    (215,250)   (821,456)   (4,194,633)   (1,624,018)
                          
Total Liabilities and Total Equity   4,465,788    66,979    459,142    (4,665,468)   326,441 

 

  * Intercompany balances resulted from regular transactions in the business operations of the entities, and no service fees were charged by SZ CXJ.

 

                     
For the year ended May 31, 2025
   Parent   WFOE and subsidiaries   VIE and subsidiaries   Elimination   Consolidated Total 
   $   $   $   $   $ 
Cash and cash equivalents   (7)   5,761    4,283    -    10,037 
Intercompany balances - Receivable   175,777    57,194    128,741    (361,712)   - 
Other current assets   300    22,287    251,679    -    274,266 
Total Current Assets   176,070    85,242    384,703    (361,712)   284,303 
Investment in subsidiaries and VIEs and VIEs’ subsidiaries   4,194,338    -    -    (4,194,338)   - 
Other non-current assets   -    2,658    13,214    -    15,872 
Total Non-current Assets   4,194,338    2,658    13,214    (4,194,338)   15,872 
Total Assets   4,370,408    87,900    397,917    (4,556,050)   300,175 
                          
Intercompany balances - Payable   234,578    129,944    348    (364,870)   - 
Other Current Liabilities   733,713    144,522    977,051    -    1,855,286 
Other non-current liabilities   -    -    -    -    - 
Total Liabilities   968,291    274,466    977,399    (364,870)   1,855,286 
Total Equity   3,402,117    (186,566)   (579,482)   (4,191,180)   (1,555,111)
Total Liabilities and Total Equity   4,370,408    87,900    397,917    (4,556,050)   300,175 

 

* Intercompany balances resulted from regular transactions in the business operations of the entities, and no service fees were charged by SZ CXJ.
SCHEDULE OF CONSOLIDATED STATEMENT OF INCOME

Summary of Consolidated Statement of Income for the year ended May 31, 2026 and 2025

                     
For the year ended May 31, 2026
   Parent   WFOE and subsidiaries   VIE and subsidiaries   Elimination   Consolidated Total 
   $   $   $   $   $ 
Net revenue   -    33,544    498,062    -    531,606 
Total operating costs and expenses   214,222    (50,025)   (696,481)   -    (532,284)
Profit/(Loss) from operations   214,222    (16,481)   (198,419)   -    (678)
Interest income   -    2    14    -    16 
Net loss before income tax   214,222    (16,479)   (198,405)   -    (662)
Income tax expense   (9,018)   -    -    -    (9,018)
Net loss after tax   205,204    (16,479)   (198,405)   -    (9,680)
Equity in earnings of subsidiaries and VIEs and VIEs’ subsidiaries   (214,884)   (198,405)   -    413,289    - 
Net loss for the year   (9,680)   (214,884)   (198,405)   413,289    (9,680)

 

                     
For the year ended May 31, 2025
   Parent   WFOE and subsidiaries   VIE and subsidiaries   Elimination   Consolidated Total 
   $   $   $   $   $ 
Net revenue   -    -    458,632    -    458,632 
Total operating costs and expenses   (2,131,522)   (50,923)   (525,761)   -    (2,708,206)
Loss from operations   (2,131,522)   (50,923)   (67,129)   -    (2,249,574)
Interest income   -    2    8    -    10 
Net loss before income tax   (2,131,522)   (50,921)   (67,121)   -    (2,249,564)
Income tax expense   (36,777)   -    2,316    -    (34,461)
Net loss before non-controlling interest   (2,168,299)   (50,921)   (64,805)   -    (2,284,025)
Less: non-controlling interest   -    -    -    -    - 
Net loss after non-controlling interest   (2,168,299)   (50,921)   (64,805)   -    (2,284,025)
Equity in earnings of subsidiaries and VIEs and VIEs’ subsidiaries   (115,726)   (64,805)   -    180,531    - 
Net loss for the year   (2,284,025)   (115,726)   (64,805)   180,531    (2,284,025)
SCHEDULE OF CONSOLIDATED STATEMENTS OF CASH FLOW

Summary of Consolidated Statement of Cash Flow for the year ended May 31, 2026 and 2025

 

                     
For the year ended May 31, 2026
   Parent   WFOE and subsidiaries   VIE and subsidiaries   Elimination   Consolidated Total 
   $   $   $   $   $ 
Cash Flows (Used In)/Provided By Operating Activities   (22,272)   (10,235)   107,528    1,462    76,483 
Cash Flows (Used In)/Provided By Investing Activities   -    607    844    (1,451)   - 
Cash Flows Provided By/(Used In) Financing Activities.   23,049    7,710    (48,080)   -    (17,321)
Effects On Change In Foreign Exchange Rate   -    283    2,581    (11)   2,853 
Net Change In Cash During The Year   777    (1,635)   62,873    -    62,015 

 

                     
For the year ended May 31, 2025
   Parent   WFOE and subsidiaries   VIE and subsidiaries   Elimination   Consolidated Total 
   $   $   $   $   $ 
Cash Flows (Used In)/Provided By Operating Activities   (445,973)   1,603    26,491    (646)   (418,525)
Cash Flows (Used In)/Provided By Investing Activities   -    591    1,585    (2,176)   - 
Cash Flows Provided By/(Used In) Financing Activities   445,168    3,255    (25,251)   -    423,172 
Effects On Change In Foreign Exchange Rate   -    24    23    2,822    2,869 
Net Change In Cash During The Year   (805)   5,473    2,848    -    7,516 
SCHEDULE OF VARIABLE INTEREST ENTITIES

 

         
   May 31, 
   2026   2025 
   $   $ 
Current assets   425,719    384,703 
Noncurrent assets   33,423    13,214 
Total assets   459,142    397,917 
Total liabilities   1,280,598    977,399 
Net liabilities   (821,456)   (579,482)

 

 

The VIE’s liabilities consisted of the following as of May 31, 2026 and 2025:

 

         
   May 31, 
   2026   2025 
   $   $ 
Current liabilities          
Intercompany balances - Payable   369    348 
Account Payable   11,229    34,571 
Contract liabilities   1,070,405    581,310 
Accrued liabilities, other payables and deposits received   166,464    349,969 
Operating lease obligations, currents   23,279    11,201 
Total current liabilities   1,271,746    977,399 
Total noncurrent liabilities          
Operating lease obligations, net of current portion   8,852    - 
Total noncurrent liabilities   8,852    - 
Total liabilities   1,280,598    977,399 

 

The operating results of the VIE were as follows:

 

         
   May 31, 
   2026   2025 
   $   $ 
Revenue   498,062    458,632 
Total operating costs and expenses   (696,481)   (525,761)
Loss from operations   (198,419)   (67,129)
Interest income & income tax expenses   14    2,324 
Net loss for the year   (198,405)   (64,805)

 

The cash flows of VIE were as below:

 

         
   May 31, 
   2026   2025 
Cash Flows Provided By Operating Activities   107,528    26,491 
Cash Flows Provided By Investing Activities   844    1,585 
Cash Flows Used In Financing Activities.   (48,080)   (25,251)
Effects On Change In Foreign Exchange Rate   2,581    23 
Net Change In Cash During The Year   62,873    2,848 
SCHEDULE OF EXCHANGE RATES

Adjustments arising from such translations are included in accumulated other comprehensive income in shareholders’ equity.

 

   May 31, 2026   May 31, 2025 
Period-end RMB: US$1 exchange rate   6.77    7.19 
Period-average RMB: US$1 exchange rate   7.03    7.22