v3.26.3
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS - USD ($)
1 Months Ended 9 Months Ended 12 Months Ended
Nov. 30, 2024
Aug. 31, 2026
Aug. 31, 2025
Nov. 30, 2025
Cash flows from operating activities:        
Net loss   $ (3,403,184) $ (498,484)  
Adjustments to reconcile net loss to net cash used in operating activities:        
Amortization of intangible assets   41,400 41,400  
Depreciation of plant and equipment   39,144 147,268  
Plant and equipment written off   9,340    
Accrued interest income   (160,729)    
Deferred tax (benefit)     (64,152)  
Changes in operating assets and liabilities:        
(Decrease) increase in accounts receivable   (3,992) 1,045  
Increase in prepaid D&O insurance   (35,258) (137,993)  
(Decrease) increase in prepaid expenses and other current assets   (1,065,788) 50,495  
(Decrease) increase in accounts payable   11,212 (1,845)  
Decrease in other payables and other current liabilities   (172,403) (177,944)  
Decrease in taxes payable   (1,600)    
Net cash used in operating activities   (4,741,858) (640,210)  
Cash flows from investing activities:        
Purchase of property and equipment   (6,418) (79,908)  
Repayments of loan to unrelated third parties   350,000    
Loans made to unrelated third parties   (1,900,000)    
Net cash used in investing activities   (1,556,418) (79,908)  
Cash flows from financing activities:        
Net Proceeds from offerings   8,000,000 13,717,940  
Repayment for D&O insurance premium financing     (35,961)  
Premium financed   141,897 142,197  
Payment for deferred offering cost   (41,430) (346,078)  
Repayments made to a related party     (5,000)  
Capital contributions from a shareholder $ 589,000   630,000 $ 630,000
Repayment of insurance premium financing obligations   (107,131)    
Net cash provided by financing activities   7,993,336 14,103,098  
Net increase in cash   1,695,060 13,382,980  
Cash, beginning of period   1,308,529 170,157 170,157
Cash, end of period $ 170,157 3,003,589 $ 13,553,137 $ 1,308,529
Supplemental cash flow information        
Cash paid for interest   10,549    
Cash paid for income tax   $ 3,200