| Schedule of Variable Consolidated Financial Statements Entities |
Schedule
of Variable Consolidated Financial Statements Entities
Assets
and liabilities of the VIE
| | |
August 31, 2026 | | |
February 28, 2026 | |
| | |
(unaudited) | | |
| |
| Current assets | |
$ | 8,942,892 | | |
$ | 9,099,111 | |
| Non-current assets | |
| 684,673 | | |
| 415,307 | |
| Total assets | |
$ | 9,627,565 | | |
$ | 9,514,418 | |
| | |
| | | |
| | |
| Current liabilities | |
$ | 14,660,981 | | |
$ | 14,276,754 | |
| Non-current liabilities | |
| 203,424 | | |
| 18,002 | |
| Total liabilities | |
$ | 14,864,405 | | |
$ | 14,294,756 | |
Assets
and liabilities of the VIE’s Subsidiaries
| | |
August 31, 2026 | | |
February 28, 2026 | |
| | |
(unaudited) | | |
| |
| Current assets | |
$ | 37,857,864 | | |
$ | 41,411,094 | |
| Non-current assets | |
| 6,079,919 | | |
| 5,962,380 | |
| Total assets | |
$ | 43,937,783 | | |
$ | 47,373,474 | |
| | |
| | | |
| | |
| Current liabilities | |
$ | 49,661,874 | | |
$ | 48,142,684 | |
| Non-current liabilities | |
| — | | |
| — | |
| Total liabilities | |
$ | 49,661,874 | | |
$ | 48,142,684 | |
Operating
Result of VIE
| | |
For the
Six Months Ended
August 31, 2026 | | |
For the
Six Months Ended
August 31, 2025 | |
| | |
(unaudited) | | |
(unaudited) | |
| Revenue | |
$ | 748,602 | | |
$ | 1,241,600 | |
| Cost of revenue | |
| (473,756 | ) | |
| (1,159,544 | ) |
| Gross profit | |
$ | 274,846 | | |
$ | 82,056 | |
| | |
| | | |
| | |
| Amortization and depreciation | |
| (3,672 | ) | |
| (11,325 | ) |
| General and administrative expenses | |
| (611,819 | ) | |
| (779,611 | ) |
| Marketing cost | |
| — | | |
| (13,438 | ) |
| Research & development | |
| — | | |
| (43,513 | ) |
| Credit impairment loss | |
| (24,595 | ) | |
| 19,794 | |
| Total operating expenses | |
$ | (640,086 | ) | |
$ | (828,093 | ) |
| | |
| | | |
| | |
| Loss from operations | |
$ | (365,240 | ) | |
$ | (746,037 | ) |
| | |
| | | |
| | |
| Interest income | |
| 10,339 | | |
| 9,260 | |
| Interest expense | |
| (58 | ) | |
| — | |
| Other income | |
| (1,919 | ) | |
| 5,065 | |
| Total other income | |
$ | 8,362 | | |
$ | 14,325 | |
| | |
| | | |
| | |
| Tax expense | |
| — | | |
| — | |
| | |
| | | |
| | |
| Net loss | |
$ | (356,878 | ) | |
$ | (731,712 | ) |
Operating
Result of VIE’s Subsidiaries
| | |
For the
Six Months Ended
August 31, 2026 | | |
For the
Six Months Ended
August 31, 2025 | |
| | |
(unaudited) | | |
(unaudited) | |
| Revenue | |
$ | 195,737 | | |
$ | 14,943,155 | |
| Cost of revenue | |
| (112,417 | ) | |
| (14,861,361 | ) |
| Gross profit | |
$ | 83,320 | | |
$ | 81,794 | |
| | |
| | | |
| | |
| Amortization and depreciation | |
| (1,422 | ) | |
| (478 | ) |
| General and administrative expenses | |
| (508,665 | ) | |
| (541,703 | ) |
| Marketing cost | |
| (48,380 | ) | |
| (17,504 | ) |
| Research & development | |
| (27,728 | ) | |
| (67,326 | ) |
| Credit impairment loss | |
| (4,400,777 | ) | |
| (262,809 | ) |
| Total operating expenses | |
$ | (4,986,972 | ) | |
$ | (889,820 | ) |
| | |
| | | |
| | |
| Loss from operations | |
$ | (4,903,652 | ) | |
$ | (808,026 | ) |
| | |
| | | |
| | |
| Interest income | |
| 2 | | |
| 36 | |
| Other income | |
| 22,044 | | |
| 4,710 | |
| Total other income | |
$ | 22,046 | | |
$ | 4,746 | |
| | |
| | | |
| | |
| Tax expense | |
| — | | |
| — | |
| | |
| | | |
| | |
| Net loss | |
$ | (4,881,606 | ) | |
$ | (803,280 | ) |
|