| Income Statement (Quarterly) | 2025-08-31 | 2025-02-28 | 2024-11-30 | 2024-08-31 |
|---|---|---|---|---|
| Revenue | 0 | 0 | 0 | 0 |
| Cost of Revenue | 0 | 0 | 0 | 0 |
| Gross Profit | 0 | 0 | 0 | 0 |
| Operating Expenses | ||||
| R&D Expenses | 0 | 0 | 0 | 0 |
| SG&A Expenses | 139,484 | 32,847 | 57,424 | 51,345 |
| Operating Expenses | 252,354 | 131,086 | 79,924 | 73,845 |
| Operating Income | 0 | 0 | 0 | -73,845 |
| Interest Expense | 0 | 0 | 8,810 | 8,852 |
| Income Before Tax | -265,602 | -140,537 | -139,508 | -66,919 |
| Income Tax Expense | 0 | 0 | 0 | 0 |
| Net Income | -265,602 | -140,537 | -139,508 | -66,919 |
| Per Share | ||||
| EPS | -0.01 | -0.01 | -0.01 | 0.00 |
| EPS Diluted | 0.00 | 0.00 | 0.00 | 0.00 |
| Income Statement (Annual) | 2025-05-31 | 2024-05-31 | 2023-05-31 | 2022-05-31 | 2021-05-31 |
|---|---|---|---|---|---|
| Revenue | 0 | 0 | 2,762 | 6,065 | 6,762 |
| Cost of Revenue | 0 | 0 | 2,279 | 2,032 | 3,240 |
| Gross Profit | 0 | 0 | 483 | 4,033 | 3,522 |
| Operating Expenses | |||||
| R&D Expenses | 0 | 0 | 0 | 0 | 0 |
| SG&A Expenses | 213,452 | 290,891 | 358,921 | 523,872 | 454,094 |
| Operating Expenses | 522,106 | 313,430 | 448,141 | 675,726 | 686,109 |
| Operating Income | 0 | -313,430 | -445,379 | -671,693 | -682,587 |
| Interest Expense | 0 | 0 | 47,384 | 25,686 | -32,020 |
| Income Before Tax | -566,293 | -142,486 | -495,042 | -697,379 | -910,836 |
| Income Tax Expense | 0 | 0 | -170,174 | 25,686 | 0 |
| Net Income | -566,293 | -142,486 | -495,042 | -723,065 | -910,836 |
| Per Share | |||||
| EPS | -0.03 | 0.00 | -0.01 | -0.01 | -0.02 |
| EPS Diluted | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Balance Sheet (Quarterly) | 2025-05-31 | 2024-05-31 | 2023-05-31 | 2022-05-31 |
|---|---|---|---|---|
| Assets | ||||
| Cash and Cash Equivalents | 14,581 | 43,415 | 98,295 | 24,380 |
| Short Term Investments | 0 | 0 | 0 | 0 |
| Net Receivables | 0 | 1,807 | 3,225 | 8,775 |
| Inventory | 0 | 0 | 0 | -8,775 |
| Total Current Assets | 14,581 | 46,122 | 103,270 | 41,344 |
| Property Plant Equipment | 0 | 0 | 0 | 0 |
| Goodwill and Intangibles | 0 | 0 | 0 | 0 |
| Total Assets | 21,222 | 46,122 | 103,270 | 41,344 |
| Liabilities | ||||
| Account Payables | 322,144 | 288,891 | 408,264 | 442,439 |
| Short Term Debt | 0 | 313,490 | 1,001,024 | 616,781 |
| Total Current Liabilities | 322,144 | 872,577 | 2,488,750 | 2,050,375 |
| Long Term Debt | 0 | 0 | 0 | 0 |
| Total Liabilities | 1,267,508 | 872,577 | 2,488,750 | 2,050,375 |
| Shareholders Equity | ||||
| Retained Earnings | -10,861,556 | -10,295,263 | -10,152,777 | -9,657,735 |
| Total Shareholders Equity | -1,246,286 | -826,455 | -2,385,480 | -2,009,031 |
| Balance Sheet (Annual) | 2025-05-31 | 2024-05-31 | 2023-05-31 | 2022-05-31 | 2021-05-31 |
|---|---|---|---|---|---|
| Assets | |||||
| Cash and Cash Equivalents | 14,581 | 43,415 | 98,295 | 24,380 | 20,753 |
| Short Term Investments | 0 | 0 | 0 | 0 | 0 |
| Net Receivables | 0 | 1,807 | 3,225 | 8,775 | 12,423 |
| Inventory | 0 | 0 | 0 | -8,775 | 0 |
| Total Current Assets | 14,581 | 46,122 | 103,270 | 41,344 | 51,047 |
| Property Plant Equipment | 0 | 0 | 0 | 0 | 1,195 |
| Goodwill and Intangibles | 0 | 0 | 0 | 0 | 0 |
| Total Assets | 21,222 | 46,122 | 103,270 | 41,344 | 52,242 |
| Liabilities | |||||
| Account Payables | 322,144 | 288,891 | 408,264 | 442,439 | 431,593 |
| Short Term Debt | 0 | 313,490 | 1,001,024 | 616,781 | 343,668 |
| Total Current Liabilities | 322,144 | 872,577 | 2,488,750 | 2,050,375 | 1,628,300 |
| Long Term Debt | 0 | 0 | 0 | 0 | 0 |
| Total Liabilities | 1,267,508 | 872,577 | 2,488,750 | 2,050,375 | 1,628,300 |
| Shareholders Equity | |||||
| Retained Earnings | -10,861,556 | -10,295,263 | -10,152,777 | -9,657,735 | -8,960,356 |
| Total Shareholders Equity | -1,246,286 | -826,455 | -2,385,480 | -2,009,031 | -1,576,058 |
| Cash Flow Statement (Quarterly) | 2025-05-31 | 2024-05-31 | 2023-05-31 | 2022-05-31 |
|---|---|---|---|---|
| Operating Activities | ||||
| Net Income | -566,293 | -142,486 | -495,042 | -697,379 |
| Depreciation & Amortization | 0 | 0 | 0 | 1,145 |
| Stock Based Compensation | 0 | 0 | 0 | 0 |
| Change in Working Capital | 0 | 116,074 | 104,308 | 137,976 |
| Operating Cash Flow | -141,600 | -145,898 | -272,209 | -450,591 |
| Investing Activities | ||||
| Capital Expenditure | 0 | 0 | 0 | 0 |
| Investments | 0 | 0 | 0 | 0 |
| Investing Cash Flow | 0 | 0 | 0 | 0 |
| Financing Activities | ||||
| Debt Repayment | 0 | 16,033 | -346,364 | -293,971 |
| Common Stock Issued/Repurchased | 0 | 75,000 | 0 | 160,000 |
| Dividends Paid | 0 | 0 | 0 | 0 |
| Financing Cash Flow | 112,858 | 91,033 | 346,364 | 453,971 |
| Summary | ||||
| Free Cash Flow | -141,600 | -145,898 | -272,209 | -450,591 |
| Net Change in Cash | -28,834 | -54,880 | 73,915 | 3,627 |
| Cash Flow Statement (Annual) | 2025-05-31 | 2024-05-31 | 2023-05-31 | 2022-05-31 | 2021-05-31 |
|---|---|---|---|---|---|
| Operating Activities | |||||
| Net Income | -566,293 | -142,486 | -495,042 | -697,379 | -910,836 |
| Depreciation & Amortization | 0 | 0 | 0 | 1,145 | 2,434 |
| Stock Based Compensation | 0 | 0 | 0 | 0 | 0 |
| Change in Working Capital | 0 | 116,074 | 104,308 | 137,976 | 220,393 |
| Operating Cash Flow | -141,600 | -145,898 | -272,209 | -450,591 | -560,432 |
| Investing Activities | |||||
| Capital Expenditure | 0 | 0 | 0 | 0 | -1,574 |
| Investments | 0 | 0 | 0 | 0 | -1,574 |
| Investing Cash Flow | 0 | 0 | 0 | 0 | -1,574 |
| Financing Activities | |||||
| Debt Repayment | 0 | 16,033 | -346,364 | -293,971 | 0 |
| Common Stock Issued/Repurchased | 0 | 75,000 | 0 | 160,000 | 0 |
| Dividends Paid | 0 | 0 | 0 | 0 | 0 |
| Financing Cash Flow | 112,858 | 91,033 | 346,364 | 453,971 | 535,096 |
| Summary | |||||
| Free Cash Flow | -141,600 | -145,898 | -272,209 | -450,591 | -562,006 |
| Net Change in Cash | -28,834 | -54,880 | 73,915 | 3,627 | -24,337 |