3 unchanged sentences
The following discussion of our financial condition
−Removed: and results of operations for the three months and nine months ended November 30, 2021 and November 30, 2020 should be read in conjunction
−Removed: with our unaudited consolidated financial statements and the notes to those statements that are included elsewhere in this report.
−Removed: discussion includes forward-looking statements based upon current expectations that involve risks and uncertainties, such as our plans,
−Removed: objectives, expectations and intentions.
−Removed: Actual results and the timing of events could differ materially from those anticipated in these
−Removed: forward-looking statements as a result of a number of factors, including those set forth under Item 1A.
−Removed: Risk Factors appearing in our
−Removed: Annual Report on Form 10-K for the year ended February 28, 2021, as filed on June 1, 2021 with the SEC.
−Removed: We use words such as “anticipate,”
−Removed: “estimate,” “plan,” “project,” “continuing,” “ongoing,” “expect,”
−Removed: “believe,” “intend,” “may,” “will,” “should,” “could,” and similar
−Removed: expressions to identify forward-looking statements.
+Added: and results of operations for the three months ended May 31, 2022 and May 31, 2021 should be read in conjunction with our unaudited consolidated
+Added: financial statements and the notes to those statements that are included elsewhere in this report.
+Added: Our discussion includes forward-looking
+Added: statements based upon current expectations that involve risks and uncertainties, such as our plans, objectives, expectations and intentions.
+Added: Actual results and the timing of events could differ materially from those anticipated in these forward-looking statements as a result
+Added: of a number of factors, including those set forth under Item 1A.
+Added: Risk Factors appearing in our Annual Report on Form 10-K for the year
+Added: ended February 28, 2022, as filed on May 27, 2022 with the SEC.
+Added: We use words such as “anticipate,” “estimate,”
+Added: “plan,” “project,” “continuing,” “ongoing,” “expect,” “believe,”
+Added: “intend,” “may,” “will,” “should,” “could,” and similar expressions to identify
+Added: forward-looking statements.
Unless expressly indicated or the context requires
9 unchanged sentences
A short list of basic examples include:
−Removed: Typical security guard-related functions such as monitoring a parking lot during and after hours
−Removed: and responding appropriately.
+Added: Typical security guard-related functions such as monitoring a parking lot during and after hours and responding appropriately.
This scenario applies to perimeters, interior yard areas, and related similar environments.
−Removed: Integrated hardware/software with AI-driven responses, simulating and expanding on what legacy or manned solutions
−Removed: could perform.
−Removed: Automation of common access control functions through technology utilizing facial recognition and machine
−Removed: vision, leapfrogging most legacy solutions in use today.
−Removed: Creation and deployment new solutions such as ‘RAD Light My Way’,
−Removed: which allows end user personnel to activate RAD security devices to improve their security, situational awareness, deploy a unique deterrent
−Removed: and connect to monitoring security staff as may be available.
+Added: Integrated hardware/software with AI-driven responses, simulating and expanding on what legacy or manned solutions could perform.
+Added: Automation of common access control functions through technology utilizing facial recognition and machine vision, leapfrogging most legacy solutions in use today.
RAD solutions are unique because they:
−Removed: Start with an AI-driven autonomous response utilizing cellular-optimized communications, while
−Removed: easily connecting to a human operator for a manned response, as needed.
+Added: Start with an AI-driven autonomous response utilizing cellular-optimized communications, while easily connecting to a human operator for a manned response, as needed.
Use unique hardware purpose-built by RAD for delivery of these solutions.
−Removed: Various form factors have been customized
−Removed: to deliver this new functionality.
−Removed: Deliver services through RAD-developed software and cloud services, allowing enterprise IT groups to focus
−Removed: on core competencies instead of maintenance of complex video and security platforms.
+Added: Various form factors have been customized to deliver this new functionality.
+Added: Deliver services through RAD-developed software and cloud services, allowing enterprise IT groups to focus on core competencies instead of maintenance of complex video and security platforms.
Management Discussion and Analysis
−Removed: Selected Results Per Quarter for Fiscal 2021
−Removed: Three Months Ended
−Removed: Three Months Ended
−Removed: Three Months Ended
−Removed: November 30, 2021
−Removed: August 31, 2021
−Removed: Operating expenses
−Removed: Loss from operations
−Removed: Other income (expense), net
−Removed: Net income (loss)
−Removed: Sales grew by 166% in Q3 over Q2.
−Removed: This is due to direct
−Removed: sales of new products increasing by $190,347 and device rental activities increasing by $41,978.
−Removed: Q1 sales were higher due to large direct
−Removed: sales during that quarter of $434,342.
−Removed: This sales growth is a result of an expansion of our
−Removed: customer base and product line and our ability to ramp up production to meet demand.
−Removed: We expect to continue this growth trend in the
−Removed: fourth quarter and in our next fiscal year as projects accelerate through the sales funnel.
−Removed: We expect an increase to the rate of growth
−Removed: in 2023 as we start to deliver on new products.
−Removed: Operating expense increases considerably in Q3 and
−Removed: Q2 mostly as a result of $1,979,500 in equity awards and the new production facility which commenced in May 2021 of this fiscal year.
−Removed: Other expenses increased due to the Series F Preferred
−Removed: Stock and debt settlements that have been occurring throughout the fiscal year.
Results of Operations for the Three Months Ended
−Removed: November 30, 2021 and 2020
+Added: May 31, 2022 and 2021
The following table shows our results of operations
−Removed: for the three months ended November 30, 2021 and 2020.
+Added: for the three months ended May 31, 2022 and 2021.
The historical results presented below are not necessarily indicative of the results
that may be expected for any future period.
−Removed: Three Months Ended
−Removed: November 30, 2021
−Removed: Three Months Ended
−Removed: November 31, 2020
Operating expenses
3 unchanged sentences
with customers disaggregated by product/service:
−Removed: Three Months Ended
−Removed: Three Months Ended
−Removed: November 30, 2021
−Removed: November 30, 2020
Device rental activities
Direct sales of goods and services
−Removed: Total revenue for the three-month period ended November
−Removed: 30, 2021 was $373,897 which represented an increase of $254,197 compared to total revenue of $119,700 for the three months ended November
−Removed: This large increase is a result of increases in rental activities of $80,753 and direct sales of goods and services of $173,444
−Removed: as the Company continues to grow its business.
+Added: Total revenue for the three-month period ended May
+Added: 31, 2022 was $385,157 which represented a decrease of $175,177 compared to total revenue of $560,334 for the three months ended May 31,
+Added: This decrease is a result of unusually high unit sales in the previous year’s quarter.
+Added: Rental activities increased by 90%
+Added: over the prior year’s quarter as the Company continues to grow its core business.
Total gross profit for the three-month period ended
−Removed: November 30, 2021 was $230,473 which represented an increase of $135,455, compared to gross profit of $95,018 for the three months ended
−Removed: November 30, 2020.
−Removed: The increase resulted primarily from the increased revenues noted above.
−Removed: The gross profit % of 62% for the three-month
−Removed: period ended November 30, 2021 was lower than the margin of 79% for the prior year’s corresponding period due to different sales
+Added: May 31, 2022 was $91,433 which represented a decrease of $357,975 compared to gross profit of $449,408 for the three months ended May
+Added: The decrease resulted primarily from inventory adjustments totaling $177,475 broken down as $152,475 in inventory adjustments
+Added: due to shrinkage and obsolescence and a $25,000 increase in the inventory provision to account for obsolescence.
+Added: The gross profit %
+Added: of 24% for the three-month period ended May 31, 2022 was lower than the gross profit % of 80% for the prior year’s corresponding
+Added: period due to inventory adjustments previously mentioned.
+Added: After accounting for those inventory adjustments totaling $177,475, the adjusted
+Added: gross profit for the three months ended May 31, 2022 would be 70%.
Operating Expenses
−Removed: Three Months Ended
−Removed: November 30, 2021
−Removed: Three Months Ended
−Removed: November 31, 2020
Research and development
8 unchanged sentences
Our operating expenses during the three-month
−Removed: period ended November 30, 2021 and November 30, 2020, were $5,118,000 and $995,092, respectively.
−Removed: The overall increase of $4,122,908 was
−Removed: primarily attributable to the following changes in operating expenses of:
+Added: period ended May 31, 2022 and May 31, 2021, were $3,588,089 and $2,600,954, respectively.
+Added: The overall increase of $987,135 was primarily
+Added: attributable to the following changes in operating expenses of:
General and administrative expenses increased by $500,600.
−Removed: In comparing the three months ended
−Removed: November 30, 2021 and November 30, 2020 this significant increase was primarily due to increases in advertising and promotion by $47,250,
−Removed: professional fees by $184,908, wages and salaries by $1,765,645 (including bonus expense to CEO of $1,311,739), stock-based compensation
−Removed: by $957,500, and travel by $102,809 and with the remaining increase and offsets distributed amongst other G&A accounts.
−Removed: increases may be explained due to the large ramp up in costs this fiscal year to operate the new manufacturing facility and the hiring
−Removed: of 18 additional full-time employees.
−Removed: In addition, the expenses of the prior year’s corresponding quarter were also much lower due
−Removed: to the Covid 19 pandemic and the limited cash available at that time.
−Removed: Research and development increased by $961,822 due to funding development of new products as well as upgrades
−Removed: of existing products.
−Removed: Depreciation and amortization increased by $37,782 due to increases in fixed assets and revenue earning devices.
−Removed: Operating lease cost and rent increased by $100,115 due to the three new leases including the new manufacturing
−Removed: facility for the three months ended November 30, 2021 as compared to a month-to-month lease of only office space for the three months
−Removed: ended November 30, 2020.
+Added: In comparing the three months ended May 31, 2022 and May 31, 2021 this increase was primarily due to increases in wages and salaries of $587,855 due to staffing of new manufacturing facility and increases in office and management staff , stock based compensation of $92,150, insurance of $102,815 due to health plan for new employees and increased liability and property insurance due to new manufacturing facility, office expenses of $35,947, travel $175,538 and advertising , marketing of $55,604 and bad debts expense due to a general provision of $105,000 on slow payers due to present economic factors.
+Added: These increases were partially offset by decreases in production supplies by $183,904 due to better inventory management, professional fees of $292,374 mostly due to the severance costs of a former director in the prior year’s quarter, software and technology costs of $50,642 and subcontractor fees of $117,228 due to increase in staffing.
+Added: Research and development increased by $389,090 due to funding development of new products as well as upgrades of existing products.
+Added: Depreciation and amortization increased by $56,352 due to the acquisition of ERP computer software, and computer equipment and 34 new revenue earning devices.
+Added: Operating lease cost and rent increased by $41,093 due to a new office lease for the 3 months ended May 31, 2022 leases and only one month of the new manufacturing facility for the three months ended May 31, 2021 as compared to a three full months for the three months ended May 31, 2022.
Other Income (Expense)
−Removed: Other income (expense) during the three months ended
−Removed: November 30, 2021 and November 30, 2020, was ($2,206,915) and $4,308,379, respectively.
−Removed: The $ 6,515,294 increase
−Removed: in other expense was primarily attributable to the change in the fair value of derivatives, interest expense, and loss on settlement of
−Removed: In comparing the three months ended November 30, 2021 and the three months ended November 30,
−Removed: 2020, the change in fair value of derivative liabilities decreased by $5,354,622 was solely the change in fair value for the three months
−Removed: ended November 30, 2020y due to the re-valuation of the derivative liability on convertible notes and accrued interest based on the change
−Removed: in the market price of the Company’s common stock.
−Removed: The valuation of the derivatives associated with our convertible notes and accrued
−Removed: interest of the notes is dependent upon a number of estimates developed by management.
−Removed: Included in those estimates are the timing and
−Removed: availability of common stock underlying the conversion of the notes and accrued interest.
−Removed: Our notes generally contain provisions such
−Removed: that the holders are barred from conversion of any amount of principal or interest should that conversion cause their ownership of common
−Removed: stock to exceed 4.99% of the then outstanding common stock of the Company.
−Removed: Because of this, the amount of the derivative can at times
−Removed: be limited due to this factor.
−Removed: In the quarter ended November 30, 2020, the reduction of convertible notes and accrued interest through
−Removed: conversions as well as an increase in the subsequent redemption assumption due to the settlement arrangements describe in Note 8.
−Removed: result of this was a significant decrease in the liability reported as of November 30, 2020 and an increase in the change in fair value
−Removed: of derivative liabilities.
−Removed: Interest expense increased by $973,979 due to a significant increase loans payable, most significantly new
−Removed: loans totaling over $19 million, including loans from the Series F preferred share exchanges, and other debt exchanges.
−Removed: Loss on settlement of debt was $156,661 for the quarter ended November 30, 2021 and a $30,032 gain in the
−Removed: prior year’s quarter.
−Removed: The company settled defaulted debt at a loss this quarter.
+Added: Other income (expense) consisted of the change of
+Added: fair value of derivative instruments, loss on settlement of debt and interest.
+Added: Other income (expense) during the three months ended May
+Added: 31, 2022 and May 31, 2021, was ($1,175,030) and ($33,753,372), respectively.
+Added: The $32,578,342 increase in other income was primarily attributable
+Added: to the loss on settlement of debt realized in the prior year’s quarter.
+Added: In comparing the three months ended May 31, 2022 and the three months ended May 31, 2021, the change in fair value of derivative liabilities decreased by $179,439.
+Added: This represents the change in fair value for the three months ended May 31, 2021.
+Added: There was no change in fair value of derivative liabilities for the three months ended May 31, 2022 as most of the underlying convertible debt has been repaid with only $3,500 remaining.
+Added: The change in fair value of derivative liabilities in 2021 was due to the re-valuation of derivative liability on convertible notes based on the change in the market price of the Company’s common stock.
+Added: Interest expense increased by $226,580 due to an increase in both debt amortization expense and interest expense because of increases in loans payable
+Added: Loss on settlement of debt was $32,984,361 the quarter ended May 31, 2021 and nil in the quarter ended May 31, 2022.
+Added: The amendment of the deferred variable payment obligation during the prior year’s quarter led to a $33,015,215 loss which was partially offset by gains from accrued liabilities settlements.
+Added: This loss on settlement of debt was non-cash and had no effect on the cash flows of the Company.
We had a net loss of $4,671,686 for the three months
−Removed: ended November 30, 2021, compared to net income of $3,408,305 for the three months ended November 30, 2020.
−Removed: The change is primarily the
−Removed: result of the change in fair value of derivative liabilities and other items discussed above.
−Removed: Results of Operations for the Nine Months Ended
−Removed: November 30, 2021 and 2020
−Removed: The following table shows our results of operations
−Removed: for the nine months ended November 30, 2021 and 2020.
−Removed: The historical results presented below are not necessarily indicative of the results
−Removed: that may be expected for any future period.
−Removed: Nine Months Ended
−Removed: November 30, 2021
−Removed: Nine Months Ended
−Removed: November 31, 2020
−Removed: Operating expenses
−Removed: Loss from operations
−Removed: Other income (expense), net
−Removed: The following table presents revenues from contracts
−Removed: with customers disaggregated by product/service:
−Removed: Nine Months Ended
−Removed: Nine Months Ended
−Removed: November 30, 2021
−Removed: November 30, 2020
−Removed: Device rental activities
−Removed: Direct sales of goods and services
−Removed: Total revenue for the nine-month period ended November
−Removed: 30, 2021 was $1,075,803 which represented an increase of $816,700 compared to total revenue of $259,103 for the nine months ended November
−Removed: This large increase in direct sales is a result of unit sales which includes sales of new units totaling $575,813 with the remaining
−Removed: increases in training revenue.
−Removed: Rental activities increased by 79% as well as the Company continues to grow its business.
−Removed: Total gross profit for the nine-month period ended
−Removed: November 30, 2021 was $779,499 which represented an increase of $590,379, compared to gross profit of $189,120 for the nine months ended
−Removed: November 30, 2020.
−Removed: The increase resulted primarily from the increased revenues noted above.
−Removed: The gross profit % of 72% for the nine-month
−Removed: period ended November 30, 2021 which was consistent with the 73% gross profit for the prior year’s corresponding period.
−Removed: Operating Expenses
−Removed: Nine Months Ended
−Removed: November 30, 2021
−Removed: Nine Months Ended
−Removed: November 31, 2020
−Removed: Research and development
−Removed: General and administrative
−Removed: Depreciation and amortization
−Removed: Operating lease cost and rent
−Removed: (Gain) loss on disposal of fixed assets
−Removed: Operating expenses
−Removed: Our operating expenses were comprised of general and
−Removed: administrative expenses, research and development, and depreciation.
−Removed: General and administrative expenses consisted primarily of professional
−Removed: services, automobile expenses, advertising, salaries and wages, travel expenses and consultants.
−Removed: Our operating expenses during the nine-month
−Removed: period ended November 30, 2021 and November 30, 2020, were $11,102,944 and $2,095,823, respectively.
−Removed: The overall increase of $9,007,121
−Removed: was primarily attributable to the following changes in operating expenses of:
−Removed: General and administrative expenses increased by $6,674,400.
−Removed: In comparing the nine months ended
−Removed: November 30, 2021 and November 30, 2020 this significant increase was primarily due to increases in professional fees by $719,576, wages
−Removed: and salaries $2,994,796 (including bonus to CEO of $1,311,739), stock-based compensation $1,795,966, health insurance $87,303, investor
−Removed: relations $71,250, payments under deferred variable payment obligation $126,492, duty and freight $182,843, office expenses $148,847,
−Removed: advertising and promotion $77,908, bad debts expense $103,900 , software and technology $97,350,warehouse expense $73,362, and travel
−Removed: $278,883 with the remaining increase distributed amongst other G&A accounts.
−Removed: These large increases may be explained due to the large
−Removed: ramp up in costs this year to operate the new manufacturing facility, the hiring of 18 additional full-time employees and the termination
−Removed: costs of the former director.
−Removed: In addition, the expenses of the prior year’s corresponding quarter were also much lower due to the
−Removed: Covid 19 pandemic and the limited cash available at that time.
−Removed: Research and development increased by $2,105,358 due to funding development of new products as well as upgrades
−Removed: of existing products.
−Removed: Depreciation and amortization increased by $64,640 due to increases in fixed assets and revenue earning devices.
−Removed: Operating lease cost and rent increased by $192,401 due to the three new leases including seven months of
−Removed: the new manufacturing facility for the nine months ended November 30, 2021 as compared to a month-to-month lease of office space for the
−Removed: nine months ended November 30, 2020.
−Removed: (Gain) loss on disposal of fixed assets decreased by $29,678 due to a vehicle sold this current quarter.
−Removed: Other Expense
−Removed: Other expense during the nine months ended November
−Removed: 30, 2021 and November 30, 2020, was $37,508,288 and 1,727,957, respectively.
−Removed: The $ 35,780,331 increase
−Removed: in other income was attributable to the change in the fair value of derivatives, interest expense, and loss on settlement of debt.
−Removed: In comparing the nine months ended November 30, 2021 and the nine months ended November 30, 2020,
−Removed: the change in fair value of derivative liabilities decreased by $654,826 due to the re-valuation of derivative liability on convertible
−Removed: notes based on the change in the market price of the Company’s common stock as well as reductions in derivative liability as a result
−Removed: of settlements on the underlying debt.
−Removed: Fair value of derivatives was largely affected by the decrease in the market price of the Company’s
−Removed: common stock during the current period as well as the significant reduction in convertible debt and accrued interest that occurred at
−Removed: the end of fiscal 2021 and first nine months of fiscal 2022.
−Removed: Interest expense increased by $2,027,160 due to a significant increase loan payable, most significantly new
−Removed: loans totaling over $19 million, including loans from the Series F preferred share exchanges, and other debt exchanges.
−Removed: Loss on settlement of debt was $33,068,313 the quarter ended November 30, 2021 and a gain of $30,032 in the
−Removed: prior year’s quarter.
−Removed: The amendment of the deferred variable payment obligation referred to in Note 8 led to a $33,015,215 loss
−Removed: which was partially offset by gains from accrued liabilities settlements and the debt exchange for common shares which was partially offset
−Removed: by a loss on the convertible debt amendment that resulted in an overall gain this quarter.
−Removed: This loss on settlement of debt is non-cash
−Removed: and has no effect on the cash flows of the Company.
−Removed: We had a net loss of $47,831,733 for the nine months
−Removed: ended November 30, 2021, compared to a net loss of $3,634,660 for the nine months ended November 30, 2020.
−Removed: The change is primarily the
−Removed: result of the loss on settlement in the nine months ended November 30, 2021 as well as the large increase in operating cost attributable
−Removed: to the new factory and payroll increases and other items discussed above.
+Added: ended May 31, 2022, compared to a net loss of $35,904,918 for the three months ended May 31, 2021.
+Added: The change is primarily the result
+Added: of the loss on settlement in the three months ended May 31, 2021 as well as and other items discussed above.
Liquidity, Capital Resources and Cash Flows
6 unchanged sentences
of liabilities that may be necessary should we be unable to continue as a going concern.
−Removed: For the nine months ended November 30, 2021,
−Removed: we have generated revenue and are trying to achieve positive cash flows from operations
−Removed: As of November 30, 2021, we had a cash balance of
−Removed: $4,103,864, share proceeds receivable of $ 1,007,349, accounts receivable of $281,007, device parts inventory of $1,336,065 and $7,418,470
−Removed: in current liabilities.
−Removed: At the current cash consumption rate, we will need to consider additional funding sources going forward.
−Removed: taking proactive measures to reduce operating expenses and drive growth in revenue.
+Added: For the three months ended May 31, 2022, we have
+Added: generated revenue and are trying to achieve positive cash flows from operations.
+Added: As of May 31, 2022, we had a cash balance of $921,629,
+Added: accounts receivable of $364,720, device parts inventory of $1,609,248 and $2,597,804 in current liabilities.
+Added: At the current cash
+Added: consumption rate, we will need to consider additional funding sources going forward.
+Added: We are taking proactive measures to reduce operating
+Added: expenses and drive growth in revenue.
The successful outcome of future activities cannot
4 unchanged sentences
liabilities and working capital (deficit) for the periods indicated:
−Removed: November 30, 2021
February 28, 2022
2 unchanged sentences
Working capital
−Removed: As of November 30, 2021 and February 28, 2021, current liabilities included approximately $7,299
−Removed: and $444,466, respectively, of derivative liabilities that are expected to be settled in shares of the Company in accordance with the
−Removed: various conversion terms.
−Removed: As of November 30, 2021 and February 28, 2021, we
−Removed: had a cash balance of $4,103,864 and $1,044,418, respectively.
−Removed: Nine Months Ended
−Removed: November 30, 2021
−Removed: Nine Months Ended
−Removed: November 30, 2020
+Added: As of May 31, 2022 and February 28, 2022, we had a
+Added: cash balance of $921,629 and $4,648,146, respectively.
+Added: Summary of Cash Flows
Net cash used in operating activities
Net cash used in investing activities
−Removed: Net cash provided by financing activities
+Added: Net cash (used in) provided by financing activities
Net cash used in operating activities.
−Removed: Net cash used in operating activities for the nine
−Removed: months ended November 30, 2021 was ($10,434,762), which included a net loss of ($47,831,733), non-cash activity such as the loss on settlement
−Removed: of debt of $33,068,313, revenue earning device sold and expensed in cost of sales $3,410, bad debts expense $107,022, reduction of right
−Removed: of use asset of $75,609, accretion of lease liability $86,350, stock based compensation of $2,158,050, change in fair value of derivative
−Removed: liabilities of ($372,502), gain on disposal of fixed assets ($29,125) change in operating assets of ($773,791), amortization of debt discount
−Removed: of $2,700,233, increase in related party accrued payroll and interest of $220,140 and depreciation and amortization of $153,261 to derive
−Removed: the uses of cash in operations.
+Added: Net cash used in operating activities for the three
+Added: months ended May 31, 2022 was $3,621,572, which included a net loss of $4,671,686, non-cash activity such as the bad debts expense of
+Added: $105,000, inventory provision $25,000, reduction of right of use asset of $30,046, accretion of lease liability $36,355, stock based compensation
+Added: of $161,500, change in operating assets of $179,948, amortization of debt discount of $415,029, increase in related party accrued payroll
+Added: and interest of $3,240 and depreciation and amortization of $93,995 to derive the uses of cash in operations.
Net cash used in investing activities.
−Removed: Net cash used in investing activities for the nine months ended November
−Removed: 30, 2021 was ($46,751), which was the purchase of fixed assets of ($34,534), acquisition of trademarks ($26,327), proceeds on disposal
−Removed: of fixed assets of $30,000 and ($15,880) paid for security deposits.
−Removed: Net cash provided by financing activities.
−Removed: Net cash provided by financing activities was $13,540,949
−Removed: for the nine months ended November 30, 2021.
−Removed: This consisted of share proceeds net of issuance costs of $7,463,654, proceeds from loans
−Removed: payable of $9,426,146, reduced by net repayments from loan payable – related party of $812,234, settlement of convertible debt $65,000,
−Removed: repayments on loans payable of $471,617, dividend on redemption on cancelled issuable Series F preferred shares ($500,000) , and Series
−Removed: G preferred shares redeemed as payment on incentive plan ($1,500,000).
+Added: Net cash used in investing activities for the three
+Added: months ended May 31, 2022 was $88,214, which was the purchase of fixed assets,
+Added: Net cash used in financing activities.
+Added: Net cash used in financing activities was $16,731
+Added: for the three months ended May 31, 2022.
+Added: This consisted of share proceeds net of issuance costs of $1,645,222, reduced by repayments on
+Added: loans payable of $1,661,953.
Off-Balance Sheet Arrangements
1 unchanged sentence
Critical accounting policies and estimates are further
−Removed: discussed in our Annual Report on Form 10-K for the year ended February 28, 2021 filed with the SEC on June 1, 2021.
+Added: discussed in our Annual Report on Form 10-K for the year ended February 28, 2022, as filed on May 27, 2022.
Related Party Transactions
−Removed: For the nine months ended November 30, 2021, the Company
−Removed: repaid net advances of $812,234 from its loan payable-related party.
−Removed: For the nine months ended November 30, 2020 the Company repaid net
+Added: For the three months ended May 31, 2022, the Company
+Added: had no repayments of net advances from its loan payable-related party.
+Added: For the three months ended May 31, 2021 the Company repaid net
advances of $121,147.
−Removed: At November 30, 2021, the loan payable-related party was $134,234 and $904,806 at February 28, 2021.
−Removed: Included in the balance due to the related party at November 30, 2021 is $54,000 of deferred salary and interest, $54,000 of which bears
+Added: At May 31, 2022, the loan payable-related party was $196,796 and $193,556 at February 28, 2022.
+Added: Included in the
+Added: balance due to the related party at May 31, 2022 is $113,940 of deferred salary and interest, $108,000 of which bears interest at 12%.
+Added: At February 28, 2022, included in the balance due to the related party is $110,700 of deferred salary and interest, $90,000 of which bears
interest at 12%.
−Removed: At February 28, 2021, included in the balance due to the related party is $883,710 of deferred salary and interest, $642,000
−Removed: of which bears interest at 12%.
−Removed: The accrued interest included in loan at November 30, 2021 and November 30, 2020 was $540 and $84,418,
−Removed: respectively.
+Added: The accrued interest included in loan at May 31, 2022 and May 31, 2021 was $5,940 and $138,858, respectively.
Pursuant to the amended Employment Agreement with
−Removed: its Chief Executive Officer in Note 14, the Company accrued $1,979,500 of stock-based compensation with a corresponding adjustment to
−Removed: incentive compensation plan payable due to the vesting cost of the equity awards.
−Removed: These awards are payable through the issuance of Series
−Removed: G Preferred Shares which are redeemable at the Company’s option at $1,000 per share.
−Removed: The Company will classify these awards granted
−Removed: as Series G Preferred Shares as a liability accordingly because of those terms.
−Removed: The Company issued and redeemed 1500 Series G Preferred
−Removed: Shares for $1,500,000 as payment on achieved equity awards.
−Removed: During the three and nine months ended November 30, 2021 the Company was
−Removed: charged $1,041,788 and $562,837, respectively in consulting fees for research and development by a company partially owned by a principal
−Removed: The principal shareholder with a minority interest in the related party has received no compensation from the related party
−Removed: During the three and nine months ended November 30, 2020, the Company was charged $10,157 and $121,973, respectively for consulting
−Removed: fees for research and development by a company owned by a principal shareholder, who received no compensation from the related party company.
+Added: its Chief Executive Officer, for the three months ended May 31, 2022 the Company accrued $161,500 of incentive compensation plan payable
+Added: with a corresponding recognition of stock based compensation due to the expectation of additional awards being met.
+Added: This will be payable
+Added: in Series G Preferred Shares which are redeemable at the Company’s option at $1,000 per share.
+Added: At May 31, 2022 and February 28,
+Added: 2022 there was $641,000 and $479,500 of incentive compensation payable.
+Added: During the three months ended May 31, 2022 and 2021,
+Added: the Company was charged $1,001,734 and $478,951, respectively for consulting fees for research and development from a company partially
+Added: owned by a principal shareholder.
QUANTITATIVE AND QUALITATIVE DISCLOSURES
2 unchanged sentences
Compared sentence by sentence after normalising whitespace, quotation marks, case and digits, so re-formatting and restated figures do not read as changed language. Wording changes appear as one removal and one addition. The current filing and the prior one are authoritative.