Financial Statements.
−Removed: BIOSCIENCE INTERNATIONAL HOLDINGS, INC.
+Added: CANNABIS BIOSCIENCE INTERNATIONAL HOLDINGS,
(formerly named China Infrastructure Construction
−Removed: CONSOLIDATED BALANCE SHEETS
−Removed: November 30, 2023
+Added: BALANCE SHEET
+Added: February 29, 2024
CURRENT ASSETS
1 unchanged sentence
Accounts receivable
+Added: Related party receivables
+Added: Other current assets
TOTAL CURRENT ASSETS
−Removed: Right-of-use asset
+Added: Right-of-use asset, net of accumulated depreciation
LIABILITIES AND STOCKHOLDERS’ EQUITY
1 unchanged sentence
Accounts payable and accrued expenses
−Removed: Bank overdraft
Deferred revenue
Related party payables
−Removed: Short-term loans (Net of amortization of loan fees)
+Added: Short-term loan
SBA loan – current
2 unchanged sentences
LONG-TERM LIABILITIES
−Removed: Lease liabilities
+Added: SBA loan – noncurrent
+Added: Lease liabilities – noncurrent
TOTAL LONG-TERM LIABILITIES
1 unchanged sentence
STOCKHOLDERS’ DEFICIENCY
−Removed: Authorized 10,000,000 shares of preferred stock, of which 2,500,000 shares have been designated Series A Convertible Preferred Stock and 1,000 shares have been designated Series B Preferred Stock
+Added: Authorized 10,000,000
+Added: shares of preferred stock, of which 2,500,000
+Added: shares have been designated Series A Convertible Preferred Stock and issued and 1,000
+Added: shares have been designated Series B Preferred Stock and issued
Common stock, without par value:
−Removed: 20,000,000,000 shares
+Added: 20,000,000,000
+Added: shares authorized;
+Added: 10,431,749,347
and 10,059,677,919
−Removed: shares issued and outstanding at November 30, 2023, and May 31, 2023, respectively.
+Added: shares issued and outstanding at February 29, 2024, and May 31, 2023, respectively.
Additional paid-in capital
4 unchanged sentences
TOTAL LIABILITIES AND STOCKHOLDERS’ DEFICIENCY
−Removed: The accompanying notes are an integral part of
−Removed: these consolidated financial statements.
+Added: accompanying notes are an integral part of these consolidated financial statements.
CANNABIS BIOSCIENCE INTERNATIONAL HOLDINGS,
(formerly named China Infrastructure Construction
−Removed: CONSOLIDATED STATEMENTS OF OPERATIONS
−Removed: Three Months Ended November 30
−Removed: Six Months Ended November 30
+Added: CONSOLIDATED STATEMENT OF OPERATIONS
+Added: Three Months Ended
+Added: Nine Months Ended
+Added: February 29, 2024
+Added: February 28, 2023
Cost of revenues
9 unchanged sentences
Forgiveness of debt
−Removed: Total other income
−Removed: $ ( 124,428 )
−Removed: $ ( 219,886 )
+Added: Total other income (expense)
$ ( 209,192 )
8 unchanged sentences
$ ( 0.00004 )
−Removed: $ ( 0.00003 )
−Removed: $ ( 0.00005 )
−Removed: The accompanying notes are an integral part of
−Removed: these consolidated financial statements.
−Removed: CANNABIS BIOSCIENCE INTERNATIONAL HOLDINGS,
−Removed: (formerly named China Infrastructure Construction
−Removed: CONSOLIDATED STATEMENTS OF CASH FLOWS
−Removed: Six Months ended November 30
−Removed: OPERATING ACTIVITIES
−Removed: $ ( 306,217 )
−Removed: $ ( 431,917 )
−Removed: Adjustments to reconcile net income:
−Removed: Amortization of right-of-use-asset and liability
−Removed: Forgiveness of PPP loan
−Removed: Changes in assets and liabilities
−Removed: Accounts receivable
−Removed: Bank overdraft
−Removed: Accounts payable and accrued expenses
−Removed: Deferred revenue
−Removed: NET CASH USED IN OPERATIONS
−Removed: FINANCING ACTIVITIES
−Removed: Proceeds from sales of common stock
−Removed: Rescission of sales of common stock
−Removed: Proceeds of short-term loans
−Removed: Proceeds from shareholder loans
−Removed: Change in lease liability
−Removed: Modification of SBA loan
−Removed: NET CASH PROVIDED BY FINANCING ACTIVITIES
−Removed: NET DECREASE IN CASH
−Removed: CASH AT BEGINNING OF PERIOD
−Removed: CASH AT END OF PERIOD
−Removed: Supplemental disclosure of cash flow information
−Removed: Cash paid for interest
−Removed: Cash paid for taxes
−Removed: The accompanying notes are an integral part of
−Removed: these consolidated financial statements.
+Added: accompanying notes are an integral part of these consolidated financial statements.
CANNABIS BIOSCIENCE INTERNATIONAL HOLDINGS,
1 unchanged sentence
CONSOLIDATED STATEMENTS OF STOCKHOLDERS’
+Added: FOR THE THREE AND NINE MONTHS ENDED FEBRUARY
A Convertible
−Removed: B Convertible
−Removed: Preferred Stock
−Removed: Additional Paid-In
Balance - May 31, 2023
10,059,677,919
+Added: $ ( 4,682,736 )
+Added: $ ( 591,665 )
Sales of common stock for cash
−Removed: Rescission of stock sale
Net loss for the quarter
−Removed: Balance - August 31, 2023
+Added: August 31, 2023
10,331,749,347
+Added: ( 4,864,528 )
Net loss for the quarter
1 unchanged sentence
10,331,749,347
+Added: ( 4,988,954 )
+Added: Issuance of common stocks for service
+Added: Net loss for the quarter
+Added: Balance - February 29, 2024
+Added: 10,431,749,347
+Added: $ ( 5,198,146 )
+Added: $ ( 976,078 )
Balance May 31, 2022
8,612,998,299
+Added: $ ( 3,650,156 )
+Added: $ ( 361,051 )
Sales of common stock for cash
−Removed: Change in value of common stock
−Removed: Exchange of Series B preferred
+Added: Change in par value of common stock
+Added: Exchange of Series B Preferred Stock
+Added: for common stock
( 595,467,205 )
2 unchanged sentences
8,142,531,094
−Removed: Sales of common stock
+Added: ( 3,862,186 )
+Added: Sales of common stock for cash
Net loss for the quarter
1 unchanged sentence
8,846,919,983
−Removed: The accompanying notes are an integral part of
−Removed: these consolidated financial statements.
+Added: ( 4,082,072 )
+Added: Sales of common stock for cash
+Added: Reconciling difference
+Added: Net loss for the quarter
+Added: Balance February 28, 2023
+Added: 9,459,677,919
+Added: $ ( 4,406,729 )
+Added: $ ( 481,658 )
+Added: accompanying notes are an integral part of these consolidated financial statements.
CANNABIS BIOSCIENCE INTERNATIONAL HOLDINGS,
(formerly named China Infrastructure Construction
−Removed: NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
−Removed: November 30, 2023
+Added: CONSOLIDATED STATEMENTS OF CASH FLOWS
+Added: Nine Months Ended
+Added: OPERATING ACTIVITIES
+Added: $ ( 515,410 )
+Added: $ ( 756,574 )
+Added: Adjustment for issuance of common stock (non-cash expense)
+Added: Amortization of right-of-use-asset and liability
+Added: Forgiveness of PPP loan
+Added: Adjustment to reconcile net income
+Added: Changes to lease liability
+Added: Changes in assets and liabilities
+Added: Accounts receivable
+Added: Accounts payable and accrued expenses
+Added: Bank overdraft
+Added: Deferred revenue
+Added: Related party payable
+Added: NET CASH USED IN OPERATIONS
+Added: INVESTING ACTIVITIES
+Added: NET CASH PROVIDED BY INVESTING ACTIVITIES
+Added: FINANCING ACTIVITIES
+Added: Proceeds from issuance of common stock
+Added: Sale of preferred stocks
+Added: Proceeds of short-term loans
+Added: Repayment of SBA loan
+Added: Repayment of related party loan
+Added: Proceeds from related party loan
+Added: NET CASH PROVIDED BY FINANCING ACTIVITIES
+Added: NET DECREASE IN CASH
+Added: CASH AT BEGINNING OF PERIOD
+Added: CASH AT END OF PERIOD
+Added: Supplemental disclosure of cash flow information
+Added: Cash paid for interest
+Added: accompanying notes are an integral part of these consolidated financial statements.
+Added: CANNABIS BIOSCIENCE INTERNATIONAL HOLDINGS, INC.
+Added: (formerly named China Infrastructure Construction
+Added: Notes to Unaudited Consolidated Financial Statements
+Added: February 29, 2024
Note 1 – Organization and Business
Organization and Operations
−Removed: Cannabis Bioscience International Holdings, Inc.,
−Removed: a Colorado corporation (the “Company”), was formed on February 28, 2003, as a limited liability company under the name Fidelity
−Removed: Aircraft Partners LLC.
−Removed: On December 16, 2009, it converted to a corporation under the name Fidelity Aviation Corporation, and on August
−Removed: 24, 2009, it changed its name to China Infrastructure Construction Corp.
−Removed: On February 28, 2018, the Company changed its name to Hippocrates
−Removed: Direct Healthcare, Inc.;
−Removed: on July 4, 2018, it resumed the name China Infrastructure Construction Corp.
−Removed: On December 6, 2022, it changed
−Removed: its name to its present name.
−Removed: The Company provides educational systems focused on medical cannabis in cities throughout the United States
−Removed: and six countries in Latin America.
−Removed: The Company provides services to third parties in therapeutic areas of clinical trials and conducts
−Removed: clinical trials relating to cannabinoids for its own account.
−Removed: The Company has one non-operating subsidiary, Alpha Fertility and Sleep
−Removed: Center, LLC, a Texas limited liability company, through which it conducted its sleep center business until April 30, 2023.
−Removed: Note 2 – Summary of Significant Accounting
+Added: Cannabis Bioscience International Holdings,
+Added: Inc., a Colorado corporation (the “Company”), was formed on February 28, 2003, as a limited liability company under the
+Added: name Fidelity Aircraft Partners LLC.
+Added: On December 16, 2009, it converted to a corporation under the name Fidelity Aviation
+Added: Corporation, and on August 24, 2009, it changed its name to China Infrastructure Construction Corp.
+Added: On February 28, 2018, the
+Added: Company changed its name to Hippocrates Direct Healthcare, Inc.;
+Added: on July 4, 2018, it resumed the name China Infrastructure
+Added: Construction Corp.
+Added: On December 6, 2022, it changed its name to its present name.
+Added: The Company provides educational systems focused on
+Added: medical cannabis in cities throughout the United States and six countries in Latin America.
+Added: The Company provides services to third
+Added: parties in therapeutic areas of clinical trials and conducts clinical trials relating to cannabinoids for its own account.
+Added: Company has one non-operating subsidiary, Alpha Fertility and Sleep Center, LLC, a Texas limited liability company, through which it
+Added: conducted its sleep center business until April 30, 2023.
+Added: Note 2 – Summary of Significant
+Added: Accounting Policies
Accounting Principles
10 unchanged sentences
unaudited consolidated financial statements contain all the adjustments necessary (consisting only of normal recurring accruals) to present
−Removed: the financial position of the Company at November 30, 2023, and the results of operations and cash flows for the periods presented.
−Removed: results of operations for the six months ended November 30, 2023, are not necessarily indicative of the operating results for the full
+Added: the financial position of the Company at February 29, 2024, and the results of operations and cash flows for the periods presented.
+Added: results of operations for the nine months ended February 29, 2024, are not necessarily indicative of the operating results for the full
fiscal year or any future period.
30 unchanged sentences
The Company had
−Removed: zero investment securities that were deemed cash equivalents at November 30, 2023, and May 31, 2023, respectively.
+Added: zero investment securities that were deemed cash equivalents at February 29, 2024, and November 30, 2023, respectively.
Accounts Receivable
−Removed: Included in accounts receivable on the balance
−Removed: sheets are amounts primarily related to customers.
−Removed: The Company estimates losses on receivables based on known troubled accounts and historical
−Removed: experience of losses incurred.
−Removed: Receivables are considered impaired and written off when it is probable that all contractual payments due
−Removed: will not be collected in accordance with the terms of the related agreement.
−Removed: Based on experience and the judgment of management, there
−Removed: was no allowance for doubtful accounts at November 30, 2023, and May 31, 2023.
+Added: Included in accounts receivable on the
+Added: balance sheets are amounts primarily related to customers.
+Added: The Company estimates losses on receivables based on known troubled
+Added: accounts and historical experience of losses incurred.
+Added: Receivables are considered impaired and written off when it is probable that
+Added: all contractual payments due will not be collected in accordance with the terms of the related agreement.
+Added: Based on experience and
+Added: the judgment of management, there was no
+Added: allowance for doubtful accounts at February 29, 2024, and May 31, 2023.
Revenue Recognition
−Removed: The Company follows the Financial Accounting Standards
−Removed: Board’s (“FASB”) Accounting Standards Update (“ASU”) No.
−Removed: 2014-09, Revenue from Contracts with Customers
−Removed: (Topic 606), as amended.
−Removed: This standard requires a company to recognize revenues when it transfers goods or services to customers in
−Removed: an amount that reflects the consideration that it expects to receive for them.
+Added: The Company follows the Financial Accounting
+Added: Standards Board’s (“FASB”) Accounting Standards Update (“ASU”) No.
+Added: 2014-09, Revenue from Contracts
+Added: with Customers (Topic 606), as amended.
+Added: This standard requires a company to recognize revenues when it transfers goods or
+Added: services to customers in an amount that reflects the consideration that it expects to receive for them.
Under ASU No.
43 unchanged sentences
and revenue is recognized.
−Removed: These advance payments are not treated as financing component based on the guidance in ASC 606-10-32-196-16
+Added: These advance payments are not treated as financing components based on the guidance in ASC 606-10-32-196-16
and -17, whereby the timing of when services are provided are at the discretion of the customers or a substantial amount of the consideration
26 unchanged sentences
Remaining Performance Obligations
−Removed: The Company follows ASC 606, which requires the
−Removed: allocation of the transaction price to the remaining performance obligations of a contract and applies a practical expedient allowing
−Removed: it not to disclose the amount of the transaction price allocated to the remaining performance obligations for contracts with an original
−Removed: expected duration of one year or less.
−Removed: At November 30, 2023, and May 31, 2023, the Company had no remaining performance obligations.
+Added: The Company follows ASC 606, which requires
+Added: the allocation of the transaction price to the remaining performance obligations of a contract and applies a practical expedient
+Added: allowing it not to disclose the amount of the transaction price allocated to the remaining performance obligations for contracts
+Added: with an original expected duration of one year or less.
+Added: At February 29, 2024, and May 31, 2023, the Company had no remaining
+Added: performance obligations.
Share-Based Payments
−Removed: ASC 718, “ Compensation – Stock
−Removed: Compensation, ” prescribes accounting and reporting standards for all share-based payment transactions.
−Removed: In June 2018, FASB issued
+Added: ASC 718, “ Compensation –
+Added: Stock Compensation, ” prescribes accounting and reporting standards for all share-based payment transactions.
+Added: In June 2018,
+Added: FASB issued ASU No.
2018-07, Compensation – Stock Compensation (Topic 718):
−Removed: Improvements to Nonemployee Share-Based Payment Accounting, which
−Removed: aligns accounting for share-based payments issued to non-employees to that of employees under the existing guidance of Topic 718, with
−Removed: certain exceptions.
−Removed: This update supersedes previous guidance for share-based payments to non-employees under Subtopic 505-50, Equity
−Removed: – Equity-Based Payments to Non-Employees.
−Removed: This guidance became effective for the Company on January 1, 2019.
−Removed: Based on its completed
−Removed: analysis, the Company has determined that adopting this guidance will not have a material impact on its financial statements.
−Removed: follows FASB guidance related to equity-based payments, which requires that equity-based compensation be accounted for using a fair value
−Removed: method and recognized as expense in the accompanying statements of operations.
−Removed: Equity-based compensation expense will be recognized as
−Removed: compensation expense.
+Added: Improvements to Nonemployee Share-Based
+Added: Payment Accounting, which aligns accounting for share-based payments issued to non-employees to that of employees under the
+Added: existing guidance of Topic 718, with certain exceptions.
+Added: This update supersedes previous guidance for share-based payments to
+Added: non-employees under Subtopic 505-50, Equity – Equity-Based Payments to Non-Employees.
+Added: This guidance became effective
+Added: for the Company on January 1, 2019.
+Added: Based on its completed analysis, the Company has determined that adopting this guidance will not
+Added: have a material impact on its financial statements.
+Added: The Company follows FASB guidance related to equity-based payments, which
+Added: requires that equity-based compensation be accounted for using a fair value method and recognized as expense in the
+Added: accompanying statements of operations.
+Added: Equity-based compensation expense will be recognized as compensation
The Company has adopted ASU 2016-02, Leases
−Removed: (Topic 842), along with related clarifications and improvements, under which lessees are required to recognize a lease liability,
−Removed: which represents the discounted obligation to make future minimum lease payments and a corresponding right-of-use asset on the balance
−Removed: sheet for most leases.
−Removed: The guidance retains the historical accounting for lessors and does not make significant changes to the recognition,
−Removed: measurement, and presentation of expenses and cash flows by a lessee.
−Removed: Enhanced disclosures are also required to give financial statement
−Removed: users the ability to assess the amount, timing and uncertainty of cash flows arising from leases.
+Added: (Topic 842), along with related clarifications and improvements, under which lessees are required to recognize a lease
+Added: liability, which represents the discounted obligation to make future minimum lease payments and a corresponding right-of-use asset
+Added: on the balance sheet for most leases.
+Added: The guidance retains the historical accounting for lessors and does not make significant
+Added: changes to the recognition, measurement, and presentation of expenses and cash flows by a lessee.
+Added: Enhanced disclosures are also
+Added: required to give financial statement users the ability to assess the amount, timing and uncertainty of cash flows arising from
The Company follows ASU 2016-18, “ Statement
4 unchanged sentences
Fair Value Measurements
−Removed: The Company has adopted ASC Topic 820, Fair
−Removed: Value Measurements, which defines fair value as used in numerous accounting pronouncements, establishes a framework for measuring
−Removed: fair value and expands disclosure of fair-value measurements.
+Added: The Company has adopted ASC Topic
+Added: 820, Fair Value Measurements, which defines fair value as used in numerous accounting pronouncements, establishes a
+Added: framework for measuring fair value and expands disclosure of fair-value measurements.
The estimated fair value of certain financial
18 unchanged sentences
flow modeling inputs based on assumptions).
−Removed: The Company accounts for income taxes in accordance
−Removed: with Accounting Standards Codification No.
+Added: The Company accounts for income taxes in
+Added: accordance with Accounting Standards Codification No.
740, “Income Taxes” (“ASC 740”).
−Removed: This codification prescribes
−Removed: the use of the asset and liability method whereby deferred tax asset and liability account balances are determined based on differences
−Removed: between financial reporting and tax bases of assets and liabilities and for carryforward tax losses.
−Removed: Deferred taxes are measured using
−Removed: the enacted tax rates and laws that will be in effect when the differences are expected to reverse.
−Removed: The Company provides a valuation allowance,
−Removed: if necessary, to reduce deferred tax assets to their estimated realizable value if it is more likely than not that some portion or all
−Removed: of the deferred tax asset will not be realized.
+Added: This codification prescribes the use of the asset and liability method whereby deferred tax asset and liability account balances are
+Added: determined based on differences between financial reporting and tax bases of assets and liabilities and for carryforward tax losses.
+Added: Deferred taxes are measured using the enacted tax rates and laws that will be in effect when the differences are expected to
+Added: The Company provides a valuation allowance, if necessary, to reduce deferred tax assets to their estimated realizable value
+Added: if it is more likely than not that some portion or all of the deferred tax asset will not be realized.
Deferred tax liabilities and assets are classified
13 unchanged sentences
Loss per Share
−Removed: The Company computes basic earnings per share
−Removed: amounts in accordance with Accounting Standards Codification Topic 260, “Earnings per Share.” Basic earnings per share
−Removed: is calculated by dividing net income (loss) available to common stockholders by the weighted average number of common shares outstanding
−Removed: during the reporting period.
−Removed: Diluted loss per share is computed by dividing net loss by the weighted average number of shares of common
−Removed: stock, common stock equivalents and potentially dilutive securities outstanding during the period.
−Removed: At November 30, 2023, and November
−Removed: 30, 2022, the Company had no dilutive securities.
+Added: The Company computes basic earnings per
+Added: share amounts in accordance with Accounting Standards Codification Topic 260, “Earnings per Share.” Basic
+Added: earnings per share is calculated by dividing net income (loss) available to common stockholders by the weighted average number of
+Added: common shares outstanding during the reporting period.
+Added: Diluted loss per share is computed by dividing net loss by the weighted
+Added: average number of shares of common stock, common stock equivalents and potentially dilutive securities outstanding during the
+Added: At February 29, 2024, and February 28, 2023, the Company had no dilutive
Recently Issued Accounting Standards
3 unchanged sentences
Note 3 – Going Concern
−Removed: The accompanying consolidated financial statements
−Removed: have been prepared in conformity with U.S.
−Removed: GAAP, which contemplate the Company’s continuation as a going concern in accordance with
−Removed: ASC 240-40-50.
−Removed: The Company’s history of recurring losses, negative working capital and negative cash flows from operating activities
−Removed: raises substantial doubt about its ability to continue as a going concern.
−Removed: The Company has not generated any profits since inception and
−Removed: its current cash balances will not meet its working capital needs.
−Removed: During the quarter ended November 30, 2023, the Company had a net loss
−Removed: from operations of $ 306,217 , net cash used in operations of $ 295,867 , a working capital deficit of $ 640,567 and an accumulated deficit
−Removed: of $ 4,988,956 .
+Added: The accompanying consolidated financial
+Added: statements have been prepared in conformity with U.S.
+Added: GAAP, which contemplate the Company’s continuation as a going concern in
+Added: accordance with ASC 240-40-50.
+Added: The Company’s history of recurring losses, negative working capital and negative cash flows
+Added: from operating activities raises substantial doubt about its ability to continue as a going concern.
+Added: The Company has not generated
+Added: any profits since inception and its current cash balances will not meet its working capital needs.
+Added: During the quarter ended February
+Added: 29, 2024, the Company had a net loss from operations of $ 515,410 ,
+Added: net cash used in operations of $ 304,943 , a working capital deficit of $ 782,616
+Added: and an accumulated deficit of $ 5,198,146 .
The ability of the Company to continue as a going
9 unchanged sentences
During the years ended May 31, 2021, and May
−Removed: 2020, the Company received one loan of $ 31,750 , two loans of $ 20,833 each and three loans of $ 5,000 each under the Payroll Protection
−Removed: Program (the “PPP”).
−Removed: The PPP was established in 2020 as part of the Coronavirus Aid, Relief and Economic Security Act (the
−Removed: “CARES Act”) to provide loans to qualifying businesses for amounts up to 2.5 times their average monthly payroll expenses.
−Removed: At May 31, 2022, the Company’s outstanding PPP loans of $ 41,666 were recorded as current liabilities;
−Removed: these loans were forgiven
−Removed: on June 21, 2022.
−Removed: On May 5, 2021, pursuant to the CARES Act, the Company received forgiveness of the loan of $31,750;
−Removed: it received forgiveness
−Removed: of a loan of $5,000;
−Removed: on March 16, 2021, it received forgiveness for a loan of $5,000;
−Removed: and on March 18, 2021, it received forgiveness for
−Removed: a loan of $5,000, Each such forgiveness was recorded as other income during the year in which it received official notice that it was
+Added: 31, 2020, the Company received one loan of $ 31,750 ,
+Added: two loans of $ 20,833
+Added: each and three loans of $ 5,000
+Added: each under the Payroll Protection Program (the “PPP”).
+Added: The PPP was established in 2020 as part of the Coronavirus Aid,
+Added: Relief and Economic Security Act (the “CARES Act”) to provide loans to qualifying businesses for amounts up to 2.5 times
+Added: their average monthly payroll expenses.
+Added: At May 31, 2022, the Company’s outstanding PPP loans of $ 41,666
+Added: were recorded as current liabilities;
+Added: these loans were forgiven on June 21, 2022.
+Added: On May 5, 2021, pursuant to the CARES Act, the
+Added: Company received forgiveness of the loan of $31,750;
+Added: it received forgiveness of a loan of $5,000;
+Added: on March 16, 2021, it received
+Added: forgiveness for a loan of $5,000;
+Added: and on March 18, 2021, it received forgiveness for a loan of $5,000, Each such forgiveness was
+Added: recorded as other income during the year in which it received official notice that it was forgiven.
In May 2020, the Company received $ 143,100 from
the Small Business Administration as an Economic Injury Disaster Loan (“EIDL”) to help fund its operations during the COVID-19
−Removed: The loan bears interest at the rate of 3.75 % per annum and is payable in monthly installments of $ 698 over a 30 -year period,
−Removed: with deferral of payments for the first 12 months.
−Removed: An additional $ 10,000 borrowed under EIDL, which was provided for payroll, was forgiven
−Removed: and recorded as Other Income during 2022.
−Removed: In June 2020, the Company received proceeds of
−Removed: $ 106,200 from the Small Business Administration through a second EIDL loan to help fund its operations during the COVID-19 pandemic.
−Removed: The loan bears interest at the rate of 3.75 % per annum and is payable in monthly installments of $ 518 over a 30 -year period.
+Added: The loan bears interest at the rate of 3.75 % per annum and is payable in monthly installments of $ 698 over a 30 -year
+Added: period, with deferral of payments for the first 12 months.
+Added: An additional $ 10,000 borrowed under EIDL, which was provided for payroll,
+Added: was forgiven and recorded as Other Income during 2022.
+Added: In June 2020, the Company received proceeds
+Added: of $ 106,200 from
+Added: the Small Business Administration through a second EIDL loan to help fund its operations during the COVID-19 pandemic.
+Added: bears interest at the rate of 3.75 %
+Added: per annum and is payable in monthly installments of $ 518
+Added: over a 30 -year
An additional $ 4,000
borrowed under EIDL, which was provided for payroll, was forgiven and recorded as Other Income during 2022.
−Removed: The Company’s EIDL loans were recorded in
−Removed: the balance sheet as follows:
+Added: The Company’s EIDL loans were recorded
+Added: in the balance sheet as follows:
Schedule of EIDL loans
−Removed: November 30, 2023
+Added: February 29, 2024
SBA (EIDL) current portion
8 unchanged sentences
These transactions are as follows:
−Removed: In May 2022, the Company entered into a financing agreement with an unrelated party for a loan of $ 50,000 at an annual interest rate of 20.9 %, to be repaid at the rate of $ 1,218 per week for one year.
−Removed: At November 30, 2023, the outstanding balance, including interest, was $ 54,028 .
−Removed: On August 8, 2022, the Company entered into a financing agreement with an unrelated party for a loan of $ 45,000 at an annual interest rate of 26.4 %, to be repaid at the rate of $ 3,057 per week for 20 weeks.
−Removed: On October 17, 2022, this loan was refinanced to include an additional $ 10,000 , such that it bears interest at an annual interest rate of 26.4 % and was to be repaid at the rate of $ 3,057 per week for four weeks.
−Removed: On December 20, 2022, the Company increased the loan to $ 76,000 and modified the financing agreement such that the loan bears interest at an annual interest rate of 26.4 % and is to be repaid at the rate of $ 6,114 per week for 17 weeks.
−Removed: The outstanding balance at November 30, 2023, including interest, was $ 30,673 .
+Added: the Company entered into a financing agreement with an unrelated party for a loan of $ 50,000 at
+Added: an annual interest rate of 20.9 %,
+Added: to be repaid at the rate of $ 1,218 per
+Added: week for one year.
+Added: At February 29, 2024, the outstanding balance, including interest, was $ 54,029 .
+Added: On August 8, 2022, the
+Added: Company entered into a financing agreement with an unrelated party for a loan of $ 45,000
+Added: at an annual interest rate of 26.4 %,
+Added: to be repaid at the rate of $ 3,057 per
+Added: week for 20 weeks.
+Added: On October 17, 2022, this loan was refinanced to include an additional $ 10,000 ,
+Added: such that it bears interest at an annual interest rate of 26.4 %
+Added: and was to be repaid at the rate of $ 3,057 per
+Added: week for four weeks.
+Added: On December 20, 2022, the
+Added: Company increased the loan to $ 76,000
+Added: and modified the financing agreement such that the loan bears interest at an annual interest rate of 26.4 %
+Added: and is to be repaid at the rate of $ 6,114 per
+Added: week for 17 weeks.
+Added: The outstanding balance at February 29, 2024, including interest, was $ 38,638 .
On June 29, 2022, the Company borrowed
−Removed: from an unrelated party at an annual interest rate of 14 %.
−Removed: This loan is payable at the weekly rate of $ 589 for 24 weeks.
−Removed: On October 13,
−Removed: 2022, an additional loan of $ 6,304 was obtained with a weekly payment of $ 297 for 24 weeks.
−Removed: At November 30, 2023, the outstanding balance
−Removed: of this loan, including interest, was $ 15,072 .
+Added: $ 12,500 from
+Added: an unrelated party at an annual interest rate of 14 %.
+Added: This loan is payable at the weekly rate of $ 589
+Added: for 24 weeks.
+Added: On October 13, 2022, an additional loan of $ 6,304
+Added: was obtained with a weekly payment of $ 297
+Added: for 24 weeks.
+Added: At February 29, 2024, the outstanding balance of this loan, including interest, was $ 15,073 .
On August 3, 2022, the Company borrowed
−Removed: from an unrelated party at an annual interest rate of 42.5 %, repayable at the rate of $ 1,188 per month for 18 months.
−Removed: At November 30,
−Removed: 2023, the outstanding balance of this loan, including interest, was $ 15,727 .
−Removed: Note 5 – Right-of-Use Assets and Lease
−Removed: The Company leases real property from unrelated
−Removed: parties under leases that are classified as operating leases.
−Removed: The right-of-use assets for operating leases are included in right-of-use
−Removed: assets on the balance sheets, with the corresponding lease liability in liabilities.
−Removed: Lease expense is recognized on a straight-line basis
−Removed: over the lease term.
−Removed: Renewals and terminations are included in the calculation of right-of-use assets and lease liabilities when they
−Removed: are considered reasonably certain to be exercised.
−Removed: When the implicit rate is unknown, the incremental borrowing rate, based on the commencement
−Removed: date, is used in determining the present value of lease payments.
+Added: from an unrelated party at an annual interest rate of 42.5 %,
+Added: repayable at the rate of $ 1,188
+Added: per month for 18 months.
+Added: At February 29, 2024, the outstanding balance of this loan, including interest, was $ 15,553 .
+Added: Note 5 – Right-of-Use Assets and
+Added: Lease Liabilities
+Added: The Company leases real property from
+Added: unrelated parties under leases that are classified as operating leases.
+Added: The right-of-use assets for operating leases are included in
+Added: right-of-use assets on the balance sheets, with the corresponding lease liability in liabilities.
+Added: Lease expense is recognized on a
+Added: straight-line basis over the lease term.
+Added: Renewals and terminations are included in the calculation of right-of-use assets and lease
+Added: liabilities when they are considered reasonably certain to be exercised.
+Added: When the implicit rate is unknown, the incremental
+Added: borrowing rate, based on the commencement date, is used in determining the present value of lease payments.
The following amounts related to leases were recorded
1 unchanged sentence
Schedule of leases
−Removed: November 30, 2023
+Added: February 29, 2024
Right-of-use asset
6 unchanged sentences
office space operating lease under a month-to-month arrangement, payable at the discretion of management.
−Removed: The Company’s total operating lease expense
−Removed: was $ 31,210 and $ 17,902 during the quarters ended November 30, 2023, and November 30, 2022, respectively.
−Removed: See Note 10 for additional lease
+Added: The Company’s total operating lease
+Added: expense was $ 28,673 and $ 31,210 during
+Added: the quarters ended February 29, 2024, and November 30, 2023, respectively.
+Added: See Note 10 for additional lease information.
Note 6 -- Revenue
10 unchanged sentences
Schedule of disaggregated revenue
−Removed: Three Months Ended November 30,
−Removed: Six Months Ended November 30,
+Added: Three Months Ended
+Added: Nine Months Ended
+Added: February 29, 2024
+Added: February 28, 2023
+Added: February 29, 2024
+Added: February 28, 2023
Clinical trials
+Added: Sales of Product Income
Consulting Fees
+Added: Royalty Income
+Added: Video Course Purchase
Total revenue
1 unchanged sentence
associated with patient stipends, sleep study fees and audio/video fees.
−Removed: At November 30, 2023, and November 30, 2022, cost of revenues
+Added: At February 29, 2024, and February 28, 2023, cost of revenues
totaled $ 35,721 and $ 77,443 , respectively.
Note 7 – Stockholders’ Deficit
−Removed: The Company is authorized to issue 20,010,000,000 of
−Removed: capital stock, of which 20,000,000,000
−Removed: shares are common stock, without par value, and 10,000,000 are
−Removed: preferred stock, issuable in series.
+Added: The Company is authorized to
+Added: issue 20,010,000,000 of capital stock, of
+Added: which 20,000,000,000 shares are
+Added: common stock, without par value, and 10,000,000
+Added: are preferred stock, issuable in series.
Preferred Stock
−Removed: The Company has designated 2,500,000 shares of
−Removed: preferred stock as Series A Convertible Preferred Stock (the “Series A Stock”).
−Removed: Until July 20, 2022, each share had a par
−Removed: value of $ 0.001 ;
+Added: The Company has designated 2,500,000 shares
+Added: of preferred stock as Series A Convertible Preferred Stock (the “Series A Stock”).
+Added: Until July 20, 2022, each share had a
+Added: par value of $ 0.001 ;
on that date, the Company amended its articles of incorporation to provide that each such share has no par value.
−Removed: this amendment, (i) Series A Stock is entitled to receive dividends on the shares of Common Stock into which such shares are convertible,
−Removed: (ii) has the voting power of the number of shares of Common Stock into which such shares are convertible, (iii) is redeemable at the option
−Removed: of the Company for a redemption price equal to the number of shares of Common Stock into which the redeemed shares are convertible and
−Removed: (iv) are senior to the Common Stock and junior to the Series B Convertible Preferred Stock described below.
−Removed: At November 30, 2023, and
−Removed: May 31, 2023, there were 2,500,000 shares of Series A Stock issued and outstanding.
−Removed: On July 20, 2022, the Company designated a series
−Removed: of preferred stock, named Series B Preferred Convertible Preferred Stock, comprising 1,000 shares (“Series B Preferred”).
−Removed: The shares of this series have no par value, are not entitled to dividends, have no liquidation rights, are not redeemable, are not convertible,
−Removed: have 60% of the Company’s voting power and rank senior to the Common Stock and Series A Convertible Preferred Stock.
−Removed: The 1,000 preferred
−Removed: shares were issued in exchange for Common Stock to an existing common shareholder.
−Removed: The Company has deemed the value of the preferred and
−Removed: common shares to be the same, resulting in no change to additional paid capital.
−Removed: During the six months ended November 30, 2023,
−Removed: the Company issued 272,071,428 shares of Common Stock for $ 56,000 , net of a rescission of an issuance of 19,000,000 shares of Common Stock
−Removed: for $ 19,000 .
−Removed: At November 30, 2023, and May 31, 2023, there
−Removed: were respectively 10,331,749,347 and 10,059,677,919 shares of Common Stock issued and outstanding.
+Added: amendment, (i) Series A Stock is entitled to receive dividends on the shares of Common Stock into which such shares are convertible,
+Added: (ii) has the voting power of the number of shares of Common Stock into which such shares are convertible, (iii) is redeemable at the
+Added: option of the Company for a redemption price equal to the number of shares of Common Stock into which the redeemed shares are
+Added: convertible and (iv) are senior to the Common Stock and junior to the Series B Convertible Preferred Stock described below.
+Added: November 30, 2023, and May 31, 2023, there were 2,500,000 shares
+Added: of Series A Stock issued and outstanding.
+Added: On July 20, 2022, the Company designated a
+Added: series of preferred stock, named Series B Preferred Convertible Preferred Stock, comprising 1,000
+Added: shares (“Series B Preferred”).
+Added: The shares of this series have no
+Added: par value, are not entitled to dividends, have no liquidation rights, are not redeemable, are not convertible, have 60% of the
+Added: Company’s voting power and rank senior to the Common Stock and Series A Convertible Preferred Stock.
+Added: preferred shares were issued in exchange for Common Stock to an existing common shareholder.
+Added: The Company has deemed the value of the
+Added: preferred and common shares to be the same, resulting in no change to additional paid capital.
+Added: During the nine months ended February 29,
+Added: 2024, the Company issued 372,071,428 shares
+Added: of Common Stock for $ 131,000 ,
+Added: net of a rescission of an issuance of 19,000,000
+Added: shares of Common Stock for $ 19,000 .
+Added: On January 16, 2024, and February 9, 2024,
+Added: the Company issued a total of 100,000,000 shares
+Added: of Common Stock to unrelated parties as consideration under two service agreements.
+Added: The market value of the shares issued has been
+Added: recorded as expense in the consolidated statement of operations.
+Added: At February 29, 2024, and May 31, 2023,
+Added: there were respectively 10,431,749,347
+Added: and 10,059,677,919
+Added: shares of Common Stock issued and outstanding.
Note 8 – Share-Based Compensation
16 unchanged sentences
tax rate decrease from 35 % to 21 % for tax years beginning after December 31, 2017, the transition of U.S.
−Removed: international taxation
−Removed: from a worldwide tax system to a territorial system and a one-time transition tax on the mandatory deemed repatriation of foreign earnings.
−Removed: The Company is required to recognize the effect of the tax law changes in the period of enactment, such as re-measuring its U.S.
−Removed: tax assets and liabilities as well as reassessing the net realizability of its deferred tax assets and liabilities.
−Removed: The Tax Act did not
−Removed: give rise to any material impact on the balance sheets and statements of operations due to the Company’s historical worldwide loss
−Removed: position and the full valuation allowance on its net U.S.
+Added: international
+Added: taxation from a worldwide tax system to a territorial system and a one-time transition tax on the mandatory deemed repatriation of foreign
+Added: The Company is required to recognize the effect of the tax law changes in the period of enactment, such as re-measuring its
+Added: deferred tax assets and liabilities as well as reassessing the net realizability of its deferred tax assets and liabilities.
+Added: Tax Act did not give rise to any material impact on the balance sheets and statements of operations due to the Company’s historical
+Added: worldwide loss position and the full valuation allowance on its net U.S.
deferred tax assets.
−Removed: Due to changes in ownership provisions of the
−Removed: income tax laws of the United States of America, net operating loss carryforwards of approximately $ 4,891,136 and $ 3,229,732 at November
−Removed: 30, 2023, and November 30, 2022, respectively, for federal income tax reporting purposes are subject to annual limitations.
−Removed: When a change
−Removed: in ownership occurs, the use of net operating loss carryforwards may be limited in future years.
−Removed: They generally expire 20 years from when
+Added: Due to changes in ownership provisions of
+Added: the income tax laws of the United States of America, net operating loss carryforwards of approximately $ 5,198,149
+Added: and $ 4,406,729
+Added: at February 29, 2024, and February 28, 2023, respectively, for federal income tax reporting purposes are subject to annual
+Added: When a change in ownership occurs, the use of net operating loss carryforwards may be limited in future years.
+Added: generally expire 20 years from when incurred.
Income taxes for 2017 to 2024 remain subject to
10 unchanged sentences
2023, $$4,779 per month for the 10 months ending June 30, 2024, and $4,926 per month for the 12 months ending June 30,
−Removed: For information regarding the recording of the right-of-use asset and the lease liability in the balance sheets in respect of this
−Removed: lease, see Note 5.
+Added: For information regarding the recording of the right-of-use asset and the lease liability in the balance sheets in
+Added: respect of this lease, see Note 5.
Two of the Company’s officers leased
−Removed: square feet in Houston, Texas (the “Officers’ Leased Property”), under a lease, the term of which commenced on February
−Removed: 29, 2020, and expired on March 14, 2022 , at a rent of $ 3,449 per month.
−Removed: These officers made a portion of these premises available to the
−Removed: Company for office space on a month-to-month basis, for which the Company paid them $ 2,817 per month.
−Removed: On March 15, 2022, these officers
−Removed: entered into a new lease for the same premises, which expired on September 14, 2022 , at a rent of $ 3,008 per month, and these officers
−Removed: continued to make a portion of these premises available to the Company for use as office space, for which the Company is paying them $ 2,817
−Removed: per month on a month-to-month basis.
−Removed: On September 15, 2022, the officers that leased the Officers’ Leased Property entered into
−Removed: a new lease for these premises, which expired on March 14, 2023 , at a rent of $ 3,038 per month, and these officers continued to make a
−Removed: portion of these premises available to the Company for use as office space, for which the Company paid them $ 2,817 per month.
−Removed: 2, 2023, these officers entered into a new lease for the same premises, which expires on September 14, 2023 , at a rent of $ 3,168 per month;
−Removed: they are continuing to make a portion of these premises available to the Company for use as office space, for which the Company paid them
−Removed: $ 2,817 per month.
+Added: 1,400 square feet in Houston, Texas (the “Officers’ Leased Property”), under a lease, the term of which commenced
+Added: on February 29, 2020, and expired on March
+Added: 14, 2022 , at a rent of $ 3,449 per
+Added: These officers made a portion of these premises available to the Company for office space on a month-to-month basis, for
+Added: which the Company paid them $ 2,817 per
+Added: On March 15, 2022, these officers entered into a new lease for the same premises, which expired on September
+Added: 14, 2022 , at a rent of $ 3,008
+Added: per month, and these officers continued to make a portion of these premises available to the Company for use as office space, for
+Added: which the Company is paying them $ 2,817 per
+Added: month on a month-to-month basis.
+Added: On September 15, 2022, the officers that leased the Officers’ Leased Property entered into a
+Added: new lease for these premises, which expired on March
+Added: 14, 2023 , at a rent of $ 3,038
+Added: per month, and these officers continued to make a portion of these premises available to the Company for use as office space, for
+Added: which the Company paid them $ 2,817
+Added: On March 2, 2023, these officers entered into a new lease for the same premises, which expires on September
+Added: 14, 2023 , at a rent of $ 3,168
+Added: they are continuing to make a portion of these premises available to the Company for use as office space, for which the
+Added: Company paid them $ 2,817
On September 6, 2023, these officers entered into a new lease therefor, which commenced on September 15, 2023, and will
−Removed: expire on September 14, 2024 , at a rent of $ 3,164 per month and they are making a portion of these premises available to the Company for
−Removed: use as office space, for which the Company is paying them $ 2,817 per month.
+Added: expire on September
+Added: 14, 2024 , at a rent of $ 3,164
+Added: per month and they are making a portion of these premises available to the Company for use as office space, for which the Company is
+Added: paying them $ 2,817 per
Note 11 – Related Party Transactions
1 unchanged sentence
of real property to the Company by two of its officers.
−Removed: The balance of related party liabilities owed
−Removed: to certain shareholders totaled $ 224,717 and $ 105,173
−Removed: at November 30, 2023, and May 31, 2023, respectively.
−Removed: During the year ended May 31, 2023, the Company
−Removed: wrote off $ 12,000 owed by a former related party.
+Added: The balance of related party liabilities
+Added: owed to certain shareholders totaled $ 323,678
+Added: and $ 105,173
+Added: at February 29, 2024, and May 31, 2023, respectively.
+Added: During the year ended May 31, 2023, the
+Added: Company wrote off $ 12,000
+Added: owed by a former related party.
Note 12 – Off-Balance-Sheet Arrangements
−Removed: The Company has no off-balance sheet arrangements.
+Added: The Company has no off-balance
+Added: sheet arrangements.
Note 13 – Concentration of Risk
The Company had revenue, net of taxes and
−Removed: foreign currency gain/loss of $ 112,656
−Removed: and $ 165,839
−Removed: for the six months ended November 30, 2023, and November 30, 2022, respectively.
+Added: foreign currency gain/loss of $ 172,979 and
+Added: $ 270,413 for the
+Added: nine months ended February 29, 2024, and February 28, 2023, respectively.
The Company had one customer that provided
−Removed: of gross revenue for the six months ended November 30, 2023, and two customers that provided 82 % of gross revenue for the quarter ended
−Removed: November 30, 2022.
+Added: of gross revenue for the nine months ended February 29, 2024, and two customers that provided 71 %
+Added: of gross revenue for the nine months ended February 29, 2023.
Note 14 – Subsequent Events
−Removed: During the six months ended November 30,
−Removed: 2023, the COVID-19 pandemic continued to have a material adverse effect on the Company’s educational business because
−Removed: governmental measures that we imposed to control it resulted in the closing of classrooms and other educational venues, and also
−Removed: hindered the Company’s franchising and consulting activities.
−Removed: As the pandemic has abated, many of these restrictions have been
−Removed: removed and the Company is beginning to resume normal operations.
−Removed: If the pandemic does not continue to abate, because of infections
−Removed: resulting from emerging virus variants or for other reasons, restrictions could be reimposed or increased.
−Removed: The ultimate impact of
−Removed: the pandemic will depend on future developments, which are highly uncertain and cannot be predicted.
−Removed: On January 16, 2024, the Company issued 50,000,000
−Removed: shares of Common Stock to an unrelated party as consideration under a consulting agreement.
+Added: During the nine months ended February 29, 2024,
+Added: the COVID-19 pandemic continued to have a material adverse effect on the Company’s educational business because governmental measures
+Added: that we imposed to control it resulted in the closing of classrooms and other educational venues, and also hindered the Company’s
+Added: franchising and consulting activities.
+Added: As the pandemic has abated, many of these restrictions have been removed and the Company is beginning
+Added: to resume normal operations.
+Added: If the pandemic does not continue to abate, because of infections resulting from emerging virus variants
+Added: or for other reasons, restrictions could be reimposed or increased.
+Added: The ultimate impact of the pandemic will depend on future developments,
+Added: which are highly uncertain and cannot be predicted.
+Added: After March 1, 2024, the Company repaid the estate
+Added: of a deceased officer $2,500.
+Added: On April 12, 2024, the Company signed a 12-month
+Added: lease for 6201 Bonhomme Road, Suite 435N, comprising 1,367 square feet.
+Added: The lease provides for base rent of $1,631 per month.
+Added: The effective
+Added: date of the lease is May 1, 2024.
+Added: This new lease replaces the existing lease for 6201 Bonhomme Road, Suite 466S.
Management has evaluated all other subsequent
1 unchanged sentence
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.