1 unchanged sentence
CANNABIS BIOSCIENCE INTERNATIONAL HOLDINGS,
+Added: (formerly named China Infrastructure Construction
CONSOLIDATED BALANCE SHEETS
−Removed: August 31, 2024
+Added: November 30, 2024
CURRENT ASSETS
4 unchanged sentences
Right-of-use asset
−Removed: LIABILITIES AND STOCKHOLDERS’ DEFICIENCY
+Added: AND STOCKHOLDERS’
CURRENT LIABILITIES
7 unchanged sentences
LONG-TERM LIABILITIES
+Added: Notes payable
Lease liabilities
1 unchanged sentence
TOTAL LIABILITIES
−Removed: STOCKHOLDERS’ DEFICIENCY
−Removed: Authorized 10,000,000 shares of preferred stock, without par value, of which 2,500,000 shares have been designated Series A Convertible Preferred Stock and 2,000 shares have been designated Series B Preferred Stock ( 2,000 and 1,000 shares outstanding at August 31, 2024, and May 31, 2024, respectively)
+Added: STOCKHOLDERS’
+Added: Authorized 10,000,000 shares of preferred stock, without par value, of which 2,500,000 shares have been designated Series A Convertible Preferred Stock and 2,000 shares have been designated Series B Preferred Stock (2,000 and 1,000 shares outstanding at November 30, 2024, and May 31, 2024, respectively
Common Stock, without par value:
−Removed: 20,000,000,000 shares authorized, of which 10,556,749,347 and 10,431,749,347 shares were issued and outstanding at August 31, 2024, and May 31, 2024, respectively.
+Added: 20,000,000,000 shares authorized;
+Added: 10,506,749,347 and 10,431,749,347 shares issued and outstanding at November 30, 2024, and May 31, 2024, respectively.
Additional paid-in capital
Accumulated deficit
−Removed: ( 5,410,385 )
−Removed: ( 5,334,081 )
−Removed: TOTAL STOCKHOLDERS’ DEFICIENCY
−Removed: ( 1,055,317 )
−Removed: ( 1,079,013 )
−Removed: TOTAL LIABILITIES AND STOCKHOLDERS’ DEFICIENCY
−Removed: See accompanying notes to condensed
−Removed: consolidated financial statements.
+Added: TOTAL STOCKHOLDERS’
+Added: TOTAL LIABILITIES AND STOCKHOLDERS’
+Added: The accompanying notes are an integral part of
+Added: these consolidated financial statements.
CANNABIS BIOSCIENCE INTERNATIONAL HOLDINGS,
+Added: (formerly named China Infrastructure Construction
CONSOLIDATED STATEMENTS OF OPERATIONS
−Removed: Three Months Ended August 31,
+Added: Three Months Ended November 30,
+Added: Six Months Ended November 30,
Cost of revenues
4 unchanged sentences
Officer compensation
−Removed: Share-based compensation
Rent and lease
Total operating expenses
−Removed: Loss from operations
+Added: Operating loss
Other income (expense)
+Added: Note Discount Expense
Forgiveness of debt
−Removed: Interest expense
−Removed: Total other income (expense)
−Removed: $ ( 181,789 )
+Added: Total other income
Average common stock outstanding
1 unchanged sentence
10,331,749,347
+Added: 10,497,459,730
+Added: 10,331,749,347
Average earnings (loss) per share
1 unchanged sentence
$ (0.000015 )
−Removed: See accompanying notes to condensed consolidated
−Removed: financial statements.
+Added: The accompanying notes are an integral part of
+Added: these consolidated financial statements.
CANNABIS BIOSCIENCE INTERNATIONAL HOLDINGS,
−Removed: CONSOLIDATED STATEMENT OF STOCKHOLDERS’
−Removed: FOR THE THREE MONTHS ENDED AUGUST 31, 2024
−Removed: Series A Convertible Preferred Stock
+Added: (formerly named China Infrastructure Construction
+Added: CONSOLIDATED STATEMENTS OF CASH FLOWS
+Added: Six Months Ended November 30,
+Added: OPERATING ACTIVITIES
+Added: Adjustments to reconcile net income:
+Added: Adjustment for issuance of common stock for service
+Added: Amortization of right-of-use-asset and liability
+Added: Changes in assets and liabilities
+Added: Accounts receivable
+Added: Bank overdraft
+Added: Accounts payable and accrued expenses
+Added: Lease liability
+Added: NET CASH USED IN OPERATIONS
+Added: FINANCING ACTIVITIES
+Added: Proceeds from issuance of common stock
+Added: Rescission of shareholder stock purchase
+Added: Proceeds from (repayments of) short-term loans
+Added: Proceeds from shareholder loans
+Added: Change in notes payable
+Added: Change in lease liability
+Added: Payments to SBA 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: Cash paid for taxes
+Added: The accompanying notes are an integral part of
+Added: these consolidated financial statements.
+Added: CANNABIS BIOSCIENCE INTERNATIONAL HOLDINGS,
+Added: (formerly named China Infrastructure Construction
+Added: CONSOLIDATED STATEMENTS OF STOCKHOLDERS’
+Added: A Convertible
Preferred Stock
−Removed: Additional Paid-In
+Added: B Convertible
Balance - May 31, 2024
3 unchanged sentences
Issuance of common stock for services
−Removed: Issuance of shares of Series B Preferred
−Removed: Net income for the quarter
+Added: Issuance of Series B Preferred Shares
+Added: Net loss for the quarter
Balance - August 31, 2024
2 unchanged sentences
$ (1,055,317 )
−Removed: CONSOLIDATED STATEMENT OF STOCKHOLDERS’ DEFICIENCY
−Removed: FOR THE THREE MONTHS ENDED AUGUST 31, 2023
−Removed: Series A Convertible Preferred Stock
−Removed: Preferred Stock
−Removed: Additional Paid-In
−Removed: Balance - May 31, 2023
+Added: Return of common stock issued for services
(50,000,000 )
+Added: Net loss for the quarter
+Added: Balance –
+Added: November 30, 2024
10,506,749,347
$ (5,489,913 )
−Removed: Sales of common stock for cash
$ (1,164,845 )
+Added: A Convertible
+Added: Preferred Stock
+Added: B Convertible
+Added: - May 31, 2023
+Added: 10,059,677,919
+Added: $ (4,682,736 )
+Added: Sales of common stock for cash
Rescission of share sale
Net loss for the quarter
−Removed: Balance - August 31, 2023
+Added: - August 31, 2023
10,331,749,347
$ (4,864,525 )
+Added: Net loss for the quarter
+Added: November 30, 2023
10,331,749,347
−Removed: See accompanying notes to condensed consolidated
−Removed: financial statements.
−Removed: CANNABIS BIOSCIENCE INTERNATIONAL HOLDINGS,
−Removed: CONSOLIDATED STATEMENTS OF CASH FLOWS
−Removed: Three Months Ended August 31,
−Removed: CASH FLOW FROM OPERATING ACTIVITIES:
−Removed: Net income (loss)
$ (4,998,953 )
−Removed: Adjustments to reconcile net loss:
−Removed: Issuance of common stock for services
−Removed: Amortization of right-of-use-asset and liability
−Removed: Changes in assets and liabilities:
−Removed: Accounts receivable
−Removed: Accounts payable and accrued expenses
−Removed: Deferred revenue
−Removed: Bank overdraft
−Removed: Lease liability
−Removed: Related party payables
−Removed: NET CASH PROVIDED BY (USED IN) OPERATIONS
−Removed: CASH FLOW FROM FINANCING ACTIVITIES:
−Removed: Proceeds from sales of common stock
−Removed: Rescission of shareholder stock purchase
−Removed: Change in lease liability
−Removed: Proceeds from (repayment of) short-term loans
−Removed: Repayment of SBA loan
−Removed: Proceeds from related party loan
−Removed: NET CASH PROVIDED BY (USED IN) FINANCING ACTIVITIES
−Removed: NET INCREASE (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: See accompanying notes to condensed consolidated
−Removed: financial statements.
+Added: The accompanying notes are an integral part of
+Added: these consolidated financial statements.
CANNABIS BIOSCIENCE INTERNATIONAL HOLDINGS,
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
−Removed: August 31, 2024
−Removed: Note 1 – Organization and Operations
+Added: November 30, 2024
+Added: Note 1 –
+Added: Organization and Business
+Added: Organization and Operations
Cannabis Bioscience International Holdings, Inc.,
−Removed: a Colorado corporation (the “Company”), was formed on February 28, 2003, as a limited liability company named Fidelity Aircraft
−Removed: Partners LLC.
+Added: a Colorado corporation (the “Company”), was formed on February 28, 2003, as a limited liability company under the name Fidelity
+Added: Aircraft Partners LLC.
On December 16, 2009, it converted to a corporation under the name Fidelity Aviation Corporation, and on August
24, 2009, it changed its name to China Infrastructure Construction Corp.
−Removed: On February 28, 2018, the Company changed its name to Hippocrates Direct
−Removed: Healthcare, Inc.;
+Added: On February 28, 2018, the Company changed its name to Hippocrates
+Added: Direct Healthcare, Inc.;
on July 4, 2018, it resumed the name China Infrastructure Construction Corp.
−Removed: On December 6, 2022, it changed its name
−Removed: to its present name.
−Removed: The Company provides educational systems focused on medical cannabis in cities throughout the United States and six
−Removed: countries in Latin America.
−Removed: The Company provides services in therapeutic areas of clinical trials and services relating to sleep disorders
−Removed: through its sleep center in Houston, Texas.
−Removed: The Company offered concierge medicine at an affordable price through a membership-based model
−Removed: through its wholly owned subsidiary, Hippocrates Direct Healthcare, LLC, a Texas limited liability company, formed on September 11, 2017;
−Removed: this business was discontinued during the quarter ended August 31, 2020.
−Removed: The Company operated a sleep center, which diagnosed sleep-related
−Removed: disorders, through its subsidiary, Alpha Fertility and Sleep Center, LLC, a Texas limited liability company;
−Removed: its operations were terminated
−Removed: on April 30, 2023.
−Removed: Note 2 – Summary of Significant Accounting
+Added: On December 6, 2022, it changed
+Added: its name to its present name.
+Added: The Company provides educational systems focused on medical cannabis in cities throughout the United States
+Added: and six countries in Latin America.
+Added: The Company provides services to third parties in therapeutic areas of clinical trials and conducts
+Added: clinical trials relating to cannabinoids for its own account.
+Added: The Company has one non-operating subsidiary, Alpha Fertility and Sleep
+Added: Center, LLC, a Texas limited liability company, through which it conducted its sleep center business until April 30, 2023.
+Added: Note 2 –
+Added: Summary of Significant Accounting
Accounting Principles
The accompanying unaudited consolidated financial
−Removed: statements have been prepared by management using the accrual basis of accounting in accordance with accounting principles generally accepted
−Removed: in the United States of America (“U.S.
−Removed: GAAP”) for interim financial statements and with the instructions to Article 10 of
−Removed: Regulation S-X of the U.S.
−Removed: Securities and Exchange Commission (the “SEC”).
−Removed: Accordingly, they do not contain all of the information
−Removed: and footnotes required by U.S.
+Added: statements have been prepared by management using the accrual basis of accounting in accordance with accounting principles generally
+Added: accepted in the United States of America (“U.S.
+Added: GAAP”) for interim financial statements and with the instructions to Article
+Added: 10 of Regulation S-X of the U.S.
+Added: Securities and Exchange Commission (the “SEC”).
+Added: Accordingly, they do not contain all of
+Added: the information and footnotes required by U.S.
GAAP for annual financial statements.
−Removed: In the opinion of the Company’s management, the accompanying
−Removed: 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 August 31, 2024, and the results of operations and cash flows for the periods presented.
−Removed: results of operations for the three months ended August 31, 2024, are not necessarily indicative of the operating results for the full
−Removed: fiscal year or any future period.
−Removed: These unaudited consolidated financial statements should be read in conjunction with the Company’s
−Removed: audited consolidated financial statements and related notes thereto for the year ended May 31, 2024.
+Added: In the opinion of the Company’s management,
+Added: the accompanying unaudited consolidated financial statements contain all the adjustments necessary (consisting only of normal recurring
+Added: accruals) to present the financial position of the Company at November 30, 2024, and the results of operations and cash flows for the
+Added: periods presented.
+Added: The results of operations for the six months ended November 30, 2024, are not necessarily indicative of the operating
+Added: results for the full fiscal year or any future period.
+Added: These unaudited consolidated financial statements should be read in conjunction
+Added: with the audited financial statements and related notes thereto for the year ended May 31, 2024.
Use of Estimates
The preparation of financial statements in conformity
−Removed: GAAP requires management to make significant estimates and assumptions.
−Removed: The preparation of financial statements in conformity
GAAP requires management to make significant estimates and assumptions that affect the reported amounts of assets and liabilities
−Removed: and disclosure of contingent assets and liabilities at the dates of the financial statements and the reported amounts of revenue and expenses
−Removed: during the reporting periods.
+Added: and disclosure of contingent assets and liabilities at the dates of the financial statements and the reported amounts of revenue and
+Added: expenses during the reporting periods.
Making estimates requires management to exercise significant judgment.
−Removed: Certain of these estimates could
−Removed: be affected by external conditions, including those unique to the Company’s businesses and general economic conditions.
−Removed: These external
−Removed: conditions could have an effect on the Company’s estimates that could cause actual results to differ materially from its estimates.
+Added: Certain of these estimates
+Added: could be affected by external conditions, including those unique to the Company’s businesses, and general economic conditions.
+Added: These external conditions could have an effect on the Company’s estimates that could cause actual results to differ materially
+Added: from its estimates.
Actual results could differ from those estimates.
−Removed: The Company re-evaluates all of its accounting estimates at least quarterly based on
−Removed: these conditions and records adjustments when necessary.
−Removed: Significant estimates relied upon in preparing these statements include revenue
−Removed: recognition, accounts receivable reserves, accrued expenses, share-based compensation and the recoverability of the Company’s net
−Removed: deferred tax assets and any related valuation allowance.
+Added: The Company re-evaluates all of its accounting estimates at least
+Added: quarterly based on these conditions and records adjustments when necessary.
+Added: Significant estimates relied upon in preparing these statements
+Added: include revenue recognition, accounts receivable reserves, accrued expenses, share-based compensation and the recoverability of the Company’s
+Added: net deferred tax assets and any related valuation allowance.
Principles of Consolidation
6 unchanged sentences
The Company had
−Removed: no investment securities that were deemed cash equivalents at August 31, 2024, and May 31, 2024.
+Added: zero investment securities that were deemed cash equivalents at November 30, 2024, and May 31, 2024, respectively.
Accounts Receivable
3 unchanged sentences
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 upon experience and the judgment of management, there
−Removed: was no allowance for doubtful accounts at August 31, 2024, and May 31, 2024.
+Added: Receivables are considered impaired and written off when it is probable that all contractual payments
+Added: due will not be collected in accordance with the terms of the related agreement.
+Added: Based on experience and the judgment of management,
+Added: there was no allowance for doubtful accounts at November 30, 2024, and May 31, 2024.
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 with
+Added: Customers (Topic 606), as amended.
+Added: This standard requires a company to recognize revenues when it transfers goods or services to
+Added: customers in an amount that reflects the consideration that it expects to receive for them.
Under ASU No.
6 unchanged sentences
(b) it identifies the performance obligations in the contract;
−Removed: it determines the transaction price;
+Added: (c) it determines the transaction price;
(d) it allocates the transaction price to the performance obligations in the contract;
−Removed: recognizes revenues when (or as) it satisfies its performance obligation.
+Added: it recognizes revenues when (or as) it satisfies its performance obligation.
The Company generates revenue from multiple streams,
namely, clinical trials, consulting fees, seminars and merchandise sales.
−Removed: Revenues from product sales are recognized when a customer obtains
−Removed: control of the Company’s product, which occurs at a point in time or over time, typically upon shipment to the customer or when
−Removed: services are fulfilled and the customer receives benefit from such services.
−Removed: Revenue is deferred and a liability is established to the
−Removed: extent that the Company receives payments from customers in advance of goods being shipped or services being rendered.
+Added: Revenues from product sales are recognized when a customer
+Added: obtains control of the Company’s product, which occurs at a point in time or over time, typically upon shipment to the customer
+Added: or when services are fulfilled and the customer receives benefit from such services.
+Added: Revenue is deferred and a liability is established
+Added: to the extent that the Company receives payments from customers in advance of goods being shipped or services being rendered.
The Company expenses incremental costs of obtaining
9 unchanged sentences
is recognized as the work progresses.
−Removed: The majority of the Company’s revenue is derived from services provided to customers and is
−Removed: executed typically over a period that is typically between 1 to 12 months, based on evaluation of when these services are rendered.
−Removed: will continue to be recognized over time because of the continuous transfer of control to the customer as services are rendered to customers.
+Added: The majority of the Company’s revenue is derived from services provided to customers and
+Added: is executed typically over a period that is typically between 1 to 12 months, based on evaluation of when these services are rendered.
+Added: Contracts will continue to be recognized over time because of the continuous transfer of control to the customer as services are rendered
+Added: to customers.
Payments made by customers in advance of services being rendered are recorded as deferred revenue.
11 unchanged sentences
and revenue is recognized.
−Removed: These advance payments are not treated as financing components, based upon the guidance in ASC 606-10-32-196-16
−Removed: and -17, whereby the timing of when services are provided is at the discretion of the customers, or a substantial amount of the consideration
+Added: These advance payments are not treated as financing component based on the guidance in ASC 606-10-32-196-16
+Added: and -17, whereby the timing of when services are provided are at the discretion of the customers or a substantial amount of the consideration
promised by the customer is variable and not in the control of the customer or the Company.
+Added: There is no significant financing component
+Added: to any of the Company’s contracts.
Contracts for educational services require nonrefundable
3 unchanged sentences
Contract Modifications
−Removed: Contracts for the Company’s clinical trial
+Added: Contracts for the Company’s clinical trial
business are subject to modification.
11 unchanged sentences
If the remaining goods
−Removed: or services are not distinct, the modification will be treated as if it were a part of the existing contract and the effect that the contract
−Removed: modification has on the transaction price and the measure of progress toward satisfaction of the performance obligations are recognized
−Removed: as an adjustment to revenue (either as an increase in or a reduction of revenue) at the date of the contract modification on a cumulative
−Removed: catch-up basis.
+Added: or services are not distinct, the modification will be treated as if it were a part of the existing contract and the effect that the
+Added: contract modification has on the transaction price and the measure of progress toward satisfaction of the performance obligations are
+Added: recognized as an adjustment to revenue (either as an increase in or a reduction of revenue) at the date of the contract modification
+Added: on a cumulative catch-up basis.
Remaining Performance Obligations
3 unchanged sentences
expected duration of one year or less.
−Removed: At August 31, 2024, and May 31, 2024, the Company had no remaining performance obligations.
+Added: At November 30, 2024, and May 31, 2024, the Company had no remaining performance obligations.
Share-Based Payments
−Removed: ASC 718, “ Compensation – Stock
−Removed: Compensation, ” prescribes accounting and reporting standards for all share-based payment transactions.
+Added: ASC 718, “
+Added: Compensation –
+Added: Compensation, ”
+Added: prescribes accounting and reporting standards for all share-based payment transactions.
In June 2018, FASB issued
−Removed: 2018-07, Compensation – Stock Compensation (Topic 718):
+Added: 2018-07, Compensation –
+Added: Stock Compensation (Topic 718):
Improvements to Nonemployee Share-Based Payment Accounting,
1 unchanged sentence
718, with certain exceptions.
−Removed: This update supersedes previous guidance for share-based payments to non-employees under Subtopic 505-50, Equity
+Added: This update supersedes previous guidance for share-based payments to non-employees under Subtopic 505-50,
+Added: Equity –
Equity-Based Payments to Non-Employees.
−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: This guidance became effective for the Company on January 1, 2019.
+Added: on its completed analysis, the Company has determined that adopting this guidance will not have a material impact on its financial statements.
+Added: The Company follows FASB guidance related to equity-based payments, which requires that equity-based compensation be accounted for using
+Added: a fair value method and recognized as expense in the accompanying statements of operations.
+Added: Equity-based compensation expense will be
+Added: recognized as compensation expense.
The Company has adopted ASU 2016-02, Leases
6 unchanged sentences
users the ability to assess the amount, timing and uncertainty of cash flows arising from leases.
−Removed: The Company follows ASU 2016-18, “ Statement
−Removed: of Cash Flows (Topic 230), ” requiring that the statement of cash flows explain the change in the total cash, cash equivalents,
+Added: The Company follows ASU 2016-18, “
+Added: of Cash Flows (Topic 230), ”
+Added: requiring that the statement of cash flows explain the change in the total cash, cash equivalents,
and amounts generally described as restricted cash or restricted cash equivalents.
−Removed: The provisions of this guidance are to be applied using
−Removed: a retrospective approach, which requires the application of the guidance for all periods presented.
+Added: The provisions of this guidance are to be applied
+Added: using a retrospective approach, which requires application of the guidance for all periods presented.
Fair Value Measurements
5 unchanged sentences
cost basis, which approximates their fair values because of the short-term nature of these instruments.
−Removed: The carrying amounts of the Company’s
+Added: The carrying amounts of the Company’s
short- and long-term credit obligations approximate fair value because the effective yields on these obligations, which include contractual
8 unchanged sentences
ASC Topic 820 describes three levels of inputs that may be used to measure fair value:
−Removed: Quoted prices in active markets for identical assets
−Removed: or liabilities.
−Removed: Quoted prices for similar assets
−Removed: and liabilities in active markets or inputs that are observable.
−Removed: Inputs that are unobservable
−Removed: (for example, cash flow modeling inputs based on assumptions).
+Added: Quoted prices in active markets for identical
+Added: assets or liabilities.
+Added: Quoted prices for similar assets and liabilities
+Added: in active markets or inputs that are observable.
+Added: Inputs that are unobservable (for example, cash
+Added: flow modeling inputs based on assumptions).
The Company accounts for income taxes in accordance
with Accounting Standards Codification No.
−Removed: 740, “Income Taxes” (“ASC 740”).
+Added: 740, “Income Taxes”
+Added: (“ASC 740”).
This codification prescribes
3 unchanged sentences
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: The Company provides a valuation
+Added: allowance, if necessary, to reduce deferred tax assets to their estimated realizable value if it is more likely than not that some portion
+Added: or all of the deferred tax asset will not be realized.
Deferred tax liabilities and assets are classified
10 unchanged sentences
or expected to be taken in a tax return.
−Removed: The Company elects to recognize any interest and penalties, if any, related to unrecognized tax
−Removed: benefits in tax expense.
−Removed: Income (Loss) per Share
−Removed: The Company computes basic earnings per share amounts
−Removed: in accordance with Accounting Standards Codification Topic 260, “Earnings per Share.” (“ASC 260”) Under
−Removed: ASC 260, (i) basic earnings (loss) per share is calculated by dividing net income (loss) available to common stockholders by the weighted
−Removed: average number of common shares outstanding during the reporting period and (ii) diluted loss per share is computed by dividing net loss
−Removed: by the weighted average number of shares of common stock, common stock equivalents and potentially dilutive securities outstanding during
−Removed: At August 31, 2024, and August 31, 2023, the Company had no dilutive securities.
+Added: The Company elects to recognize any interest and penalties, if any, related to unrecognized
+Added: tax benefits in tax expense.
+Added: Loss per Share
+Added: The Company computes basic earnings per share
+Added: amounts in accordance with Accounting Standards Codification Topic 260, “Earnings per Share.”
+Added: Basic earnings per share
+Added: is calculated by dividing net income (loss) available to common stockholders by the weighted average number of common shares outstanding
+Added: during the reporting period.
+Added: Diluted loss per share is computed by dividing net loss by the weighted average number of shares of common
+Added: stock, common stock equivalents and potentially dilutive securities outstanding during the period.
+Added: At November 30, 2023, and November
+Added: 30, 2022, the Company had no dilutive securities.
Recently Issued Accounting Standards
The Company does not believe there are any other
−Removed: recently issued, but not yet effective, accounting standards that would have a significant impact on the Company’s financial position
+Added: recently issued, but not yet effective, accounting standards that would have a significant impact on the Company’s financial position
or results of operations.
−Removed: Note 3 – Going Concern
−Removed: accompanying consolidated financial statements have been prepared in conformity with U.S.
−Removed: GAAP, which contemplates the Company’s
−Removed: continuation as a going concern in accordance with ASC 240-40-50.
−Removed: The Company’s history of recurring losses, negative working capital
−Removed: and negative cash flows from operating activities raises substantial doubt about its ability to continue as a going concern.
−Removed: quarter ended August 31, 2024, the Company had not generated any income since inception, and although the Company generated income during
−Removed: that quarter, its current cash balances will not meet its working capital needs.
−Removed: During the quarter ended August 31, 2024, the Company
−Removed: had net loss from operations of $ 97,604 ,
−Removed: net cash used in operations of $ 30,413 ,
−Removed: a working capital deficit of $ 833,355 and an accumulated
−Removed: deficit of $ 5,410,385 .
+Added: Note 3 –
+Added: Going Concern
+Added: The accompanying consolidated financial statements
+Added: have been prepared in conformity with U.S.
+Added: GAAP, which contemplate the Company’s continuation as a going concern in accordance with
+Added: ASC 240-40-50.
+Added: The Company’s history of recurring losses, negative working capital and negative cash flows from operating activities
+Added: raises substantial doubt about its ability to continue as a going concern.
+Added: The Company has not generated any profits since inception and
+Added: its current cash balances will not meet its working capital needs.
+Added: During the quarter ended November 30, 2024, the Company had loss from
+Added: operations of $157,231, net cash used in operations of $102,503, a working capital deficit of $857,255 and an accumulated deficit of $5,489,913.
The ability of the Company to continue as a going
4 unchanged sentences
If the Company is unsuccessful in these endeavors, it may be required to curtail or cease its operations.
−Removed: The accompanying financial statements do not include
−Removed: any adjustments related to the recoverability or classification of asset carrying amounts or the amounts and classification of liabilities
−Removed: that may result should the Company be unable to continue as a going concern.
−Removed: Note 4 – Debt
+Added: The accompanying financial statements do not
+Added: include any adjustments related to the recoverability or classification of asset carrying amounts or the amounts and classification of
+Added: liabilities that may result should the Company be unable to continue as a going concern.
+Added: Note 4 –
In May 2020, the Company received $143,100 from
−Removed: the Small Business Administration as an Economic Injury Disaster Loan (“EIDL”) to help fund its operations during the COVID-19
+Added: the Small Business Administration as an Economic Injury Disaster Loan (“EIDL”) to help fund its operations during the COVID-19
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,
with deferral of payments for the first 12 months.
+Added: An additional $10,000 borrowed under EIDL, which was provided for payroll, was forgiven
+Added: and recorded as Other Income during 2022.
In June 2020, the Company received proceeds of
$106,200 from the Small Business Administration through a second EIDL loan to help fund its operations during the COVID-19 pandemic.
−Removed: loan bears interest at the rate of 3.75 % per annum and is payable in monthly installments of $ 518 over a 30 -year period.
−Removed: The Company’s EIDL loans were recorded
+Added: 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: An additional
+Added: $4,000 borrowed under EIDL, which was provided for payroll, was forgiven and recorded as Other Income during 2022.
+Added: The Company’s EIDL loans were recorded
in the balance sheet as follows:
−Removed: Schedule of EIDL loans
−Removed: August 31, 2024
+Added: November 30, 2024
SBA (EIDL) current portion
SBA (EIDL) noncurrent portion
−Removed: Total EIDL loans
Short-Term Loans
−Removed: The Company has borrowed money and entered into
−Removed: agreements under which it sold receivables to third parties.
−Removed: In accordance with ASC 470, these agreements are treated as loans encumbering
−Removed: the receivables of the Company in the event of default and are accounted for as a debt, such that payments are allocated to principal
−Removed: and interest expense as they are made.
−Removed: These borrowings and agreements 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 August 31, 2024, the balance of this loan, including interest, was $ 54,209 .
−Removed: Payments under this agreement are in arrears and the Company is negotiating with the unrelated party to reschedule them.
−Removed: In January 2023, the Company entered into a financing agreement with an unrelated party for a loan of $ 20,000 , bearing interest at the rate of 33.5 % per annum, to be repaid at the rate of $ 1,874 per month.
−Removed: The outstanding balance at August 31, 2024, was $ 1,674 .
−Removed: Payments under this agreement are in arrears and the Company is negotiating with the unrelated party to reschedule them.
−Removed: In April 2023, the Company entered into a financing agreement with an unrelated party for a loan of $ 37,475 , bearing interest at the rate of 19 % per annum, to be repaid at the rate of $ 1,718 per month.
−Removed: The outstanding balance at August 31, 2024, was $ 26,300 .
−Removed: Payments under this agreement are in arrears and the Company is negotiating with the unrelated party to reschedule them.
−Removed: On August 8, 2022, the Company entered into a financing agreement (the “AF 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 $ 6,114 per week for 20 weeks , 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 %, to be repaid at the rate of $ 3,057 per week for four weeks .
−Removed: On December 20, 2022, the loan was increased to $ 76,000 and the financing agreement was modified 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: On May 13, 2024, the Company agreed to settle $ 38,638 owing under the AF Agreement in consideration of a payment of $ 15,000 , which the Company made on June 12, 2024.
−Removed: Under ASC 470-50-40, the fair value of extinguished debt, less the fair value of the payment, is to be treated as gain.
−Removed: Accordingly, $ 23,638 has been recorded in the Company’s consolidated statement of operations for the quarter ended August 31, 2024, as Other income (expense) – Forgiveness of debt.
−Removed: On June 29, 2022, the Company borrowed $ 12,500 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, 2022, an additional loan of $ 6,304 was obtained with a weekly payment of $ 297 for 24 weeks .
−Removed: At August 31, 2024, the balance of this loan, including interest, was $ 15,073 .
−Removed: Payments under this loan are in arrears and the Company is negotiating with the unrelated party to reschedule them.
−Removed: On August 3, 2022, the Company borrowed $ 15,000 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 August 31, 2024, the balance of this loan, including interest, was $ 15,553 .
−Removed: Payments under this loan are in arrears and the Company is negotiating with the unrelated party to reschedule them.
−Removed: On March 14, 2024, the Company made a promissory note in the principal
−Removed: amount of $ 66,000
−Removed: (the “Diagonal Note”) in favor of an unrelated party and received $ 50,000
−Removed: after a discount of $ 11,000
−Removed: and payment of fees of $ 5,000 .
−Removed: This note was subject to an initial interest charge of $ 8,580 .
−Removed: This note requires the Company to repay the holder in five installments, as follows:
−Removed: a payment of $ 37,290
−Removed: on September 15, 2024, and payments of $ 9,322 .50
−Removed: on each of October 15, 2024, November 15, 2024, December 15, 2024, and January 15, 2025.
−Removed: The discount of $ 11,000
−Removed: is recorded in the consolidated financial statement for the year ended May 31, 2024,
−Removed: as other income (expense) – loan discount and the fees under costs and expenses - $0.
−Removed: At August 31, 2024, the balance of this
−Removed: loan, including interest, was $ 74,850 .
+Added: The Company has entered into agreements under
+Added: which it sold receivables to third parties.
+Added: In accordance with ASC 470, these transactions are treated as loans encumbering the receivables
+Added: of the Company in the event of default and are accounted for as a debt, such that payments are allocated to principal and interest expense
+Added: as they are made.
+Added: These transactions are as follows:
+Added: In May 2022, the Company
+Added: 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
+Added: at the rate of $1,218 per week for one year.
+Added: At November 30, 2024, the outstanding balance, including interest, was $54,029.
+Added: under this agreement are in arrears and the Company is negotiating with the unrelated party to reschedule them.
+Added: In January 2023, the Company
+Added: entered into a financing agreement with an unrelated party for a loan of $20,000, bearing interest at the rate of 33.5% per annum,
+Added: to be repaid at the rate of $1,874 per month.
+Added: At November 30, 2024, the outstanding balance, including interest, was $1,674.
+Added: under this agreement are in arrears and the Company is negotiating with the unrelated party to reschedule them.
+Added: In April 2023, the Company
+Added: entered into a financing agreement with an unrelated party for a loan of $37,745, bearing interest at the rate of 19% per annum,
+Added: to be repaid at the rate of $1,718 per month.
+Added: At November 30, 2024, the outstanding balance, including interest, was $26,300.
+Added: under this agreement are in arrears and the Company is negotiating with the unrelated party to reschedule them
+Added: On August 8, 2022, the
+Added: Company entered into a financing agreement (the “AF Agreement”) with an unrelated party for a loan of $45,000 at an annual
+Added: interest rate of 26.4%, to be repaid at the rate of $6,114 per week for 20 weeks, On October 17, 2022, this loan was refinanced to
+Added: include an additional $10,000, such that it bears interest at an annual interest rate of 26.4%, to be repaid at the rate of $3,057
+Added: per week for four weeks.
+Added: On December 20, 2022, the loan was increased to $76,000 and the financing agreement was modified such that
+Added: 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.
+Added: On May 13, 2024, the Company
+Added: agreed to settle $38,638 owing under the AF Agreement in consideration of a payment of $15,000, which the Company made on June 12,
+Added: Under ASC 470-50-40, the fair value of extinguished debt, less the fair value of the payment, is treated as gain.
+Added: $23,638 was recorded in the Company’s consolidated statement of operations for the three months ended August 31, 2024, as Other
+Added: Income –
+Added: Forgiveness of Debt.
+Added: As of November 30, 2024, the balance of this loan, including interest, was $0.
+Added: On June 29, 2022, the Company
+Added: borrowed $12,500 from an unrelated party at an annual interest rate of 14%.
+Added: This loan is payable at the weekly rate of
+Added: $589 for 24 weeks.
+Added: On October 13, 2022, an additional loan of $6,304 was obtained with a weekly payment of $297 for
+Added: At November 30, 2024, the outstanding balance of this loan, including interest, was $15,073.
+Added: On August 3, 2022, the
+Added: Company borrowed $15,000 from an unrelated party at an annual interest rate of 42.5%, repayable at the rate of $1,188 per
+Added: month for 18 months.
+Added: At November 30, 2024, the outstanding balance of this loan, including interest, was $15,553.
See Note 11 for information regarding a promissory
note made by the Company in favor of a related party and cash advances made during the year ended May 31, 2024, by the officers of the
−Removed: Note 5 – Right-of-Use Assets and Lease
+Added: Note 5 –
+Added: Right-of-Use Assets and Lease
The Company leases real property from unrelated
10 unchanged sentences
recorded in the balance sheets:
−Removed: Schedule of amount related to leases
−Removed: August 31, 2024
+Added: November 30, 2024
Right-of-use asset
1 unchanged sentence
Right-of-use asset, net
−Removed: Lease liabilities – current
−Removed: Lease liabilities – noncurrent
−Removed: Operating lease liabilities
−Removed: The Company reimburses a related party for an office
−Removed: space operating lease under a month-to-month arrangement, payable at the discretion of management.
−Removed: The Company’s total operating lease expenses
−Removed: were $ 18,248 and $ 20,953 during the three months ended August 31, 2024, and August 31, 2023, respectively.
−Removed: See Note 10 for additional lease information.
+Added: Lease liabilities –
+Added: Lease liabilities –
+Added: The Company reimburses related parties for an
+Added: office space operating lease under a month-to-month arrangement, payable at the discretion of management.
+Added: The Company’s total operating lease expense
+Added: was $36,687 and $31,210 during the quarters ended November 30, 2024, and November 30, 2023, respectively.
+Added: See Note 10 for additional
+Added: lease information.
Note 6 -- Revenue
−Removed: Most of the Company’s revenue is generated
+Added: Most of the Company’s revenue is generated
by the performance of services to customers and recognized at a point in time based on the evaluation of when the customer obtains control
5 unchanged sentences
Sales of goods typically do not include multiple products and/or service elements.
−Removed: The table below summarizes the Company’s disaggregated revenue
−Removed: Schedule of disaggregated revenue
−Removed: Quarter Ended August 31,
+Added: The table below summarizes the Company’s
+Added: disaggregated revenue information:
+Added: Three Months Ended November 30,
+Added: Six Months Ended November 30,
Clinical trials
1 unchanged sentence
Total revenue
−Removed: Cost of revenue consists of third-party costs associated
−Removed: with patient stipends.
−Removed: At August 31, 2024, and August 31, 2023, cost of revenue totaled $ 8,362 and $ 8,820 , respectively.
−Removed: Note 7 – Stockholders’ Deficiency
+Added: Cost of revenue consists of third-party costs
+Added: associated with patient stipends, sleep study fees and audio/video fees.
+Added: At November 30, 2024, and November 30, 2023, cost of revenues
+Added: totaled $16,165 and $23,912, respectively.
+Added: Note 7 –
+Added: Stockholders’
The Company is authorized to issue 20,010,000,000
−Removed: of capital stock, of which 20,000,000,000 shares are common stock, without par value, and 10,000,000 are preferred stock, without par
−Removed: value, issuable in series.
+Added: of capital stock, of which 20,000,000,000 shares are common stock, without par value, and 10,000,000 are preferred stock, issuable in
Preferred Stock
The Company has designated 2,500,000 shares of
−Removed: preferred stock as Series A Convertible Preferred Stock (the “Series A Stock”).
+Added: preferred stock as Series A Convertible Preferred Stock (the “Series A Stock”).
Until July 20, 2022, each share had a par
2 unchanged sentences
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 August 31, 2024, and May
−Removed: 31, 2024, there were 2,500,000 shares of Series A Stock issued and outstanding.
+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 convertible
+Added: and (iv) are senior to the Common Stock and junior to the Series B Convertible Preferred Stock described below.
+Added: At November 30, 2024,
+Added: and May 31, 2024, there were 2,500,000 shares of Series A Stock issued and outstanding.
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”).
+Added: of preferred stock, named Series B Preferred Convertible Preferred Stock, comprising 1,000 shares (“Series B Preferred”).
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 a shareholder.
−Removed: The Company has deemed the value of the preferred and common shares
−Removed: to be the same, resulting in no change to additional paid capital.
−Removed: On August 12, 2024, the Company amended its amended
−Removed: and restated articles of incorporation to increase the number of shares designated Series A Preferred Stock from 1,000 to 2,000 and on
−Removed: August 11, 2024, the Board authorized the issuance of the 1,000 shares created by the amendment to a related party.
−Removed: At August 31, 2024, and May 31, 2024, there were
−Removed: respectively 2,000 and 1,000 shares of Series A Stock issued and outstanding.
+Added: have 60% of the 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.
On August 11, 2024, the Board authorized the
−Removed: issuance of 125,000,000
−Removed: shares of Common Stock to a related party on May 31, 2025, May 31, 2026, May 31, 2027, and May 31, 2028, as compensation for his
−Removed: services as treasurer and a director of the Company during the years then ended, if he is serving as treasurer on those dates.
−Removed: on August 11, 2024, the Board authorized the issuance of, and the Company issued 1,000
−Removed: shares of Series B Preferred to this related party as compensation for services to be rendered by him in raising capital.
+Added: issuance of 125,000,000 shares of Common Stock to a related party on May 31, 2025, May 31, 2026, May 31, 2027, and May 31, 2028, as compensation
+Added: for his services as treasurer and a director of the Company during the years then ended, if he is serving as treasurer on those dates.
+Added: Also, on August 11, 2024, the Board authorized the issuance of, and the Company issued 1,000 shares of Series B Preferred to this related
+Added: party as compensation for services to be rendered by him in raising capital.
On August 11, 2024, the Board authorized the
−Removed: issuance of 125,000,000 shares
−Removed: of Common Stock to a related party as compensation for his services as secretary the Company for the years ended May 31, 2024, May 31, 2025, May 31, 2026, and May 31, 2027, in compensation for such services during
−Removed: the years then ended, if he is serving as secretary on those dates.
−Removed: At August 31, 2024, and May 31, 2024, there were 10,556,749,347
−Removed: and 10,431,749,347 shares of Common Stock issued and outstanding.
−Removed: Note 8 – Share-Based Compensation
+Added: issuance of 125,000,000 shares of Common Stock to a related party as compensation for his services as secretary the Company for the years
+Added: ended May 31, 2024, May 31, 2025, May 31, 2026, and May 31, 2027, in compensation for such services during the years then ended, if he
+Added: is serving as secretary on those dates.
+Added: On October 28, 2024, an unrelated party returned
+Added: 50,000,000 shares of Common Stock to the Company in consideration of the termination of a services agreement.
+Added: At November 30, 2024, and May 31, 2024, there
+Added: were respectively 10,506,749,347 and 10,431,749,347 shares of Common Stock issued and outstanding.
+Added: Note 8 –
+Added: Share-Based Compensation
On July 20, 2022, the Company adopted its 2022
5 unchanged sentences
of the awards that are issued.
−Removed: Note 9 – Income Taxes
+Added: Note 9 –
The Company provides for income taxes under ASC
4 unchanged sentences
On December 22, 2017, the 2017 Tax Cuts and Jobs
−Removed: Act (the “Tax Act”) was enacted into law, making significant changes to the Code.
+Added: Act (the “Tax Act”) was enacted into law, making significant changes to the Code.
These changes included a federal corporate
5 unchanged sentences
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
+Added: give rise to any material impact on the balance sheets and statements of operations due to the Company’s historical 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 income
−Removed: tax laws of the United States of America, net operating loss carryforwards of $ 5,410,385 and $ 5,410,385 at August 31, 2024, and August
−Removed: 31, 2023, respectively, for federal income tax reporting purposes are subject to annual limitations.
−Removed: When a change in ownership occurs,
−Removed: the use of net operating loss carryforwards may be limited in future years.
−Removed: They generally expire 20 years from when incurred.
−Removed: Income taxes for 2017 to 2024 remain subject to
−Removed: examination by the Internal Revenue Service.
−Removed: Note 10 – Commitments and Contingencies
+Added: Due to changes in ownership provisions of the
+Added: income tax laws of the United States of America, net operating loss carryforwards of approximately $5,489,913 and $4,988,953 at
+Added: November 30, 2024, and November 30, 2023, respectively, for federal income tax reporting purposes are subject to annual limitations.
+Added: When a change in ownership occurs, the use of net operating loss carryforwards may be limited in future years.
+Added: They generally expire
+Added: 20 years from when incurred.
+Added: Income taxes for 2017 to 2024 remain subject
+Added: to examination.
+Added: Note 10 –
+Added: Commitments and Contingencies
The Company leased premises of approximately
4,500 square feet located at 6201 Bonhomme Road, Suites 460S and 466S, Houston, Texas.
−Removed: The lease provided for a base rent of $ 3,382 per month,
−Removed: increasing to (i) $ 3,529 per month on July 1, 2020, (ii) $ 3,676 .04 per month on July 1, 2021, and (iii) $ 3,823 per month on
−Removed: July 1, 2022, subject to CPI increase.
−Removed: On March 23, 2023, the Company amended the lease to extend its term to June 30, 2024, at a base
−Removed: rent of $4,779 per month.
−Removed: For information regarding the recording of the right-of-use asset and the lease liability in the balance sheets
−Removed: with respect to this lease, see Note 5.
−Removed: This lease was terminated effective May 1, 2024, and on that date, the Company leased premises
−Removed: of approximately 1,367 square feet located at 6201 Bonhomme Road, Suite 435N, Houston, Texas, under a lease dated April 12, 2024.
−Removed: lease, which has a one-year term that commenced on May 1, 2024, provides for base rent of $1,631 per month.
−Removed: Two of the Company’s officers leased 1,400
+Added: The lease provided for a base rent of $3,382 per
+Added: month, increasing to (i) $3,529 per month on July 1, 2020, (ii) $3,676.04 per month on July 1, 2021, and (iii) $3,823 per month
+Added: on July 1, 2022, subject to CPI increase.
+Added: On March 23, 2023, the Company amended the lease to extend its term to June 30, 2024, at a
+Added: base rent of $4,779 per month.
+Added: For information regarding the recording of the right-of-use asset and the lease liability in the balance
+Added: sheets with respect to this lease, see Note 5.
+Added: This lease was terminated effective May 1, 2024, and on that date, the Company leased
+Added: premises of approximately 1,367 square feet located at 6201 Bonhomme Road, Suite 435N, Houston, Texas, under a lease dated April 12,
+Added: This lease, which has a one-year term that commenced on May 1, 2024, provides for base rent of $1,631 per month.
+Added: Two of the Company’s officers leased 1,400
square feet in Houston, Texas, at 1625 Main St., Houston, Texas, under a lease the term of which commenced on March 15, 2023, and expired
2 unchanged sentences
as office space, for which the Company paid them $2,817 per month.
−Removed: These officers entered into a new lease for these premises, which commenced
−Removed: on September 15, 2023, and expired on September 14, 2024 , at a rent of $ 3,164 per month and they made a portion of these premises available
−Removed: to the Company for use as office space, for which the Company paid them $ 2,817 per month.
−Removed: On September 3, 2024, one of the Company’s
−Removed: officers entered into a new lease for these premises.
−Removed: The term of the lease began on September 15, 2024, and will end on August 14, 2025.
−Removed: The officer has made a portion of these premises available to the Company for use as office space, for which the Company will pay him
−Removed: $ 2,817 per month.
−Removed: Note 11 – Related Party Transactions
+Added: These officers entered into a new lease for these premises, which
+Added: commenced on September 15, 2023, and expired on September 14, 2024, at a rent of $3,164 per month and they made a portion of these premises
+Added: available to the Company for use as office space, for which the Company paid them $2,817 per month.
+Added: On September 3, 2024, one of the
+Added: Company’s officers entered into a new lease for these premises.
+Added: The term of the lease began on September 15, 2024, and will end
+Added: on August 14, 2025.
+Added: The officer has made a portion of these premises available to the Company for use as office space, for which the
+Added: Company will pay him $2,817 per month.
+Added: Note 11 –
+Added: Related Party Transactions
See Note 7 for information respecting the issuance
−Removed: of the Company’s equity securities to related parties and Note 10 for information respecting the lease of real property to the Company
−Removed: by two of its officers.
−Removed: During the quarter ended August 31, 2024, the
−Removed: Company received cash advances from related parties of $166,918 for use as working capital.
−Removed: At August 31, 2024.
+Added: of the Company’s equity securities to related parties and Note 10 for information respecting the lease of real property to the
+Added: Company by two of its officers.
+Added: During the year ended May 31, 2023, the Company
+Added: received cash advances from related parties of $101,335 for use as working capital.
+Added: At November 30, 2024.
and May 31, 2024, the Company
was indebted to related parties for cash advances made by them for use as working capital in the respective amounts of $559,488 and $503,214.
−Removed: Note 12 – Off-Balance-Sheet Arrangements
+Added: On September 1, 2024, the Company entered into a loan agreement with related parties in the principal amount
+Added: of $75,000 at an interest rate of 15% per annum, which will mature on March 1, 2025.
+Added: The repayment terms are as follows:
+Added: on March 1, 2025,
+Added: on April 1, 2025, a payment of $15,417;
+Added: on May 1, 2025, a payment of $15,417;
+Added: and on June 1, 2025, a payment of $15,416.
+Added: Note 12 –
+Added: Off-Balance-Sheet Arrangements
The Company has no off-balance sheet arrangements.
−Removed: Note 13 – Concentration of Risk
−Removed: The Company had revenue of $ 178,887 and $ 72,821 for
−Removed: the three months ending August 31, 2024, and August 31, 2023, respectively.
−Removed: The Company had three customers that provided 84 %, 13 %
−Removed: of gross revenue for the quarter ended August 31, 2024, and for the quarter ended August 31, 2023, seven customers provided 88 %
−Removed: of the gross revenue, such that one customer provided 44 %
−Removed: of gross revenue, while the other six customers provided 7 %
−Removed: of gross revenue each.
−Removed: Note 14 – Subsequent Events
−Removed: The Company paid $37,290 due on
−Removed: September 15, 2024, under the Diagonal Note.
−Removed: Management has evaluated all other subsequent events
−Removed: when these consolidated financial statements were issued and has determined that none of them requires disclosure herein.
+Added: Note 13 –
+Added: Concentration of Risk
+Added: The Company had revenue of $253,135 and $136,569 for the
+Added: six months ended November 30, 2024, and November 30, 2023, respectively.
+Added: The Company had two customers that provided 80% and 18% of gross
+Added: revenue for the six months ended November 30, 2024, and one customer provided 54% and another six customers provided 36% of gross
+Added: revenue for the six months ended November 30, 2023.
+Added: Note 14 –
+Added: Subsequent Events
+Added: On November 7, 2024, the Company entered a loan
+Added: agreement with a related party in the principal amount of $50,000, at an interest rate of 13% per annum, which will mature on September
+Added: 15, 2025, and is repayable as follows:
+Added: on May 15, 2025 , a payment of $37,968;
+Added: on June 15, 2025, a payment of $9,492;
+Added: on July 15, 2025,
+Added: a payment of $9,492;
+Added: on August 15, 2025, a payment of $9,492;
+Added: and on September 15, 2025, a payment of $9,492.
+Added: On December 27, 2024, the Company issued 250,000,000
+Added: shares of Common Stock to a related party for $75,000.
+Added: Management has evaluated all other subsequent
+Added: events when these consolidated financial statements were issued and has determined that none of them requires disclosure herein.
+Added: Management’s Discussion and Analysis of Financial
+Added: Condition and Results of Operations.
+Added: THE FOLLOWING DISCUSSION SHOULD BE READ IN
+Added: CONJUNCTION WITH THE COMPANY’S UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS, THE NOTES THERETO AND THE OTHER FINANCIAL INFORMATION
+Added: APPEARING IN THIS REPORT.
+Added: The financial data discussed below are derived
+Added: from the unaudited consolidated financial statements of the Company as of November 30, 2024, which were prepared and presented in accordance
+Added: with United States generally accepted accounting principles for interim financial statements.
+Added: These financial data are only a summary
+Added: and should be read in conjunction with the unaudited financial statements and related notes contained herein, which more fully present
+Added: the Company’s financial condition and operations as at that date, and with its audited financial statements and notes thereto contained
+Added: in its Annual Report on Form 10-K for the year ended May 31, 2024, filed with the SEC on August 16, 2024.
+Added: Further, the Company urges
+Added: caution regarding the forward-looking statements which are contained in this report because they involve risks, uncertainties and other
+Added: factors affecting its operations, market growth, service, products and licenses that may cause the Company’s actual results and
+Added: achievements, whether expressed or implied, to differ materially from the expectations the Company describes in its forward-looking statements.
+Added: General Statement of Business
+Added: The Company, headquartered in Houston, Texas,
+Added: conducts clinical trials for Sponsors and CROs and as a Sponsor through Alpha Research Institute and cannabis-related education in classrooms,
+Added: seminars and online through Pharmacology University
+Added: Going Concern
+Added: As indicated in Note 3 of the notes to the audited
+Added: consolidated financial statements for the year ended May 31, 2024, and the report thereon of the Company’s independent auditing
+Added: firm, there is substantial doubt as to the ability of the Company to continue as a going concern.
+Added: The Company has incurred recurring
+Added: losses and recurring negative cash flow from operating activities and has an accumulated deficit, and its ability to continue as a going
+Added: concern depends on the successful execution of its operating plan, increasing sales of existing services and introducing new products
+Added: and services, as well as raising either debt or equity financing.
+Added: The Company needs substantial additional capital
+Added: to fund its business, including the completion of its business plan and repayment of its debts.
+Added: No assurance can be given that any additional
+Added: capital can be obtained or, if obtained, will be adequate to meet its needs, and the Company may need to take measures to remain a going
+Added: If adequate capital cannot be obtained on a timely basis and satisfactory terms, the Company’s operations could be materially
+Added: negatively impacted, or it could be forced to terminate its operations.
+Added: Results of Operations
+Added: Comparison of the Three Months Ended November 30, 2023, and
+Added: November 30, 2022
+Added: The following table sets forth information from
+Added: the statements of operations for the three months ended November 30, 2023, and November 30, 2022.
+Added: Three Months Ended November 30,
+Added: Cost of revenues
+Added: Total operating expenses
+Added: Operating loss
+Added: Non-operating expense:
+Added: Note discount
+Added: Revenues were $74,248 and $63,748 for the three
+Added: months ended November 30, 2024, and November 30, 2023, respectively.
+Added: The increase was primarily due to a $10,500 increase in revenues
+Added: from clinical trials sales.
+Added: Cost of Revenues
+Added: Cost of revenues for the three months ended November
+Added: 30, 2024, and November 30, 2023, were $7,803 and $15,092, respectively.
+Added: The difference was primarily due to a reduction in cost of revenues
+Added: in clinical trials.
+Added: Total Operating Expenses
+Added: The following table sets forth total operating
+Added: expenses for the three months ended November 30, 2024, and November 30, 2023:
+Added: Three Months Ended November 30,
+Added: General and administrative
+Added: Contract labor
+Added: Professional fees
+Added: Officer compensation
+Added: Total operating expenses
+Added: Total operating expenses were $126,072 and $143,168
+Added: for the three months ended November 30, 2024, and November 30, 2023, respectively.
+Added: The decrease is attributable to reductions of $37,916,
+Added: $6,000 and $12,771 in professional fees, officer compensation and rent and lease, respectively, offset by an increase of $31,721 in general
+Added: and administrative.
+Added: Operating Loss
+Added: Operating income/loss increased from a loss of
+Added: $94,512 for the quarter ended November 30, 2023 to a loss of $59,627 for the three months ended November 30, 2024, primarily due to an
+Added: increase of revenue from clinical trial of $10,500 and a decrease in total operating expenses of $17,096.
+Added: For the three months ended November 30, 2024,
+Added: and November 30, 2023, interest was $8,701 and $29,916, respectively, while the note discount expense was $11,200 for the three months
+Added: ended November 30, 2024.
+Added: Net income for the three months ended November
+Added: 30, 2024 was $79,528 versus the net loss of $124,428 for the three months ended November 30, 2023, for the reasons described above.
+Added: Comparison of the Six Months Ended November 30, 2024, and November
+Added: The following table sets forth information from
+Added: the statements of operations for the six months ended November 30, 2024, and November 30, 2023.
+Added: Six Months Ended November 30,
+Added: Cost of revenues
+Added: Total operating expenses
+Added: Operating loss
+Added: Non-operating income (expense):
+Added: Forgiveness of debt
+Added: Note discount
+Added: Revenues were $253,135 and $136,569 for the six
+Added: months ended November 30, 2024, and November 30, 2023, respectively.
+Added: The increase was primarily due to increase in clinical trial and
+Added: consulting fees amounting to $137,199 and $16,667, respectively.
+Added: Cost of Revenues
+Added: Cost of revenues for the six months ended November 30, 2024, and November
+Added: 30, 2023, were $16,165 and $23,912, respectively.
+Added: The difference was primarily due to a $7,747 decrease in cost of revenues for clinical
+Added: Total Operating Expenses
+Added: The following table sets forth total operating
+Added: expenses for the six months ended November 30, 2023, and November 30, 2022:
+Added: Six Months Ended November 30,
+Added: General and administrative
+Added: Contract labor
+Added: Professional fees
+Added: Officer compensation
+Added: Total operating expenses
+Added: Total operating expenses were $394,201 and $380,839
+Added: for the six months ended November 30, 2024, and November 30, 2023, respectively.
+Added: The decrease was primarily attributable to reductions
+Added: of $41,811, $15,476 and $12,000 in contract labor, rent and lease, and officer compensation, respectively, offset by an increase of $48,048
+Added: in general and administrative..
+Added: Operating Loss
+Added: Operating loss decreased from $268,182 for the
+Added: six months ended November 30, 2023, to $157,231 for the six months ended November 30, 2024, primarily due to increase in revenue from
+Added: clinical trial amounting to $137,199 and decrease in operating expense from contract labor of $41,811.
+Added: Other Income (Expense)
+Added: For the six months ended November 30, 2024, and
+Added: November 30, 2023, interest was $11,040 and $38,035, respectively.
+Added: During the six months ended November 30, 2024, the Company recorded
+Added: income of $23,638 from forgiveness of a loan and an expense from note discount amounting to $11,200.
+Added: As a result, other income (expense)
+Added: for the six months ended November 30, 2024, and November 30, 2023, showed income of $1,398 and loss of $38,035, respectively.
+Added: The net loss for the six months ended November
+Added: 30, 2024, was $155,833, versus $306,217 for the six months ended November 30, 2023, for the reasons described above.
+Added: Changes in Financial Condition and Results
+Added: of Operations
+Added: At November 30, 2024, the Company had $1,002
+Added: in cash and cash equivalents and accounts receivable of $13,819, negative working capital of $857,255 and no commitments for capital
+Added: expenditures.
+Added: At May 31, 2024, the Company had $755 in cash and cash equivalents and accounts receivable of $20,139, negative working
+Added: capital of $860,416 and no commitments for capital expenditures.
+Added: The Company had a balance of cash and cash equivalents of $1,002 on
+Added: the date of this Report.
+Added: During the six months ended November 30, 2024,
+Added: the Company had net cash used in operations of $102,503, while during the quarter ended November 30, 2023, the Company had net cash used
+Added: in operations of $295,867.
+Added: On the other hand, during the six months ended November 30, 2024, the Company had net cash provided in financing
+Added: of $102,750, while during the quarter ended November 30, 2023, the Company had net cash provided in financing of $287,290.
+Added: years ended May 31, 2024, and May 31, 2023, the Company had net cash used in operations of $479,382 and $898,367, respectively, and net
+Added: cash provided by financing activities of $471,224 and $875,298, respectively.
+Added: The Company had accumulated deficits of $5,273,234 at November
+Added: 30, 2024, and $5,334,081 at May 31, 2024.
+Added: Off-Balance-Sheet Arran g ements
+Added: The Company has no off-balance-sheet arrangements.
+Added: Recent Accounting Pronouncements
+Added: Refer to Note 2 of the accompanying financial
+Added: Quantitative and Qualitative Disclosures About Market Risk.
+Added: The Company is a smaller reporting company as
+Added: defined by Rule 12b-2 of the Securities Exchange Act of 1934 and accordingly is not required to provide information under this item.
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.