2 unchanged sentences
defined by Rule 12b-2 of the Exchange Act and is not required to provide information under this item.
−Removed: Financial Statements and Supplementary
+Added: Financial Statements and Supplementary Data.
INDEX TO CONSOLIDATED FINANCIAL STATEMENTS
5 unchanged sentences
Notes to Consolidated Financial Statements
+Added: MOKUOLU, CPA PLLC
+Added: | Advisory | Assurance & Audit | Tax
REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING
1 unchanged sentence
Cannabis Bioscience International Holdings, Inc.
−Removed: (formerly named China Infrastructure Construction Corp.)
+Added: (formerly China Infrastructure
+Added: Construction Corp)
Opinion on the Financial Statements
1 unchanged sentence
balance sheets of Cannabis Bioscience International Holdings, Inc.
−Removed: China Infrastructure Construction Corp) (the “Company”)
−Removed: as of May 31, 2024 and 2023, and the related consolidated statements of operations, stockholders’ deficit, and cash flows for the
−Removed: year ended May 31, 2024 and 2023, and the related notes (collectively referred to as the financial statements).
−Removed: In our opinion, the financial
−Removed: statements present fairly, in all material respects, the financial position of the Company as of May 31, 2024, and 2023, and the results
−Removed: of its operations and its cash flows for each of the two years in the period ended May 31, 2024, in conformity with accounting principles
−Removed: generally accepted in the United States of America.
−Removed: Substantial doubt about the Company's ability
−Removed: to continue as a Going Concern
+Added: (formerly China Infrastructure Construction Corp) (the “Company”)
+Added: as of May 31, 2025, and May 31, 2024, and the related consolidated statements of operations, stockholders’ deficiency, and cash
+Added: flows for each of the two years in the period ended May 31, 2025, and the related notes (collectively referred to as the “financial
+Added: statements”).
+Added: In our opinion, the financial statements present fairly, in all material respects, the financial position of the Company
+Added: as of May 31, 2025, and May 31, 2024, and the results of its operations and its cash flows for each of the two years in the period ended
+Added: May 31, 2025, in conformity with accounting principles generally accepted in the United States of America.
+Added: Substantial Doubt about the Company’s
+Added: ability to continue as a Going Concern
The accompanying financial statements have been
−Removed: prepared assuming that the Company will continue as a going concern.
−Removed: As discussed in Note 3 to the financial statements, the Company has
−Removed: suffered recurring losses since inception, has a stockholders’ deficit, and the Company has not generated sufficient revenues to
−Removed: date to cover its operating costs – these factors raise substantial doubt about its ability to continue as a going concern.
−Removed: plans in regard to these matters are also described in Note 3.
−Removed: The financial statements do not include any adjustments that might result
−Removed: from the outcome of this uncertainty.
+Added: prepared assuming the Company will continue as a going concern.
+Added: As discussed in Note 3, Going Concern, to the consolidated financial statements,
+Added: the Company has suffered recurring losses from operations and had a working capital deficit of $916,878 and an accumulated deficit of
+Added: $5,882,901 as on May 31, 2025.
+Added: These factors raise substantial doubt about the Company’s ability to continue as a going concern.
+Added: Management’s plans in regard to these matters are also described in Note 3, Going Concern.
+Added: The financial statements do not include
+Added: any adjustments that might result from the outcome of this uncertainty.
Basis for Opinion
24 unchanged sentences
Critical Audit Matters
−Removed: Critical audit matters are matters arising from
−Removed: the current period audit of the financial statements that were communicated or required to be communicated to the audit committee and
−Removed: (1) relate to accounts or disclosures that are material to the financial statements and (2) involved our especially challenging,
+Added: A critical audit matter is a matter arising from
+Added: the current period audit of the financial statements that was communicated or required to be communicated to the Company’s governance
+Added: (1) relates to accounts or disclosures that are material to the financial statements and (2) involved our especially challenging,
subjective, or complex judgments.
2 unchanged sentences
We have served as the Company’s auditor since 2023.
+Added: Houston, Texas
September 22, 2025
+Added: www.vmcpafirm.com
+Added: 713.588.6622 | Fax:
+Added: 1.833.694.1494
+Added: | ask@vmcpafirm.com
CANNABIS BIOSCIENCE INTERNATIONAL HOLDINGS,
−Removed: (formerly named China Infrastructure Construction Corp.)
CONSOLIDATED BALANCE SHEETS
2 unchanged sentences
Accounts receivable
+Added: Related party receivables
Other current assets
5 unchanged sentences
Bank overdraft
−Removed: Deferred revenue
+Added: Accrued interest
Related party payables
−Removed: Short-term loans
−Removed: SBA loan – current
−Removed: Lease liabilities – current
+Added: Short-term loans (net of amortization of loan fees)
+Added: Derivative liabilities
+Added: Lease liabilities
+Added: Convertible note
TOTAL CURRENT LIABILITIES
LONG-TERM LIABILITIES
−Removed: SBA loan – noncurrent
−Removed: Lease liabilities – noncurrent
+Added: Notes payable
+Added: Lease liabilities
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: Preferred stock:
+Added: 10,000,000 shares, without par value, authorized, 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 May 31, 2025, and May 31, 2024, respectively)
Common Stock, without par value:
−Removed: 20,000,000,000 shares
−Removed: authorized 10,431,749,347 and 10,059,677,919 shares issued and outstanding at May 31, 2024, and May 31, 2023, respectively.
+Added: 20,000,000,000 shares authorized 11,626,749,347 and 10,431,749,347 shares issued and outstanding at May 31, 2025, and May 31, 2024, respectively
Additional paid-in capital
4 unchanged sentences
( 1,163,583 )
+Added: ( 1,079,013 )
TOTAL LIABILITIES AND STOCKHOLDERS' DEFICIENCY
−Removed: accompanying notes are an integral part of these consolidated financial statements.
+Added: The accompanying notes are an integral part of these consolidated financial statements.
CANNABIS BIOSCIENCE INTERNATIONAL HOLDINGS,
−Removed: (formerly named China Infrastructure Construction Corp.)
CONSOLIDATED STATEMENTS OF OPERATIONS
6 unchanged sentences
Rent and lease
−Removed: Travel expenses
Total operating expenses
1 unchanged sentence
Other income (Expense)
−Removed: Loan discount
+Added: Amortization of discount
+Added: Note discount
Forgiveness of debt
+Added: Change in fair value of derivative liabilities
Total other income
7 unchanged sentences
$ ( 0.00006 )
−Removed: accompanying notes are an integral part of these consolidated financial statements.
+Added: The accompanying notes are an integral part of these consolidated financial statements.
CANNABIS BIOSCIENCE INTERNATIONAL HOLDINGS,
−Removed: (formerly named China Infrastructure Construction Corp.)
CONSOLIDATED STATEMENTS OF CASH FLOWS
2 unchanged sentences
$ ( 651,345 )
−Removed: Adjustment for issuance of common stock (non-cash expense)
−Removed: Amortization of right-of-use asset and liability
−Removed: Share-based compensation
−Removed: Forgiveness of PPP loan
Adjustment to reconcile net loss:
−Removed: Changes to lease liabilities
+Added: Issuance of common stock for services
+Added: Amortization of right-of-use asset and liability
+Added: Loss on valuation of convertible notes
Changes in assets and liabilities
−Removed: Accounts receivable
−Removed: Accounts payable and accrued expenses
+Added: Accounts receivables
Bank overdraft
+Added: Related party receivables
+Added: Accounts payable and accrued expenses
+Added: Accrued interest
Deferred revenue
−Removed: Accrued interest on SBA loan
−Removed: Interest on SBA loan
−Removed: Advances by related party
−Removed: Repayments of related party advances
+Added: Lease liability
NET CASH USED IN OPERATIONS
1 unchanged sentence
Proceeds from issuance of common stock
−Removed: Proceeds from short-term loans
−Removed: Repayment of SBA loan – current
−Removed: Payments on SBA loan
+Added: Proceeds from (repayments of) short-term loans
+Added: Proceeds from shareholders’ loans
+Added: Changes in notes payable
+Added: Payments to SBA Loan
Repayment of related party loan
1 unchanged sentence
NET CASH PROVIDED BY FINANCING ACTIVITIES
−Removed: NET DECREASE IN CASH
+Added: NET INCREASE (DECREASE) IN CASH
CASH AT BEGINNING OF PERIOD
2 unchanged sentences
Cash paid for interest
−Removed: accompanying notes are an integral part of these consolidated financial statements.
+Added: The accompanying notes are
+Added: an integral part of these consolidated financial statements.
CANNABIS BIOSCIENCE INTERNATIONAL HOLDINGS,
−Removed: (formerly named China Infrastructure Construction Corp.)
CONSOLIDATED STATEMENTS OF STOCKHOLDERS’
7 unchanged sentences
Sales of common stock for cash
−Removed: 2,042,146,825
−Removed: Change in par value of common stock
−Removed: Exchange of Series B Preferred Stock for common stock
−Removed: ( 595,467,205 )
−Removed: ( 1,032,579 )
−Removed: ( 1,032,579 )
+Added: Issuance of common stock for service
+Added: Issuance of common stock for employees
+Added: Shares withdrawal
Balance - May 31, 2024
6 unchanged sentences
$ ( 1,079,013 )
+Added: Issuance of Series B Preferred
Sales of common stock for cash
Issuance of common stock for service
−Removed: Issuance of common stock for employees
−Removed: Rescission of common stock sale
+Added: Issuance of common stock for repayment of note
+Added: Return of common stock for service
+Added: ( 50,000,000 )
Balance - May 31, 2025
2 unchanged sentences
$ ( 1,163,583 )
−Removed: accompanying notes are an integral part of these consolidated financial statements.
+Added: The accompanying notes are an integral part of these consolidated
+Added: financial statements.
CANNABIS BIOSCIENCE INTERNATIONAL HOLDINGS,
−Removed: (formerly named China Infrastructure Construction
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
2 unchanged sentences
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.
+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 the United States;
+Added: provides services
+Added: to third parties in therapeutic areas of clinical;
+Added: and is developing cannabidiol-based products.
Note 2 – Summary of Significant Accounting
−Removed: Accounting Principles
−Removed: The financial statements and notes thereto have
−Removed: been prepared by management using the accrual basis of accounting in accordance with accounting principles generally accepted in the United
−Removed: States of America (“U.S.
Use of Estimates
1 unchanged sentence
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 the 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: external conditions could affect the Company’s estimates that could cause actual results to differ materially from its estimates.
Actual results could differ from those estimates.
15 unchanged sentences
Cash equivalents are short-term, highly liquid
−Removed: investments that are readily convertible to cash with original maturities of three months or less at the date acquired.
−Removed: The Company had
−Removed: no investment securities that were deemed cash equivalents at May 31, 2024, and May 31, 2023, respectively.
+Added: investments that are readily convertible to cash with original maturities of three months or less at the time of acquisition.
+Added: had zero investment securities that were deemed cash equivalents at May 31, 2025, and May 31, 2024, respectively.
Accounts Receivable
12 unchanged sentences
(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.
−Removed: 2014-09, the Company recognizes revenue when a customer obtains control of promised goods or services or when they are shipped to
−Removed: a customer in an amount that reflects the consideration that it expects to receive in exchange for them.
−Removed: The Company recognizes revenues
−Removed: following the five-step model prescribed under ASU No.
+Added: This standard requires a company to recognize revenues when it transfers goods or services to customers
+Added: in an amount that reflects the consideration that it expects to receive for them.
+Added: Under ASU No.
+Added: 2014-09, the Company recognizes
+Added: revenue when a customer obtains control of promised goods or services, or when they are shipped to a customer, in an amount that reflects
+Added: the consideration that it expects to receive in exchange for them.
+Added: The Company recognizes revenues following the five-step model prescribed
+Added: under ASU No.
(a) it identifies a contract with a customer;
−Removed: (b) it identifies the
−Removed: performance obligations in the contract;
+Added: (b) it identifies the performance obligations in the contract;
(c) it determines the transaction price;
−Removed: (d) it allocates the transaction price to the performance
−Removed: obligations in the contract;
−Removed: and (e) it recognizes revenues when (or as) it satisfies its performance obligation.
+Added: (d) it allocates the transaction price to the performance obligations in the contract;
+Added: it recognizes revenues when (or as) it satisfies its performance obligation.
The Company generates revenue from multiple streams,
5 unchanged sentences
extent that the Company receives payments from customers in advance of goods being shipped or services being rendered.
−Removed: expenses incremental costs of obtaining a contract as and when incurred if the expected amortization period of the asset in which it would
−Removed: have been recognized is one year or less or the amount is immaterial.
+Added: The Company expenses incremental costs of obtaining
+Added: a contract as and when incurred if the expected amortization period of the asset in which it would have been recognized is one year or
+Added: less or the amount is immaterial.
A performance obligation is a contractual promise
7 unchanged sentences
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.
−Removed: Payments made by customers in advance of services being rendered are recorded as deferred revenue.
+Added: typically executed over a period of between 1 and 12 months, based on evaluation of when these services are rendered.
+Added: Contracts will continue
+Added: to be recognized over time because of the continuous transfer of control to the customer as services are rendered to customers.
+Added: made by customers in advance of services being rendered are recorded as deferred revenue.
Our significant
payment terms for customer contracts vary based on the revenue stream.
−Removed: Franchising business clients are required to advance a percentage
−Removed: of the franchise fee upon acceptance of the contract.
−Removed: These advances, when received, are accounted for as contract liabilities on the
−Removed: consolidated balance sheet and are subsequently recognized in revenue when they are earned.
−Removed: Contracts for clinical trials typically provide
−Removed: for progress payments based on the number of patients seen, with final payments generally due within 30 days upon completion of work
−Removed: or the termination of the contract.
+Added: Contracts for clinical trials typically provide for progress payments
+Added: based on the number of patients seen, with final payments generally due within 30 days upon completion of work or the termination of the
Revenue is recognized when all performance obligations under the terms of a contract are satisfied.
−Removed: The Company requires advance payments from its consulting customers and these payments are recorded as contract liabilities on the consolidated
−Removed: balance sheet until service is performed and revenue is recognized.
−Removed: These advance payments are not treated as financing components based
−Removed: on the guidance in ASC 606-10-32-196-16 and -17, whereby the timing of when services are provided is at the discretion of the customers
−Removed: or a substantial amount of the consideration promised by the customer is variable and not in the control of the customer or the Company.
−Removed: for educational services require nonrefundable payment in advance and are recorded as revenue when received.
+Added: The Company requires advance
+Added: payments from its consulting customers and these payments are recorded as contract liabilities on the consolidated balance sheet until
+Added: service is performed and revenue is recognized.
+Added: These advance payments are not treated as a financing component based on the guidance
+Added: in ASC 606-10-32-196-16 and -17, whereby the timing of when services are provided is at the discretion of the customers or a substantial
+Added: 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
+Added: financing component to any of the Company’s contracts.
+Added: for educational services require non-refundable payment in advance and are recorded as revenue when received.
no significant financing component to any contracts.
Contract Modifications
−Removed: for the Company’s clinical trial business are subject to modification.
−Removed: These modifications may create new, or change existing, enforceable
−Removed: rights and obligations of the parties thereto.
−Removed: Modifications are generally effected pursuant to an amendment or addendum to the original
−Removed: A contract modification is accounted for as a new contract if it reflects an increase in scope that is regarded as distinct
−Removed: from the original contract and is priced in line with the standalone price for the related services.
−Removed: If a contract modification is not
−Removed: considered a new contract, the modification is combined with the original contract and the impact on revenue recognition will depend on
−Removed: whether the remaining services are distinct from the original contract.
−Removed: If they are distinct from those in the original contract, all
−Removed: remaining performance obligations will be accounted for on a prospective basis, with unrecognized consideration allocated to the remaining
−Removed: performance obligations.
−Removed: If the remaining goods or services are not distinct, the modification will be treated as if it were a part of
−Removed: the existing contract and the effect that the contract modification has on the transaction price and the measure of progress toward
−Removed: satisfaction of the performance obligations are recognized as an adjustment to revenue (either as an increase in or a reduction of revenue)
−Removed: at the date of the contract modification on a cumulative catch-up basis.
+Added: Contracts for the Company’s clinical trial
+Added: business are subject to modification.
+Added: These modifications may create new, or change existing, enforceable rights and obligations of the
+Added: parties thereto.
+Added: Modifications are generally effected pursuant to an amendment or addendum to the original contract.
+Added: A contract modification
+Added: is accounted for as a new contract if it reflects an increase in scope that is regarded as distinct from the original contract and is
+Added: priced in line with the standalone price for the related services.
+Added: If a contract modification is not considered a new contract, the modification
+Added: is combined with the original contract and the impact on revenue recognition will depend on whether the remaining services are distinct
+Added: from the original contract.
+Added: If they are distinct from those in the original contract, all remaining performance obligations will be accounted
+Added: for on a prospective basis, with unrecognized consideration allocated to the remaining performance obligations.
+Added: If the remaining goods
+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 contract
+Added: modification has on the transaction price and the measure of progress toward satisfaction of the performance obligations are recognized
+Added: 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
+Added: catch-up basis.
Remaining Performance Obligations
5 unchanged sentences
Share-Based Payments
−Removed: “ Compensation – Stock Compensation, ” prescribes accounting and reporting standards for all share-based
−Removed: payment transactions.
−Removed: In June 2018, FASB issued ASU No.
+Added: ASC 718, “ Compensation – Stock
+Added: Compensation, ” prescribes accounting and reporting standards for all share-based payment transactions.
+Added: In June 2018, FASB issued
2018-07, Compensation – Stock Compensation (Topic 718):
−Removed: to Nonemployee Share-Based Payment Accounting, which aligns accounting for share-based payments issued to non-employees to that of
−Removed: employees under the existing guidance of Topic 718, with certain exceptions.
−Removed: This update supersedes previous guidance for share-based
−Removed: payments to non-employees under Subtopic 505-50, Equity – Equity-Based Payments to Non-Employees.
−Removed: This guidance became effective
−Removed: for the Company on January 1, 2019.
−Removed: Based on its completed analysis, the Company has determined that adopting this guidance will not have
−Removed: a material impact on its financial statements.
−Removed: The Company follows FASB guidance related to equity-based payments, which requires that
−Removed: equity-based compensation be accounted for using a fair value method and recognized as expense in the accompanying statements of operations.
−Removed: Equity-based compensation expense will be recognized as compensation expense.
+Added: Improvements to Nonemployee Share-Based Payment Accounting, which
+Added: aligns accounting for share-based payments issued to non-employees to that of employees under the existing guidance of Topic 718, with
+Added: certain exceptions.
+Added: This update supersedes previous guidance for share-based payments to non-employees under Subtopic 505-50, Equity
+Added: – Equity-Based Payments to Non-Employees.
+Added: This guidance became effective for the Company on January 1, 2019.
+Added: Based on its completed
+Added: analysis, the Company has determined that adopting this guidance will not have a material impact on its financial statements.
+Added: follows FASB guidance related to equity-based payments, which requires that equity-based compensation be accounted for using a fair value
+Added: method and recognized as expense in the accompanying statements of operations.
+Added: Equity-based compensation expense will be recognized as
+Added: compensation expense.
The Company has adopted ASU 2016-02, Leases
35 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.
−Removed: Deferred tax liabilities and assets are classified
−Removed: as current or noncurrent based on the classification of the related asset or liability for financial reporting or according to the expected
−Removed: reversal dates of the specific temporary differences, if not related to an asset or liability for financial reporting.
+Added: codification prescribes the use of the asset and liability method whereby deferred tax asset and liability account balances are determined
+Added: based on differences between financial reporting and tax bases of assets and liabilities and for carryforward tax losses.
+Added: Deferred taxes
+Added: are measured using the enacted tax rates and laws that will be in effect when the differences are expected to reverse.
+Added: The Company provides
+Added: a valuation allowance, if necessary, to reduce deferred tax assets to their estimated realizable value if it is more likely than not that
+Added: some portion or all of the deferred tax asset will not be realized.
+Added: Deferred tax liabilities and assets are
+Added: classified as current or noncurrent based on the classification of the related asset or liability for financial reporting or according
+Added: to the expected reversal dates of the specific temporary differences, if not related to an asset or liability for financial reporting.
The Company accounts for uncertain tax positions
in accordance with the provisions of ASC 740, which provides guidance as to the determination of whether tax benefits claimed or expected
−Removed: to be claimed on a tax return should be recorded in its unaudited financial statements, under which a company may recognize the tax benefit
−Removed: from an uncertain tax position only if it is more likely than not that the tax position will be sustained on examination by the taxing
−Removed: authorities, based on the technical merits of the position.
+Added: to be claimed on a tax return should be recorded in its financial statements, under which a company may recognize the tax benefit from
+Added: an uncertain tax position only if it is more likely than not that the tax position will be sustained on examination by the taxing authorities,
+Added: based on the technical merits of the position.
The tax benefits recognized in financial statements
2 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.
+Added: The Company elects to recognize interest and penalties, if any, related to unrecognized tax benefits
+Added: in tax expense.
Loss per Share
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.
+Added: amounts in accordance with Accounting Standards Codification Topic 260, “Earnings per Share.” Basic earnings
+Added: per share is calculated by dividing net income (loss) available to common stockholders by the weighted average number of common shares
+Added: outstanding during the reporting period.
+Added: Diluted loss per share is computed by dividing net loss by the weighted average number of shares
+Added: of common stock, common stock equivalents and potentially dilutive securities outstanding during the period.
At May 31, 2025, and May
7 unchanged sentences
have been prepared in conformity with U.S.
−Removed: GAAP, which contemplates the Company’s continuation as a going concern in accordance with
−Removed: ASC 240-40-50.
+Added: GAAP, which contemplates the Company’s continuation as a going concern in accordance
+Added: with ASC 240-40-50.
The Company’s history of recurring losses, negative working capital and negative cash flows from operating activities
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: At May 31, 2024, the Company had a net loss from operations of $ 486,140 ,
−Removed: net cash used in operations of $ 479,382 , a working capital deficit of $ 860,417 and an accumulated deficit of $ 5,334,081 .
+Added: The Company has not generated any profits since its inception,
+Added: and its current cash balances will not meet its working capital needs.
+Added: At May 31, 2025, the Company had an operating loss of $ 421,365 ,
+Added: a net loss of $ 548,820 , net cash used in operations of $ 329,627 , a working capital deficit of $ 916,878 and an accumulated deficit of $ 5,882,901 .
The ability of the Company to continue as a going
8 unchanged sentences
Note 4 – Debt
−Removed: 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
−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: 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: 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
−Removed: in the balance sheet as follows:
+Added: Long-Term Debt – SBA Loans
+Added: In May 2020, the Company borrowed $ 143,100
+Added: from the Small Business Administration (the “SBA”) as an Economic Injury Disaster Loan (“EIDL”) to help fund
+Added: its operations during the COVID-19 pandemic.
+Added: The loan bears interest at the rate of 3.75 %
+Added: per annum and is payable in monthly installments of $ 698
+Added: for a 30 -year
+Added: In June 2020, the Company borrowed
+Added: $ 106,200 from the SBA through a second EIDL loan to help fund its operations during the COVID-19 pandemic.
+Added: loan bears interest at the rate of 3.75 % per annum and is payable in monthly installments of $ 518 for a 30 -year period.
+Added: These loans are recorded as long-term debt in
+Added: the consolidated balance sheet as follows:
Schedule of EIDL loans
1 unchanged sentence
SBA (EIDL) noncurrent portion
+Added: Accrued interest
Total EIDL loans
−Removed: 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
−Removed: financing agreement with an unrelated party for a loan of $ 50,000 at
−Removed: an annual interest rate of 20.9 %,
−Removed: to be repaid at the rate of $ 1,218 per
−Removed: week for one year.
−Removed: At May 31, 2024, the balance of this loan, including interest, was $ 54,029 .
−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 ,
−Removed: 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 May 31, 2024,
−Removed: was $ 1,674 .
−Removed: Payments under this agreement are in arrears and
−Removed: 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
+Added: The accrued interest shown in the above table
+Added: is presented as accrued interest in the consolidated balance sheets.
+Added: Short-Term Debt
+Added: Non-Convertible Loans and Financing Agreements
+Added: The Company has entered into loans under which
+Added: it borrowed money and financing agreements under which it sold receivables to third parties.
+Added: In accordance with ASC 470, the financing
+Added: agreements are treated as loans encumbering the receivables of the Company in the event of default and are accounted for as indebtedness,
+Added: such that payments are allocated to principal and interest expense as they are made.
+Added: These transactions are as follows:
+Added: · In May 2022, the Company entered into a financing agreement with an unrelated party for a loan of
bearing interest at the rate of 20.9 %
−Removed: per annum, to be repaid at the rate of $ 1,718
−Removed: The outstanding balance at May 31, 2024, was $ 26,300 .
−Removed: 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
−Removed: a financing agreement (the “AF Agreement”) with an unrelated party for a loan of $ 45,000 at
−Removed: an annual interest rate of 26.4 %,
−Removed: to be repaid at the rate of $ 6,114 per
−Removed: week for 20 weeks , On October 17, 2022, this loan was refinanced to include an additional $ 10,000 ,
−Removed: such that it bears interest at an annual interest rate of 26.4 %,
−Removed: to be repaid at the rate of $ 3,057 per
−Removed: week for four weeks .
−Removed: On December 20, 2022, the loan was increased to $ 76,000 and
−Removed: the financing agreement was modified such that the loan bears interest at an annual interest rate of 26.4 %
−Removed: and is to be repaid at the rate of $ 6,114 per
−Removed: week for 17 weeks .
−Removed: The balance of this loan at May 31, 2024, including interest, was $ 38,638 .
−Removed: Payments under this agreement are in arrears and the Company is negotiating with the unrelated party to reschedule them.
−Removed: On June 29, 2022, the Company borrowed $ 12,500
−Removed: from an unrelated party at an annual interest rate of 14 %.
−Removed: This loan is payable at the weekly rate of $ 589
−Removed: for 24 weeks .
−Removed: On October 13, 2022, an additional loan of $ 6,304
−Removed: was obtained with a weekly payment of $ 297
−Removed: for 24 weeks .
−Removed: At May 31, 2024, the balance of this loan, including interest,
−Removed: 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
−Removed: from an unrelated party at an annual interest rate of 42.5 %,
−Removed: repayable at the rate of $ 1,188
−Removed: per month for 18 months.
−Removed: At May 31, 2024, the balance of this loan, including
+Added: per annum, to be repaid at the rate of $1,218 per week for one year.
+Added: At May 31, 2025, the outstanding balance, including
interest, was $ 55,422 .
−Removed: Payments under this loan are in arrears and the Company is negotiating with the unrelated party to reschedule them.
−Removed: See Note 11 for information regarding a
−Removed: 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
−Removed: officers of the Company.
−Removed: 5 – Right-of-Use Assets and Lease Liabilities
+Added: This loan is in default.
+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, to
+Added: be repaid at the rate of $1,874 per month.
+Added: The outstanding balance at May 31, 2025, was $ 2,921 .
+Added: Payments under this agreement are in
+Added: 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 $ 37,475 , bearing interest at the rate of 19 % per annum, to be
+Added: repaid at the rate of $1,718 per month.
+Added: The outstanding balance at May 31, 2025, was $ 35,508 .
+Added: Payments under this agreement are in arrears
+Added: and the Company is negotiating with the unrelated party to reschedule them.
+Added: · On August 8,
+Added: 2022, the Company entered into a financing agreement with an unrelated party for a loan of $ 45,000 ,
+Added: bearing interest at the rate of 26.4 %
+Added: per annum, to be repaid at the rate of $6,114 per week for 20 weeks.
+Added: As refinanced, the loan was increased to $ 76,000 at
+Added: the same rate of interest and was 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 the $ 38,638
+Added: owing under this agreement in consideration of a payment of $ 15,000 ,
+Added: which the Company made on June 12, 2024.
+Added: Under ASC 470-50-40, the fair value of extinguished debt, less the fair value of the
+Added: payment, is treated as gain.
+Added: Accordingly, $ 23,638
+Added: is recorded in the Company’s consolidated statement of operations as Other income (Expense) – Forgiveness of debt.
+Added: · On October 8, 2019, the Company borrowed $ 12,500 from
+Added: an unrelated party bearing interest at the rate of 14 %
+Added: per annum (the “Headway Loan”).
+Added: This loan is payable at the weekly rate of $589 for 24 weeks.
+Added: October 13, 2022, an additional loan of $ 6,304 was
+Added: obtained with a weekly payment of $297 for 24 weeks.
+Added: The loan was guaranteed by a related party.
+Added: At May 31, 2025, the
+Added: outstanding balance of this loan, including interest, was $ 16,871 .
+Added: This loan is in default.
+Added: Convertible Notes
+Added: The Company has borrowed money under promissory
+Added: notes that have convertibility features as follows:
+Added: On March 14, 2024, the Company made a promissory
+Added: note in the principal amount of $ 66,000
+Added: in favor of an unrelated party.
+Added: The note was subject to an original issuance discount of $ 11,000
+Added: and to an initial interest charge of 13% of its principal amount, or $ 8,580 .
+Added: The net proceeds received by the Company after the original issuance discount, the initial interest charge and payment of legal and due
+Added: diligence fees of $ 5,000 ,
+Added: were $ 50,000 .
+Added: The note required repayment in five installments, as follows:
+Added: a payment of $37,290 on September 15, 2024, and payments of $9,322.50 on
+Added: October 15, 2024, November 15, 2024, December 15, 2024, and January 15, 2025.
+Added: Each of these payments included accrued interest.
+Added: was repaid on January 12, 2025, at which time, it was not in default.
+Added: The note provided that upon an event of default, the holder could
+Added: convert the amount then unpaid into Common Stock at a conversion price of 65% of the lowest trading price therefor during the 10 trading
+Added: days prior to the date of conversion.
+Added: On November 7, 2024, the Company made a
+Added: promissory note in the principal amount of $ 67,200
+Added: in favor of an unrelated party (the “Diagonal Note”).
+Added: The note is subject to an original issuance discount of $ 11,200 .
+Added: The net proceeds received by the Company after payment of legal and due diligence fees of $ 6,000 ,
+Added: were $ 56,000 .
+Added: The note requires repayment in five installments, as follows:
+Added: of $37,968 on May 15, 2025, and payments of $9,492 on June 15, 2025, July 15, 2025, August 15, 2025, and September 15, 2025.
+Added: Each of these
+Added: payments includes accrued interest.
+Added: The note provides that upon an event of default, the holder may convert the amount then unpaid into
+Added: Common Stock at a conversion price of 65% of the lowest trading price therefor during the 10 trading days prior to the date of conversion.
+Added: At May 31, 2025, the unpaid amount of the
+Added: note was $ 32,228 .
+Added: The Company determined that the above convertible
+Added: notes contained an embedded derivative instrument, inasmuch as the conversion price was based on a variable that was not an input to the
+Added: fair value of a “fixed-for-fixed” option, as defined under FASB ASC Topic No.
+Added: The Company determined the fair
+Added: values of the embedded convertible note derivatives contained in the convertible notes using the Black Scholes option pricing model.The
+Added: conversion features of these notes have been accounted for as a derivative liability in the Consolidated Statements of Operations –
+Added: Change in fair value of derivative liabilities.
+Added: Related Party Debt
+Added: For information about related party debt, see Note 11 – Related
+Added: Party Transactions – Loans and Advances.
+Added: Note 5 – Right-of-Use Assets and Lease
The Company leases real property from unrelated
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.
−Removed: The following amounts related
−Removed: to leases were recorded in the balance sheets:
−Removed: Schedule of leases
+Added: The right-of-use assets for operating leases are included in the right-of-use
+Added: assets section of the balance sheet, with the corresponding lease liability listed in the liabilities section.
+Added: Lease expense is recognized
+Added: on a 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 sure to be exercised.
+Added: When the implicit rate is unknown, the incremental borrowing rate,
+Added: based on the commencement date, is used in determining the present value of lease payments.
+Added: During the Fiscal Year 2025, the company
+Added: reduced its total office area lease and signed a one-year lease from an unrelated party.
+Added: A lease term of 12 months or less qualifies
+Added: as a short-term lease, and an exemption was elected.
+Added: The following
+Added: amounts relate to right-of-use assets and lease liabilities presented in the balance sheets:
+Added: Schedule of amount related to leases
Right-of-use asset
4 unchanged sentences
Operating lease liabilities
−Removed: The Company reimburses for an office space operating
−Removed: lease under a month-to-month arrangement, payable at the discretion of management.
−Removed: The Company’s total operating lease
−Removed: expenses were $ 86,730
−Removed: during the years ended May 31, 2024, and May 31, 2023, respectively.
+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 $ 65,301 and $ 86,730 during the years ended May 31, 2025, and May 31, 2024, respectively.
See Note 10 for additional lease information.
4 unchanged sentences
Revenue is recognized when all performance obligations under the terms of a contract are satisfied, net of certain taxes.
−Removed: and gain/loss resulting from changes in foreign currency.
−Removed: Revenue is recorded when customer acceptance is received and all performance
−Removed: obligations have been satisfied.
−Removed: Sales of goods typically do not include multiple products and/or service elements.
+Added: Revenue is recorded when customer acceptance is received and all performance obligations have been satisfied.
+Added: Sales of goods typically
+Added: do not include multiple products and/or service elements.
The table below summarizes the Company’s
6 unchanged sentences
Cost of revenue consists of third-party costs
−Removed: associated with patient stipends, sleep study fees and audio/video fees.
−Removed: At May 31, 2024, and May 31, 2023, cost of revenue totaled
−Removed: $ 45,599 and $ 93,450 , respectively.
−Removed: Note 7 – Stockholders’ Deficiency
+Added: associated with the patient stipend and audio/video fees.
+Added: At May 31, 2025, and May 31, 2024, cost of revenue totaled $ 40,106 and $ 45,599 ,
+Added: respectively.
+Added: Note 7 – Stockholders’ Deficit
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, issuable in
+Added: shares of capital stock, of which 20,000,000,000
+Added: shares are common stock, without par value, and 10,000,000
+Added: shares 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”).
+Added: The Company has designated 2,500,000 shares
+Added: of preferred stock as Series A Convertible Preferred Stock (the “Series A Stock”).
Until July 20, 2022, each share had a par
8 unchanged sentences
On July 20, 2022, the Company designated a
−Removed: series of preferred stock, named Series B Preferred Convertible Preferred Stock, comprising 1,000
−Removed: shares (“Series B Preferred”).
−Removed: The shares of this series have no
−Removed: par value, are not entitled to dividends, have no liquidation rights, are not redeemable, are not convertible, have 60% of the
+Added: series of preferred stock, named Series B Preferred Convertible Preferred Stock, comprising 1,000 shares
+Added: (“Series B Preferred”).
+Added: The shares of this series have no par
+Added: value, are not entitled to dividends, have no liquidation rights, are not redeemable, are not convertible, have 60% of the
Company’s voting power and rank senior to the common stock and Series A Convertible Preferred Stock.
−Removed: preferred shares were issued in exchange for Common Stock to a related party.
−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-in capital.
−Removed: At May 31, 2024, and May 31, 2023, there were 1,000
−Removed: shares of Series B Preferred issued and outstanding.
+Added: The 1,000 preferred
+Added: shares were issued in exchange for common stock to an existing holder of Common Stock, who is a related party.
+Added: The Company has deemed the
+Added: value of the preferred and common shares to be the same, resulting in no change to additional paid-in capital.
+Added: At May 31, 2025, and
+Added: May 31, 2024, there were 2,000 shares
+Added: of Series B Preferred issued and outstanding.
During the year ended May 31, 2025, the Company
1 unchanged sentence
Stock for $ 70,000 .
−Removed: During the year ended May 31, 2024, the Company
−Removed: issued 100,000,000 shares of Common Stock for services rendered.
−Removed: These shares had a market value of $ 75,000 on the date of their issuance.
−Removed: At May 31, 2024, and May 31, 2023,
−Removed: respectively, there were 10,431,749,347
−Removed: and 10,059,677,919
−Removed: shares of Common Stock issued and outstanding.
+Added: During the year ended May 31, 2025, the
+Added: Company issued 325,000,000
+Added: shares of Common Stock for services rendered;
+Added: these shares had a market value of $ 250,000
+Added: on the date of their issuance.
+Added: In that year, the Company retired 50,000,000
+Added: shares of Common Stock that had been issued for services that were not unperformed, valued at $ 30,000 .
+Added: During the year ended May 31, 2024, the Company issued 100,000,000
+Added: shares of Common Stock for services rendered;
+Added: these shares had a market value of $ 75,000
+Added: on the date of their issuance.
+Added: During the year ended May 31, 2025, the Company issued 345,000,000
+Added: shares of Common Stock to an unrelated party in consideration of a promissory note in the principal amount of $ 86,250 .
+Added: On May 31, 2025, and May 31, 2024, there were,
+Added: respectively, 11,626,749,347 and 10,431,749,347 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 have a material impact on the balance sheets and statements of operations, given the Company’s historical worldwide
+Added: loss position and the full valuation allowance on its net U.S.
deferred tax assets.
−Removed: The reconciliation of taxes at the federal and state statutory
−Removed: rate to the Company’s provision for income taxes for the years ended May 31, 2024, and May 31, 2023, was as follows:
−Removed: Schedule of provision for income taxes
−Removed: Income tax expense (benefit) at the statutory rate
−Removed: Valuation allowance
−Removed: ( 1,120,157 )
−Removed: Income tax expense per books
−Removed: Income tax expense (benefit) at the statutory rate
+Added: The current tax rate on corporate income is 21%.
+Added: Due to changes in ownership provisions of the
+Added: United States income tax laws, net operating loss carryforwards of approximately $ 5,882,901 and $ 5,334,081 at May 31, 2025, and
+Added: May 31, 2024, respectively, for federal income tax reporting purposes are subject to annual limitations.
+Added: When a change in ownership occurs,
+Added: the use of net operating loss carryforwards may be limited in future years.
+Added: They generally expire 20 years from the date of incurrance.
+Added: The Company’s income tax benefits are calculated
+Added: by applying the U.S.
+Added: Federal statutory rate of 21% to net income (loss).
+Added: The tax effects of the benefits that gave rise to the Company’s
+Added: net deferred tax assets at May 31, 2025, and May 31, 2024, were as follows:
+Added: Year Ended May 31,
+Added: Net operating loss carryforward
valuation allowance
−Removed: Income tax expense per books
−Removed: Due to changes in ownership provisions of
−Removed: the income tax laws of the United States of America, net operating loss carryforwards of approximately $ 5,334,081
−Removed: and $ 4,682,736
−Removed: at May 31, 2024, and May 31, 2023, respectively, are subject to annual limitations for federal income tax reporting purposes.
−Removed: When a change in ownership occurs, the use of net operating loss carryforwards may be limited in
−Removed: future years.
−Removed: They generally expire 20 years from when incurred.
+Added: Deferred tax assets -net
Income taxes for 2017 to 2025 remain subject to
1 unchanged sentence
Note 10 – Commitments and Contingencies
−Removed: The Company leased premises of approximately
+Added: The Company leases premises of approximately
4,500 square feet located at 6201 Bonhomme Road, Suites 460S and 466S, Houston, Texas.
The lease provided for a base rent of
−Removed: per month, increasing to (i) $ 3,529
−Removed: per month on July 1, 2020, (ii) $ 3,676 .04
−Removed: per month on July 1, 2021, and (iii) $ 3,823
−Removed: per month on July 1, 2022, subject to CPI increase.
+Added: $3,382 per month, increasing to (i) $3,529 per month on July 1, 2020, (ii) $3,676.04 per month on July 1, 2021,
+Added: and (iii) $3,823 per month on July 1, 2022, subject to CPI increase.
March 23, 2023, the Company amended the lease to extend its term to June 30, 2024, at a base rent of $4,779 per month.
−Removed: information regarding the recording of the right-of-use asset and the lease liability in the balance sheets with respect to this
−Removed: lease, see Note 5.
−Removed: This lease was terminated effective May 1, 2024, and on that date, the Company leased premises of approximately
−Removed: 1,367 square feet located at 6201 Bonhomme Road, Suite 435N, Houston, Texas, under a lease dated April 12, 2024.
−Removed: This lease, which
−Removed: has a one-year term that commenced on May 1, 2024, provides for base rent of $1,631 per month.
+Added: 5, 2023, the lease was amended to extend its term to June 30, 2025, at rentals of $0 per month for the two months ended February 29,
+Added: 2024, $$4,779 per month for the 10 months ending June 30, 2024, and $4,926 per month for the 12 months ending June 30, 2025.
+Added: This lease was amended on June 18, 2025, to add a one-year term that commenced on June 1, 2025, at a base rent of $1,730 per month.
+Added: For information regarding the recording of the right-of-use asset and the lease liability in the consolidated balance sheets in
+Added: respect of this lease, see Note 5.
Two of the Company’s officers leased 1,400
−Removed: 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
+Added: square feet at 1625 Main St., Houston, Texas, under a lease the term of which commenced on March 15, 2023, and expired
on September 14, 2023, at a rent of $3,168 per month.
−Removed: These officers made a portion of these premises available to the Company for
−Removed: use 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
−Removed: commenced on September 15, 2023, and will expire on September 14, 2024 , at a rent of $ 3,164 per month and they made a portion of these
−Removed: premises available to the Company for use as office space, for which the Company is paying them $ 2,817 per month.
+Added: These officers made a portion of these premises available to the Company for office space, for which the Company paid them $2,817 per month.
+Added: These officers entered into a new lease for these premises, which commenced
+Added: 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
+Added: 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 Company’s
+Added: officers entered into a new lease for these premises.
+Added: The term of the lease began on September 15, 2024, and expired on August 14, 2025.
+Added: The lease has not been renewed and under its terms, it has been renewed on a month-to-month basis.
+Added: The officer has made a portion of these
+Added: premises available to the Company for use as office space, for which the Company has paid him $2,817 per month.
Note 11 – Related Party Transactions
+Added: See Note 8 – Stockholders’ Deficiency
+Added: – Common Stock for information about the issuance of shares of common stock to a related party.
See Note 10 for information respecting the lease
−Removed: of real property to the Company by two of its officers.
−Removed: On April 26, 2024, the Company made a promissory note in the principal
−Removed: amount of $ 291,451 in favor of a related party.
−Removed: This note matures on April 25, 2025 , bears interest at the rate of 10 % per annum and is
−Removed: repayable in 10 monthly installments of $ 29,145 .
−Removed: Events of default include failure to pay principal or interest when due, breach of covenant,
−Removed: breach of representation and warranty, assignment for the benefit of creditors or appointment of a receiver, bankruptcy and cessation
−Removed: of operations.
−Removed: The Jones Note replaces promissory notes previously made by the Company in favor of the related party.
−Removed: During the year ended May 31, 2023, the Company
−Removed: received cash advances from related parties of $ 101,335 for use as working capital.
−Removed: The balance of related party liabilities outstanding
−Removed: to certain shareholders totaled $ 503,214 and $ 105,173 at May 31, 2024, and May 31, 2023, respectively.
+Added: of real property to the Company by one of its officers.
+Added: The Headway Loan (see Note 4) was guaranteed by
+Added: a related party.
+Added: On August 3, 2022, the Company borrowed $ 15,000 from
+Added: a related party.
+Added: This loan is undocumented.
+Added: The understanding between the Company and the related party is that it would make payments
+Added: under the note as they became due.
+Added: In the year ended May 31, 2024, the Company ceased making such payments.
+Added: This note bears interest at
+Added: the rate of 42.5 % per annum and is to be repaid at the rate of $1,188 per month for 18 months.
+Added: The Company believes that,
+Added: at May 31, 2025, the outstanding balance of this loan, including interest, was $ 16,465 and that it is in default or has been written off
+Added: by the lender.
+Added: On May 1, 2025, the Company made a promissory
+Added: note in the principal amount of $ 340,855 in favor of John Jones and Barbara Kamienski (the “Jones Note”).
+Added: This note bears
+Added: interest at the rate of 2.5 % per annum and is repayable in monthly installments of $ 8,521 , beginning on May 31, 2025 , until paid in full.
+Added: Events of default included failure to pay principal or interest when due, breach of covenant, breach of representation and warranty, assignment
+Added: for the benefit of creditors or appointment of a receiver, bankruptcy and cessation of operations.
+Added: The Jones Note replaces promissory
+Added: notes previously made by the Company in favor of Mr.
+Added: Jones and Ms.
+Added: On April 26, 2024, the Company made a
+Added: promissory note in the principal amount of $ 291,451
+Added: in favor of a related party, which had a maturity date of April
+Added: 25, 2025 , bore interest at the rate of 10 %
+Added: per annum and was repayable in 10
+Added: monthly installments of $ 29,145 .
+Added: Events of default include failure to pay principal or interest when due, breach of covenant, breach of representation and warranty,
+Added: assignment for the benefit of creditors or appointment of a receiver, bankruptcy and cessation of operations.
+Added: This note replaced
+Added: promissory notes previously made by the Company in favor of the related party.
+Added: This note was replaced by the Jones Note.
+Added: During the year ended May 31, 2025, and the year
+Added: ended May 31, 2024, the Company received cash advances from related parties of $ 61,861 and $ 81,552 , respectively, for use as working capital.
+Added: The balance of related party liabilities
+Added: owed to certain shareholders totaled $ 623,474
+Added: and $ 518,287 at May 31, 2025, and May 31,
+Added: 2024, respectively.
+Added: The balance of related party receivables owed by certain shareholders totaled
+Added: $ 9,155 and $ 0 at May 31, 2025, and May 31, 2024, respectively.
Note 12 – Off-Balance-Sheet Arrangements
1 unchanged sentence
Note 13 – Concentration of Risk
−Removed: The Company had revenue, of $ 248,841 and $ 316,825 for the years ending May 31, 2024, and May 31, 2023, respectively.
−Removed: The Company had two customers that provided 82 %
−Removed: of gross revenue for the year ended May 31, 2024, and three customers that provided 84 % of gross revenue for the year ended May 31, 2023.
+Added: The Company had revenue, net of taxes, of $ 303,022
+Added: and $ 248,841 for the years ending May 31, 2025, and May 31, 2024, respectively.
+Added: The Company had two
+Added: customers that provided 91 % of gross revenue for the year ended May 31, 2025, and two customers that provided 82 % of gross revenue
+Added: for the year ended May 31, 2024.
Note 14 – Subsequent Events
−Removed: In previous years, the COVID-19 pandemic had
−Removed: a material adverse effect on the Company’s educational business because governmental measures that we imposed to control it
−Removed: resulted in the closing of classrooms and other educational venues, and also hindered the Company’s franchising and consulting
−Removed: The Company believes that its operations are no longer affected by the pandemic.
−Removed: On May 13, 2024, the Company agreed to
−Removed: 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: ASC 470-50-40, the fair value of extinguished debt, less the fair value of the payment, is to be treated as gain.
−Removed: $23,638 will be recorded in the Company’s consolidated statement of operations for the quarter ended August 31, 2024, as Other
−Removed: Income – Forgiveness of Debt.
−Removed: On August 11, 2024, the Board authorized the issuance
−Removed: 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, in compensation
−Removed: for such services as an officer 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
−Removed: of 125,000,000 shares of Common Stock to a related party as compensation for his services as an officer of the Company for the year ended
−Removed: May 31, 2024, and the issuance of like amounts on 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 treasurer on those dates.
−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 and the shares were
−Removed: issued by operation of law.
−Removed: On September 3, 2024, one of the Company’s
−Removed: officers entered into a new lease for the apartment at 1625 Main St., Houston, Texas (see Note 10).
−Removed: The term of the lease begins on September
−Removed: 15, 2024, and ends on August 14, 2025.
−Removed: The officer intends to make a portion of these premises available to the Company for use as office
−Removed: space, for which the Company will pay him $2,817 per month.
+Added: On September 10, 2025, the Company issued 100,000,000
+Added: shares of Common Stock to John Jones in consideration of his services as a director.
+Added: On September 5, 2025, the Company made the last
+Added: payment of $9,492 under the Diagonal Note.
Management has evaluated all other subsequent
2 unchanged sentences
Compared sentence by sentence after normalising whitespace, quotation marks, case and digits, so re-formatting and restated figures do not read as changed language. Wording changes appear as one removal and one addition. The current filing and the prior one are authoritative.