XML 45 R30.htm IDEA: XBRL DOCUMENT v3.23.2
LEASES (Tables)
12 Months Ended
May 31, 2023
Leases  
SCHEDULE OF FINANCING LEASE

Financing leases consist of the following as of May 31:

 

   2023   2022 
Non-cancelable financing leases  $60,485   $2,163,043 
Less: Current portion of financing leases   (31,981)   (1,630,895)
Non-cancelable financing leases, net of current portion  $28,504   $532,148 
SCHEDULE OF NON-CANCELABLE FINANCING LEASES

The production equipment under the non-cancelable financing leases as of May 31, 2023 and 2022 was as follows:

 

   2023   2022 
Production equipment under financing leases  $176,565   $8,497,798 
Less: Accumulated amortization   (95,447)   (3,481,223)
Production equipment under financing leases, net  $81,118   $5,016,575 
SCHEDULE OF OPERATING LEASES

The outstanding liability for right to use assets under operating leases as of May 31, 2023 and 2022 is as follows:

 

   2023   2022 
Liability under operating leases  $5,360,034   $55,535 
Less: Current portion   (240,346)   (33,881)
Long-term portion of liability under operating leases  $5,119,688   $21,654 
SUMMARY OF LEASE ACTIVITY

For the years ended May 31, 2023 and 2022, a summary of lease activity follows:

 

   2023   2022 
Lease Expense          
Financing lease expense -          
Amortization of right-of-use assets  $197,626   $946,535 
Interest on lease liabilities   24,927    127,898 
Operating lease expense   501,712    61,881 
Short-term lease expense   1,532,005    1,493,169 
Total  $2,256,270   $2,629,483 
           
Other Information          
Cash paid for amounts included in the measurement of lease liabilities for finance leases -          
Operating cash flows  $24,927   $127,898 
Financing cash flows  $578,151   $1,455,404 
Cash paid for amounts included in the measurement of lease liabilities for operating leases -          
Operating cash flows  $478,881   $61,881 
Right-of-use assets obtained in exchange for lease liabilities – financing lease   -   $24,441 
Weighted-average remaining lease term (in years) -          
Financing leases   1.7    1.3 
Operating leases   14.1    1.6 
Weighted-average discount rate -          
Financing leases   4.4%   7.3%
Operating leases   6.0%   5.4%
SCHEDULE OF FUTURE MINIMUM LEASE PAYMENTS

Future minimum lease payments under non-cancelable operating and financing leases as of May 31, 2023, are approximately:

 

  

Operating

Leases

  

Financing

Leases

 
Year ending May 31, 2024  $552,557   $39,062 
Year ending May 31, 2025   535,291    19,173 
Year ending May 31, 2026   534,000    4,512 
Year ending May 31, 2027   534,000    - 
Year ending May 31, 2028   556,300    - 
Thereafter   5,280,100    - 
Total lease payments   7,992,248    62,747 
Less: Imputed interest   (2,632,214)   (2,262)
Present value of minimum lease payments  $5,360,034   $60,485