XML 61 R49.htm IDEA: XBRL DOCUMENT v3.24.2
SCHEDULE OF LOANS PAYABLE (Details)
3 Months Ended
May 31, 2024
USD ($)
Short-Term Debt [Line Items]  
Debt instrument, face amount $ 33,119,346
Less: current portion of loans payable (17,619,985)
Less: discount on non-current loans payable (538,143)
Non-current loans payable, net of discount 14,961,218
Current portion of loans payable 17,619,985
Less: discount on current portion of loans payable (65,629)
Current portion of loans payable, net of discount $ 17,554,356
Promissory Note Payable One [Member]  
Short-Term Debt [Line Items]  
Debt Instrument, Issuance Date Jul. 18, 2016 [1],[2]
Debt Instrument, Maturity Date Jul. 18, 2017 [1],[2]
Debt instrument, face amount $ 3,500 [1],[2]
Annual interest rate 22.00% [1],[2]
Promissory Note Payable Two [Member]  
Short-Term Debt [Line Items]  
Debt Instrument, Issuance Date Dec. 10, 2020 [3]
Debt Instrument, Maturity Date Mar. 01, 2025 [3]
Debt instrument, face amount $ 3,921,168 [3]
Annual interest rate 12.00% [3]
Promissory Note Payable Three [Member]  
Short-Term Debt [Line Items]  
Debt Instrument, Issuance Date Dec. 10, 2020 [4]
Debt Instrument, Maturity Date Mar. 01, 2025 [4]
Debt instrument, face amount $ 2,754,338 [4]
Annual interest rate 12.00% [4]
Promissory Note Payable Four [Member]  
Short-Term Debt [Line Items]  
Debt Instrument, Issuance Date Dec. 10, 2020 [5]
Debt Instrument, Maturity Date Dec. 10, 2024 [5]
Debt instrument, face amount $ 165,605 [5]
Annual interest rate 12.00% [5]
Promissory Note Payable Five [Member]  
Short-Term Debt [Line Items]  
Debt Instrument, Issuance Date Dec. 14, 2020 [1],[6]
Debt Instrument, Maturity Date Dec. 14, 2023 [1],[6]
Debt instrument, face amount $ 310,375 [1],[6]
Annual interest rate 12.00% [1],[6]
Promissory Note Payable Six [Member]  
Short-Term Debt [Line Items]  
Debt Instrument, Issuance Date Dec. 30, 2020 [7]
Debt Instrument, Maturity Date Mar. 01, 2025 [7]
Debt instrument, face amount $ 350,000 [7]
Annual interest rate 12.00% [7]
Promissory Note Payable Seven [Member]  
Short-Term Debt [Line Items]  
Debt Instrument, Issuance Date Jan. 01, 2021 [8]
Debt Instrument, Maturity Date Mar. 01, 2025 [8]
Debt instrument, face amount $ 25,000 [8]
Annual interest rate 12.00% [8]
Promissory Note Payable Eight [Member]  
Short-Term Debt [Line Items]  
Debt Instrument, Issuance Date Jan. 01, 2021 [9]
Debt Instrument, Maturity Date Mar. 01, 2025 [9]
Debt instrument, face amount $ 145,000 [9]
Annual interest rate 12.00% [9]
Promissory Note Payable Nine [Member]  
Short-Term Debt [Line Items]  
Debt Instrument, Issuance Date Jan. 14, 2021 [10]
Debt Instrument, Maturity Date Mar. 01, 2025 [10]
Debt instrument, face amount $ 550,000 [10]
Annual interest rate 12.00% [10]
Promissory Note Payable Ten [Member]  
Short-Term Debt [Line Items]  
Debt Instrument, Issuance Date Feb. 22, 2021 [11]
Debt Instrument, Maturity Date Mar. 01, 2025 [11]
Debt instrument, face amount $ 1,650,000 [11]
Annual interest rate 12.00% [11]
Promissory Note Payable Eleven [Member]  
Short-Term Debt [Line Items]  
Debt Instrument, Issuance Date Mar. 01, 2021 [12]
Debt Instrument, Maturity Date Mar. 01, 2025 [12]
Debt instrument, face amount $ 6,000,000 [12]
Annual interest rate 12.00% [12]
Promissory Note Payable Twelve [Member]  
Short-Term Debt [Line Items]  
Debt Instrument, Issuance Date Jun. 08, 2021 [13]
Debt Instrument, Maturity Date Jun. 08, 2025 [13]
Debt instrument, face amount $ 2,750,000 [13]
Annual interest rate 12.00% [13]
Promissory Note Payable Thirteen [Member]  
Short-Term Debt [Line Items]  
Debt Instrument, Issuance Date Jul. 12, 2021 [14]
Debt Instrument, Maturity Date Jul. 26, 2026 [14]
Debt instrument, face amount $ 3,749,360 [14]
Annual interest rate 7.00% [14]
Promissory Note Payable Fourteen [Member]  
Short-Term Debt [Line Items]  
Debt Instrument, Issuance Date Sep. 14, 2021 [15]
Debt Instrument, Maturity Date Sep. 14, 2025 [15]
Debt instrument, face amount $ 1,650,000 [15]
Annual interest rate 12.00% [15]
Promissory Note Payable Fifteen [Member]  
Short-Term Debt [Line Items]  
Debt Instrument, Issuance Date Jul. 28, 2022 [16]
Debt Instrument, Maturity Date Mar. 01, 2025 [16]
Debt instrument, face amount $ 170,000 [16]
Annual interest rate 15.00% [16]
Promissory Note Payable Sixteen [Member]  
Short-Term Debt [Line Items]  
Debt Instrument, Issuance Date Aug. 30, 2022 [17]
Debt Instrument, Maturity Date Aug. 30, 2025 [17]
Debt instrument, face amount $ 3,000,000 [17]
Annual interest rate 15.00% [17]
Promissory Note Payable Seventeen [Member]  
Short-Term Debt [Line Items]  
Debt Instrument, Issuance Date Sep. 07, 2022 [18]
Debt Instrument, Maturity Date Mar. 01, 2025 [18]
Debt instrument, face amount $ 400,000 [18]
Annual interest rate 15.00% [18]
Promissory Note Payable Eighteen [Member]  
Short-Term Debt [Line Items]  
Debt Instrument, Issuance Date Sep. 08, 2022 [19]
Debt Instrument, Maturity Date Mar. 01, 2025 [19]
Debt instrument, face amount $ 475,000 [19]
Annual interest rate 15.00% [19]
Promissory Note Payable Nineteen [Member]  
Short-Term Debt [Line Items]  
Debt Instrument, Issuance Date Oct. 13, 2022 [20]
Debt Instrument, Maturity Date Mar. 01, 2025 [20]
Debt instrument, face amount $ 350,000 [20]
Annual interest rate 15.00% [20]
Promissory Note Payable Twenty [Member]  
Short-Term Debt [Line Items]  
Debt Instrument, Issuance Date Oct. 28, 2022 [21]
Debt Instrument, Maturity Date Oct. 31, 2026 [21]
Debt instrument, face amount $ 400,000 [21]
Annual interest rate 15.00% [21]
Promissory Note Payable Twenty One [Member]  
Short-Term Debt [Line Items]  
Debt Instrument, Issuance Date Nov. 09, 2022 [21]
Debt Instrument, Maturity Date Oct. 31, 2026 [21]
Debt instrument, face amount $ 400,000 [21]
Annual interest rate 15.00% [21]
Promissory Note Payable Twenty Two [Member]  
Short-Term Debt [Line Items]  
Debt Instrument, Issuance Date Nov. 10, 2022 [21]
Debt Instrument, Maturity Date Oct. 31, 2026 [21]
Debt instrument, face amount $ 400,000 [21]
Annual interest rate 15.00% [21]
Promissory Note Payable Twenty Three [Member]  
Short-Term Debt [Line Items]  
Debt Instrument, Issuance Date Nov. 15, 2022 [21]
Debt Instrument, Maturity Date Oct. 31, 2026 [21]
Debt instrument, face amount $ 400,000 [21]
Annual interest rate 15.00% [21]
Promissory Note Payable Twenty Four [Member]  
Short-Term Debt [Line Items]  
Debt Instrument, Issuance Date Jan. 11, 2023 [21]
Debt Instrument, Maturity Date Oct. 31, 2026 [21]
Debt instrument, face amount $ 400,000 [21]
Annual interest rate 15.00% [21]
Promissory Note Payable Twenty Five [Member]  
Short-Term Debt [Line Items]  
Debt Instrument, Issuance Date Feb. 06, 2023 [21]
Debt Instrument, Maturity Date Oct. 31, 2026 [21]
Debt instrument, face amount $ 400,000 [21]
Annual interest rate 15.00% [21]
Promissory Note Payable Twenty Six [Member]  
Short-Term Debt [Line Items]  
Debt Instrument, Issuance Date Apr. 05, 2023 [21]
Debt Instrument, Maturity Date Oct. 31, 2026 [21]
Debt instrument, face amount $ 400,000 [21]
Annual interest rate 15.00% [21]
Promissory Note Payable Twenty Seven [Member]  
Short-Term Debt [Line Items]  
Debt Instrument, Issuance Date Apr. 20, 2023 [21]
Debt Instrument, Maturity Date Oct. 31, 2026 [21]
Debt instrument, face amount $ 400,000 [21]
Annual interest rate 15.00% [21]
Promissory Note Payable Twenty Eight [Member]  
Short-Term Debt [Line Items]  
Debt Instrument, Issuance Date May 11, 2023 [21]
Debt Instrument, Maturity Date Oct. 31, 2026 [21]
Debt instrument, face amount $ 400,000 [21]
Annual interest rate 15.00% [21]
Promissory Note Payable Twenty Nine [Member]  
Short-Term Debt [Line Items]  
Debt Instrument, Issuance Date Oct. 27, 2023 [21]
Debt Instrument, Maturity Date Oct. 31, 2026 [21]
Debt instrument, face amount $ 400,000 [21]
Annual interest rate 15.00% [21]
Promissory Note Payable Thirty [Member]  
Short-Term Debt [Line Items]  
Debt Instrument, Issuance Date Nov. 30, 2023 [22]
Debt Instrument, Maturity Date Apr. 30, 2025 [22]
Debt instrument, face amount $ 350,000 [22]
Annual interest rate 35.00% [22]
Promissory Note Payable Thirty One [Member]  
Short-Term Debt [Line Items]  
Debt Instrument, Issuance Date Mar. 08, 2024 [23]
Debt Instrument, Maturity Date Aug. 08, 2025 [23]
Debt instrument, face amount $ 350,000 [23]
Annual interest rate 35.00% [23]
[1] In default
[2] This note was transferred from convertible notes payable because in August 2022 it was no longer convertible due to restrictions placed on the lender.
[3] This promissory note was issued as part of a debt settlement whereby $2,683,357 in convertible notes and associated accrued interest of $1,237,811 totaling $3,921,168 was exchanged for this promissory note of $3,921,168, and a warrant to purchase 450,000,000 shares at an exercise price of $.002 per share and a three-year maturity having a relative fair value of $990,000. This note is secured by a general security charging all of the Company’s present and after-acquired property. On November 28, 2023, the parties extended the maturity date from December 10, 2023 to March 1, 2025 with all other terms and conditions remaining the same.
[4] This promissory note was issued as part of a debt settlement whereby $1,460,794 in convertible notes and associated accrued interest of $1,593,544 totaling $3,054,338 was exchanged for this promissory note of $3,054,338, and a warrant to purchase 250,000,000 shares at an exercise price of $0.002 per share and a three-year maturity having a relative fair value of $550,000. This note is secured by a general security charging all of the Company’s present and after-acquired property. $300,000 has been repaid during the year ended February 29, 2024. On November 28, 2023, the parties extended the maturity date from December 10, 2023 to March 1, 2025 with all other terms and conditions remaining the same.
[5] This promissory note was issued as part of a debt settlement whereby $103,180 in convertible notes and associated accrued interest of $62,425 totaling $165,605 was exchanged for this promissory note of $165,605, and a warrant to purchase 80,000,000 shares at an exercise price of $.002 per share and a three-year maturity having a fair value of $176,000.The maturity date was extended from December 10, 2023 to December 10, 2024 on February 29, 2024 and a fee of $22,958 was paid and charged to interest expense.  
[6] This promissory note was issued as part of a debt settlement whereby $235,000 in convertible notes and associated accrued interest of $75,375 totaling $310,375 was exchanged for this promissory note of $310,375, and a warrant to purchase 25,000,000 shares at an exercise price of $.002 per share and a three-year maturity having a fair value of $182,500.
[7] The note, with an original principal amount of $350,000, may be pre-payable at any time. The note balance includes an original issue discount of $35,000 and was issued with a warrant to purchase 50,000,000 shares at an exercise price of $0.025 per share with a 3-year term and having a relative fair value of $271,250. The discounts are being amortized over the term of the loan. After allocating these charges to debt and equity according to their respective values, a debt discount of $271,250 with a corresponding adjustment to paid in capital for the relative fair value of the warrant. On March 1, 2024, the unamortized relative fair value discount of $65,092 was removed with a corresponding adjustment to accumulated deficit. A $8,399 unamortized discount remained. On November 28, 2023, the parties extended the maturity date from December 10, 2023 to March 1, 2025 with all other terms and conditions remaining the same. For the three months ended May 31, 2024, the Company recorded amortization expense of $1,515, with an unamortized discount of $6,884 at May 31, 2024.
[8] This promissory note was issued as part of a debt settlement whereby $9,200 in convertible notes and associated accrued interest of $6,944 totaling $16,144 was exchanged for this promissory note of $25,000. This note is secured by a general security charging all of the Company’s present and after-acquired property. On November 28, 2023, the parties extended the maturity date from January 1, 2024 to March 1, 2025 with all other terms and conditions remaining the same.
[9] This promissory note was issued as part of a debt settlement whereby $79,500 in convertible notes and associated accrued interest of $28,925 totaling $108,425 was exchanged for this promissory note of $145,000. This note is secured by a general security charging all of the Company’s present and after-acquired property. On November 28, 2023, the parties extended the maturity date from January 1, 2024 to March 1, 2025 with all other terms and conditions remaining the same.
[10] The note, with an original principal amount of $550,000, may be pre-payable at any time. The note balance includes an original issue discount of $250,000 and was issued with a warrant to purchase 50,000,000 shares at an exercise price of $0.025 per share with a 3-year term and having a relative fair value of $380,174. The discounts are being amortized over the term of the loan. After allocating these charges to debt and equity according to their respective values, a debt discount of $380,174 with a corresponding adjustment to paid in capital. On March 1, 2024, the unamortized relative fair value discount of $80,284 was removed with a corresponding adjustment to accumulated deficit. A $10,559 unamortized discount remained. On November 28, 2023, the parties extended the maturity date from January 14, 2024 to March 1, 2025 with all other terms and conditions remaining the same. For the three months ended May 31, 2024, the Company recorded amortization expense of $1,936, with an unamortized discount of $8,623 at May 31, 2024.
[11] The note, with an original principal balance of $1,650,000, may be pre-payable at any time. The note balance includes an original issue discount of $150,000 and was issued with a warrant to purchase 100,000,000 shares at an exercise price of $0.135 per share with a 3-year term and having a relative fair value of $1,342,857. The discount and warrant are being amortized over the term of the loan. After allocating these charges to debt and equity according to their respective values, a debt discount of $1,342,857 with a corresponding adjustment to paid in capital for the relative fair value of the warrant. The maturity date was extended from February 22, 2022 to February 22, 2024 on February 28, 2022 in exchange for warrants to purchase 50,000,000 at an exercise price of $.0164 and a 3-year term. These warrants have a fair value of $950,000 recorded as interest expense with a corresponding adjustment to paid in capital recorded in the year ended February 28, 2022. On March 1, 2024, the unamortized relative fair value discount of $497,614 was removed with a corresponding adjustment to accumulated deficit. A $55,585 unamortized discount remained. On November 28, 2023, the parties extended the maturity date from February 22, 2024 to March 1, 2025 with all other terms and conditions remaining the same. For the three months ended May 31, 2024, the Company recorded amortization expense of $9,484, with an unamortized discount of $46,101 at May 31, 2024.
[12] The unsecured note may be pre-payable at any time. Cash proceeds of $5,400,000 were received. The note balance of $6,000,000 includes an original issue discount of $600,000 and was issued with a warrant to purchase 300,000,000 shares at an exercise price of $0.135 per share with a 3-year term and having a relative fair value of $4,749,005 using Black-Scholes with assumptions described in note 13. The discounts are being amortized over the term of the loan. After allocating these charges to debt and equity according to their respective values, a debt discount of $4,749,005 with a corresponding adjustment to paid in capital for the relative value of the warrant.. The maturity was extended from March 1, 2022 to March 1, 2024 on February 28, 2022 in exchange for warrants to purchase 150,000,000 shares of common stock at an exercise price of $.0164 and a 3 year term. These warrants have a fair value of $2,850,000 recorded as interest expense with a corresponding adjustment to paid in capital recorded in the year ended February 28, 2022. This note has been fully amortized. This note was again extended to March 1, 2025.
[13] The note, with an original principal balance of $2,750,000, may be pre-payable at any time. The note balance includes an original issue discount of $50,000 and was issued with a warrant to purchase 170,000,000 shares at an exercise price of $0.064 per share with a 3-year term and having a relative fair value of $2,035,033. The discounts are being amortized over the term of the loan. After allocating these charges to debt and equity according to their respective values, a debt discount of $2,035,033 with a corresponding adjustment to paid in capital. The maturity date was extended from June 8, 2022 to June 8, 2024 on February 28, 2022 in exchange for warrants to purchase 85,000,000 at an exercise price of $.0164 and a 3 year term. These warrants have a fair value of $1,615,000 recorded as interest expense with a corresponding adjustment to paid in capital recorded in the year ended February 28, 2022. On March 1, 2024, the unamortized relative fair value discount of $33,547 was removed with a corresponding adjustment to accumulated deficit. A $4,121 unamortized discount remained. For the three months ended May 31, 2024, the Company recorded amortization expense of $100, with an unamortized discount of $4,021 at May 31, 2024. This note was extended to June 8, 2025.
[14] This loan, with an original principal balance of $4,000,160, was in exchange for 184 Series F preferred shares from a former director. The interest and principal are payable at maturity. The loan is unsecured. For the three and nine months ended November 30, 2023 there were repayments of $27,000 and $81,000 , respectively on the note.
[15] The note, with an original principal balance of $1,650,000, may be pre-payable at any time. The note balance includes an original issue discount of $150,000 and was issued with a warrant to purchase 250,000,000 shares at an exercise price of $0.037 per share with a 3-year term and having a relative fair value of $1,284,783, The discounts are being amortized over the term of the loan. After allocating these charges to debt and equity according to their respective values, a debt discount of $1,284,783 with a corresponding adjustment to paid in capital. On March 1, 2024, the unamortized relative fair value discount of $572,549 was removed with a corresponding adjustment to accumulated deficit. A $66,846 unamortized discount remained. For the three months ended May 31, 2024, the Company recorded amortization expense of $5,627, with an unamortized discount of $61,219 at May 31, 2024. This note was extended to September 14, 2025.
[16] Original $170,000 note may be pre-payable at any time. The note balance includes an original issue discount of $20,000. Principal and interest due at maturity. Secured by a general security charging all of RAD’s present and after-acquired property. On November 29, 2023, the parties extended the maturity date from July 28, 2023 to March 1, 2025 with all other terms and conditions remaining the same. This note has been fully amortized.
[17] A warrant holder exchanged
[18] Original $400,000 note may be pre-payable at any time. The note balance includes an original issue discount of $50,000. Principal and interest due at maturity. Secured by a general security charging all of RAD’s present and after-acquired property. On November 29, 2023, the parties extended the maturity date from September 7, 2023 to March 1, 2025 with all other terms and conditions remaining the same. This note has been fully amortized.
[19] Original $475,000 note may be pre-payable at any time. The note balance includes an original issue discount of $75,000. Principal and interest due at maturity. Secured by a general security charging all of RAD’s present and after-acquired property. On November 29, 2023, the parties extended the maturity date from September 8, 2023 to March 1, 2025 with all other terms and conditions remaining the same. This note has been fully amortized.
[20] Original $350,000 note may be pre-payable at any time. The note balance includes an original issue discount of $50,000. Principal and interest due at maturity. Secured by a general security charging all of the Company’s s present and after-acquired property. On November 29, 2023, the parties extended the maturity date from October 13, 2023 to March 1, 2025 with all other terms and conditions remaining the same. This note has been fully amortized.
[21] On October 28, 2022 the Company entered into an loan facility with a lender for up to $4,000,000 including an original issue
[22] On November 30, 2023 , the Company entered into an agreement where the lender will buy pay the Company $350,000 in exchange for thirteen future monthly payments of $36,750 commencing on April 30,2024 through to April 30, 2025 totaling $477,750. The effective interest rate is 35% per annum. Secured by a general security charging all of RAD’s present and after-acquired property. Default rate of 15% per annum calculated daily on any missed monthly payment. The Company has missed the April and May 2024 payments and is in discussions with lender to remedy this. No notices have been sent.
[23] On March 8, 2024 , the Company entered into another agreement where the lender will buy pay the Company $350,000 in exchange for thirteen future monthly payments of $36,750 commencing on August 8, 2024 through to August 80, 2025 totaling $477,750. The effective interest rate is 35% per annum. Secured by a general security charging all of RAD’s present and after- acquired property. Default rate of 15% per annum calculated daily on any missed monthly payment