XML 17 R6.htm IDEA: XBRL DOCUMENT v3.24.1.u1
Condensed Consolidated Statements of Cash Flows (Unaudited) - USD ($)
3 Months Ended
Feb. 29, 2024
Feb. 28, 2023
Cash Flows From Operating Activities:    
Net loss $ (490,972) $ (5,830,799)
Adjustments to reconcile net loss to net cash used in operating activities:    
Stock based compensation 8,191 5,485,013
Stock issued for services 24,000
Non-cash director compensation 6,000 6,000
Gain on debt forgiveness (35,401)
Right of use asset and liability, net (80) 412
Changes in operating assets and liabilities:    
Accounts receivable (53,880)
Prepaid expenses and other assets (11,258) 1,774
Accounts payable and accrued expenses (108,093) 139,249
Settlement liability (103,000)
Net Cash Used In Operating Activities (675,212) (287,632)
Cash Flows From Investing Activities:    
Purchase of property and equipment
Net Cash Used In Investing Activities
Cash Flows From Financing Activities:    
Advances from related party 103,000 300,000
Proceeds from line of credit 572,400
Payments on notes payable, related party (10,000)
Net Cash Provided By Financing Activities 675,400 290,000
Net Increase In Cash and Cash Equivalents 188 2,368
Cash and Cash Equivalents - Beginning of Period 5,572 19,055
Cash and Cash Equivalents – End of Period 5,760 21,423
Supplemental Cash Flow Information:    
Interest paid
Income taxes paid
Noncash operating and financing activities:    
Vendors paid for on behalf of the Company by USMC 8,320
Due to affiliates exchanged for convertible debt 300,000
Convertible debt and accrued interest converted to common stock, related party 1,612,887
Director compensation - accrued as convertible debt converted to common stock $ 6,000 $ 6,000