XML 63 R50.htm IDEA: XBRL DOCUMENT v3.22.2.2
Note 23 - Fair Value Measurements (Tables)
3 Months Ended
Aug. 31, 2022
Notes Tables  
Schedule of Fair Value, Assets and Liabilities Measured on Recurring Basis [Table Text Block]
              August 31, 
  

Level 1

  

Level 2

  

Level 3

  2022 

Financial assets

                

Cash and cash equivalents

 $490,643  $  $  $490,643 

Convertible notes receivable

        269,440   269,440 

Equity investments measured at fair value

  1,563   1,629   5,687   8,879 

Financial liabilities

                

Warrant liability

        (12,707)  (12,707)

Contingent consideration

        (16,218)  (16,218)

APHA 24 Convertible debenture

        (216,270)  (216,270)

Total recurring fair value measurements

 $492,206  $1,629  $29,932  $523,767 
              May 31, 
  

Level 1

  

Level 2

  

Level 3

  2022 

Financial assets

                

Cash and cash equivalents

 $415,909        $415,909 

Convertible notes receivable

        111,200   111,200 

Equity investments measured at fair value

  1,878   2,469   5,703   10,050 

Financial liabilities

                

Warrant liability

        (14,255)  (14,255)

Contingent consideration

        (16,007)  (16,007)

APHA 24 Convertible debenture

        (216,753)  (216,753)

Total recurring fair value measurements

 $417,787  $2,469  $(130,112) $290,144 
Fair Value, Net Derivative Asset (Liability) Measured on Recurring Basis, Unobservable Input Reconciliation [Table Text Block]
             

APHA 24

     
  

Convertible

  

Warrant

  

Contingent

  

Convertible

     
  

notes receivable

  

Liability

  

Consideration

  

Debt

  

Total

 

Balance, May 31, 2022

 $111,200  $(14,255) $(16,007) $(216,753) $(135,815)

Additions

  157,272            157,272 

Unrealized gain (loss) on fair value

  968   1,548   (211)  483   2,788 

Balance, August 31, 2022

 $269,440  $(12,707) $(16,218) $(216,270) $24,245 
Fair Value Measurement Inputs and Valuation Techniques [Table Text Block]
    

Significant

   
  

Valuation

 

unobservable

   

Financial asset / financial liability

 

technique

 

input

 

Inputs

 

APHA Convertible debentures

 

Black-Scholes

 

Volatility,

 

70%

 
    

expected life (in years)

 

1.8

 

Warrant liability

 

Black-Scholes

 

Volatility,

 

70%

 
    

expected life (in years)

 

2.5

 

Contingent consideration

 

Discounted cash flows

 

Discount rate,

 

5%

 
    

achievement

 

25%

 

Convertible notes receivable

 

Black-Scholes

 

Effective interest rate,

 

20% - 22%

 
    

conversion

 

0% to 60%