XML 17 R6.htm IDEA: XBRL DOCUMENT v3.24.2.u1
Consolidated Statements of Cash Flow - USD ($)
12 Months Ended
Feb. 28, 2024
Feb. 28, 2023
Cash Flows from Operating Activities:    
Net Income (Loss) $ (2,453,934) $ (3,527,425)
Adjustments to reconcile net loss to net cash provided by (used in) operating activities:    
Stock-based compensation expense 627,404 2,121,213
Amortization of debt issuance costs 15,578 72,478
Amortization of debt discount 10,333 51,667
Depreciation 1,156 776
Impairment of goodwill 583,484 0
Loss on debt extinguishment 80,914 0
Amortization of debt premium 4,790 0
Changes in Operating Assets and Liabilities:    
Accounts receivable (1,174) (1,460)
Inventory (3,063) 12,127
Prepaid expenses 13,859 0
Other receivable- related party (5,152) 0
Accounts payable and accrued expenses 207,710 15,422
Accrued interest 105,600 60,243
Deferred compensation 389,151 379,759
Other current liabilities 0 (2,555)
Net Cash Used in Operating Activities (423,344) (817,755)
Cash Flows from Investing Activities:    
Acquisition of business, net of cash acquired 0 (6,087)
Purchases of property and equipment 0 (2,323)
Net Cash Used in Investing Activities 0 (8,410)
Cash Flows from Financing Activities:    
Payment of debt issuance cost (5,000) (56,640)
Proceeds from convertible loan, net of original issue discount 65,000 558,000
Proceeds from notes payable related party 403,787 275,500
Repayment of Notes payable- related party (52,500) 0
Common stock issuance 0 3,750
Expenses contributed to capital 0 49,686
Net Cash Flows from Financing Activities 411,287 830,296
Net (decrease) increase in cash (12,057) 4,131
Cash at the beginning of the year: 13,773 9,642
Cash at the end of the year: 1,716 13,773
Supplemental Disclosure Of Non-Cash Investing And Financing Activities:    
Common stock issued for acquisition 0 550,000
Common stock issued to settle liability 0 17,500
Warrants issued and extended for common stock issuance costs 0 30,702
Discount on notes payable for warrants 0 25,197
Common stock issued for settlement of debt 195,000 0
Preferred stock issuable for assets purchase 56,243 0
Common stock issued for settlement of deferred compensation. 333,103 0
Common stock issuable for settlement of deferred compensation $ 351,984 $ 0