{"ticker":"ETS","downloaded_at":"2026-08-20","balance_sheet":{"2026-05-31":{"Ordinary Shares Number":16716672.0,"Share Issued":16716672.0,"Total Debt":55494.0,"Tangible Book Value":17419963.0,"Invested Capital":18604315.0,"Working Capital":17278549.0,"Net Tangible Assets":17419963.0,"Common Stock Equity":18548821.0,"Total Capitalization":18548821.0,"Total Equity Gross Minority Interest":18548821.0,"Stockholders Equity":18548821.0,"Retained Earnings":-5138042.0,"Additional Paid In Capital":23686846.0,"Capital Stock":17.0,"Common Stock":17.0,"Total Liabilities Net Minority Interest":246147.0,"Total Non Current Liabilities Net Minority Interest":0.0,"Non Current Deferred Liabilities":null,"Non Current Deferred Taxes Liabilities":null,"Current Liabilities":246147.0,"Current Debt And Capital Lease Obligation":55494.0,"Current Debt":55494.0,"Line Of Credit":55494.0,"Payables And Accrued Expenses":190653.0,"Current Accrued Expenses":110231.0,"Payables":80422.0,"Other Payable":53275.0,"Dueto Related Parties Current":null,"Total Tax Payable":800.0,"Accounts Payable":26347.0,"Total Assets":18794968.0,"Total Non Current Assets":1270272.0,"Goodwill And Other Intangible Assets":1128858.0,"Other Intangible Assets":460000.0,"Goodwill":668858.0,"Net PPE":141414.0,"Accumulated Depreciation":-195818.0,"Gross PPE":337232.0,"Current Assets":17524696.0,"Other Current Assets":51012.0,"Current Deferred Assets":null,"Prepaid Assets":1924515.0,"Receivables":10313178.0,"Accrued Interest Receivable":604691.0,"Loans Receivable":9649811.0,"Accounts Receivable":58676.0,"Allowance For Doubtful Accounts Receivable":null,"Gross Accounts Receivable":null,"Cash Cash Equivalents And Short Term Investments":5235991.0,"Cash And Cash Equivalents":5235991.0,"Cash Financial":null},"2026-02-28":{"Ordinary Shares Number":16716672.0,"Share Issued":16716672.0,"Total Debt":14617.0,"Tangible Book Value":11939105.0,"Invested Capital":13096380.0,"Working Capital":11768408.0,"Net Tangible Assets":11939105.0,"Common Stock Equity":13081763.0,"Total Capitalization":13081763.0,"Total Equity Gross Minority Interest":13081763.0,"Stockholders Equity":13081763.0,"Retained Earnings":-2605100.0,"Additional Paid In Capital":15686846.0,"Capital Stock":17.0,"Common Stock":17.0,"Total Liabilities Net Minority Interest":269005.0,"Total Non Current Liabilities Net Minority Interest":0.0,"Non Current Deferred Liabilities":null,"Non Current Deferred Taxes Liabilities":null,"Current Liabilities":269005.0,"Current Debt And Capital Lease Obligation":14617.0,"Current Debt":14617.0,"Line Of Credit":14617.0,"Payables And Accrued Expenses":254388.0,"Current Accrued Expenses":118112.0,"Payables":136276.0,"Other Payable":93651.0,"Dueto Related Parties Current":null,"Total Tax Payable":4000.0,"Accounts Payable":38625.0,"Total Assets":13350768.0,"Total Non Current Assets":1313355.0,"Goodwill And Other Intangible Assets":1142658.0,"Other Intangible Assets":473800.0,"Goodwill":668858.0,"Net PPE":170697.0,"Accumulated Depreciation":-217958.0,"Gross PPE":388655.0,"Current Assets":12037413.0,"Other Current Assets":81765.0,"Current Deferred Assets":null,"Prepaid Assets":1474222.0,"Receivables":10413361.0,"Accrued Interest Receivable":379139.0,"Loans Receivable":9949811.0,"Accounts Receivable":84411.0,"Allowance For Doubtful Accounts Receivable":null,"Gross Accounts Receivable":null,"Cash Cash Equivalents And Short Term Investments":68065.0,"Cash And Cash Equivalents":68065.0,"Cash Financial":68065.0},"2025-11-30":{"Ordinary Shares Number":16716672.0,"Share Issued":16716672.0,"Total Debt":38526.0,"Tangible Book Value":12035409.0,"Invested Capital":13230393.0,"Working Capital":11868401.0,"Net Tangible Assets":12035409.0,"Common Stock Equity":13191867.0,"Total Capitalization":13191867.0,"Total Equity Gross Minority Interest":13191867.0,"Stockholders Equity":13191867.0,"Retained Earnings":-2494996.0,"Additional Paid In Capital":15686846.0,"Capital Stock":17.0,"Common Stock":17.0,"Total Liabilities Net Minority Interest":513155.0,"Total Non Current Liabilities Net Minority Interest":0.0,"Non Current Deferred Liabilities":0.0,"Non Current Deferred Taxes Liabilities":0.0,"Current Liabilities":513155.0,"Current Debt And Capital Lease Obligation":38526.0,"Current Debt":38526.0,"Line Of Credit":38526.0,"Payables And Accrued Expenses":474629.0,"Current Accrued Expenses":292484.0,"Payables":182145.0,"Other Payable":158827.0,"Dueto Related Parties Current":0.0,"Total Tax Payable":2400.0,"Accounts Payable":20918.0,"Total Assets":13705022.0,"Total Non Current Assets":1323466.0,"Goodwill And Other Intangible Assets":1156458.0,"Other Intangible Assets":487600.0,"Goodwill":668858.0,"Net PPE":167008.0,"Accumulated Depreciation":-215229.0,"Gross PPE":382237.0,"Current Assets":12381556.0,"Other Current Assets":898191.0,"Current Deferred Assets":null,"Prepaid Assets":102443.0,"Receivables":10072393.0,"Accrued Interest Receivable":null,"Loans Receivable":9999811.0,"Accounts Receivable":72582.0,"Allowance For Doubtful Accounts Receivable":0.0,"Gross Accounts Receivable":72582.0,"Cash Cash Equivalents And Short Term Investments":1308529.0,"Cash And Cash Equivalents":1308529.0,"Cash Financial":1308529.0},"2025-08-31":{"Ordinary Shares Number":16716672.0,"Share Issued":16716672.0,"Total Debt":16946.0,"Tangible Book Value":13709112.0,"Invested Capital":14896316.0,"Working Capital":13539229.0,"Net Tangible Assets":13709112.0,"Common Stock Equity":14879370.0,"Total Capitalization":14879370.0,"Total Equity Gross Minority Interest":14879370.0,"Stockholders Equity":14879370.0,"Retained Earnings":-807493.0,"Additional Paid In Capital":15686846.0,"Capital Stock":17.0,"Common Stock":17.0,"Total Liabilities Net Minority Interest":312652.0,"Total Non Current Liabilities Net Minority Interest":42546.0,"Non Current Deferred Liabilities":42546.0,"Non Current Deferred Taxes Liabilities":42546.0,"Current Liabilities":270106.0,"Current Debt And Capital Lease Obligation":16946.0,"Current Debt":16946.0,"Line Of Credit":16946.0,"Payables And Accrued Expenses":253160.0,"Current Accrued Expenses":48765.0,"Payables":204395.0,"Other Payable":158802.0,"Dueto Related Parties Current":24038.0,"Total Tax Payable":2400.0,"Accounts Payable":19155.0,"Total Assets":15192022.0,"Total Non Current Assets":1382687.0,"Goodwill And Other Intangible Assets":1170258.0,"Other Intangible Assets":501400.0,"Goodwill":668858.0,"Net PPE":212429.0,"Accumulated Depreciation":-163391.0,"Gross PPE":375820.0,"Current Assets":13809335.0,"Other Current Assets":62765.0,"Current Deferred Assets":null,"Prepaid Assets":137993.0,"Receivables":55440.0,"Accrued Interest Receivable":null,"Loans Receivable":null,"Accounts Receivable":55440.0,"Allowance For Doubtful Accounts Receivable":0.0,"Gross Accounts Receivable":55440.0,"Cash Cash Equivalents And Short Term Investments":13553137.0,"Cash And Cash Equivalents":13553137.0,"Cash Financial":13553137.0},"2025-05-31":{"Ordinary Shares Number":16716672.0,"Share Issued":16716672.0,"Total Debt":null,"Tangible Book Value":359331.0,"Invested Capital":1543389.0,"Working Capital":176278.0,"Net Tangible Assets":359331.0,"Common Stock Equity":1543389.0,"Total Capitalization":1543389.0,"Total Equity Gross Minority Interest":1543389.0,"Stockholders Equity":1543389.0,"Retained Earnings":-621612.0,"Additional Paid In Capital":2164988.0,"Capital Stock":13.0,"Common Stock":13.0,"Total Liabilities Net Minority Interest":247070.0,"Total Non Current Liabilities Net Minority Interest":0.0,"Non Current Deferred Liabilities":0.0,"Non Current Deferred Taxes Liabilities":0.0,"Current Liabilities":247070.0,"Current Debt And Capital Lease Obligation":null,"Current Debt":null,"Line Of Credit":null,"Payables And Accrued Expenses":247070.0,"Current Accrued Expenses":202124.0,"Payables":44946.0,"Other Payable":null,"Dueto Related Parties Current":24038.0,"Total Tax Payable":null,"Accounts Payable":20908.0,"Total Assets":1790459.0,"Total Non Current Assets":1367111.0,"Goodwill And Other Intangible Assets":1184058.0,"Other Intangible Assets":515200.0,"Goodwill":668858.0,"Net PPE":183053.0,"Accumulated Depreciation":-112859.0,"Gross PPE":295912.0,"Current Assets":423348.0,"Other Current Assets":23400.0,"Current Deferred Assets":296078.0,"Prepaid Assets":null,"Receivables":48843.0,"Accrued Interest Receivable":null,"Loans Receivable":null,"Accounts Receivable":48843.0,"Allowance For Doubtful Accounts Receivable":0.0,"Gross Accounts Receivable":48843.0,"Cash Cash Equivalents And Short Term Investments":55027.0,"Cash And Cash Equivalents":55027.0,"Cash Financial":55027.0},"2025-02-28":{"Ordinary Shares Number":null,"Share Issued":null,"Total Debt":null,"Tangible Book Value":null,"Invested Capital":null,"Working Capital":null,"Net Tangible Assets":null,"Common Stock Equity":null,"Total Capitalization":null,"Total Equity Gross Minority Interest":null,"Stockholders Equity":null,"Retained Earnings":null,"Additional Paid In Capital":null,"Capital Stock":null,"Common Stock":null,"Total Liabilities Net Minority Interest":null,"Total Non Current Liabilities Net Minority Interest":null,"Non Current Deferred Liabilities":0.0,"Non Current Deferred Taxes Liabilities":0.0,"Current Liabilities":null,"Current Debt And Capital Lease Obligation":null,"Current Debt":null,"Line Of Credit":null,"Payables And Accrued Expenses":null,"Current Accrued Expenses":null,"Payables":null,"Other Payable":null,"Dueto Related Parties Current":24038.0,"Total Tax Payable":null,"Accounts Payable":null,"Total Assets":null,"Total Non Current Assets":null,"Goodwill And Other Intangible Assets":null,"Other Intangible Assets":null,"Goodwill":null,"Net PPE":null,"Accumulated Depreciation":null,"Gross PPE":null,"Current Assets":null,"Other Current Assets":null,"Current Deferred Assets":null,"Prepaid Assets":null,"Receivables":null,"Accrued Interest Receivable":null,"Loans Receivable":null,"Accounts Receivable":null,"Allowance For Doubtful Accounts Receivable":0.0,"Gross Accounts Receivable":48243.0,"Cash Cash Equivalents And Short Term Investments":null,"Cash And Cash Equivalents":null,"Cash Financial":168066.0},"2024-11-30":{"Ordinary Shares Number":null,"Share Issued":null,"Total Debt":26081.0,"Tangible Book Value":null,"Invested Capital":null,"Working Capital":null,"Net Tangible Assets":null,"Common Stock Equity":null,"Total Capitalization":null,"Total Equity Gross Minority Interest":null,"Stockholders Equity":null,"Retained Earnings":null,"Additional Paid In Capital":null,"Capital Stock":null,"Common Stock":null,"Total Liabilities Net Minority Interest":null,"Total Non Current Liabilities Net Minority Interest":null,"Non Current Deferred Liabilities":null,"Non Current Deferred Taxes Liabilities":null,"Current Liabilities":null,"Current Debt And Capital Lease Obligation":26081.0,"Current Debt":26081.0,"Line Of Credit":26081.0,"Payables And Accrued Expenses":null,"Current Accrued Expenses":null,"Payables":null,"Other Payable":66633.0,"Dueto Related Parties Current":null,"Total Tax Payable":800.0,"Accounts Payable":null,"Total Assets":null,"Total Non Current Assets":null,"Goodwill And Other Intangible Assets":null,"Other Intangible Assets":null,"Goodwill":null,"Net PPE":null,"Accumulated Depreciation":null,"Gross PPE":null,"Current Assets":null,"Other Current Assets":null,"Current Deferred Assets":null,"Prepaid Assets":0.0,"Receivables":null,"Accrued Interest Receivable":null,"Loans Receivable":0.0,"Accounts Receivable":null,"Allowance For Doubtful Accounts Receivable":null,"Gross Accounts Receivable":null,"Cash Cash Equivalents And Short Term Investments":null,"Cash And Cash Equivalents":null,"Cash Financial":null}},"income_stmt":{"2026-05-31":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.0,"Normalized EBITDA":-2741291.0,"Net Income From Continuing Operation Net Minority Interest":-2532942.0,"Reconciled Depreciation":33744.0,"Reconciled Cost Of Revenue":645792.0,"EBITDA":-2741291.0,"EBIT":-2775035.0,"Net Interest Income":216101.0,"Interest Expense":null,"Interest Income":216101.0,"Normalized Income":-2532942.0,"Net Income From Continuing And Discontinued Operation":-2532942.0,"Total Expenses":3501864.0,"Total Operating Income As Reported":-2775035.0,"Diluted Average Shares":16716672.0,"Basic Average Shares":16716672.0,"Diluted EPS":-0.15,"Basic EPS":-0.15,"Diluted NI Availto Com Stockholders":-2532942.0,"Net Income Common Stockholders":-2532942.0,"Net Income":-2532942.0,"Net Income Including Noncontrolling Interests":-2532942.0,"Net Income Continuous Operations":-2532942.0,"Tax Provision":0.0,"Pretax Income":-2532942.0,"Other Income Expense":25992.0,"Other Non Operating Income Expenses":25992.0,"Net Non Operating Interest Income Expense":216101.0,"Total Other Finance Cost":null,"Interest Expense Non Operating":null,"Interest Income Non Operating":216101.0,"Operating Income":-2775035.0,"Operating Expense":2856072.0,"Other Taxes":200000.0,"Research And Development":2150000.0,"Selling General And Administration":506072.0,"General And Administrative Expense":506072.0,"Other Gand A":228389.0,"Salaries And Wages":277683.0,"Gross Profit":81037.0,"Cost Of Revenue":645792.0,"Total Revenue":726829.0,"Operating Revenue":726829.0},"2026-02-28":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.4,"Normalized EBITDA":-290713.0,"Net Income From Continuing Operation Net Minority Interest":-110104.0,"Reconciled Depreciation":16528.0,"Reconciled Cost Of Revenue":647933.0,"EBITDA":-290713.0,"EBIT":-307241.0,"Net Interest Income":198737.0,"Interest Expense":null,"Interest Income":198737.0,"Normalized Income":-110104.0,"Net Income From Continuing And Discontinued Operation":-110104.0,"Total Expenses":1112539.0,"Total Operating Income As Reported":-307241.0,"Diluted Average Shares":16716672.0,"Basic Average Shares":16716672.0,"Diluted EPS":-0.01,"Basic EPS":-0.01,"Diluted NI Availto Com Stockholders":-110104.0,"Net Income Common Stockholders":-110104.0,"Net Income":-110104.0,"Net Income Including Noncontrolling Interests":-110104.0,"Net Income Continuous Operations":-110104.0,"Tax Provision":1600.0,"Pretax Income":-108504.0,"Other Income Expense":null,"Other Non Operating Income Expenses":null,"Net Non Operating Interest Income Expense":198737.0,"Total Other Finance Cost":null,"Interest Expense Non Operating":null,"Interest Income Non Operating":198737.0,"Operating Income":-307241.0,"Operating Expense":464606.0,"Other Taxes":null,"Research And Development":null,"Selling General And Administration":464606.0,"General And Administrative Expense":464606.0,"Other Gand A":311052.0,"Salaries And Wages":153554.0,"Gross Profit":157365.0,"Cost Of Revenue":647933.0,"Total Revenue":805298.0,"Operating Revenue":805298.0},"2025-11-30":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.024592,"Normalized EBITDA":-1853638.0,"Net Income From Continuing Operation Net Minority Interest":-1687503.0,"Reconciled Depreciation":65638.0,"Reconciled Cost Of Revenue":683891.0,"EBITDA":-1853638.0,"EBIT":-1919276.0,"Net Interest Income":189227.0,"Interest Expense":null,"Interest Income":null,"Normalized Income":-1687503.0,"Net Income From Continuing And Discontinued Operation":-1687503.0,"Total Expenses":2628966.0,"Total Operating Income As Reported":-1919276.0,"Diluted Average Shares":null,"Basic Average Shares":null,"Diluted EPS":null,"Basic EPS":null,"Diluted NI Availto Com Stockholders":-1687503.0,"Net Income Common Stockholders":-1687503.0,"Net Income":-1687503.0,"Net Income Including Noncontrolling Interests":-1687503.0,"Net Income Continuous Operations":-1687503.0,"Tax Provision":-42546.0,"Pretax Income":-1730049.0,"Other Income Expense":0.0,"Other Non Operating Income Expenses":0.0,"Net Non Operating Interest Income Expense":189227.0,"Total Other Finance Cost":-189227.0,"Interest Expense Non Operating":null,"Interest Income Non Operating":null,"Operating Income":-1919276.0,"Operating Expense":1945075.0,"Other Taxes":null,"Research And Development":null,"Selling General And Administration":1022303.0,"General And Administrative Expense":1022303.0,"Other Gand A":851069.0,"Salaries And Wages":171234.0,"Gross Profit":25799.0,"Cost Of Revenue":683891.0,"Total Revenue":709690.0,"Operating Revenue":709690.0},"2025-08-31":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.21,"Normalized EBITDA":-80451.0,"Net Income From Continuing Operation Net Minority Interest":-185881.0,"Reconciled Depreciation":64332.0,"Reconciled Cost Of Revenue":627048.0,"EBITDA":-80451.0,"EBIT":-144783.0,"Net Interest Income":2248.0,"Interest Expense":null,"Interest Income":null,"Normalized Income":-185881.0,"Net Income From Continuing And Discontinued Operation":-185881.0,"Total Expenses":778648.0,"Total Operating Income As Reported":-144783.0,"Diluted Average Shares":13288411.0,"Basic Average Shares":13288411.0,"Diluted EPS":-0.01,"Basic EPS":-0.01,"Diluted NI Availto Com Stockholders":-185881.0,"Net Income Common Stockholders":-185881.0,"Net Income":-185881.0,"Net Income Including Noncontrolling Interests":-185881.0,"Net Income Continuous Operations":-185881.0,"Tax Provision":43346.0,"Pretax Income":-142535.0,"Other Income Expense":null,"Other Non Operating Income Expenses":null,"Net Non Operating Interest Income Expense":2248.0,"Total Other Finance Cost":-2248.0,"Interest Expense Non Operating":null,"Interest Income Non Operating":null,"Operating Income":-144783.0,"Operating Expense":151600.0,"Other Taxes":null,"Research And Development":null,"Selling General And Administration":151600.0,"General And Administrative Expense":151600.0,"Other Gand A":74747.0,"Salaries And Wages":76853.0,"Gross Profit":6817.0,"Cost Of Revenue":627048.0,"Total Revenue":633865.0,"Operating Revenue":633865.0},"2025-05-31":{"Tax Effect Of Unusual Items":0.0,"Tax Rate For Calcs":0.21,"Normalized EBITDA":-61592.0,"Net Income From Continuing Operation Net Minority Interest":-107604.0,"Reconciled Depreciation":62168.0,"Reconciled Cost Of Revenue":612248.0,"EBITDA":-61592.0,"EBIT":-123760.0,"Net Interest Income":0.0,"Interest Expense":0.0,"Interest Income":0.0,"Normalized Income":-107604.0,"Net Income From Continuing And Discontinued Operation":-107604.0,"Total Expenses":754010.0,"Total Operating Income As Reported":-123760.0,"Diluted Average Shares":16716672.0,"Basic Average Shares":16716672.0,"Diluted EPS":-0.006437,"Basic EPS":-0.006437,"Diluted NI Availto Com Stockholders":-107604.0,"Net Income Common Stockholders":-107604.0,"Net Income":-107604.0,"Net Income Including Noncontrolling Interests":-107604.0,"Net Income Continuous Operations":-107604.0,"Tax Provision":400.0,"Pretax Income":-107204.0,"Other Income Expense":16556.0,"Other Non Operating Income Expenses":16556.0,"Net Non Operating Interest Income Expense":0.0,"Total Other Finance Cost":null,"Interest Expense Non Operating":0.0,"Interest Income Non Operating":0.0,"Operating Income":-123760.0,"Operating Expense":141762.0,"Other Taxes":0.0,"Research And Development":0.0,"Selling General And Administration":141762.0,"General And Administrative Expense":141762.0,"Other Gand A":60776.0,"Salaries And Wages":80986.0,"Gross Profit":18002.0,"Cost Of Revenue":612248.0,"Total Revenue":630250.0,"Operating Revenue":630250.0},"2025-02-28":{"Tax Effect Of Unusual Items":null,"Tax Rate For Calcs":null,"Normalized EBITDA":null,"Net Income From Continuing Operation Net Minority Interest":null,"Reconciled Depreciation":null,"Reconciled Cost Of Revenue":null,"EBITDA":null,"EBIT":null,"Net Interest Income":null,"Interest Expense":0.0,"Interest Income":0.0,"Normalized Income":null,"Net Income From Continuing And Discontinued Operation":null,"Total Expenses":null,"Total Operating Income As Reported":null,"Diluted Average Shares":16916672.0,"Basic Average Shares":16716672.0,"Diluted EPS":-0.012263,"Basic EPS":-0.012263,"Diluted NI Availto Com Stockholders":null,"Net Income Common Stockholders":null,"Net Income":null,"Net Income Including Noncontrolling Interests":null,"Net Income Continuous Operations":null,"Tax Provision":null,"Pretax Income":null,"Other Income Expense":4729.0,"Other Non Operating Income Expenses":4729.0,"Net Non Operating Interest Income Expense":null,"Total Other Finance Cost":null,"Interest Expense Non Operating":0.0,"Interest Income Non Operating":0.0,"Operating Income":null,"Operating Expense":null,"Other Taxes":null,"Research And Development":null,"Selling General And Administration":null,"General And Administrative Expense":null,"Other Gand A":null,"Salaries And Wages":null,"Gross Profit":null,"Cost Of Revenue":null,"Total Revenue":null,"Operating Revenue":null}},"cashflow":{"2026-05-31":{"Free Cash Flow":-3096011.0,"Repayment Of Debt":-36063.0,"Issuance Of Debt":null,"Issuance Of Capital Stock":8000000.0,"Capital Expenditure":null,"Interest Paid Supplemental Data":9452.0,"Income Tax Paid Supplemental Data":null,"End Cash Position":5235991.0,"Beginning Cash Position":68065.0,"Changes In Cash":5167926.0,"Financing Cash Flow":7963937.0,"Cash Flow From Continuing Financing Activities":7963937.0,"Net Other Financing Charges":null,"Net Common Stock Issuance":8000000.0,"Common Stock Issuance":8000000.0,"Net Issuance Payments Of Debt":-36063.0,"Net Long Term Debt Issuance":-36063.0,"Long Term Debt Payments":-36063.0,"Long Term Debt Issuance":null,"Investing Cash Flow":300000.0,"Cash Flow From Continuing Investing Activities":300000.0,"Net Other Investing Changes":300000.0,"Net PPE Purchase And Sale":0.0,"Purchase Of PPE":0.0,"Operating Cash Flow":-3096011.0,"Cash Flow From Continuing Operating Activities":-3096011.0,"Change In Working Capital":-377401.0,"Change In Payables And Accrued Expense":16404.0,"Change In Payable":16404.0,"Change In Account Payable":-12278.0,"Change In Prepaid Assets":-419540.0,"Change In Receivables":25735.0,"Changes In Account Receivables":25735.0,"Other Non Cash Items":-225552.0,"Deferred Tax":-3200.0,"Deferred Income Tax":-3200.0,"Depreciation Amortization Depletion":33744.0,"Depreciation And Amortization":33744.0,"Amortization Cash Flow":13800.0,"Amortization Of Intangibles":13800.0,"Depreciation":19944.0,"Net Income From Continuing Operations":-2532942.0},"2026-02-28":{"Free Cash Flow":-1255057.0,"Repayment Of Debt":-35407.0,"Issuance Of Debt":null,"Issuance Of Capital Stock":0.0,"Capital Expenditure":-6418.0,"Interest Paid Supplemental Data":1097.0,"Income Tax Paid Supplemental Data":null,"End Cash Position":68065.0,"Beginning Cash Position":1308529.0,"Changes In Cash":-1240464.0,"Financing Cash Flow":-35407.0,"Cash Flow From Continuing Financing Activities":-35407.0,"Net Other Financing Charges":null,"Net Common Stock Issuance":0.0,"Common Stock Issuance":0.0,"Net Issuance Payments Of Debt":-35407.0,"Net Long Term Debt Issuance":-35407.0,"Long Term Debt Payments":-35407.0,"Long Term Debt Issuance":null,"Investing Cash Flow":43582.0,"Cash Flow From Continuing Investing Activities":43582.0,"Net Other Investing Changes":50000.0,"Net PPE Purchase And Sale":-6418.0,"Purchase Of PPE":-6418.0,"Operating Cash Flow":-1248639.0,"Cash Flow From Continuing Operating Activities":-1248639.0,"Change In Working Capital":-956833.0,"Change In Payables And Accrued Expense":-210342.0,"Change In Payable":-210342.0,"Change In Account Payable":17707.0,"Change In Prepaid Assets":-734662.0,"Change In Receivables":-11829.0,"Changes In Account Receivables":-11829.0,"Other Non Cash Items":-199830.0,"Deferred Tax":1600.0,"Deferred Income Tax":1600.0,"Depreciation Amortization Depletion":16528.0,"Depreciation And Amortization":16528.0,"Amortization Cash Flow":13800.0,"Amortization Of Intangibles":13800.0,"Depreciation":2728.0,"Net Income From Continuing Operations":-110104.0},"2025-11-30":{"Free Cash Flow":-2185993.0,"Repayment Of Debt":-58804.0,"Issuance Of Debt":0.0,"Issuance Of Capital Stock":0.0,"Capital Expenditure":-6417.0,"Interest Paid Supplemental Data":1740.0,"Income Tax Paid Supplemental Data":1600.0,"End Cash Position":1308529.0,"Beginning Cash Position":13553137.0,"Changes In Cash":-12244608.0,"Financing Cash Flow":-58804.0,"Cash Flow From Continuing Financing Activities":-58804.0,"Net Other Financing Charges":0.0,"Net Common Stock Issuance":0.0,"Common Stock Issuance":0.0,"Net Issuance Payments Of Debt":-58804.0,"Net Long Term Debt Issuance":-58804.0,"Long Term Debt Payments":-58804.0,"Long Term Debt Issuance":0.0,"Investing Cash Flow":-10006228.0,"Cash Flow From Continuing Investing Activities":-10006228.0,"Net Other Investing Changes":null,"Net PPE Purchase And Sale":-6417.0,"Purchase Of PPE":-6417.0,"Operating Cash Flow":-2179576.0,"Cash Flow From Continuing Operating Activities":-2179577.0,"Change In Working Capital":-337457.0,"Change In Payables And Accrued Expense":300253.0,"Change In Payable":300253.0,"Change In Account Payable":1763.0,"Change In Prepaid Assets":-620568.0,"Change In Receivables":-17142.0,"Changes In Account Receivables":-17142.0,"Other Non Cash Items":null,"Deferred Tax":-40946.0,"Deferred Income Tax":-40946.0,"Depreciation Amortization Depletion":65638.0,"Depreciation And Amortization":65638.0,"Amortization Cash Flow":13800.0,"Amortization Of Intangibles":13800.0,"Depreciation":51838.0,"Net Income From Continuing Operations":-1687503.0},"2025-08-31":{"Free Cash Flow":-426066.0,"Repayment Of Debt":-40961.0,"Issuance Of Debt":null,"Issuance Of Capital Stock":13867940.0,"Capital Expenditure":null,"Interest Paid Supplemental Data":0.0,"Income Tax Paid Supplemental Data":null,"End Cash Position":13553137.0,"Beginning Cash Position":55027.0,"Changes In Cash":13498110.0,"Financing Cash Flow":13924176.0,"Cash Flow From Continuing Financing Activities":13924176.0,"Net Other Financing Charges":-45000.0,"Net Common Stock Issuance":13867940.0,"Common Stock Issuance":13867940.0,"Net Issuance Payments Of Debt":101236.0,"Net Long Term Debt Issuance":101236.0,"Long Term Debt Payments":-40961.0,"Long Term Debt Issuance":null,"Investing Cash Flow":-79908.0,"Cash Flow From Continuing Investing Activities":-79908.0,"Net Other Investing Changes":null,"Net PPE Purchase And Sale":-79908.0,"Purchase Of PPE":-79908.0,"Operating Cash Flow":-346158.0,"Cash Flow From Continuing Operating Activities":-346158.0,"Change In Working Capital":-266355.0,"Change In Payables And Accrued Expense":-82400.0,"Change In Payable":-82400.0,"Change In Account Payable":-1753.0,"Change In Prepaid Assets":-177358.0,"Change In Receivables":-6597.0,"Changes In Account Receivables":-6597.0,"Other Non Cash Items":null,"Deferred Tax":41746.0,"Deferred Income Tax":41746.0,"Depreciation Amortization Depletion":64332.0,"Depreciation And Amortization":64332.0,"Amortization Cash Flow":13800.0,"Amortization Of Intangibles":13800.0,"Depreciation":50532.0,"Net Income From Continuing Operations":-185881.0},"2025-05-31":{"Free Cash Flow":3039.0,"Repayment Of Debt":5000.0,"Issuance Of Debt":null,"Issuance Of Capital Stock":180000.0,"Capital Expenditure":null,"Interest Paid Supplemental Data":0.0,"Income Tax Paid Supplemental Data":null,"End Cash Position":55027.0,"Beginning Cash Position":168066.0,"Changes In Cash":-113039.0,"Financing Cash Flow":-116078.0,"Cash Flow From Continuing Financing Activities":-116078.0,"Net Other Financing Charges":-296078.0,"Net Common Stock Issuance":180000.0,"Common Stock Issuance":180000.0,"Net Issuance Payments Of Debt":5000.0,"Net Long Term Debt Issuance":5000.0,"Long Term Debt Payments":5000.0,"Long Term Debt Issuance":null,"Investing Cash Flow":0.0,"Cash Flow From Continuing Investing Activities":0.0,"Net Other Investing Changes":null,"Net PPE Purchase And Sale":0.0,"Purchase Of PPE":0.0,"Operating Cash Flow":3039.0,"Cash Flow From Continuing Operating Activities":3039.0,"Change In Working Capital":47675.0,"Change In Payables And Accrued Expense":-228979.0,"Change In Payable":-228979.0,"Change In Account Payable":2635.0,"Change In Prepaid Assets":277254.0,"Change In Receivables":-600.0,"Changes In Account Receivables":-600.0,"Other Non Cash Items":null,"Deferred Tax":800.0,"Deferred Income Tax":800.0,"Depreciation Amortization Depletion":62168.0,"Depreciation And Amortization":62168.0,"Amortization Cash Flow":13800.0,"Amortization Of Intangibles":13800.0,"Depreciation":48368.0,"Net Income From Continuing Operations":-107604.0},"2025-02-28":{"Free Cash Flow":null,"Repayment Of Debt":null,"Issuance Of Debt":null,"Issuance Of Capital Stock":null,"Capital Expenditure":null,"Interest Paid Supplemental Data":null,"Income Tax Paid Supplemental Data":null,"End Cash Position":null,"Beginning Cash Position":null,"Changes In Cash":null,"Financing Cash Flow":null,"Cash Flow From Continuing Financing Activities":null,"Net Other Financing Charges":-5000.0,"Net Common Stock Issuance":null,"Common Stock Issuance":null,"Net Issuance Payments Of Debt":null,"Net Long Term Debt Issuance":null,"Long Term Debt Payments":null,"Long Term Debt Issuance":null,"Investing Cash Flow":null,"Cash Flow From Continuing Investing Activities":null,"Net Other Investing Changes":null,"Net PPE Purchase And Sale":null,"Purchase Of PPE":null,"Operating Cash Flow":null,"Cash Flow From Continuing Operating Activities":null,"Change In Working Capital":null,"Change In Payables And Accrued Expense":null,"Change In Payable":null,"Change In Account Payable":null,"Change In Prepaid Assets":null,"Change In Receivables":null,"Changes In Account Receivables":null,"Other Non Cash Items":null,"Deferred Tax":null,"Deferred Income Tax":null,"Depreciation Amortization Depletion":null,"Depreciation And Amortization":null,"Amortization Cash Flow":null,"Amortization Of Intangibles":null,"Depreciation":null,"Net Income From Continuing Operations":null}}}