General form of registration statement for all companies including face-amount certificate companies

Income Taxes (Tables)

v3.24.2.u1
Income Taxes (Tables)
12 Months Ended
May 31, 2024
Income Taxes  
Schedule of reconciliation of federal statutory Income tax

The Company’s provision for income tax differs from the amount computed by applying the statutory federal income tax rate to income before taxes as follows:

Years ended May 31,

    

2024

    

2023

    

Statutory federal income tax rate

 

21.0

%  

21.0

%  

Derivative loss

 

(0.1)

 

(2.3)

 

Non-deductible debt issuance costs

 

(7.1)

 

(2.6)

 

Non-deductible interest on convertible notes

 

(2.0)

 

(1.2)

 

Non-deductible loss on induced conversion

(2.8)

(1.4)

Non-deductible debt discount amortization

 

(0.5)

 

(0.6)

 

Stock Compensation

 

(7.2)

 

 

Other

 

(1.2)

 

0.8

 

Valuation allowance

 

(0.1)

 

(13.7)

 

Total provision for income taxes

 

0.0

%  

0.0

%  

Schedule of net deferred tax assets and liabilities

    

As of May 31,

    

2024

    

2023

Deferred tax assets:

Net operating loss

$

100,897

$

96,338

Credits

 

2,063

 

2,063

ASC 718 expense on non-qualified stock options

 

2,665

 

6,400

Accrued expenses

 

411

 

73

Lease liability

59

89

Inventory charges

6,173

6,173

Inventory write-off

1,953

13,739

Contingent liability

9,202

Issued warrants

3,000

2,317

Section 174 R&D costs

2,056

858

Amortization

 

207

 

609

Fixed assets

 

5

 

4

Other

Total gross deferred tax asset

128,691

128,663

Less valuation allowance

(128,636)

(128,579)

Total deferred tax assets

55

84

Deferred tax liabilities:

Right-of-use asset

 

(55)

 

(84)

Total deferred tax liabilities

(55)

(84)

Net deferred tax asset (liability)

$

$

Schedule of provision for income taxes

    

Years Ended May 31,

2024

    

2023

Current:

Federal

$

$

State

 

 

Total Current

 

 

Deferred:

 

 

Federal

 

57

 

State

 

 

Change in valuation allowance

(57)

Total deferred

Total income tax benefit (expense)

$

$

Schedule of reconciliation of the beginning and ending amount of the valuation allowance

    

May 31,

2024

2023

Valuation allowance at beginning of year

$

128,579

$

117,638

Change in valuation allowance

 

57

 

10,941

Valuation allowance at end of year

$

128,636

$

128,579