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

Convertible Instruments and Accrued Interest (Tables)

v3.24.0.1
Convertible Instruments and Accrued Interest (Tables)
6 Months Ended 12 Months Ended
Nov. 30, 2023
May 31, 2023
Convertible Instruments and Accrued Interest    
Schedule of information on dividends of convertible preferred stock

November 30, 2023

May 31, 2023

(in thousands except conversion rate)

    

Series B

    

Series C

    

Series D

    

Series B

    

Series C

    

Series D

Shares of preferred stock outstanding

19

6

9

19

6

9

Common stock conversion rate

10:1

2,000:1

1,250:1

10:1

2,000:1

1,250:1

Total shares of common stock if converted

190

12,670

10,565

190

12,670

10,565

Undeclared dividends

$

17

$

-

$

-

$

15

$

-

$

-

Accrued dividends

$

-

$

2,818

$

3,231

$

-

$

2,500

$

2,808

Total shares of common stock if dividends converted

34

5,636

6,462

30

5,000

5,616

May 31, 2023

May 31, 2022

(in thousands except conversion rate)

    

Series B

    

Series C

    

Series D

    

Series B

    

Series C

    

Series D

Shares of preferred stock outstanding

19

6

9

19

7

9

Common stock conversion rate

10:1

2,000:1

1,250:1

10:1

2,000:1

1,250:1

Total shares of common stock if converted

190

12,670

10,565

190

13,806

10,565

Undeclared dividends

$

15

$

-

$

-

$

10

$

-

$

-

Accrued dividends

$

-

$

2,500

$

2,808

$

-

$

2,014

$

1,963

Total shares of common stock if dividends converted

30

5,000

5,616

20

4,028

3,926

Summary Of outstanding convertible notes

November 30, 2023

    

April 2, 2021 Note

    

April 23, 2021 Note

Interest rate per annum

10

%

10

%

Conversion price per share upon five trading days' notice

$

10.00

$

10.00

Party that controls the conversion rights

Investor

Investor

Maturity date

April 5, 2025

April 23, 2025

Security interest

All Company assets excluding intellectual property

 
Schedule of outstanding balances of convertible notes

November 30, 2023

May 31, 2023

(in thousands)

    

April 2, 2021 Note

    

April 23, 2021 Note

    

Short-term Notes

Total

    

April 2, 2021 Note

    

April 23, 2021 Note

Placement Agent Notes

Total

Convertible notes payable outstanding principal

$

4,081

$

29,369

$

250

$

33,700

$

6,081

$

29,369

$

1,000

$

36,450

Less: Unamortized debt discount and issuance costs

(102)

(607)

(77)

(786)

(211)

(822)

(286)

(1,319)

Convertible notes payable, net

3,979

28,762

173

32,914

5,870

28,547

714

35,131

Accrued interest on convertible notes

4,261

8,675

-

12,936

3,804

6,789

5

10,598

Outstanding convertible notes payable, net and accrued interest

$

8,240

$

37,437

$

173

$

45,850

$

9,674

$

35,336

$

719

$

45,729

May 31, 2023

May 31, 2022

(in thousands)

    

April 2, 2021 Note

    

April 23, 2021 Note

    

Placement Agent Notes

Total

    

April 2, 2021 Note

    

April 23, 2021 Note

    

Total

Convertible notes payable outstanding principal

$

6,081

$

29,369

$

1,000

$

36,450

$

9,819

$

28,500

$

38,319

Less: Unamortized debt discount and issuance costs

(211)

(822)

(286)

(1,319)

(512)

(1,566)

(2,078)

Convertible notes payable, net

5,870

28,547

714

35,131

9,307

26,934

36,241

Accrued interest on convertible notes

3,804

6,789

5

10,598

2,599

3,375

5,974

Outstanding convertible notes payable, net and accrued interest

$

9,674

$

35,336

$

719

$

45,729

$

11,906

$

30,309

$

42,215

Schedule of reconciliation of changes to outstanding balance of convertible notes

(in thousands)

April 2, 2021 Note

April 23, 2021 Note

Placement Agent Notes

Short-Term Notes

Total

Outstanding balance at May 31, 2023

$

9,674

$

35,336

$

719

$

-

$

45,729

Consideration received

-

-

975

169

1,144

Amortization of issuance discount and costs

109

215

583

4

911

Interest expense

457

1,886

18

-

2,361

Fair market value of shares and warrants exchanged for repayment

(2,640)

-

(4,379)

-

(7,019)

Difference between market value of
common shares and reduction of principal

640

-

2,084

-

2,724

Outstanding balance at November 30, 2023

$

8,240

$

37,437

$

-

$

173

$

45,850

(in thousands)

April 2, 2021 Note

April 23, 2021 Note

Placement Agent Notes

Total

Outstanding balance at May 31, 2022

$

11,906

$

30,309

$

-

$

42,215

Consideration received

696

696

Amortization of issuance discount and costs

564

1,613

18

2,195

Interest expense

1,205

3,414

5

4,624

Fair market value of shares exchanged for repayment

(5,312)

-

-

(5,312)

Difference between market value of
common shares and reduction of principal

1,311

-

-

1,311

Outstanding balance at May 31, 2023

$

9,674

$

35,336

$

719

$

45,729