Annual report pursuant to Section 13 and 15(d)

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