EQUITY | NOTE 5. EQUITY Common stock For the year ended February 28,2022 During year ended February 28, 2022, we issued (i) 46,000 shares of the common stock to investors who are not a “U.S. Person,” as that term is defined in Rule 902(k) of Regulation S of the Securities Act for total consideration of $23,000, or $0.50 per share; and (ii) 140,000 shares of to the common stock to investors who are “accredited investors,” as that term is defined Rule 501(a) of Regulation D for total consideration of $70,000, or $0.50 per share. The Company paid transaction fees of $6,834 resulting in net proceeds of $86,166. During the year ended February 28, 2022, the Company issued 77,000 shares of common stock with a fair value of $38,500 to settle accounts payable balance. On June 18, 2021, the Company issued to UPlus 1,000,000 shares of common stock and a three-year warrant to purchase 1,400,000 shares of common stock for $0.50 per share related to the Merger Agreement. The common stock was valued at $0.50 per share based on recent sales of common stock for cash, which we believe to be the best estimate of fair value. During the year ended February 28, 2022, the Company received $150,000 in equity contributions from related party. Share Surrender Agreement On October 5, 2021, the Company entered into a share surrender agreement, in consideration of $10.00 and other good and valuable consideration, a stockholder surrendered 32,000 shares of Company common stock to the Company. As of the date of this filing, the shares have not been surrendered. Incentive Stock Options For the year ended February 28, 2023 During the year ended February 28, 2023, the Company recognized $54,243 of stock-based compensation related to outstanding stock options. At February 28, 2023, the Company had $136,765 of unrecognized costs related to options. For the year ended February 28,2022 During the year February 28, 2022, the Board of Directors approved grants of 2,755,000 options to consultants. The options have an exercise price ranging from $0.50 - $0.80 and expire five-years following issuance. The total fair value of these option grants at issuance was $1,051,295. Of the newly granted options 588,750 vested at issuance and the remaining options vest over periods from five to sixty months. During the year ended February 28, 2022, the Company recognized $384,786 of stock-based compensation related to outstanding stock options. At February 28, 2022, the Company had $191,008 of unrecognized costs related to options. The following table summarizes the stock option activity for the years ended February 28, 2023 and 2022: Weighted Average Number of Options Exercise Price Per Share Outstanding at February 28, 2021 785,000 $ 0.50 Granted 2,755,000 0.54 Exercised - - Forfeited and expired (1,960,000 ) 0.50 Outstanding at February 28, 2022 1,580,000 0.57 Granted - - Exercised - - Forfeited and expired - - Outstanding at February 28, 2023 1,580,000 $ 0.57 As of February 28, 2023, there were 1,201,474 stock options exercisable. The outstanding stock options have a weighted average remaining term of 5.29 years and have no intrinsic value. Stock Warrants On June 18, 2021, the Company issued a three-year warrant to purchase 1,400,000 shares of common stock for $0.50 per share pursuant to the Merger Agreement. The total fair value of these warrants at issuance was $357,990. The following table summarizes the stock warrant activity for the years ended February 28, 2023 and 2022: Weighted Average Number of Warrants Exercise Price Per Share Outstanding at February 28, 2021 - $ - Granted 1,400,000 0.50 Exercised - - Forfeited and expired - - Outstanding at February 28, 2022 1,400,000 0.50 Granted - - Exercised - - Forfeited and expired - Outstanding at February 28, 2023 1,400,000 $ 0.50 As of February 28, 2023, the outstanding stock warrants have a weighted average remaining term of 1.34 years and have no intrinsic value. The aggregate fair value of the options and warrants measured during the years ended February 28, 2022 were calculated using the Black-Scholes option pricing model based on the following assumptions: 2022 Expected life (years) 3-5 Volatility (1) 79.33-108.26 % Dividend yield 0 % Risk free interest rate 0.47-1.18 % (1) The Company used a peer group to estimate volatility |