true
client made edits and added financials
0001434601
0001434601
2024-06-01
2024-08-31
0001434601
dei:BusinessContactMember
2024-06-01
2024-08-31
0001434601
2024-08-31
0001434601
2024-05-31
0001434601
2023-06-01
2023-08-31
0001434601
us-gaap:PreferredStockMember
2024-05-31
0001434601
us-gaap:CommonStockMember
2024-05-31
0001434601
us-gaap:AdditionalPaidInCapitalMember
2024-05-31
0001434601
us-gaap:RetainedEarningsMember
2024-05-31
0001434601
us-gaap:PreferredStockMember
2023-05-31
0001434601
us-gaap:CommonStockMember
2023-05-31
0001434601
us-gaap:AdditionalPaidInCapitalMember
2023-05-31
0001434601
us-gaap:RetainedEarningsMember
2023-05-31
0001434601
2023-05-31
0001434601
us-gaap:PreferredStockMember
2024-06-01
2024-08-31
0001434601
us-gaap:CommonStockMember
2024-06-01
2024-08-31
0001434601
us-gaap:AdditionalPaidInCapitalMember
2024-06-01
2024-08-31
0001434601
us-gaap:RetainedEarningsMember
2024-06-01
2024-08-31
0001434601
us-gaap:PreferredStockMember
2023-06-01
2023-08-31
0001434601
us-gaap:CommonStockMember
2023-06-01
2023-08-31
0001434601
us-gaap:AdditionalPaidInCapitalMember
2023-06-01
2023-08-31
0001434601
us-gaap:RetainedEarningsMember
2023-06-01
2023-08-31
0001434601
us-gaap:PreferredStockMember
2024-08-31
0001434601
us-gaap:CommonStockMember
2024-08-31
0001434601
us-gaap:AdditionalPaidInCapitalMember
2024-08-31
0001434601
us-gaap:RetainedEarningsMember
2024-08-31
0001434601
us-gaap:PreferredStockMember
2023-08-31
0001434601
us-gaap:CommonStockMember
2023-08-31
0001434601
us-gaap:AdditionalPaidInCapitalMember
2023-08-31
0001434601
us-gaap:RetainedEarningsMember
2023-08-31
0001434601
2023-08-31
0001434601
srt:ChiefExecutiveOfficerMember
2024-08-31
0001434601
srt:ChiefExecutiveOfficerMember
2024-05-31
0001434601
TMGI:WifeOfCEOMember
2024-08-31
0001434601
TMGI:WifeOfCEOMember
2024-05-31
0001434601
TMGI:MotherOfCEOMember
2024-08-31
0001434601
TMGI:MotherOfCEOMember
2024-05-31
0001434601
TMGI:ServiceProviderMember
2024-08-31
0001434601
TMGI:ServiceProviderMember
2024-05-31
0001434601
TMGI:ServiceProvider1Member
2024-08-31
0001434601
TMGI:ServiceProvider1Member
2024-05-31
0001434601
TMGI:TwoOtherServiceProvidersMember
2024-08-31
0001434601
TMGI:TwoOtherServiceProvidersMember
2024-05-31
0001434601
2023-06-01
2024-05-31
0001434601
TMGI:NotePayable1Member
2024-08-31
0001434601
TMGI:NotePayable1Member
2024-05-31
0001434601
TMGI:NotePayable2Member
2024-08-31
0001434601
TMGI:NotePayable2Member
2024-05-31
0001434601
TMGI:NotePayable3Member
2024-08-31
0001434601
TMGI:NotePayable3Member
2024-05-31
0001434601
TMGI:NotePayable4Member
2024-08-31
0001434601
TMGI:NotePayable4Member
2024-05-31
0001434601
TMGI:NotePayable5Member
2024-08-31
0001434601
TMGI:NotePayable5Member
2024-05-31
0001434601
TMGI:NotePayable6Member
2024-08-31
0001434601
TMGI:NotePayable6Member
2024-05-31
0001434601
TMGI:NotePayable7Member
2024-08-31
0001434601
TMGI:NotePayable7Member
2024-05-31
0001434601
TMGI:NotePayable8Member
2024-08-31
0001434601
TMGI:NotePayable8Member
2024-05-31
0001434601
TMGI:NotePayable9Member
2024-08-31
0001434601
TMGI:NotePayable9Member
2024-05-31
0001434601
TMGI:NotePayable10Member
2024-08-31
0001434601
TMGI:NotePayable10Member
2024-05-31
0001434601
TMGI:NotePayable11Member
2024-08-31
0001434601
TMGI:NotePayable11Member
2024-05-31
0001434601
TMGI:NotePayable12Member
2024-08-31
0001434601
TMGI:NotePayable12Member
2024-05-31
0001434601
TMGI:NotePayable13Member
2024-08-31
0001434601
TMGI:NotePayable13Member
2024-05-31
0001434601
TMGI:NotePayable14Member
2024-08-31
0001434601
TMGI:NotePayable14Member
2024-05-31
0001434601
TMGI:NotePayable15Member
2024-08-31
0001434601
TMGI:NotePayable15Member
2024-05-31
0001434601
TMGI:NotePayable16Member
2024-08-31
0001434601
TMGI:NotePayable16Member
2024-05-31
0001434601
TMGI:NotePayable17Member
2024-08-31
0001434601
TMGI:NotePayable17Member
2024-05-31
0001434601
TMGI:NotePayable18Member
2024-08-31
0001434601
TMGI:NotePayable18Member
2024-05-31
0001434601
TMGI:NotePayable19Member
2024-08-31
0001434601
TMGI:NotePayable19Member
2024-05-31
0001434601
TMGI:NotePayable20Member
2024-08-31
0001434601
TMGI:NotePayable20Member
2024-05-31
0001434601
TMGI:NotePayable21Member
2024-08-31
0001434601
TMGI:NotePayable21Member
2024-05-31
0001434601
TMGI:NotePayable22Member
2024-08-31
0001434601
TMGI:NotePayable22Member
2024-05-31
0001434601
TMGI:NotePayable23Member
2024-08-31
0001434601
TMGI:NotePayable23Member
2024-05-31
0001434601
TMGI:NotePayable24Member
2024-08-31
0001434601
TMGI:NotePayable24Member
2024-05-31
0001434601
TMGI:NotePayable25Member
2024-08-31
0001434601
TMGI:NotePayable25Member
2024-05-31
0001434601
TMGI:NotePayable26Member
2024-08-31
0001434601
TMGI:NotePayable26Member
2024-05-31
0001434601
TMGI:NotePayable27Member
2024-08-31
0001434601
TMGI:NotePayable27Member
2024-05-31
0001434601
TMGI:NotePayable28Member
2024-08-31
0001434601
TMGI:NotePayable28Member
2024-05-31
0001434601
TMGI:NotePayable29Member
2024-08-31
0001434601
TMGI:NotePayable29Member
2024-05-31
0001434601
TMGI:LenderAMember
2024-08-31
0001434601
TMGI:LenderAMember
2024-05-31
0001434601
TMGI:LenderBMember
2024-08-31
0001434601
TMGI:LenderBMember
2024-05-31
0001434601
TMGI:Other14LendersMember
2024-08-31
0001434601
TMGI:Other14LendersMember
2024-05-31
0001434601
TMGI:CompanyLawFirmMember
2024-08-31
0001434601
TMGI:CompanyLawFirmMember
2024-05-31
0001434601
TMGI:OZCorporationMember
2024-08-31
0001434601
TMGI:OZCorporationMember
2024-05-31
0001434601
TMGI:ConvertibleNote1Member
2024-08-31
0001434601
TMGI:ConvertibleNote1Member
2024-05-31
0001434601
TMGI:ConvertibleNote2Member
2024-08-31
0001434601
TMGI:ConvertibleNote2Member
2024-05-31
0001434601
TMGI:ConvertibleNote3Member
2024-08-31
0001434601
TMGI:ConvertibleNote3Member
2024-05-31
0001434601
TMGI:ConvertibleNote4Member
2024-08-31
0001434601
TMGI:ConvertibleNote4Member
2024-05-31
0001434601
TMGI:ConvertibleNote5Member
2024-08-31
0001434601
TMGI:ConvertibleNote5Member
2024-05-31
0001434601
TMGI:ConvertibleNote6Member
2024-08-31
0001434601
TMGI:ConvertibleNote6Member
2024-05-31
0001434601
TMGI:ConvertibleNote7Member
2024-08-31
0001434601
TMGI:ConvertibleNote7Member
2024-05-31
0001434601
TMGI:ConvertibleNote8Member
2024-08-31
0001434601
TMGI:ConvertibleNote8Member
2024-05-31
0001434601
TMGI:ConvertibleNote9Member
2024-08-31
0001434601
TMGI:ConvertibleNote9Member
2024-05-31
0001434601
TMGI:ConvertibleNote10Member
2024-08-31
0001434601
TMGI:ConvertibleNote10Member
2024-05-31
0001434601
TMGI:ConvertibleNote11Member
2024-08-31
0001434601
TMGI:ConvertibleNote11Member
2024-05-31
0001434601
TMGI:ConvertibleNote12Member
2024-08-31
0001434601
TMGI:ConvertibleNote12Member
2024-05-31
0001434601
TMGI:ConvertibleNote13Member
2024-08-31
0001434601
TMGI:ConvertibleNote13Member
2024-05-31
0001434601
TMGI:LenderAMember
2024-08-31
0001434601
TMGI:LenderAMember
2024-05-31
0001434601
TMGI:LenderBMember
2024-08-31
0001434601
TMGI:LenderBMember
2024-05-31
0001434601
TMGI:LenderCMember
2024-08-31
0001434601
TMGI:LenderCMember
2024-05-31
0001434601
TMGI:Other5LendersMember
2024-08-31
0001434601
TMGI:Other5LendersMember
2024-05-31
0001434601
TMGI:NotePurchaseAgreementMember
2024-05-20
2024-05-21
0001434601
TMGI:NotePurchaseAgreementMember
2024-05-21
0001434601
TMGI:EquityAgreementMember
2023-06-01
2024-05-31
0001434601
us-gaap:CommonStockMember
2023-06-01
2024-05-31
0001434601
TMGI:SimplyWhimMember
2022-09-19
2022-09-20
iso4217:USD
xbrli:shares
iso4217:USD
xbrli:shares
xbrli:pure
Table
of Contents
As
filed with the Securities and Exchange Commission on November
15, 2024.
Registration No.
333-282485
UNITED STATES
SECURITIES AND
EXCHANGE COMMISSION
Washington, D.C.
20549
FORM S-1/A
REGISTRATION STATEMENT UNDER THE SECURITIES ACT
OF 1933
The MARQUIE GROUP, INC.
(Exact name of Registrant as specified in its charter)
florida |
|
4461 |
|
26-2091212 |
(Incorporation or |
|
(Primary Standard Industrial |
|
(I.R.S. Employer |
organization) |
|
Classification Code Number) |
|
Identification Number) |
7901 4th Street North, Suite 4887
St. Petersburg, FL 33702
(800) 351-3021
(Name, address, telephone number of agent for service)
Marc Angell
Chief Executive Officer
7901 4th Street North, Suite 4887
St. Petersburg, FL 33702
(800) 351-3021
(Address and Telephone Number of Registrant’s
Principal Executive Offices and Principal Place of Business)
Communication Copies to
Jeff Turner
JDT Legal
7533 S Center View Ct, #4291
West Jordan, UT 84084
Telephone: (801) 810-4465
Facsimile: (888) 920-1297
Email: jeff@jdt-legal.com
Approximate date of proposed sale to the public:
As soon as practicable and from time to time after the effective date of this Registration Statement.
If any of the securities being registered on this
Form are to be offered on a delayed or continuous basis pursuant to Rule 415 under the Securities Act of 1933, check the following
box. ☒
If this Form is filed to register additional securities
for an offering pursuant to Rule 462(b) under the Securities Act, please check the following box and list the Securities Act registration
statement number of the earlier effective registration statement for the same offering.
If this Form is a post-effective amendment filed
pursuant to rule 462(c) under the Securities Act, check the following box and list the Securities Act registration statement number
of the earlier effective registration statement for the same offering. ☐
If this Form is a post-effective amendment filed
pursuant to Rule 462(d) under the Securities Act, check the following box and list the Securities Act registration statement number
of the earlier effective registration statement for the same offering. ☐
Indicate by check mark whether the registrant
is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company. See definitions of “large
accelerated filer,” “accelerated filer” and “smaller reporting company” in Rule 12b-2 of the Exchange
Act. (Check one):
|
Large accelerated filer |
☐ |
Accelerated filer |
☐ |
|
Non-accelerated filer |
☒ |
Smaller reporting company |
☒ |
|
|
Emerging Growth Company |
☐ |
If an emerging growth company, indicate by
check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial
accounting standards provided pursuant to Section 7(a)(2)(B) of the Securities Act. ☐
The registrant hereby amends this registration
statement on such date or dates, as may be necessary to delay its effective date until the registrant shall file a further amendment,
which specifically states that this registration statement shall thereafter become effective in accordance with Act 1, Section 8A of
the Securities Act of 1933, as amended, or until this registration statement shall become effective on such date as the Securities Exchange
Commission, acting pursuant to Section 8A, may determine.
PRELIMINARY PROSPECTUS |
SUBJECT TO COMPLETION |
DATED NOVEMBER 15, 2024 |
Up
to 1,250,000,000 Shares of Common Stock
THE
MARQUIE GROUP, INC.
The information
in this prospectus is not complete and may be changed. The selling stockholders may not sell these securities until the registration
statement filed with the Securities and Exchange Commission is effective. This prospectus is not an offering to sell these securities
and it is not a solicitation of an offering to buy these securities in any state where the offer or sale of such securities is not permitted.
This prospectus
relates to the resale from time to time, of up to 1,250,000,000 shares of the common stock of The Marquie Group, Inc. (hereafter, “we,”
“us,” “our,” “TMGI” or the “Company”) by the Selling Stockholder. We are not selling any
shares of common stock in this offering. We, therefore, will not receive any proceeds from the sale of the shares by the Selling Stockholder.
We do however, receive proceeds from the sale of securities pursuant to the Equity Commitment Agreement. Any participating broker-dealers
and, if the Selling Stockholder is an affiliate of any such broker-dealers, are “underwriters” within the meaning of the Securities
Act of 1933, as amended (the “Securities Act”), and any commissions or discounts given to any such broker-dealer or affiliates
of a broker-dealer may be regarded as underwriting commissions or discounts under the Securities Act. The Selling Stockholder has informed
us that they are broker-dealers. Our common stock is traded on the over-the-counter market under the symbol “TMGI”. The closing
price for our common stock on September 27, 2024 was $0.0001 per share, as reported by OTC Markets.
The shares
being registered herein are comprised of 1,250,000,000 shares of common stock that are issuable pursuant to the Equity Commitment Agreement
that we entered into with the Selling Stockholder on September 27, 2024. The purchase price of the shares that may be sold to MacRab under
the Equity Commitment Agreement will be equal to 80% of the average of the two (2) lowest volume weighted average prices of the Company’s
Common Stock on OTC Pink during the five (5) Trading Days immediately following the Clearing Date. Because the actual date and price per
share of the Company’s common stock pursuant to any such put right under the Equity Commitment Agreement is unknown, the actual
purchase price for the shares is unknown. Accordingly, we caution readers that, although we are registering 1,250,000,000 shares, there
is a minimum purchase price of $0.0001 under the Equity Commitment Agreement, and therefore a potential for a maximum of 15,000,000,000
shares that may be issued by the Company pursuant to the Equity Commitment Agreement. Therefore, the number of shares issued from the
Equity Commitment Agreement may be substantially greater than the number of shares being registered hereunder. See “Summary of Equity Commitment Agreement” on page 28 for a more complete discussion of the Equity Commitment Agreement and the terms by which
we may issue additional shares of our common stock.
The Selling
Stockholder may sell all or a portion of these common shares from time to time in market transactions to any market on which the common
stock is then traded, in negotiated transactions or otherwise, and at prices, and on terms that will be determined by the then prevailing
market price or at negotiated prices directly or through a broker or brokers, who may act as agent or as principal or by a combination
of such methods of sale. The Selling Stockholder has engaged Wilson Davis & Co., Inc. to act as broker-dealer in connection with the
sale by the Selling Stockholder of the shares, offered pursuant to the Prospectus. For its services, Wilson Davis & Co., Inc. will
be reimbursed for certain expenses, not to succeed $10,000, and receive a commission of 4.5% of any sales in addition to its customary
fees and charges.
Our auditors
have expressed substantial doubt as to our ability to continue as a going concern. We expect that we will need approximately $1,000,000
in capital to continue as a going concern for the next twelve months from the date of this prospectus. We intend to raise capital to fund
our operations through sales of multi-media and entertainment related products and services, borrowings, and private placements of our
common stock.
Marc Angell, our President
and CEO, has the majority of the voting rights of holders of our capital stock through his ownership of all 200 of our Series A preferred
stock. Each share of Series A Preferred Stock has voting rights equal to four times the sum of (a) all shares of Common Stock issued
and outstanding at the time of voting; plus (b) the total number of votes of all other classes of preferred stock which are issued and
outstanding at the time of voting; divided by (c) the number of shares of Series A Preferred Stock issued and outstanding at the time
of voting. Effectively, the Series A shareholders are entitled to 80% of the vote on all matters submitted to shareholders for a vote.
Accordingly, Mr. Angell will have voting control over all matters submitted to the holders of our common stock for approval, including
the election of directors, amendments to our certificate of incorporation and major corporate transactions.
An investment in our common
stock is subject to many risks and an investment in our shares will also involve a high degree of risk. The shares issuable from the
Equity Financing Agreement will dilute the ownership interest and voting power of existing stockholders. See “Risk
Factors” on page 5 to read about factors you should consider before purchasing shares of our common stock.
Neither the Securities and Exchange Commission (“SEC”)
nor any state securities commission has approved or disapproved of these securities or determined if this prospectus is truthful or complete.
Any representation to the contrary is a criminal offense. The information in this prospectus is not complete and may be changed. This
prospectus is included in the registration statement that was filed by us with the SEC. The Selling Stockholder may not sell these securities
until the registration statement becomes effective. This prospectus is not an offer to sell these securities and is not soliciting an
offer to buy these securities in any state where the offer or sale is not permitted.
The date of this prospectus is November 15,
2024
ADDITIONAL INFORMATION
You should rely only
on the information contained or incorporated by reference in this prospectus and in any accompanying prospectus supplement. No one has
been authorized to provide you with different information. The shares are not being offered in any jurisdiction where the offer is not
permitted. You should not assume that the information in this prospectus or any prospectus supplement is accurate as of any date other
than the date on the front of such documents.
TABLE OF CONTENTS
The following table of
contents has been designed to help you find information contained in this prospectus. We encourage you to read the entire prospectus.
Please read this Prospectus carefully and in its
entirety. This Prospectus contains disclosure regarding our business, our financial condition and results of operations and risk factors
related to our business and our Common Stock, among other material disclosure items. We have prepared this Prospectus so that you will
have the information necessary to make an informed investment decision.
You should rely only on information contained
in this Prospectus. We have not authorized any other person to provide you with different information. This Prospectus is not an offer
to sell, nor is it seeking an offer to buy these securities in any state where the offer or sale is not permitted. The Selling Stockholder
may not sell the securities listed in this Prospectus until the Registration Statement filed with the Securities and Exchange Commission
is effective. The information in this Prospectus is complete and accurate as of the date on the front cover, but the information may have
changed since that date.
The Registration Statement containing this
Prospectus, including the exhibits to the Registration Statement, provides additional information about us and our Common Stock
offered under this Prospectus. The Registration Statement, including the exhibits and the documents incorporated herein by
reference, can be read on the Securities and Exchange Commission website or at the Securities and Exchange Commission offices
mentioned under the heading “Additional Information.”
FORWARD-LOOKING STATEMENTS AND PROJECTIONS
All statements contained in this prospectus that
are not historical facts, including statements regarding anticipated activity, are “forward-looking statements” within the
meaning of the federal securities laws, involve a number of risks and uncertainties and are based on our beliefs and assumptions and information
currently available to us. In some cases, you can identify forward-looking statements by words such as “may,” “will,”
“should,” “expect,” “objective,” “plan,” “intend,” “anticipate,”
“believe,” “estimate,” “predict,” “project,” “potential,” “forecast,”
“continue,” “strategy,” or “position” or the negative of such terms or other variations of them or
by comparable terminology. In particular, statements, express or implied, concerning future actions, conditions or events, future operating
results or the ability to generate sales, income or cash flow are forward-looking statements. These statements are not guarantees of future
performance and are subject to risks, uncertainties and other factors, some of which are beyond our control and difficult to predict and
could cause actual results to differ materially from those expressed or forecasted in the forward-looking statements, including:
|
· |
The level of competition in the health and beauty product industry and multi-media entertainment; |
|
|
|
|
· |
The availability of wholesale goods to fulfill product orders, and expand the product line; |
|
|
|
|
· |
Our ability to obtain additional capital to finance the expansion of our business, to maintain reporting requirements, to maintain adequate inventory, or to extend terms of credit to our customers; |
|
|
|
|
· |
Our reliance upon management and particularly Marc Angell, our Chief Executive Officer, to execute our business plan; |
|
|
|
|
· |
The willingness and ability of third parties to honor their contractual commitments; |
|
|
|
|
· |
The amount of dilution that our shareholders will experience as a result of the Equity Financing Agreement and the underlying shares that that may be sold from time to time pursuant thereto; |
|
|
|
|
· |
The volatility of our common stock price; and |
|
|
|
|
· |
The risks, uncertainties and other factors we identify in “Risk Factors” and elsewhere in this prospectus and in our filings with the SEC. |
We undertake no obligation to publicly update or revise any forward-looking statements, whether
as a result of new information, future events, or otherwise, after the date of this prospectus.
PROSPECTUS SUMMARY
This summary highlights some of the information
in this prospectus. It is not complete and may not contain all of the information that you may want to consider. You should read carefully
the more detailed information set forth under “Risk Factors” and the other information included in this prospectus. Except
where the context suggests otherwise, the terms “we,” “us,” “our,” “TMGI” and the “Company”
refer to The Marquie Group, Inc. We refer in this prospectus to our executive officers and other members of our management team, collectively,
as “Management.”
The Marquie Group, Inc. is
an emerging direct-to-consumer firm specializing in marketing, product development, and media, including a dynamic terrestrial, and streaming
radio network. We craft and promote top-tier health and beauty solutions that enrich lives, showcased through engaging radio content for
our audience.
On May 31, 2013 the Company
acquired Music of Your Life, Inc., a Nevada corporation (“MYL Nevada”). As a result of the acquisition, MYL Nevada became
a wholly owned subsidiary of the Company, and the Company changed its name to Music of Your Life, Inc. effective July 26, 2013 operating
as a syndicated radio network producing live concerts, television shows and radio programming. With the dramatic increase in music licensing
fees and the decrease in traditional radio advertising formats, the Company found it difficult to achieve profitability with its Music
of Your Life syndication radio service. In response to this, the Company began to explore partnering with products to be marketed through
radio spots on the Company’s wide-reaching radio network.
On August 16, 2018, the Company
merged into The Marquie Group, Inc., a development stage health and beauty products company for the exclusive right to market and sell
products under development, and subsequently changed its name to The Marquie Group, Inc.
On
September 26, 2022, the Company acquired 25% of Simply Whim, LLC, a skincare company with a full line of health and beauty products under
the “Whim” brand. As a result, the Company is now a direct-to-consumer sales and marketing company with its own line of innovative
health and beauty products. The Company markets these products through its wholly owned subsidiary Music of Your Life, a syndicated radio
network heard nationwide on AM, FM and HD terrestrial radio stations, and simulcast over the internet. This is made possible by 30 and
60 second commercials airing every hour which are targeted toward the Music of Your Life listening audience. Broadcasting more than 40
years, Music of Your Life is the longest running music radio format in syndication. Information regarding the Whim products, including
the Whim store can be found at www.simplywhim.com. You can learn more about the Company at www.themarquiegroup.com. Our
website, however, does not constitute a part of this prospectus.
We are governed by our sole
officer and director Marc Angell. Our principal office is located at 7901 4th Street North, Suite 4887, St. Petersburg, FL 33702-4305.
We have one full-time employee and utilize the services of various contract personnel from time to time.
We are filing this prospectus
in connection with shares of our common stock that may be offered and sold from time to time by the Selling Stockholder pursuant to the
Standby Equity Commitment Agreement (SECA). The Selling Stockholder is offering for sale up to 1,250,000,000 shares of our common stock.
The Selling Stockholder is not an affiliate of the Company. On September 27, 2024, we entered into the SECA with the Selling Stockholder,
pursuant to which, the Selling Stockholder agreed to purchase in excess of $1.50 million worth of our common stock pursuant to the respective
terms of the SECA. Additionally, we entered into Registration Rights Agreements (the “Registration Rights Agreements”) with
the Selling Stockholder, pursuant to which we have filed with the U.S. Securities and Exchange Commission (the “SEC”) the
registration statement that includes this prospectus to register for resale under the Securities Act of 1933, as amended (the “Securities
Act”), the shares that may be issued to the Selling Stockholder under the SECA.
Issuances of our common stock
in this offering will not affect the rights or privileges of our existing stockholders, except that the economic and voting interests
of each of our existing stockholders will be diluted as a result of any such issuance. Although the number of shares of common stock
that our existing stockholders own will not decrease, the shares owned by our existing stockholders will represent a smaller percentage
of our total outstanding shares after any such issuance to the Selling Stockholder.
We are subject to the information
requirements of the Securities Exchange Act of 1934, as amended, and in accordance therewith file quarterly and annual reports, as well
as other information with the Securities and Exchange Commission (“SEC”) under File No. 000-54163. Such reports and other
information filed with the SEC can be inspected and copied at the public reference facilities maintained by the SEC at 450 Fifth Street,
N.W., Washington, D.C. 20549 at prescribed rates, and at various regional and district offices maintained by the SEC throughout the United
States. Information about the operation of the SEC’s public reference facilities may be obtained by calling the SEC at 1-800-SEC-0330.
The SEC also maintains a website at http://www.sec.gov that contains reports and other information regarding us and
other registrants that file electronic reports and information with the SEC.
Recent Financings and Material Agreements
Quick Capital, LLC
– Warrant
On June 10,
2022, we entered into a Securities Purchase Agreement with Quick Capital, LLC (“QC”) under which we received a loan of $35,000
for which we issued a convertible note to QC in the principal amount of $38,800 bearing interest at 12% per annum with a maturity date
12 months from the date of the note (“2022 Note”). As of the date hereof, the 2022 Note has been fully converted and is no
longer outstanding. Under the terms of the Securities Purchase Agreement, we also issued a warrant to allow QC to purchase 776,000,000
shares of our common stock during a five-year period ending June 10, 2027 at an exercise price of $0.00005 per share, subject to adjustment.
The number of shares being registered hereunder for warrant issued in conjunction with the June Note is 776,000,000.
Quick Capital, LLC
– Note 1
On November
8, 2022, we entered into a Note Purchase Agreement with Quick Capital, LLC (“QC”) under which we received a loan of $27,500
for which we issued a convertible note to QC in the principal amount of $30,555 bearing interest at 12% per annum with a maturity date
12 months from the date of the note (“Note 1”). As of the date hereof, the Note 1 has been fully converted and is no longer
outstanding. The number of shares being registered hereunder for warrant issued in conjunction with the June Note is 6,111,000 warrant
shares).
Quick Capital, LLC
– Note 2
On January
23, 2024, we entered into a Note Purchase Agreement with QC under which we received a loan of $27,500 for which we issued a convertible
note to QC in the principal amount of $30,555 bearing interest at 12% per annum with a maturity date 12 months from the date of the note
(“Note 2”). Note 2 is convertible into shares of our common stock at a 45% of the lowest trading price of our common stock
during the twenty (20) day period ending on the latest complete trading day prior to the conversion date and is subject to customary default
provisions. Note 2 may not be prepaid unless the lender consents. Under the terms of the Note Purchase Agreement, we also issued a warrant
to allow QC to purchase 152,775,000 shares of our common stock during a five-year period ending November 8, 2027 at an exercise price
of $0.005 per share, subject to adjustment. The total balance outstanding as of the date hereof is $31,619.82. The number of shares being
registered hereunder for QC Note 2 is 785,171,416 (632,396,416 conversion shares and 152,775,000 warrant shares).
Quick Capital, LLC
– Note 3
On May 21,
2024, we entered into a Note Purchase Agreement with QC under which we will receive a loan of up to $500,000 for which we issued a convertible
note to QC in the principal amount of $555,555.55 bearing interest at 12% per annum with a maturity date 9 months from the date of the
note (“Note 3”). Note 3 is convertible into shares of our common stock at a 45% of the lowest trading price of our common
stock during the twenty (20) day period ending on the latest complete trading day prior to the conversion date. Note 3 may not be prepaid
unless the lender consents. Under the terms of the Note Purchase Agreement, we also issued a warrant to allow QC to purchase up to 5,555,555,500
shares of our common stock during a five-year period ending May 10, 2029 at an exercise price of $0.0001 per share, subject to adjustment.
The number of shares being registered hereunder for QC Note 3 is 1,455,524,579, which shares can be issued as conversion shares and/or
warrant shares.
THE OFFERING
Securities Offered |
Up to 1,250,000,000 shares of our common stock
for public and private resale.
|
|
|
Offering Price |
The Selling Stockholder will offer and sell its
shares of common stock at a price of $0.0001 per share as quoted on OTC Markets as of September 27, 2024, at other prevailing prices,
or at privately negotiated prices.
|
|
|
Shares Outstanding |
We are
authorized to issue 20,000,000,000 shares of common stock, par value $0.0001 per share. As of the date of this prospectus, we have
3,888,065,460 shares of common stock issued and outstanding. We entered into a Standby Equity Commitment Agreement (the “SECA”)
pursuant to which MacRab has agreed to purchase up to $1.5 million worth of shares of our common stock from time to time. These put
shares are issuable from time to time, as the Company may direct, at a purchase price of 80% of the average of the two (2) lowest
volume weighted average prices of the Company’s Common Stock on OTC Pink during the five (5) Trading Days immediately following
the Clearing Date. For purposes of this prospectus, we have assumed a purchase price of $0.0001 and the initial registration of 1,250,000,000
shares of common stock issued pursuant to the SECA to the Selling Stockholder. However, because the actual date and price per share
of the Company’s common stock pursuant to any put right under the SECA is unknown, the actual purchase price for the shares
is unknown. Accordingly, we caution readers that, although we are registering 1,250,000,000 shares, there is a minimum purchase price
of $0.0001 under the SECA, and therefore a potential for a maximum of 15,000,000,000 shares that may be issued by the Company pursuant
to the Equity Commitment Agreement. Therefore, the number of shares issued from the Equity Commitment Agreement may be substantially
greater than the number of shares being registered hereunder. (see “Business – Summary of Equity Commitment Agreement”
on page 28).
We are also authorized to issue 20,000,000 shares of preferred stock,
par value $0.0001 per share. 200 shares of our preferred stock are designated Series A Preferred Stock and issued and outstanding at this
time.
|
|
|
Symbol for
Our Common Stock |
TMGI |
|
|
Use of Proceeds |
We are not selling any shares of common stock
in this offering. We, therefore, will not receive any proceeds from the sale of the shares by the Selling Stockholder.
|
|
|
Distribution
Arrangements |
The Selling Stockholder may, from time to
time, sell any or all of their shares of common stock on the OTC Pink or other market or trading platform on which our shares are traded
or quoted or in private transactions. These sales may be at fixed or negotiated prices. We will not be involved in any of the selling
efforts of the Selling Stockholder. |
|
|
Risk Factors |
An investment in our common stock is subject to significant risks that
you should carefully consider before investing in our common stock. For a further discussion of these risk factors, please see
“Risk Factors” beginning on page 5. |
|
|
Underwriter |
The Selling Stockholder is considered an underwriter of The Marquie Group, Inc. An underwriter must make public
disclosure similar to disclosure made by an issuer in the event of purchases and sales of securities. |
RISK FACTORS
An investment in our securities
involves certain risks relating to our business and operations. You should carefully consider these risks, together with all of the other
information included in this prospectus, before you decide whether to purchase shares of our Company. If any of the following risks actually
occur, our business, financial condition or results of operations could be materially adversely affected. If that happens, the trading
price of our common stock could decline and you may lose all or part of your investment.
Risks Related to Our Business
Our auditors have expressed
substantial doubt about our ability to continue as a going concern.
Our audited financial statements
for the fiscal years ended May 31, 2024 and 2023 were prepared assuming that we will continue our operations as a going concern. We do
not, however, have a history of operating profitably. Consequently, our independent accountants in their audit report have expressed substantial
doubt about our ability to continue as a going concern. Our continued operations are highly dependent upon our ability to increase revenues,
decrease operating costs, and complete equity and/or debt financings. Such financings may not be available or may not be available on
reasonable terms. Our financial statements do not include any adjustments that may result from the outcome of this uncertainty. We estimate
that we will not be able to continue as a going concern after December 31, 2024 unless we are able to secure capital from one of these
sources of financing. If we are unable to secure such financing, we may cease operations and investors in our common stock could lose
all of their investment.
We have not voluntarily
implemented various corporate governance measures, in the absence of which, shareholders may have more limited protections against interested
director transactions, conflicts of interest and similar matters.
Federal legislation, including
the Sarbanes-Oxley Act of 2002, has resulted in the adoption of various corporate governance measures designed to promote the integrity
of the corporate management and the securities markets. Some of these measures have been adopted in response to legal requirements. Others
have been adopted by companies in response to the requirements of national securities exchanges, such as the NYSE or the Nasdaq Stock
Market, on which their securities are listed. Among the corporate governance measures that are required under the rules of national securities
exchanges are those that address board of directors’ independence, and audit committee oversight. We have not yet adopted any of these
corporate governance measures and, since our securities are not yet listed on a national securities exchange, we are not required to do
so. It is possible that if we were to adopt some or all of these corporate governance measures, stockholders would benefit from somewhat
greater assurances that internal corporate decisions were being made by disinterested directors and that policies had been implemented
to define responsible conduct. Prospective investors should bear in mind our current lack of corporate governance measures in formulating
their investment decisions.
As a smaller public
company, our costs of complying with SEC reporting rules are disproportionately high relative to other larger companies.
The Marquie Group, Inc. is
considered a “reporting issuer” under the Securities Exchange Act of 1934, as amended. Therefore, we incur certain costs of
compliance with applicable SEC reporting rules and regulations including, but not limited to attorney’s fees, accounting and auditing
fees, other professional fees, financial printing costs and Sarbanes-Oxley compliance costs in an amount estimated at approximately $200,000
per year. In proportion to our operations, these costs are far more significant than our publicly-traded competitors. Unless we are able
to reduce these costs or increase our operating revenues, our costs to remain a reporting issuer will limit our ability to use our cash
resources for other more productive uses that could provide returns to our shareholders.
We are highly dependent
upon a few key contracts, the termination of which would have a material adverse effect on our business and financial condition.
Although we intend to grow
The Marquie Group, Inc. to become a larger health and beauty product, and broadcasting company, at present we have a small customer base
and are highly dependent upon a few key customers. We are therefore highly dependent upon repeat orders from our existing customers while
we generate sales to new customers. The loss of any of these customers until we have added new customers, would have a material adverse
effect on our business and financial condition.
We do not presently
have a traditional credit facility with a financial institution. This absence may adversely affect our operations.
To expand our business, we
require access to capital and credit. We do not presently have a traditional credit facility with a financial institution. The absence
of a traditional credit facility with a financial institution could adversely impact our operations. If we are unable to access lines
of credit, we may be unable to produce health and beauty products to certain customers who would otherwise be willing to enter into purchase
contracts with us. The loss of potential and existing customers because of an inability to finance the purchase of products and services
would have a material adverse effect on our financial condition and results of operations.
Non-performance
of suppliers on their sale commitments and customers on their purchase commitments could disrupt our business.
We enter into sales and purchase
orders with customers and suppliers for products and services at fixed prices. To the extent either a customer or supplier fails to perform
on their commitment, we may be required to sell or purchase other available products and services at prevailing market prices, which could
be significantly different than the fixed price within the sale and purchase order and therefore significant differences in these prices
could cause losses that would have a material adverse effect on our business, financial condition, results of operations and cash flows.
If we are unable to
retain our sales staff, our business and results of operations could be harmed.
Our ability to compete with
other health, beauty and broadcasting companies, and develop our business is largely dependent on the services of Marc Angell, our Chief
Executive Officer, and certain other third-party consultants and suppliers which assist him in securing sales of certain products and
services. If we are unable to retain Mr. Angell’s services and to attract other qualified senior management and key personnel on
terms satisfactory to us, our business will be adversely affected. We do not have key man life insurance covering the life of Mr. Angell
and, even if we are able to afford such a key man policy, our coverage levels may not be sufficient to offset any losses we may suffer
as a result of Mr. Angell’s death, disability, or other inability to perform services for us.
We may acquire businesses
and enter into joint ventures that will expose us to increased operating risks.
As part of our growth strategy,
we intend to acquire other health, beauty companies and other related service businesses in broadcasting. We cannot provide any assurance
that we will find attractive acquisition candidates in the future, that we will be able to acquire such candidates on economically acceptable
terms or that we will be able to finance acquisitions on economically acceptable terms. Even if we are able to acquire new businesses
in the future, they could result in the incurrence of substantial additional indebtedness and other expenses or potentially dilutive issuances
of equity securities and may affect the market price of our common stock or restrict our operations. We have also entered into joint venture
arrangements intended to complement or expand our business and will likely continue to do so in the future. These joint ventures are subject
to substantial risks and liabilities associated with their operations, as well as the risk that our relationships with our joint venture
partners do not succeed in the manner that we anticipate.
We face intense competition
and, if we are not able to effectively compete in our markets, our revenues may decrease.
Competitive pressures in our
markets could adversely affect our competitive position, leading to a possible loss of customers or a decrease in sales, either of which
could result in decreased revenues and profits. Our competitors are numerous, ranging from large multinational corporations, which have
significantly greater capital resources than us, to relatively small and specialized firms. Our business could be adversely affected because
of increased competition from these companies, who may choose to increase their direct marketing or provide less advantageous price and
credit terms to us than to our competitors.
Current and future litigation
could adversely affect us.
Though we are currently not
involved in any legal proceedings, from time to time we are involved in legal proceedings in our ordinary course of business. Lawsuits
and other legal proceedings can involve substantial costs, including the costs associated with investigation, litigation and possible
settlement, judgment, penalty or fine. As a smaller company, the collective costs of litigation proceedings can represent a drain on our
cash resources, as well as an inordinate amount of our management’s time and addition. Moreover, an adverse ruling in respect of
certain litigation could have a material adverse effect on our results of operation and financial condition.
We have limited the
liability of our board of directors and management.
We have adopted provisions
in our Articles of Incorporation which limit the liability of our directors and officers and have also adopted provisions in our bylaws
which provide for indemnification by the Company of our officers and directors to the fullest extent permitted by Florida corporate law.
Our articles of incorporation generally provides that our directors shall have no personal liability to the Company or its stockholders
for monetary damages for breaches of their fiduciary duties as directors, except for breaches of their duties of loyalty, acts or omissions
not in good faith or which involve intentional misconduct or knowing violation of law, acts involving unlawful payment of dividends or
unlawful stock purchases or redemptions, or any transaction from which a director derives an improper personal benefit. Such provisions
substantially limit our shareholders’ ability to hold directors liable for breaches of fiduciary duty.
In addition to provisions
in our Articles of Incorporation and Bylaws, we have also entered into indemnification agreements with our directors and officers that
provide a right of indemnification to the fullest extent permissible under Florida law. These charter, Bylaw, and contractual provisions
may limit our shareholders’ ability to hold our directors and officers accountable for breaches of their duties, or otherwise discourage
shareholders from enforcing their rights, either directly or derivatively, against our directors or officers.
Our auditor has been
charged with violations by the Securities and Exchange Commission
Our auditor, Olayinka Oyebola
& Co. (Chartered Accountants), and its principal, Olayinka Oyebola, (the "Auditor") have been charged by the Securities
and Exchange Commission with aiding and abetting violations of the antifraud provisions of the federal securities laws. The relief sought
includes potential civil penalties as well as permanent injunctive relief, including an order permanently barring the Auditor from acting
as an auditor or accountant for U.S. public companies or providing substantial assistance in the preparation of financial statements filed
with the Securities and Exchange Commission. These charges and penalties, if imposed, could potentially cause the Company to find a new
auditor, leading to potential restatements, delays in regulatory filings or reputational harm. Refer to the Securities and Exchange
Commission’s press release, available at https://www.sec.gov/newsroom/press- releases/2024-157.
Risks Relating To This Offering and Our Common
Stock
If the selling shareholder
sells a large number of shares all at once or in blocks, the market price of our shares would most likely decline.
The Selling Shareholder is
offering up to 1,250,000,000 shares of our common stock through this prospectus. Should the Selling Stockholder decide to sell our shares
at a price below the current market price at which they are quoted, such sales will cause that market price to decline. Moreover, we believe
that the offer or sale of a large number of shares at any price may cause the market price to fall. A steep decline in the price of our
common stock would adversely affect our ability to raise additional equity capital, and even if we were successful in raising such capital,
the terms of such raise may be substantially dilutive to current shareholders.
The sale of our common
stock under a separate Equity Financing Agreement may cause dilution, and the sale of the shares of common stock, or the perception that
such sales may occur, could cause the price of our common stock to fall.
On September 27, 2024, we
entered into a Standby Equity Financing Agreement (SECA)with another shareholder. Pursuant to the SECA said shareholder has committed
to purchase up to $1.25 million of our common stock. The per share purchase price for the shares that we may sell under the SECA will
fluctuate based on the price of our common stock and will be equal to 80% of the average of the two (2) lowest volume weighted average
prices of the Company’s Common Stock on OTC Pink during the five (5) Trading Days immediately following the Clearing Date. Depending
on market liquidity at the time, sales of such shares may cause the trading price of our common stock to fall.
The market price of
our common stock may fluctuate significantly.
The market price and marketability
of shares of our common stock may be affected significantly by numerous factors, including some over which we have no control, and which
may not be directly related to us. These factors include the following:
|
· |
The lack of trading volume in our shares; |
|
|
|
|
· |
Price and volume fluctuations in the stock market from time to time, which often are unrelated to our operating performance; |
|
|
|
|
· |
Variations in our operating results; |
|
|
|
|
· |
Any shortfall in revenue or any increase in losses from expected levels; |
|
|
|
|
· |
Announcements of new initiatives, joint ventures, or commercial arrangements; and |
|
|
|
|
· |
General economic trends and other external factors. |
|
|
|
|
· |
If the trading price of our common stock falls significantly following completion of this offering, this may cause some of our shareholders to sell our shares, which would further adversely affect the trading market for, and liquidity of, our common stock. If we seek to raise capital through future equity financings, this volatility may adversely affect our ability to raise such equity capital |
Our common stock is
subject to the “penny stock” rules of the SEC and the trading market in our securities is limited, which makes transactions
in our stock cumbersome and may reduce the value of an investment in our stock.
Under U.S. federal securities
legislation, our common stock will constitute “penny stock”. A penny stock is any equity security that has a market price
of less than $5.00 per share, subject to certain exceptions. For any transaction involving a penny stock, unless exempt, the rules require
that a broker or dealer approve a potential investor’s account for transactions in penny stocks, and the broker or dealer receive
from the investor a written agreement to the transaction, setting forth the identity and quantity of the penny stock to be purchased.
In order to approve an investor’s account for transactions in penny stocks, the broker or dealer must obtain financial information
and investment experience objectives of the person and make a reasonable determination that the transactions in penny stocks are suitable
for that person and the person has sufficient knowledge and experience in financial matters to be capable of evaluating the risks of transactions
in penny stocks. The broker or dealer must also deliver, prior to any transaction in a penny stock, a disclosure schedule prepared by
the SEC relating to the penny stock market, which, in highlight form sets forth the basis on which the broker or dealer made the suitability
determination. Brokers may be less willing to execute transactions in securities subject to the “penny stock” rules. This
may make it more difficult for investors to dispose of our common stock and cause a decline in the market value of our stock. Disclosure
also has to be made about the risks of investing in penny stocks in both public offerings and in secondary trading and about the commissions
payable to both the broker-dealer and the registered representative, current quotations for the securities and the rights and remedies
available to an investor in cases of fraud in penny stock transactions. Finally, monthly statements have to be sent disclosing recent
price information for the penny stock held in the account and information on the limited market in penny stocks.
Because we do not intend
to pay any cash dividends on our common stock, our stockholders will not be able to receive a return on their shares unless they sell
them.
We have never paid a dividend,
and we intend to retain any future earnings to finance the development and expansion of our business. Consequently, we do not anticipate
paying any cash dividends on our common stock in the foreseeable future. Unless we pay dividends, our stockholders will not be able to
receive a return on their shares unless they sell them. We cannot assure you that stockholders will be able to sell shares when desired.
PLAN OF DISTRIBUTION
As of the date
of this prospectus, our shares of common stock are quoted on the OTC Pink. The Selling Stockholder may, from time to time, sell any or
all of their shares of common stock on any stock exchange, market or trading facility on which the shares are traded or quoted or in private
transactions. These sales may be at fixed or negotiated prices.
Based upon
the terms of the Equity Commitment Agreement as described on page 28 of this prospectus under “Summary of Equity Commitment Agreement”,
the following table illustrates the number and percentage of shares of our common stock held by the Selling Stockholder upon issuance
of the shares that are covered by this prospectus:
Conversion at Assumed Price(1) |
|
Principal
Amount |
|
Number of
Shares Received(2) |
|
Pct. of Total
Outstanding
Shares(3) |
|
Pct.
of Outstanding Shares Held by
Non-Affiliates(4) |
|
|
|
|
|
|
|
|
$ |
1,250,000 |
|
1,250,000,000 |
|
33% |
|
86% |
|
|
|
|
|
|
|
|
$ |
1,250,000 |
|
1,250,000,000 |
|
33% |
|
86% |
| (1) | The purchase price of the shares that may be sold to MacRab under the Standby Equity
Commitment Agreement will be equal to 80% of the average of the two (2) lowest volume weighted average prices of the Company’s Common
Stock on OTC Pink during the five (5) Trading Days immediately following the Clearing Date. For purposes of this prospectus, we have assumed
a share price of $0.0001. |
| (2) | Because the actual date and price per share under the Equity Commitment Agreement
is unknown, the actual price per share is undetermined. Consequently, the number of shares actually issuable may be substantially greater
than the number being registered. |
| (3) | Based on 3,888,065,460 shares of our common stock issued and outstanding as of September
27, 2024, and assuming the issuance of 1,250,000,000 new shares of common stock to the Selling Stockholder. |
| (4) | Based on 3,888,065,460 shares of our common stock issued and outstanding as of September
27, 2024, and assuming the issuance of 1,250,000,000 new shares of common stock to the Selling Stockholder, but excluding shares held
by executive officers, directors, and beneficial holders of more than 10% of our common stock equaling 3,888,065,460 shares. |
The Selling Stockholder may use any one or more of the
following methods when selling shares:
| • | ordinary brokerage transactions and transactions in which the broker-dealer solicits investors; |
| • | block trades in which the broker-dealer will attempt to sell the shares as agent but may position and
resell a portion of the block as principal to facilitate the transaction; |
| • | purchases by a broker-dealer as principal and resale by the broker-dealer for its account; |
| • | an exchange distribution in accordance with the rules of the applicable exchange; |
| • | privately negotiated transactions; |
| • | to cover short sales made after the date that this registration statement is declared effective by the SEC; |
| • | broker-dealers may agree with the Selling Stockholder to sell a specified number of such shares at a stipulated price per share; |
| • | a combination of any such methods of sale; and |
| • | any other method permitted pursuant to applicable law. |
The Selling Stockholder may also sell shares under Rule
144 under the Securities Act, if available, rather than under this prospectus.
Broker dealers
engaged by the Selling Stockholder may arrange for other broker-dealers to participate in sales. Broker-dealers may receive commissions
or discounts from the selling stockholder, (or, if any broker-dealer acts as agent for the purchaser of securities, from the purchaser)
in amounts to be negotiated, but, except as set forth in a supplement to this prospectus, in the case of any of an agency transaction
not in excess of a customer brokerage commission in compliance with FINRA Rule 2440; and in the case of a principal transaction, a markup
or markdown in compliance with FINRA IM-244. The Selling Stockholder has engaged Wilson Davis and Co., Inc. to act as a broker-dealer
in connection with the sale by the Selling Stockholder of the shares offered pursuing to the Prospectus. For its services, Wilson Davis
& Co., Inc. will be reimbursed for certain expenses not to exceed $10,000 and receive a commission of 4.5% of any sales in addition
to its customary fees and charges.
We have advised
the Selling Stockholder that it may not use shares registered on this registration statement to cover short sales of common stock made
prior to the date on which this registration statement shall have been declared effective by the SEC. If a Selling Stockholder uses this
prospectus for any sale of the common stock, it will be subject to the prospectus delivery requirements of the Securities Act. The Selling
Stockholder will be responsible to comply with the applicable provisions of the Securities Act and Exchange Act, and the rules and regulations
thereunder promulgated, including, without limitation, Regulation M, as applicable to the Selling Stockholder in connection with resales
of its shares under this registration statement.
Penny Stock Rules
The SEC has also adopted rules
that regulate broker-dealer practices in connection with transactions in “penny stocks” as such term is defined by Rule 15g-9.
Penny stocks are generally equity securities with a price of less than $5.00 (other than securities registered on certain national securities
exchanges or quoted on the Nasdaq system provided that current price and volume information with respect to transactions in such securities
is provided by the exchange or system).
The shares offered by this
prospectus constitute penny stocks under the Exchange Act. The shares may remain penny stocks for the foreseeable future. The classification
of our shares as penny stocks makes it more difficult for a broker-dealer to sell the stock into a secondary market, which makes it more
difficult for a purchaser to liquidate his or her investment. Any broker-dealer engaged by the purchaser for the purpose of selling his
or her shares in The Marquie Group, Inc. will be subject to the penny stock rules.
The penny stock rules require
a broker-dealer, prior to a transaction in a penny stock not otherwise exempt from those rules, deliver a standardized risk disclosure
document approved by the SEC, which: (i) contains a description of the nature and level of risk in the market for penny stocks in both
public offerings and secondary trading; (ii) contains a description of the broker’s or dealer’s duties to the customer and
of the rights and remedies available to the customer with respect to a violation to such duties or other requirements of the Securities
Act; (iii) contains a brief, clear, narrative description of a dealer market, including bid and ask prices for penny stocks and significance
of the spread between the bid and ask price; (iv) contains a toll-free telephone number for inquiries on disciplinary actions; (v) defines
significant terms in the disclosure document or in the conduct of trading in penny stocks; and (vi) contains such other information and
is in such form as the SEC shall require by rule or regulation. The broker-dealer also must provide to the customer, prior to effecting
any transaction in a penny stock, (i) bid and offer quotations for the penny stock; (ii) the compensation of the broker-dealer and its
salesperson in the transaction; (iii) the number of shares to which such bid and ask prices apply, or other comparable information relating
to the depth and liquidity of the market for such stock; and (iv) monthly account statements showing the market value of each penny stock
held in the customer’s account.
In addition, the penny stock
rules require that, prior to a transaction in a penny stock not otherwise exempt from those rules, the broker-dealer must make a special
written determination that the penny stock is a suitable investment for the purchaser and receive the purchaser’s written acknowledgment
of the receipt of a risk disclosure statement, a written agreement to transactions involving penny stocks, and a signed and dated copy
of a written suitability statement. These disclosure requirements will have the effect of reducing the trading activity in the secondary
market for our stock because it will be subject to these penny stock rules. Therefore, stockholders may have difficulty selling those
securities.
Regulation M
During such time as we may
be engaged in a distribution of any of the shares, we are registering by this registration statement, we are required to comply with Regulation
M of the Securities Exchange Act of 1934. In general, Regulation M precludes any selling security holder, any affiliated purchasers and
any broker-dealer or other person who participates in a distribution from bidding for or purchasing or attempting to induce any person
to bid for or purchase, any security which is the subject of the distribution until the entire distribution is complete. Regulation M
defines a “distribution” as an offering of securities that is distinguished from ordinary trading activities by the magnitude
of the offering and the presence of special selling efforts and selling methods. Regulation M also defines a “distribution participant”
as an underwriter, prospective underwriter, broker, dealer, or other person who has agreed to participate or who is participating in a
distribution.
Regulation M prohibits, with
certain exceptions, participants in a distribution from bidding for or purchasing, for an account in which the participant has a beneficial
interest, any of the securities that are the subject of the distribution. Regulation M also governs bids and purchases made in order to
stabilize the price of a security in connection with a distribution of the security. We have informed the Selling Stockholder that the
anti-manipulation provisions of Regulation M may apply to the sales of their shares offered by this prospectus, and we have also advised
the Selling Stockholder of the requirements for delivery of this prospectus in connection with any sales of the common stock offered by
this prospectus.
USE OF PROCEEDS
This prospectus
relates to shares of our common stock that may be offered and sold from time to time by the Selling Stockholder. We will not receive any
proceeds upon the sale of shares by the Selling Stockholder in this offering. However, We do receive proceeds from the sale of securities
pursuant to the Equity Commitment Agreement, including, up to $1.25 million under the Equity Commitment Agreement, assuming that we sell
the full amount of our common stock that we have the right, but not the obligation, to sell to the MacRab under the Equity Commitment
Agreement. See “Plan of Distribution” elsewhere in this prospectus for more information.
We currently
expect to use the net proceeds from the sale of shares to the Selling Stockholder under the Equity Commitment Agreement to further develop
our health and beauty product lines and marketing of the same through our internet radio service and for other general corporate purposes.
We will have broad discretion in determining how we will allocate the proceeds from any sales to the Selling Stockholder.
There is no guarantee
that the Company will be able to sell all shares contemplated in the Registration Statement under the terms of the Equity Commitment
Agreement. Even if we sell in excess of $1.25 million worth of shares of our common stock to the Selling Stockholder pursuant to
the Equity Commitment Agreement, we will need to obtain additional financing in the future in order to fully fund all of our planned
product and service-related research and development activities. Furthermore, it is likely that we will need to do further registration
statements to fill the Selling Stockholder Equity Commitment Agreement. We may seek additional capital in the private and/or public equity
markets, pursue government contracts and grants as well as business development activities to continue our operations, respond to competitive
pressures, develop new products and services, and to support new strategic partnerships. We are evaluating additional equity financing
opportunities on an ongoing basis and may execute them when appropriate. However, there can be no assurances that we can consummate such
a transaction, or consummate a transaction at favorable pricing.
DETERMINATION OF THE OFFERING PRICE
The Selling Stockholder will
determine at what price it may sell the offered shares, and such sales may be made at prevailing market prices or at privately negotiated
prices.
SELLING STOCKHOLDER
The following
table sets forth the shares beneficially owned, as of September 27, 2024, by the Selling Stockholder prior to the offering contemplated
by this prospectus, the number of shares the Selling Stockholder is offering by this prospectus and the number of shares it would own
beneficially if all such offered shares are sold.
Beneficial
ownership is determined in accordance with rules of attribution as promulgated by the SEC. Under these rules, a person is deemed to be
a beneficial owner of a security if that person has or shares voting power, which includes the power to vote or direct the voting of the
security, or investment power, which includes the power to vote or direct the voting of the security. The person is also deemed to be
a beneficial owner of any security of which that person has a right to acquire beneficial ownership within 60 days. Under SEC rules, more
than one person may be deemed to be a beneficial owner of the same securities, and a person may be deemed to be a beneficial owner of
securities as to which he or she may not have any pecuniary beneficial interest. Except as noted below, each person has sole voting and
investment power.
The percentages
below are calculated based on 3,888,065,460 shares of our common stock issued and outstanding as of September 27, 2024. The Selling Stockholder
does not hold any options, warrants or other securities exercisable for or convertible into shares of our common stock.
Selling Stockholder |
Shares Beneficially Owned Before this Offering(1) |
Percentage of Outstanding Shares Beneficially Owned Before this Offering |
Shares to be Sold
in this Offering(2) |
Number Of Shares Beneficially Owned After this Offering(3) |
Percentage of Outstanding Shares Beneficially Owned After this Offering |
MacRab LLC (4) |
0 |
0% |
75,000,000 |
-0- |
-0- |
| (1) | Based on 3,888,065,460 outstanding shares of our common stock as of September 27,
2024. Although we may at our discretion elect to issue to the Selling Stockholder up to $1.25 million of our common stock under the Equity
Commitment Agreement, such shares are not included in determining the percentage of shares beneficially owned before this offering. |
| | |
| (2) | Assumes a purchase price of 0.0001 which price represents a 0% discount to the average
of the two (2) lowest Volume Weighted Average Price of the Issuer’s common stock during the five (5) trading days after the clearing
date. Because the actual date and price per share for the Company’s put right under the Equity Commitment Agreement is unknown,
the actual purchase price for the shares is unknown. Accordingly, the actual shares issuable pursuant to the Equity Commitment Agreement
may be significantly more than the amount of shares being registered herein. |
| | |
| (3) | Includes: (i) shares of common stock held by the Selling Stockholder that are issued
and outstanding, (ii) shares of common stock issuable pursuant to the Equity Commitment Agreement that are being registered hereunder. |
| | |
| (4) | We have been advised that the principles of the Selling Stockholder include Mackey
M Alligood and Robert Rabinowitz, each of whom is a registered representative of JH Darby & Co., Inc., a registered broker-dealer.
JH Darby and Co., Inc. is not participating in this offering. The Selling Stockholder has engaged Wilson Davis and Co., Inc., to act as
broker-dealer in connection with the sale by the Selling Stockholder of the shares offer pursuant to the Prospectus. For it services,
Wilson Davis and Co., Inc., will be reimbursed for certain expenses not to exceed $10,000 and receive a minimum commission of 4.5% of
any sales in addition to its customary fees and charges. We have been further advised that Mackey McFarlane member of the Selling Stockholder
has sole voting and dispositive powers with respect to the common stock being registered for sale by the Selling Stockholder. |
Except for
the Equity Commitment Agreement and other documents ancillary thereto, and the shares as described in this prospectus, there is no prior
or existing material relationship between us or any of our directors, executive officers, or control persons and the Selling Stockholder.
MARKET PRICE OF AND DIVIDENDS ON OUR COMMON
EQUITY
AND
RELATED STOCKHOLDER MATTERS
Our common stock is listed
on the OTC Pink under the symbol “TMGI”. We had approximately 2,262 registered holders of our common stock as of the filing
of this prospectus. Registered holders do not include those stockholders whose stock has been issued in street name. The price for our
common stock as of the date of this prospectus was $0.0001 per share.
The following table reflects
the high and low closing sales prices per share of our common stock during each calendar quarter as reported on the OTC Pink, during the
two previous years.
| |
Price Range(1) |
| |
High | |
Low |
FYE quarter August 31, 2025 | |
| |
|
First quarter | |
$ | 0.0001 | | |
$ | 0.0001 | |
| |
| | | |
| | |
FYE ended May 31, 2024 | |
| | | |
| | |
Fourth quarter | |
$ | 0.0001 | | |
$ | 0.0001 | |
Third quarter | |
$ | 0.0001 | | |
$ | 0.0001 | |
Second quarter | |
$ | 0.0002 | | |
$ | 0.0001 | |
First quarter | |
$ | 0.0003 | | |
$ | 0.0001 | |
| |
| | | |
| | |
FYE ended May 31, 2023 | |
| | | |
| | |
Fourth quarter | |
$ | 0.0072 | | |
$ | 0.0022 | |
Third quarter | |
$ | 0.0093 | | |
$ | 0.001 | |
Second quarter | |
$ | 0.009 | | |
$ | 0.0032 | |
First quarter | |
$ | 0.10 | | |
$ | 0.001 | |
(1) |
The above quotations reflect inter-dealer prices, without retail mark-up, mark-down, or commission and may not necessarily represent actual transactions. |
Dividends and Distributions
We have not paid any cash
dividends on our common stock since inception and do not anticipate paying cash dividends in the foreseeable future. We expect that that
any future earnings will be retained for use in developing and/or expanding our business.
MANAGEMENT’S DISCUSSION AND ANALYSIS
OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS
Forward-Looking Statements
This report contains forward-looking
statements that involve risks and uncertainties. We use words such as anticipate, believe, plan, expect, future, intend and similar expressions
to identify such forward-looking statements. You should not place too much reliance on these forward-looking statements. Our actual results
are likely to differ materially from those anticipated in these forward-looking statements for many reasons.
Results of Operations
Following is management’s
discussion of the relevant items affecting results of operations for the three months ended August 31, 2024 and 2023.
Revenues. The Company
generated no net revenues for Broadcasting and Digital Media during the three months ended August 31, 2024 and 2023. Revenues in the past
have been generated from spot sales on our syndicated radio network. Revenue for Health and Beauty is expected to be included in the company’s
upcoming annual 10-K report for the year ending May 31, 2025.
Cost of Sales. Our
cost of sales for Broadcasting and Digital Media was $-0- for the three months ended August 31, 2024 and 2023. Our cost of sales in the
future will consist principally of licensing costs and royalties associated with our syndicated radio network, other related services
provided directly or outsourced through our affiliates, as well as operational and staffing costs with respect thereto. Our Cost of Sales
for Health and Beauty will be included in the company’s upcoming annual 10-K report for the year ending May 31, 2025.
Salaries and Consulting
Expenses. Executive salaries remain unpaid and accruing for the period ended August 31, 2024. Accrued salaries and consulting expenses
were $60,000 and 60,000 for the three months ended August 31, 2024 and 2023, respectively. We expect that salaries and consulting expenses,
that are cash-based instead of share-based, will increase as we add personnel to build our health and beauty business.
Professional Fees.
Professional fees were $-0- and $16,976 for the three months ended August 31, 2024 and 2023, respectively. Professional fees consist mainly
of the fees related to the audits and reviews of the Company’s financial statements as well as the filings with the Securities and
Exchange Commission. We anticipate that professional fees will increase in future periods as we scale up our operations.
Other Selling, General
and Administrative Expenses. Other selling, general and administrative expenses were $640 and $567 for the three months ended August
31, 2024 and 2023, respectively. We anticipate that SG&A expenses will increase commensurate with an increase in our operations.
Other Income (Expenses).
The Company had net other expenses of $144,304 for the three months ended August 31, 2024. During the three months ended August 31, 2024,
the company recorded expense on the change in the fair value of the derivative liability in the amount of $37,232 and interest expenses
related to notes payable in the amount of $107,072, which included the amortization of debt discounts of $19,900. The Company had net
other income of $430,625 for the three months ended August 31, 2023. During the three months ended August 31, 2023, the company recorded
income on the change in the fair value of the derivative liability in the amount of $543,223 and interest expenses related to notes payable
in the amount of $112,598, which included the amortization of debt discounts of $24,125.
Liquidity and Capital Resources
As of August 31, 2024,
our primary source of liquidity consisted of $-0- in cash and cash equivalents. We hold our cash reserves in a major United States bank.
Since inception, we have financed our operations through a combination of short and long-term loans, and through the private placement
of our common stock.
We have sustained significant
net losses which have resulted in negative working capital and an accumulated deficit at August 31, 2024 of $6,235,552 and $15,068,430,
respectively, which raises doubt about our ability to continue as a going concern. We generated a net loss for the three months ended
August 31, 2024 of $204,944. Without additional revenues, working capital loans, or equity investment, there is substantial doubt as to
our ability to continue operations.
We believe these conditions
have resulted from the inherent risks associated with small public companies. Such risks include, but are not limited to, the ability
to (i) generate revenues and sales of our products and services at levels sufficient to cover our costs and provide a return for investors,
(ii) attract additional capital in order to finance growth, and (iii) successfully compete with other comparable companies having financial,
production and marketing resources significantly greater than those of the Company.
We believe that our capital
resources are insufficient for ongoing operations, with minimal current cash reserves, particularly given the resources necessary to expand
our multi-media entertainment business. We will likely require considerable amounts of financing to make any significant advancement in
our business strategy. There is presently no agreement in place that will guarantee financing for our Company, and we cannot assure you
that we will be able to raise any additional funds, or that such funds will be available on acceptable terms. Funds raised through future
equity financing will likely be substantially dilutive to current shareholders. Lack of additional funds will materially affect our Company
and our business and may cause us to substantially curtail or even cease operations. Consequently, you could incur a loss of your entire
investment in the Company.
Following is management’s
discussion of the relevant items affecting results of operations for the years ended May 31, 2024, and May 31, 2023.
Revenues. The Company
generated no revenues for Broadcasting during the years ended May 31, 2024 and 2023. Broadcast radio revenues are primarily generated
by pay per call spot sales from various advertisers represented by the advertising agency, MSH Marketing. However, MSH went out of business
in 2023, and we are currently reviewing new opportunities for a spot sales agency. Through barter arrangements with our terrestrial radio
station affiliates, Music of Your Life owns three minutes per hour to sell goods and services on these stations. Revenue for Health and
Beauty will be included in future operations.
Cost of Sales. Our
cost of sales for Broadcasting was $-0- for both years ended May 31, 2024 and 2023. Our cost of sales in the future will consist principally
of licensing costs and royalties associated with our syndicated radio network, other related services provided directly or outsourced
through our affiliates, as well as operational and staffing costs with respect thereto. Our Cost of Sales for Health and Beauty will be
included in future operations.
Salaries and Consulting
Expenses. Salaries remain unpaid and accruing for the years ending May 31, 2024 and 2023. Salaries and consulting expenses for the
year ended May 31, 2024 were $407,905 as compared to $240,000 for the year ended May 31, 2023. The increase during the year ended May
31, 2024 was mostly the result of additional expenses of $128,205 related to investor relations. The company also issued 185,000,000 shares
valued at $39,700 for consulting services rendered to the Company. We expect that salaries and consulting expenses, that are cash-based
instead of share-based, will increase as we add personnel to build our multi-media entertainment business and expand our offering of health
and beauty products.
Professional Fees. Professional
fees for the year ended May 31, 2024 were $101,970 as compared to $85,190 for the year ended May 31, 2023. Professional fees consist mainly
of the fees related to the audits and reviews of the Company’s financial statements as well as the filings with the Securities and
Exchange Commission. We anticipate that professional fees will increase in future periods as we scale up our operations.
Selling, General and Administrative
Expenses.
Other selling, general and
administrative expenses were $39,598 for the year ended May 31, 2024 as compared to $31,280 for the year ended May 31, 2023. We anticipate
that Other SG&A expenses will increase commensurate with an increase in our operations.
Other Income (Expense).
The Company had net other income of $384,017 for the year ended May 31, 2024. For the year ended May 31, 2024, the company incurred
interest expense of $521,923 and recorded income from derivative liability of $905,940. The Company had net other income of $1,536,629
for the year ended May 31, 2023. For the year ended May 31, 2023, the company incurred interest expense of $375,008 and recorded income
from derivative liability of $1,911,637.
Liquidity and Capital Resources
As of May 31, 2024, our primary
source of liquidity consisted of $1,250 in cash and cash equivalents. We hold most of our cash reserves in local checking accounts with
local financial institutions. Since inception, we have financed our operations through a combination of short and long-term loans, and
through the private placement of our common stock
We have sustained significant
net losses which have resulted in an accumulated deficit at May 31, 2024 of $14,863,486 and are currently experiencing a substantial shortfall
in operating capital which raises doubt about our ability to continue as a going concern. We generated a net loss for the year ended May
31, 2024 of $165,456. Without additional revenues, working capital loans, or equity investment, there is substantial doubt as to our ability
to continue operations.
We believe these conditions
have resulted from the inherent risks associated with small public companies. Such risks include, but are not limited to, the ability
to (i) generate revenues and sales of our products and services at levels sufficient to cover our costs and provide a return for investors,
(ii) attract additional capital in order to finance growth, and (iii) successfully compete with other comparable companies having financial,
production and marketing resources significantly greater than those of the Company, and (iv) increasing costs associated with maintaining
public company reporting requirements.
We believe that our capital
resources are insufficient for ongoing operations, with minimal current cash reserves, particularly given the resources necessary to expand
our multi-media entertainment business. We will likely require considerable amounts of financing to make any significant advancement in
our business strategy. Other than the agreement discussed below, there is presently no agreement in place that will guarantee financing
for our Company, and we cannot assure you that we will be able to raise any additional funds, or that such funds will be available on
acceptable terms. Funds raised through future equity financing will likely be substantially dilutive to current shareholders. Lack of
additional funds will materially affect our Company and our business, and may cause us to substantially curtail or even cease operations.
Consequently, you could incur a loss of your entire investment in the Company.
Off-Balance Sheet Arrangements
We do not have any off-balance
sheet arrangements.
Critical Accounting Policies
We believe the following more
critical accounting policies are used in the preparation of our financial statements:
Use of Estimates. The
preparation of financial statements in conformity with accounting principles generally accepted in the United States of America requires
management to make estimates and assumptions that affect the amounts reported in the financial statements and accompanying notes. Actual
results could differ from those estimates. On a periodic basis, management reviews those estimates, including those related to valuation
allowances, loss contingencies, income taxes, and projection of future cash flows.
Research and Development.
Research and development costs are charged to operations when incurred and are included in operating expenses.
Recent Accounting Pronouncements
There were various accounting
standards and interpretations recently issued, none of which are expected to have a material impact on the Company’s consolidated financial
position, operations, or cash flows.
MANAGEMENT’S PLAN TO CONTINUE AS A GOING
CONCERN
In order to continue as a
going concern, the Company will need, among other things, additional capital resources. Management’s plans to obtain such resources
for the Company include (1) obtaining capital from the sale of its securities, and (2) short-term borrowings from shareholders or related
party when needed. However, management cannot provide any assurance that the Company will be successful in accomplishing any of its plans.
The ability of the Company
to continue as a going concern is dependent upon its ability to successfully accomplish the plans described in the preceding paragraph
and eventually secure other sources of financing and attain profitable operations.
Our independent registered
public accounting firm’s report contains an explanatory paragraph which has expressed substantial doubt about our ability to continue
as a going concern, which may hinder our ability to obtain future financing.
Forward-Looking Statements
All statements contained
in this prospectus that are not historical facts, including statements regarding anticipated activity, are “forward-looking statements”
within the meaning of the federal securities laws, involve a number of risks and uncertainties and are based on our beliefs and assumptions
and information currently available to us. In some cases, you can identify forward-looking statements by words such as “may,”
“will,” “should,” “expect,” “objective,” “plan,” “intend,” “anticipate,”
“believe,” “estimate,” “predict,” “project,” “potential,” “forecast,”
“continue,” “strategy,” or “position” or the negative of such terms or other variations of them or
by comparable terminology. In particular, statements, express or implied, concerning future actions, conditions or events, future operating
results or the ability to generate sales, income or cash flow are forward-looking statements. These statements are not guarantees of future
performance and are subject to risks, uncertainties and other factors, some of which are beyond our control and difficult to predict and
could cause actual results to differ materially from those expressed or forecasted in the forward-looking statements, including:
Other uncertainties that could affect the accuracy
of forward-looking statements include:
|
· |
the worldwide economic situation; |
|
|
|
|
· |
any changes in interest rates or inflation; |
|
|
|
|
· |
the willingness and ability of third parties to honor their contractual commitments; |
|
|
|
|
· |
our ability to raise additional capital, as it may be affected by current conditions in the stock market and competition for risk capital; |
|
|
|
|
· |
our capital expenditures, as they may be affected by delays or cost overruns; |
|
|
|
|
· |
environmental and other regulations, as the same presently exist or may later be amended; |
|
|
|
|
· |
our ability to identify, finance and integrate any future acquisitions; and |
|
|
|
|
· |
the volatility of our common stock price. |
This list is not exhaustive
of the factors that may affect any of our forward-looking statements. You should read this report completely and with the understanding
that our actual future results may be materially different from what we expect. These forward-looking statements represent our beliefs,
expectations and opinions only as of the date of this report. We do not intend to update these forward-looking statements except as required
by law. We qualify all of our forward-looking statements by these cautionary statements.
BUSINESS
Our Company
The Marquie Group, Inc. (hereafter,
“we”, “our”, “us”, “TMGI”, or the “Company”) was incorporated on January 30,
2008, in the State of Florida, as ZhongSen International Tea Company, with the principal business objective of providing sales and marketing
consulting services to small to medium sized Chinese tea producing companies who wish to export and distribute high quality Chinese tea
products worldwide. The Company commenced business activities in August, 2008, when it entered into a related party Sales and Marketing
Agreement with Yunnan Zhongsen Group, Ltd. However, due to lack of capital, the Company was unable to implement its business plan fully.
On May 31, 2013 the Company acquired Music of Your Life, Inc., a Nevada corporation (“MYL Nevada”) in a reverse triangular
merger and became a multi-media entertainment company, producing live concerts, television shows and radio programming. Subsequent to
this, on August 16, 2018 the Company merged with The Marquie Group, Inc., a Utah development stage health and beauty products company
and changed its name to The Marquie Group, Inc. On September 26, 2022, the Company acquired 25% of Simply Whim, LLC, a skincare company
with a full line of health and beauty products under the “Whim” brand. Product information and webstore can be found at www.simplywhim.com. You
can learn more about us at our website www.themarquiegroup.com. Our website, however, does not constitute a part of this prospectus.
Operational Overview
The Company is a direct-to-consumer
sales and marketing company with an exclusive pipeline of innovative health and beauty products. The Company markets these products through
its wholly owned subsidiary Music of Your Life, a syndicated radio network heard nationwide on AM, FM and HD terrestrial radio stations,
and simulcast over the internet at www.musicofyourlife.com. This is made possible by 30 and 60 second commercials airing every
hour which are targeted toward the Music of Your Life listening audience. Broadcasting more than 40 years, Music of Your Life is the longest
running music radio format in syndication. With the acquisition of Simply Whim, LLC, the Company will report revenue from the Whim health
and beauty products on its balance sheet, assuming the product line continues generating revenue. Working with the product development
team at Simply Whim, the Company will be able to create new and innovative products under the Whim brand. The primary sales channel for
the Whim products is found at the Simply Whim website, www.simplywhim.com.
We
maintain a website at www.themarquiegroup.com. Our annual reports on Form 10-K, quarterly reports on Form 10-Q, current reports
on Form 8-K, and any amendments to these reports are available free of charge through our website as soon as reasonably practicable after
those reports are electronically filed with or furnished to the SEC. The information on our website is not a part of or incorporated
by reference into this or any other report of the company filed with, or furnished to, the SEC.
We
have two operating segments: (1) Broadcast, and (2) Health and Beauty, which also qualify as reportable segments. Our operating segments
reflect how we assess the performance of each operating segment and determine the appropriate allocations of resources to each segment.
We continually review our operating segment classifications to align with operational changes in our business and may make changes as
necessary.
We
measure and evaluate our operating segments based on operating income and operating expenses that exclude costs related to corporate functions,
such as accounting and finance, human resources, legal, tax and treasury. We also exclude costs such as amortization, depreciation, taxes,
and interest expense when evaluating the performance of our operating segments.
Our principal sources
of broadcast revenue include:
|
· |
the sale of advertising time on our radio stations to national and local advertisers; |
|
· |
the sale of advertising time on our national network; |
|
· |
the sale of banner advertisements on our station websites or on our mobile applications; |
|
· |
the sale of digital streaming advertisements on our station websites or on our mobile applications; |
Our principal sources of health and beauty revenue include:
|
· |
the sale of skin care products and dietary supplements on our webstore; |
|
· |
the sale of skin care products and dietary supplements on our radio network; |
|
· |
the sale of skin care products and dietary supplements on our Amazon store; and |
|
· |
the sale of skin care products and dietary supplements on our Public Square store. |
In our broadcast operating
segment, the rates we can charge for airtime, advertising and other products and services are dependent upon several factors, including:
|
· |
audience share; |
|
· |
how well our programs and advertisements perform for our clients; |
|
· |
the size of the market and audience reached; |
|
· |
the number of impressions delivered; |
|
· |
general economic conditions; and |
|
· |
supply and demand for airtime on a local and national level. |
In our health and beauty
operating segment, the price we can charge for our products are dependent upon several factors, including:
|
· |
price point sensitivity compared to other similar products in the market; |
|
· |
demographics of targeted marketing; |
|
· |
customer reviews; |
|
· |
customer service; |
|
· |
our ability to deliver products in a timely manner; and |
|
· |
how well our products deliver results for our customers. |
Broadcasting
Our
foundational business is radio broadcasting, which includes the ownership and operation of a syndicated radio network including our affiliated
radio stations subscribing to our programming delivery. Refer to Item 1. Business of this annual report for a description of our broadcasting
operations.
Broadcast
revenue is impacted by the rates radio stations can charge for programming and advertising time, the level of airtime sold to programmers
and advertisers, the number of impressions delivered, or downloads made, and the number of listener responses in the case of pay-per-call.
Advertising rates are based upon the demand for advertising time, which in turn is based on our stations’ and networks’ ability
to produce results for their advertisers. We market ourselves to advertisers based on the responsiveness of our audiences. We do not subscribe
to traditional audience measuring services for most of our radio stations.
Each
of our radio station affiliates allocates 3 minutes per hour of advertising time for our commercials at a preset time every hour based
on the Music of Your Life clock.
Our
results are subject to seasonal fluctuations. As is typical in the broadcasting industry, our second and fourth quarter advertising revenue
typically exceeds our first and third quarter advertising revenue. Seasonal fluctuations in advertising revenue correspond with quarterly
fluctuations in the retail industry. Additionally, we experience increased demand for political advertising during election even numbered
years, over non-election odd numbered years. Political advertising revenue varies based on the number and type of candidates as well as
the number and type of debated issues.
Broadcast
operating expenses include: (i) employee salaries, commissions and related employee benefits and taxes, (ii) facility expenses such as
lease expense and utilities, (iii) marketing and promotional expenses, (iv) production and programming expenses, and (v) music license
fees. In addition to these expenses, our network incurs programming costs and lease expenses for satellite communication facilities.
Health and Beauty
Except for AminoMints®,
our health and beauty operations are owned by Simply Whim, Inc., and include Whim®, an emerging beauty brand blending Nature, Nutrition,
and Science to offer safe and effective products. Whim’s founder, a 3-time cancer survivor under treatment, recognizes the U.S.’s
regulatory lapses and strives for better standards. Exclusively made in the USA, Whim® aims to provide responsible beauty options.
We forecast strong sales growth next year, driven by demand for safer beauty solutions, and plan to exceed these expectations with continued
innovation.
|
§ |
On May 10, 2024 we entered into a settlement and co-existence agreement with Ulta Beauty (NASDAQ: ULTA), the world’s leading beauty company, over the rights to our Whim trademark. Under the terms of the agreement, Ulta is limited in the products they can market under the Whim brand name, and we are able to expand our Whim product offerings. |
|
|
We acquired a 25% stake in Simply Whim, Inc., September 2022, and work together to expand marketing, and increase sales. |
|
§ |
Using a new S-1 facility, we are raising funds for Simply Whim’s inventory, advertising, and social media costs. |
|
§ |
We intend to acquire a controlling interest in Simply Whim in the coming fiscal year, which will be reflected in future balance sheet calculations. |
Whim® Beauty Products:
|
· |
Age Defying Moisturizer |
· |
Polishing Cleanser |
· |
Boost™ Hydrolyzed Collagen Peptide Powder |
|
· |
Illuminating Eye Treatment |
· |
Youth Boosting Serum |
|
|
|
· |
Multi-Action Exfoliating Scrub |
· |
Antioxidant Serum |
|
|
Whim® Beauty Products
in Development:
|
· |
VitaWhims™ - sugar-free vitamin gummies, free from corn syrup, dyes, and unhealthy fillers. |
|
· |
Whim Gummies™ - sugar-free amino acid gummies, free from corn syrup, dyes, and unhealthy fillers. |
AminoMints®:
AminoMints® are a fun
and innovative way to introduce amino acid supplements to those unfamiliar or have previously tried them and found the taste or experience
unappealing. Daily amino acid supplementation is essential for maintaining health, optimal functioning, and addressing various health
concerns. Amino acids are crucial components of all proteins. An imbalance of these amino acids can lead to numerous negative effects,
such as fatigue, mood swings, concentration issues, muscle loss, and digestive disorders. Amino acid deficiencies are common and can also
impact our appearance, leading to dry, brittle nails, dry hair and skin, loss of lean muscle, and weight gain.
All products in development are estimated to launch
mid-2025.
Assets – Inventory and Equipment
Music of Your Life.
A significant amount of equipment
is used to broadcast Music of Your Life programming. As of year-end May 31, 2024, all current equipment has been fully depreciated, and
includes:
MOYL Equipment Assets | |
Date | |
Qty | |
Cost |
Audio Science BOB 1024 Audio Distribution | |
2008 | |
1 | |
$ | 250.00 | |
Behringer Xenyx Mixer | |
2008 | |
1 | |
$ | 189.00 | |
Broadcast Tools Audio Control Switcher - ACS 8.2 Plus | |
2008 | |
1 | |
$ | 1,250.00 | |
ElectroVoice RE20 Microphones (grey) | |
2008 | |
1 | |
$ | 449.00 | |
Google Radio Automation Computer System | |
2008 | |
1 | |
$ | 50,000.00 | |
Barix Extremer 500 Audio Encoder/Decoder | |
2013 | |
1 | |
$ | 730.00 | |
Barix Instreamer Internet Audio Encoder | |
2013 | |
1 | |
$ | 430.00 | |
Barix Extremer 500 Audio Encoder/Decoder (Backup) | |
2013 | |
1 | |
$ | 730.00 | |
Barix Instreamer Internet Audio Encoder (Backup) | |
2013 | |
1 | |
$ | 430.00 | |
Dell Inspriron Tower Computer - Music Server Backup | |
2013 | |
1 | |
$ | 1,500.00 | |
Dell Inspriron Tower Computer - Production Computer Backup | |
2013 | |
1 | |
$ | 1,500.00 | |
Monitor LG 24" | |
2013 | |
2 | |
$ | 500.00 | |
LaCie RAID Array Hard Drive (4 TB) | |
2013 | |
2 | |
$ | 1,000.00 | |
Rode Boom Arms (x2) | |
2013 | |
1 | |
$ | 598.00 | |
Easy-Driver ED88A Contact Closure Board | |
2013 | |
1 | |
$ | 150.00 | |
Station Playlist Radio Automation Software | |
2013 | |
1 | |
$ | 799.00 | |
B&W Studio Monitor Speakers | |
2017 | |
1 | |
$ | 2,500.00 | |
Automation Backup Computer | |
2018 | |
1 | |
$ | 5,000.00 | |
ElectroVoice RE20 Microphones (black) | |
2019 | |
1 | |
$ | 449.00 | |
Monitor Acer 27" | |
2019 | |
1 | |
$ | 149.00 | |
Startech Audio Rack Enclosure | |
2020 | |
1 | |
$ | 895.00 | |
Zoom P8 Mixing Board | |
2021 | |
1 | |
$ | 549.00 | |
Duracell Power Source Electric Generator | |
2022 | |
1 | |
$ | 735.00 | |
Total Cost | |
| |
| |
$ | 70,782.00 | |
MOYL Audio Assets | |
Date | |
Qty | |
Cost |
Audio Files - MP3 | |
2008-2024 | |
100,000 | |
$ | 100,000.00 | |
Audio Files - WAV | |
2008-2024 | |
80,000 | |
$ | 80,000.00 | |
Audio Files - M4A | |
2015-2024 | |
2,500 | |
$ | 3,750.00 | |
Audio Files - AIFF | |
2010-2024 | |
5,000 | |
$ | 5,000.00 | |
Audio Files - FLAC | |
2022-2024 | |
5,000 | |
$ | 5,000.00 | |
LP Records - Music of Your Life/CBS / Others | |
2008-2024 | |
350 | |
$ | 14,000.00 | |
Compact Discs - Music of Your Life/TGG / Others | |
2008-2024 | |
1,500 | |
$ | 37,500.00 | |
Reel to Reel Tape - Music of Your Life Original | |
1978-2024 | |
250 | |
$ | 25,000.00 | |
| |
| |
| |
$ | 265,750.00 | |
Simply Whim.
Simply Whim assets are not
included in our balance sheet calculations as we own less than 51% of the company. This will change in the coming year as we acquire a
controlling interest in the company. As of year-end, May 31, 2024, the Simply Whim assets include:
Simply Whim Equipment Assets | |
Date | |
Qty | |
Cost |
| |
| |
| |
|
Filler Machine | |
2022 | |
| |
$ | 214.00 | |
Office Furniture | |
2022 | |
| |
$ | 2,500.00 | |
| |
| |
| |
$ | 2,714.00 | |
Simply Whim Inventory Assets | |
Date | |
Qty | |
Cost |
BOOST Hydrolyzed Collagen Peptide Powder | |
2024 | |
60 | |
$ | 665.40 | |
Age-Defying Moisturizer | |
2024 | |
32 | |
$ | 704.00 | |
Illuminating Eye Treatment | |
2024 | |
25 | |
$ | 425.00 | |
Moisture Shield SPF 30 Sunscreen | |
2024 | |
7 | |
$ | 112.00 | |
Multi-Action Exfoliating Scrub | |
2024 | |
32 | |
$ | 368.00 | |
Polishing Cleanser | |
2024 | |
51 | |
$ | 561.00 | |
Youth Boosting Serum | |
2024 | |
5 | |
$ | 105.00 | |
Packaging | |
2024 | |
350 | |
$ | 413.00 | |
Cartons | |
2024 | |
350 | |
$ | 289.00 | |
| |
| |
| |
$ | 3,642.40 | |
Assets – Intellectual Property
Trademarks
Trademarks are an integral
part of our success and valuation. We have multiple trademarks registered with the United States Patent and Trademark Office (“USPTO”),
with additional applications filed and awaiting registration. We have secured exclusive license agreements with the right of first refusal
to acquire additional trademarks.
Simply Whim™
The Whim and related trademarks
are owned by Simply Whim, Inc. Our 25% acquisition of Simply Whim included an exclusive license to use the trademarks in commerce, with
a right of first refusal to acquire.
First Use |
Class |
Ser. No. |
Reg. No. |
Mark |
Cost |
Goods and Services |
2019 |
5 |
88213607 |
6521198 |
Whim |
250 |
Powdered nutritional supplement drink mix containing amino acids. |
2019 |
32 |
88213607 |
6521198 |
Whim |
(2) |
Concentrates and powders used in the preparation of energy drinks and fruit-flavored beverages. |
2019 |
5 |
88380471 |
6471490 |
Whim |
250 |
Nutritional supplement energy bars; Dietary supplements with a cosmetic effect. |
2019 |
5 |
88380471 |
6471490 |
Whim |
(2) |
Nutritional supplements in lotion form sold as a component of nutritional skin care product. |
2019 |
44 |
88380471 |
6471490 |
Whim |
(2) |
Hygienic and beauty care; Medspa services for health and beauty of the body and spirit. |
2019 |
32 |
88380471 |
6471490 |
Whim |
(2) |
Beauty beverages, namely, fruit juices and energy drinks containing nutritional supplements. |
2019 |
3 |
90228584 |
|
Simply Whim |
250 |
Cosmetic body scrubs for the face; non-medicated skin care preparations, namely, creams, lotions, gels, serums and cleaners. |
2019 |
44 |
90228584 |
|
Simply Whim |
(2) |
Providing a website featuring information about health, wellness and nutrition; Providing information about dietary supplements and nutrition. |
2021 |
3 |
90490805 |
6668530 |
Age is Not a Skin Type |
250 |
Non-medicated skin care preparations. |
2023 |
35 |
97061033 |
|
Age is Not a Skin Type |
250 |
Advertising and marketing services provided by means of indirect methods of marketing communications, namely, social media, blogging. |
2023 |
41 |
97061033 |
|
Age is Not a Skin Type |
(2) |
Providing a website featuring blogs and non-downloadable publications in the nature of articles in the field(s) of skin care. |
2023 |
44 |
97061033 |
|
Age is Not a Skin Type |
(2) |
Providing information about health, wellness and nutrition via a website. |
2019 |
3 |
97061059 |
|
Inner Health & Outer Beauty |
250 |
Cosmetics and personal care items, namely, facial cleanser, facial moisturizer, SPF facial moisturizer, facial toner. |
2023 |
41 |
97065427 |
7069730 |
Beauty Buzz |
250 |
Nutritional supplements; Nutritional supplements in the form of gummies. |
2023 |
41 |
97065427 |
7069730 |
Beauty Buzz |
(2) |
On-line journals, namely, blogs featuring skin care, nutrition, health and beauty products. |
2023 |
5 |
97618021 |
|
Whim |
|
Nutritional supplements in the form of gummies; Vitamins. |
2023 |
5 |
97822144 |
|
VitaWhims |
250 |
Vitamins; Vitamin and mineral supplements; Vitamin drops; Vitamin supplement patches; Vitamin supplements; Vitamin tablets. |
2023 |
5 |
97822144 |
|
VitaWhims |
(2) |
Dietary supplemental drinks in the nature of vitamin and mineral beverages; Effervescent vitamin tablets; Gummy vitamins; Liquid supplements. |
2019 |
44 |
97933816 |
6471490 |
Whim |
250 |
Providing a website featuring information about health, wellness and nutrition. |
(1) Trademark application fee is $250
per classification, regardless of the quantity of goods and services, so long as they fall within the same class.
Music of Your Life®.
The Music of Your Life trademarks
include the second audio trademark in history to be registered by the USPTO. Total cost of Music of Your Life trademarks is $250,750.
First Use |
Class |
Ser. No. |
Reg. No. |
Mark |
Cost |
Goods and Services |
1978 |
41 |
73483592 |
1367083 |
Music of Your Life |
(1) |
Entertainment services rendered by an orchestra. |
1984 |
9 |
87612873 |
5593361 |
Music of Your Life |
(1) |
Audio and video recordings featuring music and artistic performances. |
1984 |
9 |
87612873 |
5593361 |
Music of Your Life |
(1) |
Phonograph records featuring music. |
2008 |
38 |
87612873 |
5593361 |
Music of Your Life |
(1) |
Audio and video broadcasting services over the Internet. |
2008 |
41 |
87612873 |
5593361 |
Music of Your Life |
(1) |
Entertainment services, namely, providing radio programs in the field of music via a global computer network. |
2008 |
41 |
87612873 |
5593361 |
Music of Your Life |
(1) |
Production and distribution of radio programs. |
2020 |
38 |
87327075 |
5398283 |
Celebrity Radio |
250 |
Broadcasting programs via a global computer network. |
2020 |
38 |
87327075 |
5398283 |
Celebrity Radio |
(2) |
Internet radio broadcasting services. Radio and television broadcasting services. |
2021 |
41 |
88081729 |
6974703 |
Collusion |
250 |
Entertainment, namely, a continuing news show broadcast over radio, television, and the Internet. |
2023 |
41 |
97680440 |
|
Street Talk |
250 |
Production of television programs; Radio entertainment production; Radio program syndication. |
2023 |
41 |
97680440 |
|
Street Talk |
(2) |
Entertainment services, namely, providing video podcasts in the field of business, news and commentary. |
(1) Trademark application fee is $250
per classification, regardless of the quantity of goods and services, so long as they fall within the same class.
(2) Music of Your Life trademarks acquired
for $250,000
AminoMints®
The AminoMints trademarks
are owned by AminoMints, Inc. Our pending acquisition of AminoMints, Inc. will include an exclusive license, with first right of refusal
for the AminoMints trademarks.
First Use |
Class |
Serial
No. |
Reg. No. |
Mark |
Cost |
Goods and Services |
2015 |
5 |
88074842 |
5790001 |
AminoMints |
250 |
Amino acids for nutritional purposes. |
2015 |
30 |
88074842 |
5790001 |
AminoMints |
(2) |
Candy containing amino acids. |
2015 |
30 |
88072919 |
5796264 |
AminoMints |
250 |
Mints for breath freshening that contain amino acids;
Energy mints containing amino acids. |
(1) Trademark application fee is $250
per classification, regardless of the quantity of goods and services, so long as they fall within the same class.
Trademark Licenses
We have exclusive license
agreements for several additional trademarks, either registered, or pending registration with the USPTO.
First Use |
Class |
Ser. No. |
Mark |
Cost |
Goods and Services |
2020 |
30 |
78942565 |
Insanitea |
250 |
Beverages made of tea |
2020 |
32 |
78942565 |
Insanitea |
(2) |
Energy drinks; non-alcoholic beverages, namely, carbonated beverages; Sport drinks. |
2016 |
5 |
88061242 |
Aminofizz |
250 |
Amino acids for nutritional purposes; Beverages containing amino acids for use as a nutritional supplement. |
2016 |
5 |
88061242 |
Aminofizz |
(2) |
Delivery agents in the form of dissolvable tablets that facilitate the delivery of nutritional supplements. |
2022 |
32 |
90131199 |
Insanitea |
250 |
Alcoholic carbonated beverages, except beer; Alcoholic tea-based beverages. |
2020 |
30 |
97590037 |
Sanitea |
250 |
Beverages made of tea |
2023 |
5 |
97868564 |
Aminopod |
250 |
Amino acids for nutritional purposes. |
2023 |
20 |
97868564 |
Aminopod |
(2) |
Plastic bottle caps for storing powdered nutritional supplements and for dispensing those supplements into the bottle. |
(1) Trademark application fee is $250
per classification, regardless of the quantity of goods and services, so long as they fall within the same class.
Because we have incurred losses,
income tax expenses are immaterial. No tax benefits have been booked related to operating loss carry-forwards, given our uncertainty of
being able to utilize such loss carry-forwards in future years. We anticipate incurring additional losses during the coming year.
Our Business Strategy
With the dramatic increase
in music licensing fees and the decrease in traditional radio advertising formats, the Company found it difficult to achieve profitability
with its stand-alone Music of Your Life syndication radio service. In response to this, the Company began to explore partnering with a
product line to be marketed through radio spots on the Company’s wide-reaching radio network. With the merger of The Marquie Group
and subsequent acquisition of Simply Whim, the Company now has access to a developing health and beauty line of products called “Whim”
to market and sell directly to the consumer through a series of radio commercials, on the Company website at musicofyourlife.com and on
the Simply Whim website at www.simlywhim.com. The Whim product line includes a regime of face care products and other
beauty products as they become available.
Objectives
Our objective is to sell unique
and well-branded products to the Music of Your Life listening audience through a series of local and nationwide radio commercials. To
accomplish this objective, the Company will continue to explore relationships with product manufacturers for the rights to sell their
products directly, circumventing the traditional advertising agency approach, and by developing new and innovative products under the
Whim brand.
Market Advantage
Music of Your Life can be heard
on AM, FM, and HD terrestrial radio stations across the United States and worldwide over the Internet. This well-established listener
base gives the company a strong market advantage over the typical Internet radio service. Using cutting edge, low-cost technology for
program delivery with the Barix system, the Company operates at lower overhead than its larger competitors.
Competition
Competition in the radio industry
is fierce, however, the traditional style of delivering syndicated programming is limited to just a handful of offerings. Most of these
competing services offer a wide range of programming with the potential to reach millions of listeners. However, these businesses rely
upon advertising agencies for their commercials without the flexibility to partner directly with the companies offering goods and services.
This can be a benefit to our competitors as these ad agencies usually produce profitable results. However, this is also a very expensive
method for producing revenue. The Marquie Group approach is that of direct-to-consumer model which cuts the cost of commissions to a third
party resulting in higher profits per sale and affords the company greater flexibility. With the addition of the Whim line of products,
the Company can sell-through to the listening audience with products owned by the Company.
Employees
As of May 22, 2024, Marc Angell
(Director and Chief Executive Officer) is the only non-employee officers and/or directors of the Company. The Company has no official
employees. We currently have one part-time production person, an outside accountant, and an outside lawyer. Certain other executive positions
have been identified, and we intend to fill these positions. Additional other support staff and other personnel will be hired when there
is adequate capital available to do so.
We have undertaken preliminary
investigations concerning candidates for the above positions and do not currently anticipate difficulty in filling such positions with
qualified persons; however, we cannot assure you that we will in fact be able to hire qualified persons for such positions when needed.
Additional positions to be filled may be identified from time to time by the Company. We expect to be able to attract and retain such
additional employees as are necessary, commensurate with the anticipated future expansion of our business. Further, we expect to continue
to use consultants, contract labor, attorneys, and accountants as necessary.
The loss of our CEO Marc Angell
would likely have a material adverse effect on the Company. We intend to reduce this risk by obtaining key-man insurance if affordable
insurance coverage may be obtained. We cannot assure you that the Company will be able to obtain such insurance or that the Company will
be successful in recruiting needed personnel.
Properties
Our principal executive offices
are located at 7901 4th Street North, Suite 4887, St. Petersburg, FL 33702-4305. We believe that our office facilities are suitable and
adequate for our operations as currently conducted and contemplated.
Legal Proceedings
The Company currently has
no litigation pending, threatened or contemplated, or unsatisfied judgments
From time to time, we may
be a party to legal proceedings incidental to the normal course of our business including the enforcement of our rights under contracts
with purchasers and suppliers.
Summary of Equity Commitment Agreement
On September 27, 2024,
the Company entered into the Equity Commitment Agreement by and among the Company, and MacRab, LLC a Florida Limited Liability Company
(the "Selling Stockholder"), pursuant to which MacRab has agreed to purchase up to one million two-hundred fifty thousand dollars
($1,250,000) of the Company's common stock to be sold at a 20% discount to the average of the two (2) lowest Volume Weighted Average Price
of the Issuer’s common stock during the five (5) trading days after the clearing date. Furthermore, the put shares issuable from
the Equity Commitment Agreement must be registered with the SEC in a current registration statement and MacRab shall only be required
to purchase up to 4.99% of the issued and outstanding shares of common stock of the Company. The registration rights of MacRab are outlined
in the Registration Rights Agreement filed as an exhibit to this report and details the obligations of the Company.
Under applicable SEC rules
and relevant Exchange Act Compliance and Disclosure Interpretations, we are registering 1,250,000,000 shares of common stock that may
be issued pursuant to the Equity Commitment Agreement and sold by the Selling Stockholder. However, because the actual date and price
per share for the issuance of shares under the Equity Commitment Agreement is unknown, the actual purchase price for the shares is unknown.
Accordingly, we caution readers that, although we are registering 1,250,000,000 shares, there is a minimum purchase price of $0.0001 under
the Equity Commitment Agreement, and therefore a potential for a maximum of 15,000,000,000 shares that may be issued by the Company pursuant
to the Equity Commitment Agreement. Therefore, the number of shares issued from the Equity Commitment Agreement may be substantially greater
than the number of shares being registered hereunder.
The Selling Stockholder
has engaged Wilson Davis & Co., Inc. to act as broker-dealer in connection with the sale by the Selling Stockholder of the shares,
offered pursuant to the Prospectus. For its services, Wilson Davis & Co., Inc. will be reimbursed for certain expenses, not to succeed
$10,000, and receive a commission of 4.5% of any sales in addition to its customary fees and charges.
Other than as set forth
above, there are no trading volume requirements or restrictions under the Equity Commitment Agreement. With respect to the Equity Commitment
Agreement, we will control the timing and amount of any sales of our common stock to MacRab.
Conditions to Sales
Equity Commitment
Agreement
Under the Equity Commitment
Agreement, the following conditions must be satisfied in order for us to sell shares of our common stock to MacRab:
·
The registration statement of which this prospectus forms a part, and any amendment or supplement thereto, must be declared effective
for the sale of our shares to MacRab.
·
Our representations and warranties contained in the Equity Commitment Agreement must be true and correct in all material respects (except
for representations and warranties specifically made as of a particular date), except for any conditions that have temporarily caused
any representations or warranties to be incorrect and which have been corrected with no continuing impairment to us or MacRab.
·
We must have performed in all material respects all covenants, agreements and conditions required by the Equity Commitment Agreement to
be performed, satisfied or complied with by us.
·
No statute, rule, regulation, executive order, decree, ruling or injunction has been enacted, entered, promulgated or adopted by any court
or governmental authority of competent jurisdiction that prohibits or directly and materially adversely affects any of the transactions
contemplated by the Equity Commitment Agreement, and no proceeding has been commenced that may have the effect of prohibiting or materially
adversely affecting any of the transactions contemplated by the Equity Commitment Agreement.
·
The trading of our common stock has not been suspended by the SEC, the principal trading market for our common stock or Financial Industry
Regulatory Authority, Inc. and our common stock has been approved for listing or quotation on and has not been delisted from such principal
market.
·
The number of shares of our common stock to be purchased by MacRab at a particular closing may not exceed the number of shares that, when
aggregated with all other shares of common stock then beneficially owned by MacRab, would result in MacRab owning more than 4.99% of all
of our outstanding common stock.
·
We must have no knowledge of any event more likely than not to have the effect of causing the registration statement of which this prospectus
forms a part to be suspended or otherwise ineffective.
Equity Commitment Agreement Termination
Rights
We have the unconditional
right, at any time, for any reason and without any payment or liability to us, to give notice to MacRab to terminate the Equity Commitment
Agreement.
No Short-Selling by the Selling Stockholder
The Selling Stockholder
has agreed that neither they nor any of their respective affiliates shall engage in any direct or indirect short-selling of our common
stock during any time prior to the termination of the Equity Commitment Agreement.
DIRECTORS, EXECUTIVE OFFICERS, PROMOTERS,
AND CONTROL PERSONS
Board of Directors
Our board of directors consists of the following
individual:
Name and Year First Elected Director(1) |
|
Age |
|
Background Information |
Marc Angell
(2013) |
|
66 |
|
Marc Angell has been the Chief Executive Officer of The Marquie Group, Inc. since November 2012. His career in media and broadcasting began in 1977 when he changed his major from Filmmaking to Broadcasting at Columbia Motion Picture College. With a background in on-air and broadcast production, Angell’s trajectory took a significant turn when he acquired the renowned “Music of Your Life” trademark in 2008. Since 1978, "Music of Your Life" has been a cornerstone of the Adult Standards music format, broadcasting around the clock to radio stations throughout the United States and Canada. In November 2012, Angell founded Music of Your Life, Inc., an entertainment company aimed at expanding the brand beyond radio into television programming, live concerts, internet radio, and merchandising. The brand, known for its celebrity announcers, has been featured in popular TV shows, movies, celebrity cruises, and Time Lif music collections.
In 2000, Angell founded Planet Halo, a wireless telecommunications company where he served as CEO. There, he developed the “Halo”, a wireless messaging device and software platform that offered a cost-effective alternative to the Blackberry. Under his leadership, Planet Halo launched the nation’s first wireless MESH system for marine use, providing wireless internet access to Ventura Harbor, California. In May 2004, he sold Planet Halo to Concierge Technologies, Inc., now known as Marygold, Inc. (NYSE: MGLD). Previously, Angell served as a director at Wireless Village, Inc., a telecommunications solutions provider, and at Concierge Technologies, Inc., a public company, from June 2004 to January 2008.
In January 1990 Mr. Angell founded Angellcom, a supplier and distributor of one-way paging devices in the U.S. He remained its CEO until 1999. Mr. Angell conceptualized, designed, and marketed one-way pagers for Angellcom that broke the traditional mold of pagers by offering them in multiple, vibrant colors. He also delivered the nation’s first alpha-numeric pager that sold for under $100. As a result, Angellcom became one of the largest suppliers of one-way pagers in North America.
During the 1990s, Mr. Angell was also involved in the land mobile radio business as a license holder and manager of 220MHz radio systems throughout the United States and Mexico. Angell became the first US citizen to hold a spectrum license in Mexico. Earlier in his career, Angell worked in various roles in the film industry, both in front of and behind the camera, before transitioning into broadcasting. He spent nearly two decades as a radio disc jockey, news reporter for radio and television, sports anchor, weather announcer, and writer of news and feature stories for both radio and TV. Mr. Angell was the creator, and first-to-market with the “iPad” trademark, the “HALO” trademark, and the “WINGS” trademark, all of which were successfully negotiated with their respective current owners. |
(1) The business address of Mr. Angell
is 7901 4th Street North, Suite 4887, St. Petersburg, FL 33702-4305.
Director Independence
Because our common stock is
listed on OTC Pink and it does not have a definition for "independence", we have used the definition of “independence”
of The NASDAQ Stock Market to make this determination. NASDAQ Listing Rule 5605(a)(2) provides that an “independent director”
is a person other than an officer or employee of the Company or any other individual having a relationship which, in the opinion of the
Company’s board of directors, would interfere with the exercise of independent judgment in carrying out the responsibilities of
a director. The NASDAQ listing rules provide that a director cannot be considered independent if:
|
· |
the director is, or at any time during the past three years was, an employee of the company; |
|
· |
the
director or a family member of the director accepted any compensation from the company in excess of $120,000 during any period of 12 consecutive
months within the three years preceding the independence determination (subject to certain exclusions, including, among other things,
compensation for board or board committee service); |
|
· |
a
family member of the director is, or at any time during the past three years was, an executive officer of the company; |
|
· |
the
director or a family member of the director is a partner in, controlling stockholder of, or an executive officer of an entity to which
the company made, or from which the company received, payments in the current or any of the past three fiscal years that exceed 5% of
the recipient’s consolidated gross revenue for that year or $200,000, whichever is greater (subject to certain exclusions); |
|
· |
the
director or a family member of the director is employed as an executive officer of an entity where, at any time during the past three
years, any of the executive officers of the company served on the compensation committee of such other entity; or the director or a family
member of the director is a current partner of the company’s outside auditor, or at any time during the past three years was a partner
or employee of the company’s outside auditor, and who worked on the company’s audit. |
We do not have any independent
directors. We do not have an audit committee, compensation committee or nominating committee. We do however have a code of ethics that
applies to our officers, employees and director.
Compensation of Directors
Although we anticipate compensating
the members of our board of directors in the future at industry levels, current members are not paid cash compensation for their service
as directors. Each director may be reimbursed for certain expenses incurred in attending board of directors and committee meetings.
Board of Directors Meetings and Committees
Although various items were
reviewed and approved by the Board of Directors via unanimous written consent during the two fiscal years ended May 31, 2023, the Board
held no formal meetings.
We do not have Audit or Compensation
Committees of our board of directors. Because of the lack of financial resources available to us, we also do not have an “audit
committee financial expert” as such term is described in Item 401 of Regulation S-K promulgated by the SEC.
Executive Officers
Marc Angell is our sole executive
officer, serving as our Chief Executive Officer and Secretary, as well as our principal accounting and financial officer. Further information
pertaining to Mr. Angell’s business background and experience is contained in the section above marked DIRECTORS, EXECUTIVE
OFFICERS, PROMOTERS AND CONTROL PERSONS.
Section 16(a) Beneficial Ownership Reporting
Compliance
We are required to identify
each person who was an officer, director or beneficial owner of more than 10% of our registered equity securities during our most recent
fiscal year and who failed to file on a timely basis reports required by Section 16(a) of the Securities Exchange Act of 1934.
To our knowledge, during the
fiscal year ended May 31, 2022, based solely upon a review of such materials as are required by the Securities and Exchange Commission,
no other officer, director, or beneficial holder of more than ten percent of our issued and outstanding shares of Common Stock failed
to timely file with the Securities and Exchange Commission any form or report required to be so filed pursuant to Section 16(a) of the
Exchange Act of 1934.
Code of Ethics
The Company expects that its
Officers and Directors will maintain appropriate standards of honesty and ethical conduct in connection with the performance of their
duties on behalf of the Company. In recognition of this expectation, the Company has adopted a Code of Ethics. The purpose of this Code
of Ethics is to codify standards the Company believes are reasonably necessary to deter wrongdoing and to promote honest and ethical conduct,
including the ethical handling of actual or apparent conflicts of interest between personal and professional relationships and full, fair,
accurate, timely and understandable disclosure in reports and documents that the Company files with, or submits to, the Securities and
Exchange Commission (the “SEC”), or other regulatory bodies and in other public communications made by the Company.
CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS
On March 4, 2016, the Board
of Directors of Music of Your Life, Inc., a Florida corporation (the “Company”) issued all 200 previously authorized but unissued
shares of Series A Preferred Stock (the “Preferred Stock”) to the Company’s sole officer and director Marc Angell. The
Preferred Stock collectively holds at all times, 80% of the total voting power of the Company.
On November 9, 2016, the Company
amended its Articles of Incorporation to increase the number of authorized shares of common stock from 2,000,000,000 to 10,000,000,000
shares and to amend the voting rights for the Series A Preferred Stock. As amended, each share of Series A Preferred Stock shall have
voting rights equal to four times the sum of (a) all shares of Common Stock issued and outstanding at the time of voting; plus (b) the
total number of votes of all other classes of preferred stock which are issued and outstanding at the time of voting; divided by (c) the
number of shares of Series A Preferred Stock issued and outstanding at the time of voting. The Series A Preferred Stock continues to have
no conversion, liquidation, or dividend rights.
On August 16, 2018 (the “Closing
Date the Company entered into a Merger Agreement (the “Merger Agreement”) by and among the Company, and The Marquie Group,
Inc., a Utah corporation ("TMG"), pursuant to which the Company merged with TMG. The Company was the surviving corporation.
Each shareholder of TMG received one (1) share of common stock of the Company for every one (1) share of TMG common stock held as of August
16, 2018. In accordance with the terms of the merger agreement, all of the shares of TMG held by TMG shareholders were cancelled, and
100,000 shares of common stock of the Company were issued to the TMG shareholders. A majority of these shares, 50,000 shares of common
stock of the Company were issued to Marc and Jacquie Angell, affiliates of the Company. This is considered a related party transaction.
The TMG merger will provide the Company with certain registered trademarks and intellectual property of TMG with respect to health, beauty
and social networking products.
On September 20, 2022, the
Company entered into a Share Purchase Agreement (the “SPA”) to acquire 25% of the outstanding shares of SIMPLY WHIM, INC.,
a Wyoming corporation (hereafter, “SIMPLY WHIM”), in exchange for 666,666,668 shares of common stock (the “SIMPLYWHIM
Common Stock”) of the Company and a promissory note in the face amount of Two Million dollars ($2,000,000) (such transaction is
hereafter referred to as the “Exchange”). SIMPLY WHIM is a health and beauty product development company. As a result of the
Exchange, all of the SIMPLYWHIM Common Stock was issued to Jacquie Angell, the spouse of the Company’s CEO Marc Angell. This is
considered a related party transaction.
EXECUTIVE COMPENSATION
The following table summarizes
the total compensation for the two fiscal years ended May 31, 2024, of each person who served as our principal executive officer or principal
financial and accounting officer collectively, (the “Named Executive Officers”) including any other executive officer who
received more than $100,000 in annual compensation from the Company. Executive compensation has been accrued and unpaid. We did not award
cash bonuses, stock awards, stock options or non-equity incentive plan compensation to any Named Executive Officer during the two years
ended May 31, 2024, thus these items are omitted from the table below:
Summary Compensation Table | |
| |
| |
| |
| |
|
Name and Principal Position | |
Fiscal Year | |
Salary | |
Stock
Awards | |
All Other Compensation
(1) | |
Total |
Marc Angell | |
2024 | |
$ | – | | |
$ | – | | |
$ | 240,000 | | |
$ | 240,000 | |
Chief Executive Officer, Secretary | |
2023 | |
| – | | |
$ | – | | |
$ | 120,000 | | |
$ | 120,000 | |
|
(1) |
Accrued consulting fees prior to 2015 were not paid and were eliminated
per agreement. Consulting fee accrual resumed in 2016. See Note 11 to the financial statements. |
There is no other arrangement
or understanding between our directors and officers and any other person pursuant to which any director or officer was or is to be selected
as such.
Outstanding Equity Awards at Fiscal Year-End
There were no grants or equity
awards to our Named Executive Officers or directors during the two fiscal years ended May 31, 2024.
SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS
AND MANAGEMENT
AND RELATED STOCKHOLDER MATTERS
The following table sets forth the beneficial ownership of each of our
directors and executive officers, and each person known to us to beneficially own 5% or more of the outstanding shares of our common stock,
and our executive officers and directors as a group, as of the date of this prospectus. Beneficial ownership is determined in accordance
with the rules of the SEC and includes voting or investment power with respect to the securities. Unless otherwise indicated, we believe
that each beneficial owner set forth in the table has sole voting and investment power and has the same address as us. Our address is
7901 4th Street North, Suite 4887, St. Petersburg, FL 33702-4305. As of as of the date of this prospectus, we had 3,388,065,460 shares
of common stock issued and outstanding and 200 shares of preferred stock issued and outstanding. The following table describes the ownership
of our voting securities (i) by each of our officers and directors, (ii) all of our officers and directors as a group, and (iii) each
person known to us to own beneficially more than 5% of our common stock or any shares of our preferred stock.
Title
of Class |
Name
& Address(1) |
Number
of Shares Beneficially Owned Prior to the Offering |
Percent
of Class |
Number
of Shares Beneficially Owned After the Offering(2) |
Percent
of Class |
Common |
Angell Family Trust(3) |
666,859,718 |
17.20% |
666,859,718 |
13.00% |
|
|
|
|
|
|
Series
A |
Marc
Angell |
200 |
100% |
200 |
100% |
|
(1) |
Address for the above-named
shareholders: c/o The Marquie Group, 7901 4th Street North, STE 400, St. Petersburg, FL 33702 |
|
|
|
|
(2) |
Assumes the complete
issuance of all shares registered herein. |
|
|
|
|
(3) |
The trustees/control
persons of the Angell Family Trust are Marc Angell (CEO) and Jacquie Angell. |
DESCRIPTION OF CAPITAL STOCK
The Selling Stockholder is
offering up to 1,250,000,000 shares of our common stock for resale in quoted or private transactions, at fixed or negotiated prices.
The following description of our capital stock is based on relevant portions of the Florida Business Corporation Act, or the “FBCA,”
and on our Articles of Incorporation (also sometimes referred to as our “charter”) and Bylaws. This summary may not contain
all of the information that is important to you, and we refer you to the FBCA and our Articles of Incorporation and Bylaws for a more
detailed description of the provisions summarized below.
The Marquie Group, Inc. was
organized as a corporation under the laws of the State of Florida on January 30, 2008. Our authorized capital stock consists of 20,000,000,000
shares of common stock, par value $0.0001 per share and 20,000,000 shares of preferred stock, par value $0.0001 per share. As of the date
of this prospectus, there were approximately 2,262 record holders of our common stock.
Our charter provides that
our board of directors may not amend our Articles of Incorporation without approval of our shareholders, including holders of our preferred
shares. A decrease or increase in the number of shares of capital stock which we may issue would require an amendment of our charter.
As of the date of this prospectus,
we had 3,888,065,460 shares of common stock issued and outstanding and 200 shares of Series A Preferred Stock issued and outstanding.
The number of shares outstanding does not include shares of common stock that are issuable pursuant to the Equity Financing Agreement.
Title of Class | |
Amount Authorized | |
Amount Held by Us or for our Account(1) | |
Amount Outstanding Exclusive of Amounts Shown Under(1) |
Common stock, par value $.0001 per share | |
| 20,000,000,000 | | |
| 666,859,718 | | |
| 3,888,065,460 | |
Preferred stock, par value $.0001 per share | |
| 20,000,000 | | |
| 200 | | |
| 200 | |
| |
| 20,020,000,000 | | |
| 666,859,918 | | |
| 3,888,065,660 | |
|
(1) |
Calculated as of September 27, 2024. |
Common Stock
Our charter authorizes us
to issue up to 20,000,000,000 shares of common stock. All shares of our common stock have equal rights as to earnings, assets, dividends
and voting privileges. If and when we issue shares of common stock to the Selling Stockholder pursuant to the Equity Financing Agreement,
such shares will be duly authorized, validly issued, fully paid and nonassessable. Distributions may be paid to the holders of our common
stock if, as and when authorized by our board of directors and declared by us out of assets legally available therefor. Shares of our
common stock have no preemptive, conversion or redemption rights and are freely transferable, except where their transfer is restricted
by federal and state securities laws or by contract. In the event of our liquidation, dissolution or winding up, each share of our common
stock would be entitled to share ratably in all of our assets that are legally available for distribution after we pay all debts and
other liabilities and subject to any preferential rights of holders of our preferred stock, if any preferred stock is outstanding at
such time. Each share of our common stock is entitled to one vote on all matters submitted to a vote of stockholders, including the election
of directors.
Preferred Stock
Our charter authorizes us
to issue up to 20,000,000 shares of preferred stock. 200 Series A Preferred shares are designated, issued and outstanding as of as of
the date of this prospectus . Each share of Series A Preferred Stock has voting rights equal to four times the sum of (a) all shares of
Common Stock issued and outstanding at the time of voting; plus (b) the total number of votes of all other classes of preferred stock
which are issued and outstanding at the time of voting; divided by (c) the number of shares of Series A Preferred Stock issued and outstanding
at the time of voting. The Series A Preferred Stock continues to have no conversion, liquidation, or dividend rights.
Limitation of Liability of Directors and Officers;
Indemnification and Advance of Expenses
Pursuant to our charter and
under the Florida Business Corporation Act (hereafter, the “FBCA”), our directors are not liable to us or our stockholders
for monetary damages for breach of fiduciary duty, except for liability in connection with a breach of duty of loyalty, for acts or omissions
not in good faith or which involve intentional misconduct or a knowing violation of law, for authorization of illegal dividend payments
or stock redemptions under Florida law or any transaction from which a director has derived an improper personal benefit. Our charter
provides that we are authorized to provide indemnification of (and advancement of expenses) to our directors, officers, employees and
agents (and any other persons to which applicable law permits us to provide indemnification) through Bylaw provisions, agreements with
such persons, vote of stockholders or disinterested directors, or otherwise, to the fullest extent permitted by applicable law.
We have previously entered
into indemnification agreements with certain of our current directors and officers. The indemnification agreement indemnifies the indemnitee
to the fullest extent permitted by law, including against third-party claims and claims by or in right of the Company or any subsidiary
or majority-owned partnership of the Company by reason of that person (including the advancement of expenses subject to certain conditions)
(a) being a director, officer employee or agent of the Company, or of any subsidiary or majority-owned partnership of the Company or (b)
serving at our request as a director, officer, employee or agent of another entity. If appropriate, we are entitled to assume the defense
of the claim with counsel selected by us and approved by the indemnitee (which approval may not be unreasonably withheld). Separate counsel
employed by the indemnitee will be at his or her own expense unless (1) the employment of separate counsel has been previously authorized
by us, (2) the indemnitee reasonably concludes there may be a conflict of interest or (3) we have not, in fact, employed counsel to assume
the defense of such claim.
Disclosure of Commission Position on Indemnification for Securities
Act Liabilities
Insofar as indemnification
for liabilities arising under the Securities Act may be permitted to our directors, officers and controlling persons pursuant to the provisions
above, or otherwise, we have been advised that in the opinion of the SEC such indemnification is against public policy as expressed in
the Securities Act, and is, therefore, unenforceable.
In the event that a claim
for indemnification against such liabilities, other than the payment by us of expenses incurred or paid by one of our directors, officers,
or controlling persons in the successful defense of any action, suit or proceeding, is asserted by one of our directors, officers, or
controlling persons in connection with the securities being registered, we will, unless in the opinion of our counsel the matter has been
settled by controlling precedent, submit to a court of appropriate jurisdiction the question whether such indemnification is against public
policy as expressed in the Securities Act, and we will be governed by the final adjudication of such issue.
Provisions of the FBCA and Our Charter and
Bylaws
Our charter and bylaws provide
that our board of directors will have the exclusive power to make, alter, amend or repeal any provision of our bylaws.
Business Combinations
Section 607 of the FBCA, is
applicable to corporations organized under the laws of the State of Florida. Subject to certain exceptions set forth therein, Section
607 of the FBCA provides that a corporation shall not engage in any business combination with any “interested stockholder”
for a three-year period following the date that such stockholder becomes an interested stockholder unless (a) prior to such date, the
board of directors of the corporation approved either the business combination or the transaction which resulted in the stockholder becoming
an interested stockholder, (b) upon consummation of the transaction which resulted in the stockholder becoming an interested stockholder,
the interested stockholder owned at least 85% of the voting stock of the corporation outstanding at the time the transaction commenced
(excluding certain shares) or (c) on or subsequent to such date, the business combination is approved by the board of directors of the
corporation and by the affirmative vote of at least 66 2/3% of the outstanding voting stock which is not owned by the interested stockholder.
Except as specified therein, an interested stockholder is defined to mean any person that (1) is the owner of 15% or more of the outstanding
voting stock of the corporation; or (2) is an affiliate or associate of the corporation and was the owner of 15% or more of the outstanding
voting stock of the corporation at any time within three years immediately prior to the relevant date, and the affiliates and associates
of such person referred to in clause (1) or (2) of this sentence. Under certain circumstances, Section 607 of the FBCA makes it more difficult
for an interested stockholder to effect various business combinations with a corporation for a three-year period, although the stockholders
may, by adopting an amendment to the corporation’s charter or by-laws, elect not to be governed by this section, effective twelve months
after adoption. Our charter and by-laws do not exclude us from the restrictions imposed under Section 607 of the FBCA. It is anticipated
that the provisions of Section 607 of the FBCA may encourage companies interested in acquiring us to negotiate in advance with the board
of directors.
CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS
ON ACCOUNTING AND FINANCIAL DISCLOSURE
On January 26, 2015, we engaged
Michael T. Studer CPA P.C. (“Studer”) as our independent registered accountant. To date, there have been no disagreements
with Studer on any matter of accounting principles or practices, financial statement disclosure, or auditing scope or procedure, which
if not resolved to Studer’s satisfaction would have caused Studer to make reference thereto in connection with its reports on the
financial statements for such years. Also, during the engagement period, there were no reportable events of the type described in Item
304(a)(1)(v) of Regulation S-K.
On July 14, 2022 we dismissed
Michael T. Studer CPA P.C. (hereafter “Studer”) as the Company’s independent registered accountant. The Company engaged
Studer as its independent registered accountant on January 22, 2015. During the period from January 22, 2015 through to July 14, 2022,
the date of dismissal, there were no disagreements with Studer on any matter of accounting principles or practices, financial statement
disclosure or auditing scope or procedures, which disagreements, if not resolved to the satisfaction of Studer would have caused it to
make reference to the subject matter of the disagreements in connection with its report
Also on July 14, 2022, we
engaged Gries & Associates, LLC (“Gries”), independent registered accountants, as our independent accountant following
the dismissal of Studer. Prior to the engagement of Gries, the Company has not consulted with Gries regarding either:
(a) the application of accounting
principles to a specified transaction, either completed or proposed; or the type of audit opinion that might be rendered on the Company’s
financial statements, and neither a written report was provided to the Company nor oral advice was provided that Gries concluded was an
important factor considered by the Company in reaching a decision as to the accounting, auditing or financial reporting issue; or
(b) any matter that was either
the subject of a disagreement (as that term is defined in Item 304(a)(1)(iv) of Regulation S-K and the related instructions to Item 304
of Regulation S-K), or a "reportable event" (as that term is defined in Item 304(a)(1)(v) of Regulation S-K).
On August 23, 2024, the Company
dismissed its independent registered accounting firm Green Growth CPA’s and engaged Olayinka Oyebola & Company as its independent
accountant following the prior accountant’s dismissal.
LEGAL MATTERS
The legality of certain securities
offered by this prospectus will be passed upon for us by JDT Legal, West Jordan, UT (“JDT Legal”).
EXPERTS
The audited consolidated financial
statements of the Company for the fiscal years ended May 31, 2024, and May 31, 2023 have been included herein and in this registration
statement in reliance upon reports of Olayinka Oyebola & Co. and Gries & Associates, LLC, independent registered public accounting
firms, and upon the authority of said firms as experts in accounting and auditing.
ADDITIONAL INFORMATION
We have filed with the SEC
a registration statement on Form S-1 under the Securities Act of 1933, as amended, or the Securities Act, with respect to our shares of
common stock offered by this prospectus. This prospectus, which is a part of the registration statement, does not contain all of the information
set forth in the registration statement or exhibits and schedules thereto. For further information with respect to our business and our
securities, reference is made to the registration statement, including the amendments, exhibits and schedules thereto contained in the
registration statement.
We also file annual, quarterly
and current periodic reports and other information with the SEC under the Securities Exchange Act of 1934. You can inspect these reports
and other information, as well as the registration statement and the related exhibits and schedules, without charge, at the public reference
facilities of the SEC at room 1580, 100 F. Street, N.E., Washington, D.C. 20549. Please call the SEC at 1-800-SEC-0330 for further information
on the public reference room. The SEC maintains a web site that contains reports and other information regarding registrants, including
us, that file such information electronically with the SEC. The address of the SEC’s web site is http://www.sec.gov.
Information contained on the SEC’s web site about us is not incorporated into this prospectus, and you should not consider information
contained on the SEC’s web site to be part of this prospectus.
THE MARQUIE GROUP, INC.
FINANCIAL STATEMENTS
TABLE OF CONTENTS
THE MARQUIE GROUP, INC.
Consolidated Balance Sheets
| |
| | |
| |
| |
August 31, | | |
May 31, | |
| |
2024 | | |
2024 | |
| |
(Unaudited) | | |
| |
ASSETS | |
| | | |
| | |
CURRENT ASSETS | |
| | | |
| | |
| |
| | | |
| | |
Cash and cash equivalents | |
$ | – | | |
$ | – | |
| |
| | | |
| | |
Total Current Assets | |
| – | | |
| – | |
| |
| | | |
| | |
OTHER ASSETS | |
| | | |
| | |
| |
| | | |
| | |
Investment in Acquisition | |
| 6,200,000 | | |
| 6,200,000 | |
Loans receivable, related party | |
| 35,237 | | |
| 35,237 | |
Music inventory, net of accumulated depreciation of $21,626 and $21,533, respectively | |
| 642 | | |
| 735 | |
Trademark costs | |
| 11,165 | | |
| 11,165 | |
| |
| | | |
| | |
Total Other Assets | |
| 6,247,044 | | |
| 6,247,137 | |
| |
| | | |
| | |
TOTAL ASSETS | |
$ | 6,247,044 | | |
$ | 6,247,137 | |
| |
| | | |
| | |
LIABILITIES AND STOCKHOLDERS' DEFICIT | |
| | | |
| | |
CURRENT LIABILITIES | |
| | | |
| | |
| |
| | | |
| | |
Bank overdraft | |
$ | 235 | | |
$ | 89 | |
Accounts payable | |
| 77,074 | | |
| 77,074 | |
Accrued interest payable on notes payable | |
| 931,632 | | |
| 844,460 | |
Accrued consulting fees | |
| 1,445,917 | | |
| 1,385,917 | |
Notes payable, net of debt discounts of $11,808 and $31,709, respectively | |
| 1,454,633 | | |
| 1,434,733 | |
Notes payable to related parties | |
| 2,082,715 | | |
| 2,082,315 | |
Derivative liability | |
| 243,346 | | |
| 206,113 | |
| |
| | | |
| | |
Total Current Liabilities | |
| 6,235,552 | | |
| 6,030,701 | |
| |
| | | |
| | |
TOTAL LIABILITIES | |
| 6,235,552 | | |
| 6,030,701 | |
| |
| | | |
| | |
STOCKHOLDERS' DEFICIT | |
| | | |
| | |
| |
| | | |
| | |
Preferred Stock, $0.0001 par value; 20,000,000 shares authorized, 200 and 200 shares issued and outstanding | |
| – | | |
| – | |
Common stock, $0.0001 par value; 50,000,000,000 shares authorized, 3,325,531,102 and 756,612,000 shares issued and outstanding, respectively | |
| 332,555 | | |
| 332,555 | |
Additional paid-in-capital | |
| 14,747,367 | | |
| 14,747,367 | |
Accumulated deficit | |
| (15,068,430 | ) | |
| (14,863,486 | ) |
| |
| | | |
| | |
Total Stockholders' Deficit | |
| 11,492 | | |
| 216,436 | |
| |
| | | |
| | |
TOTAL LIABILITIES AND STOCKHOLDERS' DEFICIT | |
$ | 6,247,044 | | |
$ | 6,247,137 | |
The accompanying notes are an integral part of
these financial statements
THE MARQUIE GROUP, INC.
Consolidated Statements of Operations
(Unaudited)
| |
| | |
| |
| |
For the Three Months Ended | |
| |
August 31, 2024 | | |
August 31, 2023 | |
| |
| | |
| |
NET REVENUES | |
$ | – | | |
$ | – | |
| |
| | | |
| | |
OPERATING EXPENSES | |
| | | |
| | |
| |
| | | |
| | |
Salaries and Consulting fees to related parties | |
| 60,000 | | |
| 60,000 | |
Professional fees | |
| – | | |
| 16,976 | |
Other selling, general and administrative | |
| 640 | | |
| 567 | |
| |
| | | |
| | |
Total Operating Expenses | |
| 60,640 | | |
| 77,543 | |
| |
| | | |
| | |
LOSS FROM OPERATIONS | |
| (60,640 | ) | |
| (77,543 | ) |
| |
| | | |
| | |
OTHER INCOME (EXPENSES) | |
| | | |
| | |
| |
| | | |
| | |
Change in fair value of derivative liability | |
| (37,232 | ) | |
| 543,223 | |
Interest expense (including amortization of debt discounts of $19,900 and $24,125, respectively) | |
| (107,072 | ) | |
| (112,598 | ) |
| |
| | | |
| | |
Total Other Income (Expenses) | |
| (144,304 | ) | |
| 430,625 | |
| |
| | | |
| | |
| |
| | | |
| | |
INCOME TAX EXPENSE | |
| – | | |
| – | |
| |
| | | |
| | |
NET INCOME (LOSS) | |
$ | (204,944 | ) | |
$ | 353,082 | |
| |
| | | |
| | |
BASIC AND DILUTED: | |
| | | |
| | |
Net income (loss) per common share | |
$ | (0.00 | ) | |
$ | 0.00 | |
| |
| | | |
| | |
Weighted average shares outstanding | |
| 3,325,531,102 | | |
| 756,612,000 | |
The accompanying notes are an integral part of
these financial statements
THE MARQUIE GROUP, INC.
Consolidated Statements of Stockholders' Equity
(Deficit)
(Unaudited)
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| |
| | |
Three Months Ended August
31, 2024 | |
| | |
Preferred Stock | | |
Common Stock | | |
Additional
Paid-in | | |
Accumulated | | |
Total Stockholders' Equity | |
| | |
Shares | | |
Amount | | |
Shares | | |
Amount | | |
Capital | | |
Deficit | | |
(Deficit) | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| |
Balance, May 31,
2024 | | |
| 200 | | |
$ | – | | |
| 3,325,531,102 | | |
$ | 332,555 | | |
$ | 14,747,367 | | |
$ | (14,863,486 | ) | |
$ | 216,436 | |
| | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Net loss
for the three months ended August 31, 2024 | | |
| – | | |
| – | | |
| – | | |
| – | | |
| – | | |
| (204,944 | ) | |
| (204,944 | ) |
| | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Balance,
August 31, 2024 | | |
| 200 | | |
$ | – | | |
| 3,325,531,102 | | |
$ | 332,555 | | |
$ | 14,747,367 | | |
$ | (15,068,430 | ) | |
$ | 11,492 | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| |
| | |
Three Months Ended August
31, 2023 | |
| | |
Preferred Stock | | |
Common Stock | | |
Additional
Paid-in | | |
Accumulated | | |
Total Stockholders' Equity | |
| | |
Shares | | |
Amount | | |
Shares | | |
Amount | | |
Capital | | |
Deficit | | |
(Deficit) | |
| | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Balance, May 31, 2023 | | |
| 200 | | |
$ | – | | |
| 756,612,000 | | |
$ | 75,663 | | |
$ | 14,495,356 | | |
$ | (14,698,030 | ) | |
$ | (127,011 | ) |
| | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Net
income for the three months ended August 31, 2023 | | |
| – | | |
| – | | |
| – | | |
| – | | |
| – | | |
| 353,082 | | |
| 353,082 | |
| | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Balance,
August 31, 2023 | | |
| 200 | | |
$ | – | | |
| 756,612,000 | | |
$ | 75,663 | | |
$ | 14,495,356 | | |
$ | (14,344,948 | ) | |
$ | 226,071 | |
The accompanying notes are an integral part of
these financial statements
THE MARQUIE GROUP, INC.
Consolidated Statements of Cash Flows
(Unaudited)
| |
| | |
| |
| |
For the Three Months Ended | |
| |
August 31, 2024 | | |
August 31, 2023 | |
| |
| | |
| |
CASH FLOWS FROM OPERATING ACTIVITIES: | |
| | | |
| | |
| |
| | | |
| | |
Net income (loss) | |
$ | (204,944 | ) | |
$ | 353,082 | |
Adjustments to reconcile net income to net cash used by operating activities: | |
| | | |
| | |
Depreciation of music inventory | |
| 93 | | |
| 230 | |
Change in fair value of derivative liability | |
| 37,233 | | |
| (543,223 | ) |
Amortization of debt discounts | |
| 19,900 | | |
| 24,125 | |
Changes in operating assets and liabilities: | |
| | | |
| | |
Accounts payable | |
| – | | |
| 16,975 | |
Accrued interest payable on notes payable | |
| 87,172 | | |
| 88,474 | |
Accrued consulting fees | |
| 60,000 | | |
| 60,000 | |
| |
| | | |
| | |
Net Cash Used by Operating Activities | |
| (546 | ) | |
| (337 | ) |
| |
| | | |
| | |
CASH FLOWS FROM INVESTING ACTIVITIES: | |
| – | | |
| – | |
| |
| | | |
| | |
CASH FLOWS FROM FINANCING ACTIVITIES: | |
| | | |
| | |
| |
| | | |
| | |
Bank overdraft | |
| 146 | | |
| (46 | ) |
Proceeds from notes payable to related parties | |
| 400 | | |
| 500 | |
| |
| | | |
| | |
Net Cash Provided by Financing Activities | |
| 546 | | |
| 454 | |
| |
| | | |
| | |
NET INCREASE IN CASH AND CASH EQUIVALENTS | |
| – | | |
| 117 | |
| |
| | | |
| | |
CASH AND CASH EQUIVALENTS, BEGINNING OF PERIOD | |
| – | | |
| – | |
| |
| | | |
| | |
CASH AND CASH EQUIVALENTS, END OF PERIOD | |
$ | – | | |
$ | 117 | |
| |
| | | |
| | |
SUPPLEMENTAL CASH FLOW INFORMATION | |
| | | |
| | |
| |
| | | |
| | |
Cash Payments For: | |
| | | |
| | |
Interest | |
$ | – | | |
$ | – | |
Income taxes | |
$ | – | | |
$ | – | |
The accompanying notes are an integral part of
these financial statements
THE MARQUIE GROUP, INC.
(formerly Music of Your Life, Inc.)
Notes to the Consolidated
Financial Statements
August 31, 2024
NOTE 1 – SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
AND ORGANIZATION
Organization
The Marquie Group, Inc. (formerly Music
of Your Life, Inc.) (the “Company”) was incorporated under the laws of the State of Florida on January 30, 2008 under the
name of “Zhong Sen International Tea Company”. From January 2008 to May 2013, the Company operated with the principal business
objective of providing sales and marketing consulting services to small to medium sized Chinese tea producing companies who wished to
export and distribute high quality Chinese tea products worldwide. On May 31, 2013 (the “Closing Date”), the Company entered
into a Merger Agreement (the “Merger Agreement”) by and among the Company, Music of Your Life, Inc., a Nevada corporation
(“MYL Nevada”) incorporated October 10, 2012, and Music of Your Life Merger Sub, Inc., a Utah corporation ("Merger Sub"),
pursuant to which MYL Nevada merged with Merger Sub. As a result of the merger, MYL Nevada became a wholly owned subsidiary of the Company,
and on July 26, 2013, the Company changed its name to Music of Your Life, Inc., a syndicated radio network.
Basis of Presentation
The accompanying unaudited financial
statements are presented in accordance with generally accepted accounting principles for interim financial information and the instructions
to Form 10-Q and Article 8 of Regulation S-X. Accordingly, they do not include all of the information and footnotes required by generally
accepted accounting principles for complete financial statements. In the opinion of management, all adjustments (consisting only of normal
recurring accruals) considered necessary in order to make the financial statements not misleading, have been included. Operating results
for the three months ended August 31, 2024 are not necessarily indicative of results that may be expected for the year ending May 31,
2025.
Acquisition of The Marquie
Group, Inc.
On August 16, 2018 (see Note 8), the
Company merged with The Marquie Group, Inc. (“TMGI”) in exchange for the issuance of a total of 100 shares of our common stock
to TMGI’s stockholders. Following the merger, the Company had 102 shares of common stock issued and outstanding. On December 5,
2018, the Company amended and restated its Articles of Incorporation providing for a change in the Company’s name from “Music
of Your Life, Inc.” to “The Marquie Group, Inc.” The TMGI business plan is to license, develop and launch a direct-to-consumer,
health and beauty product line called “Whim” that use innovative formulations of plant-based, amino-acids and other natural
alternatives to chemical ingredients.
Going Concern
The accompanying financial statements
have been prepared assuming that the Company will continue as a going concern, which contemplates the realization of assets and satisfaction
of liabilities in the normal course of business. At August 31, 2024, the Company had negative working capital of $6,235,552 and an accumulated
deficit of $15,068,430. These factors raise substantial doubt regarding the Company’s ability to continue as a going concern.
To date the Company has funded its operations
through a combination of loans and sales of common stock. The Company anticipates another net loss for the fiscal year ended May 31, 2025,
and with the expected cash requirements for the coming year, there is substantial doubt as to the Company’s ability to continue
operations.
The Company is attempting to improve
these conditions by way of financial assistance through issuances of additional equity and by generating revenues through sales of products
and services.
NOTE 2 – MUSIC INVENTORY
Music inventory consisted of the following:
Schedule of music inventory | |
| | |
| |
| |
August 31, 2024 | | |
May 31, 2024 | |
Digital music acquired for use in operations – at cost | |
$ | 22,268 | | |
$ | 22,268 | |
Accumulated depreciation | |
| (21,626 | ) | |
| (21,533 | ) |
Music inventory – net | |
$ | 642 | | |
$ | 735 | |
The Company purchases digital music
to broadcast over the radio and internet. During the three ended August 31, 2024, the Company purchased $-0- worth of music inventory.
For the three months ended August 31, 2024 and 2023, depreciation of music inventory was $93 and $230, respectively.
NOTE 3 – ACCRUED CONSULTING FEES
Accrued consulting fees consisted of
the following:
Schedule of accrued consulting fees | |
| | |
| |
| |
August 31, 2024 | | |
May 31, 2024 | |
Due to Company Chief Executive Officer (Related Party) pursuant to Consulting Agreement dated March 1, 2017 – monthly compensation of $10,000 to May 31, 2022, increased to $20,000 after May 31, 2022 | |
$ | 788,817 | | |
$ | 728,817 | |
Due to wife of Company Chief Executive Officer (Related Party) pursuant to consulting agreement effective August 16, 2018 – monthly compensation of $15,000 (which was terminated May 31, 2021) | |
| 305,200 | | |
| 305,200 | |
Due to mother of Company Chief Executive Officer (Related Party) pursuant to Consulting Agreement dated September 1, 2015 (which was terminated November 30, 2019) – monthly compensation of $5,000 to November 30, 2019 | |
| 131,350 | | |
| 131,350 | |
Due to service provider pursuant to Consulting Agreement dated September 1, 2015 (which was terminated February 28, 2019) – monthly compensation of $5,000 to February 28, 2019 | |
| 144,700 | | |
| 144,700 | |
Due to service provider pursuant to Consulting Agreement dated September 1, 2015 (which was terminated November 30, 2019) – monthly compensation of $1,000 to November 30, 2019 | |
| 48,000 | | |
| 48,000 | |
Due to two other service providers | |
| 27,850 | | |
| 27,850 | |
| |
| | | |
| | |
Total | |
$ | 1,445,917 | | |
$ | 1,385,917 | |
The accrued consulting fees balance
changed as follows:
Schedule of accrued consulting fees balance | |
| | |
| |
| |
Three Months Ended August 31, 2024 | | |
Year Ended May 31, 2024 | |
Balance, beginning of period | |
$ | 1,385,917 | | |
$ | 1,145,917 | |
Compensation expense accrued pursuant to consulting agreements | |
| 60,000 | | |
| 240,000 | |
Payments to consultants | |
| – | | |
| – | |
| |
| | | |
| | |
Balance, end of period | |
$ | 1,445,917 | | |
$ | 1,385,917 | |
See Note 8 (Commitments and Contingencies).
NOTE 4 – NOTES PAYABLE
Notes payable consisted of the following:
Schedule of notes payable | |
| | |
| |
| |
August 31, 2024 | | |
May 31, 2024 | |
Notes payable to an entity, non-interest bearing, due on demand, unsecured | |
$ | 54,079 | | |
$ | 54,079 | |
Note payable to an individual, due on May 22, 2015, in default (B) | |
| 25,000 | | |
| 25,000 | |
Note payable to an entity, non-interest bearing, due on February 1, 2016, in default (D) | |
| 50,000 | | |
| 50,000 | |
Note payable to a family trust, stated interest of $2,500, due on October 31, 2015, in default (E) | |
| 7,000 | | |
| 7,000 | |
Note payable to a corporation, stated interest of $5,000, due on October 21, 2015, in default (G) | |
| 50,000 | | |
| 50,000 | |
Note payable to a corporation, stated interest of $5,000, due on November 6, 2015, in default (H) | |
| 50,000 | | |
| 50,000 | |
Note payable to an individual, due on December 20, 2015, in default, 24% default rate from January 20, 2016 (I) | |
| 25,000 | | |
| 25,000 | |
Convertible note payable to an entity, interest at 12%, due on December 29, 2016, in default (M) | |
| 40,000 | | |
| 40,000 | |
Note payable to a family trust, interest at 10%, due on November 30, 2016, in default (P) | |
| 25,000 | | |
| 25,000 | |
Convertible note payable to an individual, interest at 10%, due on demand (V) | |
| 46,890 | | |
| 46,890 | |
Convertible note payable to an individual, interest at 8%, due on demand (W) | |
| 29,000 | | |
| 29,000 | |
Convertible note payable to an individual, interest at 8%, due on demand (X) | |
| 21,500 | | |
| 21,500 | |
Convertible note payable to an entity, interest at 10%, due on demand (Y) | |
| 8,100 | | |
| 8,100 | |
Convertible note payable to an entity, interest at 10%, due on March 5, 2019, in default (DD) | |
| 35,000 | | |
| 35,000 | |
Convertible note payable to an entity, interest at 10%, due on September 18, 2019, in default (GG) | |
| 8,505 | | |
| 8,505 | |
Convertible note payable to an entity, interest at 12%, due on November 30, 2021, in default, net of discount of $-0- and $85,233, respectively (SS) | |
| 154,764 | | |
| 154,764 | |
Convertible note payable to an entity, interest at 10%, due on June 4, 2022, in default (VV) | |
| 152,369 | | |
| 152,369 | |
Convertible note payable to an entity, interest at 8%, due on August 27, 2022, in default (WW) | |
| 14,000 | | |
| 14,000 | |
Convertible note payable to an entity, interest at 12%, due on December 21, 2022, in default (YY) | |
| 424 | | |
| 424 | |
Convertible note payable to an entity, interest at 12%, due on February 8, 2023, in default (ZZ) | |
| 203,095 | | |
| 203,095 | |
Convertible note payable to an entity, interest at 12%, due on November 4, 2023, in default (C) | |
| 12,649 | | |
| 12,649 | |
Convertible note payable to an entity, interest at 12%, due on April 10, 2024, in default (F) | |
| 76,375 | | |
| 76,375 | |
Convertible note payable to an entity, interest at 10%, due on August 15, 2024, in default, net of discount of $-0- and $11,319, respectively (J) | |
| 21,520 | | |
| 10,201 | |
Convertible note payable to an entity, interest at 12%, due on September 18, 2024, net of discount of $172 and $1,052, respectively (K) | |
| 3,328 | | |
| 2,448 | |
Convertible note payable to an entity, interest at 12%, due on January 18, 2025, net of discount of $11,636and $19,338, respectively (L) | |
| 18,918 | | |
| 11,217 | |
Note payable to an entity, terms to be agreed on and memorialized subsequent to February 29, 2024 | |
| 48,641 | | |
| 48,641 | |
Note payable to the Small Business Administration under the Payroll Protection Program, interest at 1%, due in installments through May 4, 2022, forgivable in part or whole subject to certain requirements | |
| 70,000 | | |
| 70,000 | |
Note payable to the Small Business Administration under the Payroll Protection Program, interest at 1%, due in installments through April 5, 2023, forgivable in part or whole subject to certain requirements | |
| 100,000 | | |
| 100,000 | |
Notes payable to individuals, non-interest bearing, due on demand | |
| 103,476 | | |
| 103,476 | |
Total Notes Payable | |
| 1,454,633 | | |
| 1,434,733 | |
Less: Current Portion | |
| (1,454,633 | ) | |
| (1,434,733 | ) |
Long-Term Notes Payable | |
$ | – | | |
$ | – | |
(B) On April 22, 2015, the Company issued
a $25,000 Promissory Note, non-interest bearing (interest at 24% per annum after May 22, 2015), due at maturity on May 22, 2015.
(D) On July 24, 2015, the Company issued
a $50,000 Promissory Note to Kodiak Capital Group, LLC (“Kodiak”) for services rendered in association with an Equity Purchase
Agreement. As amended and restated January 4, 2016, the note is non-interest bearing and was due on February 1, 2016.
(E) On July 31, 2015, the Company issued
a $25,000 Promissory Note with a stated interest amount of $2,500 due at maturity on October 31, 2015.
(G) On August 6, 2015, the Company issued
a $50,000 Promissory Note with a stated interest amount of $5,000 due at maturity on October 21, 2015.
(H) On August 21, 2015, the Company
issued a $50,000 Promissory Note with a stated interest amount of $5,000 due at maturity on November 6, 2015.
(I) On September 21, 2015, the Company
issued a $25,000 Promissory Note with a stated interest amount of $2,500 due at maturity on December 20, 2015. In the event that all principal
and interest are not paid to the lender by January 20, 2016, interest is to accrue at a rate of 24% per annum commencing on January 21,
2016.
(M) On December 29, 2015, the Company
issued a $20,000 Convertible Promissory Note to a lender for net loan proceeds of $15,000. The note bears interest at a rate of 12% per
annum, was due on December 29, 2016, and is convertible at the option of the lender into shares of the Company common stock at a Conversion
Price equal to 50% of the lowest closing bid price during the 30 Trading Day period prior to the Conversion Date. See Note 6 (Derivative
Liability).
(P) On June 3, 2016, the Company issued
a $25,000 Promissory Note. The note bears interest at a rate of 10% per annum and was due on November 30, 2016.
(V) On May 3, 2017, the Company issued
a $72,750 Convertible Promissory Note to a lender as a replacement for the principal and interest due on a promissory note due on October
14, 2014. The note bears interest at a rate of 10% per annum, is due on demand, and is convertible at the option of the lender into shares
of the Company common stock at a Conversion Price equal to $0.1293 per share.
(W) On April 5, 2017, the Company issued
a $35,000 Convertible Promissory Note to a lender as a replacement for the principal and interest due on a promissory note due on August
23, 2015. The note bears interest at a rate of 8% per annum, is due on demand, and is convertible at the option of the lender into shares
of the Company common stock at a Conversion Price equal to 40% of the lowest Trading Price during the 5 Trading Day period prior to the
Conversion Date. See Note 6 (Derivative Liability).
(X) On April 5, 2017, the Company issued
a $27,500 Convertible Promissory Note to a lender as a replacement for the principal and interest due on a promissory note due on October
31, 2015. The note bears interest at a rate of 8% per annum, is due on demand, and is convertible at the option of the lender into shares
of the Company common stock at a Conversion Price equal to 40% of the lowest Trading Price during the 5 Trading Day period prior to the
Conversion Date. See Note 6 (Derivative Liability).
(Y) On March 1, 2017, the Company issued
a $8,600 Convertible Promissory Note to a vendor of the Company to convert certain accounts payable due to the vendor. The note bears
interest at a rate of 10% per annum, is due on demand, and is convertible at the option of the lender into shares of the Company common
stock at a Conversion Price equal to the higher of $0.04 per share or 60% of the lowest Trading Price during the 5 Trading Day period
prior to the Conversion Date.
(DD) On March 5, 2018, the Company issued
a $35,000 Convertible Promissory Note to a lender for net loan proceeds of $33,000. The note bears interest at a rate of 10% per annum,
was due on March 5, 2019, and is convertible at the option of the lender into shares of the Company common stock at a Conversion Price
equal to 50% of the lowest Trading Price during the 20 Trading Day period prior to the Conversion Date. See Note 6 (Derivative Liability).
(GG) On September 18, 2018, the Company
issued a $18,000 Convertible Promissory Note to a lender for net loan proceeds of $14,000. The note bears interest at a rate of 10% per
annum, was due on September 18, 2019, and is convertible at the option of the lender into shares of the Company common stock at a Conversion
Price equal to 50% of the lowest Trading Price during the 20 Trading Day period prior to the Conversion Date. See Note 6 (Derivative Liability).
(SS) On November 30, 2020, the Company
issued a $170,000 Convertible Promissory Note to a lender which paid off some of the accrued interest for the note described in (RR) above.
The Company received net proceeds of $32,500. The note bears interest at a rate of 12% per annum, is due on November 30, 2021, and is
convertible at the option of the lender into shares of the Company common stock at a Conversion Price equal to the lesser of (1) 105%
of the closing bid price of the Common Stock on the Issue Date, or (2) the closing bid price of the Common Stock on the Trading Day immediately
preceding the date of the conversion. See Note 6 (Derivative Liability).
(VV) On June 4, 2021, the Company issued
a $238,596 Convertible Promissory Note to a lender which paid off the principal and accrued interest for the notes described in (EE),
(FF), (KK), (LL), (MM), (NN) and (PP) above. The note bears interest at a rate of 10% per annum, is due on June 4, 2022, and is convertible
at the option of the lender into shares of the Company common stock at a Conversion Price equal to the lesser of (1) $0.00004, or (2)
50% of the lowest trading price of the common stock for the previous 15 day trading period. See Note 6 (Derivative Liability).
(WW) On August 27, 2021, the Company
issued a $14,000 Convertible Promissory Note to a lender for net loan proceeds of $10,000. The note bears interest at a rate of 8% per
annum, is due on August 27, 2022, and is convertible at the option of the lender into shares of the Company common stock at a Conversion
Price equal to 65% of the lowest trading price in the 10 Trading Day period prior to the Conversion Date. See Note 6 (Derivative Liability).
(YY) On December 21, 2021, the Company
issued a $58,250 Convertible Promissory Note to a lender for net loan proceeds of $49,925. The note bears interest at a rate of 12% per
annum, is due on December 21, 2022, and is convertible at the option of the lender into shares of the Company common stock at a Conversion
Price equal to the higher of (1) $0.10, or (2) the par value of the Common Stock.
(ZZ) On February 8, 2022, the Company
issued a $245,000 Convertible Promissory Note to a lender for net loan proceeds of $218,000. The note bears interest at a rate of 12%
per annum, is due on February 8, 2023, and is convertible at the option of the lender into shares of the Company common stock at a Conversion
Price equal to the higher of (1) $0.10, or (2) the par value of the Common Stock.
(C) On November 4, 2022, the Company
issued a $30,555 Convertible Promissory Note to a lender for net loan proceeds of $25,000. The note bears interest at a rate of 12% per
annum, is due on November 4, 2023, and is convertible at the option of the lender into shares of the Company common stock at a Conversion
Price equal to the lower of (1) $0.005, or (2) 50% of the lowest trading price in the 10 Trading Day period prior to the Conversion Date.
See Note 6 (Derivative Liability).
(F) On April 10, 2023, the Company issued
a $61,100 Convertible Promissory Note to a lender for net loan proceeds of $55,000. The note bears interest at a rate of 12% per annum,
is due on April 10, 2024, and is convertible at the option of the lender into shares of the Company common stock at a Conversion Price
equal to the higher of (1) $0.003, or (2) the par value of the Common Stock. See Note 6 (Derivative Liability).
(J) On November 7, 2023, the Company
issued a $42,000 Convertible Promissory Note to a lender for net loan proceeds of $32,200. The note bears interest at a rate of 10% per
annum, is due on August 15, 2024, and is convertible at the option of the lender into shares of the Company common stock at a Conversion
Price equal to 63% of the lowest trading price in the 10 Trading Day period prior to the Conversion Date. See Note 6 (Derivative Liability).
(K) On September 18, 2023, the Company
issued a $3,500 Convertible Promissory Note to a lender for net loan proceeds of $3,500. The note bears interest at a rate of 12% per
annum, is due on September 18, 2024, and is convertible at the option of the lender into shares of the Company common stock at a Conversion
Price equal to 50% of the lowest trading price in the 10 Trading Day period prior to the Conversion Date. See Note 6 (Derivative Liability).
(L) On January 18, 2024, the Company
issued a $30,555 Convertible Promissory Note to a lender for net loan proceeds of $22,800. The note bears interest at a rate of 12% per
annum, is due on January 18, 2025, and is convertible at the option of the lender into shares of the Company common stock at a Conversion
Price equal to the lower of $0.0002 or 50% of the lowest trading price in the 10 Trading Day period prior to the Conversion Date. See
Note 6 (Derivative Liability).
Concentration of Notes Payable:
The principal balance of notes payable
was due to:
Schedule of principal balance of notes payable | |
| | |
| |
| |
August 31, 2024 | | |
May 31, 2024 | |
| |
| | |
| |
Lender A | |
$ | 358,283 | | |
$ | 358,283 | |
Lender B | |
| 209,874 | | |
| 209,874 | |
14 other lenders | |
| 898,284 | | |
| 898,285 | |
| |
| | | |
| | |
Total | |
| 1,466,441 | | |
| 1,466,442 | |
| |
| | | |
| | |
Less debt discounts | |
| (11,808 | ) | |
| (31,709 | ) |
| |
| | | |
| | |
Net | |
$ | 1,454,633 | | |
$ | 1,434,733 | |
NOTE 5 – NOTES PAYABLE – RELATED PARTIES
Notes payable – related parties
consisted of the following:
Schedule of notes payable – related parties | |
| | |
| |
| |
August 31, 2024 | | |
May 31, 2024 | |
| |
| | |
| |
Note payable to Company law firm (and owner of 2,500 shares of common stock since August 16, 2018), non-interest bearing, due on demand, unsecured | |
$ | 2,073 | | |
$ | 2,073 | |
Notes payable to The OZ Corporation (owner of 2,500 shares of common stock since August 16, 2018), non-interest bearing, due on demand, unsecured | |
| 69,250 | | |
| 69,250 | |
Note payable to the Chief Executive Officer, non-interest bearing, due on demand, unsecured | |
| 11,392 | | |
| 10,992 | |
Note payable to the wife of the Chief Executive Officer as part of the 25% acquisition of Simply Whim, interest at 12%, due on September 20, 2023, unsecured (See Note 10) | |
| 2,000,000 | | |
| 2,000,000 | |
Total Notes Payable | |
| 2,082,715 | | |
| 2,082,315 | |
Less: Current Portion | |
| (2,082,715 | ) | |
| (2,082,315 | ) |
Long-Term Notes Payable | |
$ | – | | |
$ | – | |
NOTE 6 – DERIVATIVE LIABILITY
The derivative liability consisted of
the following:
Schedule of derivative liability | |
| | |
| | |
| | |
| |
| |
August 31, 2024 | | |
May 31, 2024 | |
| |
Face Value | | |
Derivative Liability | | |
Face Value | | |
Derivative Liability | |
Convertible note payable issued December 29, 2015, due December 29, 2016 (M) | |
$ | 40,000 | | |
$ | 40,000 | | |
$ | 40,000 | | |
$ | 40,000 | |
Convertible note payable issued April 5, 2017, due on demand (W) | |
| 29,000 | | |
| 43,500 | | |
| 29,000 | | |
| 43,500 | |
Convertible note payable issued April 5, 2017, due on demand (X) | |
| 21,500 | | |
| 32,250 | | |
| 21,500 | | |
| 32,250 | |
Convertible note payable issued March 5, 2018, due on March 5, 2019 (DD) | |
| 35,000 | | |
| 35,000 | | |
| 35,000 | | |
| 35,000 | |
Convertible note payable issued September 18, 2018, due on September 18, 2019 (GG) | |
| 8,506 | | |
| 8,506 | | |
| 8,506 | | |
| 8,506 | |
Convertible note payable issued November 30, 2020, due on November 30, 2021 (SS) | |
| 154,764 | | |
| 16,595 | | |
| 154,764 | | |
| 7,040 | |
Convertible note payable issued June 4, 2021, due on June 4, 2022 (VV) | |
| 152,369 | | |
| 9,957 | | |
| 152,369 | | |
| 4,224 | |
Convertible note payable issued August 27, 2021, due on August 27, 2022 (WW) | |
| 14,000 | | |
| 7,538 | | |
| 14,000 | | |
| 7,538 | |
Convertible note payable issued November 4, 2022, due on November 4, 2023 (C) | |
| 12,649 | | |
| 8,297 | | |
| 12,649 | | |
| 3,520 | |
Convertible note payable issued April 10, 2023, due on April 10, 2024 (F) | |
| 76,375 | | |
| 16,594 | | |
| 76,375 | | |
| 7,040 | |
Convertible note payable issued November 7, 2023, due on August 15, 2024 (J) | |
| 21,520 | | |
| 6,140 | | |
| 21,520 | | |
| 5,209 | |
Convertible note payable issued September 18, 2023, due on September 18, 2024 (K) | |
| 3,500 | | |
| 4,200 | | |
| 3,500 | | |
| 5,880 | |
Convertible note payable issued January 18, 2024, due on January 18, 2025 (L) | |
| 30,555 | | |
| 14,769 | | |
| 30,555 | | |
| 6,406 | |
| |
| | | |
| | | |
| | | |
| | |
Totals | |
$ | 599,738 | | |
$ | 243,346 | | |
$ | 599,738 | | |
$ | 206,113 | |
The above convertible notes contain
a variable conversion feature based on the future trading price of the Company common stock. Therefore, the number of shares of common
stock issuable upon conversion of the notes is indeterminate. Accordingly, we have recorded the fair value of the embedded conversion
features as a derivative liability at the respective issuance dates of the notes and charged the applicable amounts to debt discounts
and the remainder to other expense. The increase (decrease) in the fair value of the derivative liability from the respective issuance
dates of the notes to the measurement dates is charged (credited) to other expense (income). The fair value of the derivative liability
of the notes is measured at the respective issuance dates and quarterly thereafter using the Black Scholes option pricing model.
Assumptions used for the calculations
of the derivative liability of the notes at August 31, 2024 include (1) stock price of $0.0001 per share, (2) exercise prices ranging
from $0.00004 to $0.0001 per share, (3) terms ranging from 0 days to 139 days, (4) expected volatility of 461% and (5) risk free interest
rates ranging from 4.89% to 5.41%.
Assumptions used for the calculations
of the derivative liability of the notes at May 31, 2024 include (1) stock price of $0.0001 per share, (2) exercise prices ranging from
$0.00004 to $0.0001 per share, (3) terms ranging from 0 days to 231 days, (4) expected volatility of 428% and (5) risk free interest rates
ranging from 5.42% to 5.48%.
Concentration of Derivative Liability:
The derivative liability relates to
convertible notes payable due to:
Schedule of derivative liability relates to
convertible notes payable | |
| | |
| |
| |
August 31, 2024 | | |
May 31, 2024 | |
| |
| | |
| |
Lender A | |
$ | 16,594 | | |
$ | 7,040 | |
Lender B | |
| 8,297 | | |
| 3,520 | |
Lender C | |
| 55,268 | | |
| 55,268 | |
5 other lenders | |
| 163,187 | | |
| 140,285 | |
| |
| | | |
| | |
Total | |
$ | 243,346 | | |
$ | 206,113 | |
NOTE 7 – EQUITY TRANSACTIONS
On October 13, 2022 (the “Closing
Date”), the Company entered into a Standby Equity Commitment Agreement (the “Equity Agreement” by and among the Company,
and MacRab, LLC, a Florida limited liability company ("MacRab"), pursuant to which MacRab has agreed to purchase at the Company’s
sole discretion, up to five million dollars ($5,000,000) of the Company's common stock (the “Put Shares”) at a purchase price
of 90% of the average of the two (2) lowest volume weighted average prices of the Company’s Common Stock on OTCQB during the six
(6) Trading Days immediately following the Clearing Date.
Contemporaneous therewith, the Company
and MacRab also entered into a Registration Rights Agreement, whereby the Company has agreed to provide certain registration rights under
the Securities Act of 1933, as amended. Pursuant to the Registration Rights Agreement, the Company has registered the Put Shares pursuant
in a registration statement on Form S-1 (the “Registration Statement”). The Registration Statement was filed on October 21,
2022.
On May 21,
2024, we entered into a Note Purchase Agreement with QC under which we will receive a loan of up to $500,000 for which we issued a convertible
note to QC in the principal amount of $555,555.55 bearing interest at 12% per annum with a maturity date 9 months from the date of the
note (“Note 3”). Note 3 is convertible into shares of our common stock at a 45% of the lowest trading price of our common
stock during the twenty (20) day period ending on the latest complete trading day prior to the conversion date. Note 3 may not be prepaid
unless the lender consents. Under the terms of the Note Purchase Agreement, we also issued a warrant to allow QC to purchase up to 5,555,555,500
shares of our common stock during a five-year period ending May 10, 2029 at an exercise price of $0.0001 per share, subject to adjustment.
The number of shares being registered hereunder for QC Note 3 is 1,455,524,579, which shares can be issued as conversion shares and/or
warrant shares.
During the year ended May 31, 2024,
the Company issued an aggregate of 349,461,323 shares of common stock pursuant to the Equity Agreement for net proceeds of $55,730.
During the year ended May 31, 2024,
the Company issued an aggregate of 2,265,475,967 shares of common stock for the conversion of notes payable and accrued interest in the
aggregate amount of $350,472.
During the year ended May 31, 2024,
the Company issued an aggregate of 185,000,000 shares of common stock for consulting and investor relations services rendered to the Company.
The shares were valued using the market price for the stock on the date of issuance. The Company recognized $102,700 in expenses which
is included in “Salaries and Consulting Fees” in the Consolidated Statement of Operations for the year ended May 31, 2024.
NOTE 8 – COMMITMENTS AND CONTINGENCIES
Consulting Agreements with Individuals
The Company has entered into Consulting
Agreements with the Company’s Chief Executive Officer, the wife of the Company’s Chief Executive Officer, the mother of the
Company’s Chief Executive Officer, and other service providers (see Note 3 – Accrued Consulting Fees). The Consulting Agreement
with the Company’s Chief Executive Officer provided for monthly compensation of $10,000 through May 31, 2022 and was increased to
$20,000 after May 31, 2022. The Consulting Agreement with the wife of the Company’s Chief Executive Officer provided for monthly
compensation of $15,000 and expired on May 31, 2021. The Consulting Agreement with the mother of the Company’s Chief Executive Officer
provided for monthly compensation of $5,000 and was terminated as of November 30, 2019. The other 3 consulting agreements provided for
monthly compensation totaling $6,500 and were terminated as of November 30, 2019. See Note 3 (Accrued Consulting Fees).
Corporate Consulting Agreement
On March 14, 2018, the Company executed
a Corporate Consulting Agreement (the “Agreement”) with a consulting firm entity (the “Consultant”). The Agreement
provided for the Consultant to perform certain investor relations and other services for the Company. The term of the Agreement was 4
months but the Agreement provided that the Company could terminate the Agreement for any reason at any time upon 5 days written prior
notice. The Agreement provided for 8 payments of cash fees totaling $240,000 to be paid to the Consultant over 4 months.
On April 1, 2018, the Company notified
the Consultant that the Agreement was terminated. A total of $25,000 was paid to the Consultant in March 2018 which was expensed and included
in “Salaries and Consulting Fees” in the Consolidated Statement of Operations for the year ended May 31, 2018. No other amounts
were paid or accrued subsequent to May 31, 2018.
On October 16, 2018 (see Note 7), the
Company issued 5,000 shares of its common stock to the Consultant. On October 26, 2018, the Consultant advised the Company that it had
not been notified that the Agreement was terminated on April 1, 2018 and that the Company is in default of the Agreement.
NOTE 9 – INVESTMENT IN ACQUISITION
On September 20, 2022, the Company entered
into an agreement to acquire 25% of the outstanding shares of SIMPLY WHIM, INC., a Wyoming corporation (“SIMPLY WHIM”), in
exchange for 666,666,668 shares of common stock of the Company and a promissory note in the face amount of $2,000,000. SIMPLY WHIM is
a skin care product development company. At the date of the acquisition, the price per share of the company shares was $0.0063. The total
consideration paid by the company (value of stock issued and promissory note) was $6,200,000 which has been recorded as Investment in
Acquisition on the balance sheet. The Company determined that the Simply Whim investment should be accounted for under the cost method
because the Company does not have the ability to exercise significant influence over operating and financial policies of the investee
given there is no representation on the board of directors, participation in policy-making processes, no interchange of managerial personnel,
and the majority ownership of the investee is a nonpublic company held by one individual. The Company is currently evaluating the fair
value of the investment under the current effective ASU 2016-01 accounting standard.
NOTE 10 – SUBSEQUENT EVENTS
On September 27, 2024, we entered into
a Standby Equity Financing Agreement (SECA) with Mac Rab, LLC. Pursuant to the SECA said shareholder has committed to purchase up to $1.25
million of our common stock. The per share purchase price for the shares that we may sell under the SECA will fluctuate based on the price
of our common stock and will be equal to 80% of the average of the two (2) lowest volume weighted average prices of the Company’s
Common Stock on OTC Pink during the five (5) Trading Days immediately following the Clearing Date. Depending on market liquidity at the
time, sales of such shares may cause the trading price of our common stock to fall.
OLAYINKA OYEBOLA & CO.
Report of Independent Registered Public Accounting
Firm
The Board of Directors and Stockholders of
THE MARQUIE GROUP, INC.
Opinion on the Financial Statements
We have audited the accompanying consolidated
balance sheet of The Marquie Group, Inc (the ‘Company’) as of May 31, 2024, and 2023, and the related consolidated statements
of operations, changes in stockholders’ equity and cash flows for each of the two years ended May 31, 2024, and 2023, and the related
notes (collectively referred to as the “financial statements”). In our opinion, the consolidated financial statements present
fairly, in all material respects, the consolidated balance sheet of the Company as of May 31, 2024, and 2023, and the results of its operations
and its cash flows for each of the two years ended May 31, 2024, and 2023, in conformity with accounting principles generally accepted
in the United States of America.
Going Concern
The accompanying consolidated financial statements
have been prepared assuming that the Company will continue as a going concern. As discussed in Note 13, the Company suffered an accumulated
deficit of $(14,863,486), net loss of $(165,456).
These matters raise substantial doubt about the
Company’s ability to continue as a going concern. Management’s plans with regard to these matters are also described in Note
2 to the financial statements. These financial statements do not include any adjustments that might result from the outcome of this uncertainty.
Basis for Opinion
These financial statements are the responsibility
of the Company’s management. Our responsibility is to express an opinion on the Company’s financial statements based on our
audit. We are a public accounting firm registered with the Public Company Accounting Oversight Board (United States) (“PCAOB”)
and are required to be independent with respect to the Company in accordance with the U.S. federal securities laws and the applicable
rules and regulations of the Securities and Exchange Commission and the PCAOB.
We conducted our audits in accordance with the
standards of the PCAOB. Those standards require that we plan and perform the audits to obtain reasonable assurance about whether the financial
statements are free of material misstatement, whether due to error or fraud. The Company is not required to have, nor were we engaged
to perform, an audit of its internal control over financial reporting. As part of our audits, we are required to obtain an understanding
of internal control over financial reporting but not for the purpose of expressing an opinion on the effectiveness of the Company’s
internal control over financial reporting. Accordingly, we express no such opinion.
Our audits included performing procedures to assess
the risks of material misstatement of the financial statements, whether due to error or fraud, and performing procedures that respond
to those risks. Such procedures included examining, on a test basis, evidence regarding the amounts and disclosures in the financial statements.
Our audits also included evaluating the accounting principles used and significant estimates made by management, as well as evaluating
the overall presentation of the financial statements. We believe that our audits provide a reasonable basis for our opinion.
Critical Audit Matters
Critical audit matters are matters arising from
the current period audit of the financial statements that were communicated or required to be communicated to the audit committee and
that: (1) relate to accounts or disclosures that are material to the financial statements and (2) involved our especially challenging,
subjective, or complex judgments. Communication of critical audit matters does not alter in any way our opinion on the financial statements
taken as a whole and we are not, by communicating the critical audit matters, providing separate opinions on the critical audit matter
or on the accounts or disclosures to which they relate.
Going Concern Uncertainty – See also
Going Concern Uncertainty explanatory paragraph above
As described further in Note 2 to the consolidated
financial statements, the Company has suffered recurring losses from operations The ability of the Company to continue as a going concern
is dependent on executing its business plan and ultimately to attain profitable operations. Accordingly, the Company has determined that
these factors raise substantial doubt as to the Company’s ability to continue as a going concern for a period of one year from the
issuance of these financial statements.
The Management attempts to improve these conditions
by way of financial assistance through issuances of additional equity and by generating revenues through sales of products and services.
We determined the Company’s ability to continue
as a going concern is a critical audit matter due to the estimation and uncertainty regarding the Company’s available capital and
the risk of bias in management’s judgments and assumptions in their determination. Our audit procedures related to the Company’s
assertion on its ability to continue as a going concern included the following, among others:
|
§ |
We performed testing procedures such as analytical procedures to identify conditions and events that indicate that there could be substantial doubt about the Company’s ability to continue as a going concern for a reasonable period of time. |
|
§ |
We reviewed and evaluated management’s plans for dealing with adverse effects of these conditions and events. |
|
§ |
We inquired of Company management and reviewed company records to assess whether there are additional factors that contribute to the uncertainties disclosed. |
|
§ |
We assessed whether the Company’s determination that there is substantial doubt about its ability to continue as a going concern was adequately disclosed. |
/s/ Olayinka Oyebola
OLAYINKA OYEBOLA & CO.
(Chartered Accountants)
Lagos, Nigeria
PCAOB ID (5968)
We have served as the Company’s auditor
since 2024.
September 3rd, 2024
THE MARQUIE GROUP, INC.
(formerly Music of Your Life, Inc.)
Consolidated Balance Sheets
| |
| |
|
| |
May 31, | |
May 31, |
| |
2024 | |
2023 |
ASSETS |
| |
| |
|
CURRENT ASSETS | |
| | | |
| | |
| |
| | | |
| | |
Cash and cash equivalents | |
$ | – | | |
$ | – | |
| |
| | | |
| | |
Total Current Assets | |
| – | | |
| – | |
| |
| | | |
| | |
OTHER ASSETS | |
| | | |
| | |
| |
| | | |
| | |
Investment in Acquisition | |
| 6,200,000 | | |
| 6,200,000 | |
Loans receivable, related party | |
| 35,237 | | |
| 28,247 | |
Music inventory, net of accumulated depreciation of $21,533 and $20,719, respectively | |
| 735 | | |
| 929 | |
Trademark costs | |
| 11,165 | | |
| 10,365 | |
| |
| | | |
| | |
Total Other Assets | |
| 6,247,137 | | |
| 6,239,541 | |
| |
| | | |
| | |
TOTAL ASSETS | |
$ | 6,247,137 | | |
$ | 6,239,541 | |
| |
| | | |
| | |
LIABILITIES AND STOCKHOLDERS’ EQUITY / (DEFICIT) |
| |
| | | |
| | |
CURRENT LIABILITIES | |
| | | |
| | |
| |
| | | |
| | |
Bank overdraft | |
$ | 89 | | |
$ | 46 | |
Accounts payable | |
| 77,074 | | |
| 50,664 | |
Accrued interest payable on notes payable | |
| 844,460 | | |
| 578,017 | |
Accrued consulting fees | |
| 1,385,917 | | |
| 1,145,917 | |
Notes payable, net of debt discounts of $31,709 and $66,794, respectively | |
| 1,434,733 | | |
| 1,465,138 | |
Notes payable to related parties | |
| 2,082,315 | | |
| 2,090,772 | |
Derivative liability | |
| 206,113 | | |
| 1,035,998 | |
| |
| | | |
| | |
Total Current Liabilities | |
| 6,030,701 | | |
| 6,366,552 | |
| |
| | | |
| | |
TOTAL LIABILITIES | |
| 6,030,701 | | |
| 6,366,552 | |
| |
| | | |
| | |
STOCKHOLDERS’ EQUITY / (DEFICIT) | |
| | | |
| | |
| |
| | | |
| | |
Preferred Stock, $0.0001 par value; 20,000,000 shares authorized, 200 and 200 shares issued and outstanding | |
| – | | |
| – | |
Common stock, $0.0001 par value; 50,000,000,000 shares authorized, 3,325,531,102 and 756,612,000 shares issued and outstanding, respectively | |
| 332,555 | | |
| 75,663 | |
Additional paid-in-capital | |
| 14,747,367 | | |
| 14,495,356 | |
Accumulated deficit | |
| (14,863,486 | ) | |
| (14,698,030 | ) |
| |
| | | |
| | |
Total Stockholders’ Equity (Deficit) | |
| 216,436 | | |
| (127,011 | ) |
| |
| | | |
| | |
TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY / (DEFICIT) | |
$ | 6,247,137 | | |
$ | 6,239,541 | |
The accompanying notes are an integral part of
these financial statements
THE MARQUIE GROUP, INC.
(formerly Music of Your Life, Inc.)
Consolidated Statements of Operations
| |
| |
|
| |
For the Year Ended May 31, |
| |
2024 | |
2023 |
| |
| |
|
NET REVENUES | |
$ | – | | |
$ | – | |
| |
| | | |
| | |
OPERATING EXPENSES | |
| | | |
| | |
| |
| | | |
| | |
Salaries and Consulting fees | |
| 407,905 | | |
| 240,000 | |
Professional fees | |
| 101,970 | | |
| 85,190 | |
Other selling, general and administrative | |
| 39,598 | | |
| 31,280 | |
| |
| | | |
| | |
Total Operating Expenses | |
| 549,473 | | |
| 356,470 | |
| |
| | | |
| | |
LOSS FROM OPERATIONS | |
| (549,473 | ) | |
| (356,470 | ) |
| |
| | | |
| | |
OTHER INCOME (EXPENSES) | |
| | | |
| | |
| |
| | | |
| | |
Income from derivative liability | |
| 905,940 | | |
| 1,911,637 | |
Interest expense (including amortization of debt discounts of $111,141 and $70,629, respectively) | |
| (521,923 | ) | |
| (375,008 | ) |
| |
| | | |
| | |
Total Other Income (Expenses) | |
| 384,017 | | |
| 1,536,629 | |
| |
| | | |
| | |
INCOME (LOSS) BEFORE INCOME TAXES | |
| (165,456 | ) | |
| 1,180,159 | |
| |
| | | |
| | |
INCOME TAX EXPENSE | |
| – | | |
| – | |
| |
| | | |
| | |
NET INCOME (LOSS) | |
$ | (165,456 | ) | |
$ | 1,180,159 | |
| |
| | | |
| | |
BASIC AND DILUTED: | |
| | | |
| | |
Net income (loss) per common share | |
$ | (0.00 | ) | |
$ | 0.00 | |
| |
| | | |
| | |
Weighted average shares outstanding | |
| 1,537,070,989 | | |
| 528,202,354 | |
The accompanying notes are an integral part of
these financial statements
THE MARQUIE GROUP, INC.
(formerly Music of Your Life, Inc.)
Consolidated Statements of Stockholders’
Equity (Deficit)
For the Period from June 1, 2022 to May 31, 2024
| |
| |
| |
| |
| |
| |
| |
|
| |
Preferred Stock | |
Common Stock | |
Additional Paid-in | |
Accumulated | |
Total Stockholders’ |
| |
Shares | |
Amount | |
Shares | |
Amount | |
Capital | |
Deficit | |
Deficit |
| |
| |
| |
| |
| |
| |
| |
|
Balance, June 1, 2022 | |
| 200 | | |
$ | – | | |
| 16,189,732 | | |
$ | 1,621 | | |
$ | 10,221,891 | | |
$ | (15,878,189 | ) | |
$ | (5,654,677 | ) |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Common stock issued for conversion of debt | |
| – | | |
| – | | |
| 73,753,000 | | |
| 7,375 | | |
| 140,132 | | |
| – | | |
| 147,507 | |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Investment in Acquisition | |
| – | | |
| – | | |
| 666,666,668 | | |
| 66,667 | | |
| 4,133,333 | | |
| – | | |
| 4,200,000 | |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Round up of shares from reverse stock split | |
| – | | |
| – | | |
| 2,600 | | |
| – | | |
| – | | |
| – | | |
| – | |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Net income for the year ended May 31, 2023 | |
| – | | |
| – | | |
| – | | |
| – | | |
| – | | |
| 1,180,159 | | |
| 1,180,159 | |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Balance, May 31, 2023 | |
| 200 | | |
| – | | |
| 756,612,000 | | |
| 75,663 | | |
| 14,495,356 | | |
| (14,698,030 | ) | |
| (127,011 | ) |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Common stock issued for conversion of debt | |
| – | | |
| – | | |
| 2,265,475,967 | | |
| 226,548 | | |
| 123,924 | | |
| – | | |
| 350,472 | |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Common stock issued for services | |
| – | | |
| – | | |
| 185,000,000 | | |
| 18,500 | | |
| 84,200 | | |
| – | | |
| 102,700 | |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Common stock issued for Standby Equity Agreement | |
| – | | |
| – | | |
| 118,443,135 | | |
| 11,844 | | |
| 43,887 | | |
| – | | |
| 55,731 | |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Net loss for the year ended May 31, 2024 | |
| – | | |
| – | | |
| – | | |
| – | | |
| – | | |
| (165,456 | ) | |
| (165,456 | ) |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Balance, May 31, 2024 | |
| 200 | | |
$ | – | | |
| 3,325,531,102 | | |
$ | 332,555 | | |
$ | 14,747,367 | | |
$ | (14,863,486 | ) | |
$ | 216,436 | |
The accompanying notes are an integral part of
these financial statements
THE MARQUIE GROUP, INC.
(formerly Music of Your Life, Inc.)
Consolidated Statements of Cash Flows
| |
| |
|
| |
For the Years Ended May
31, |
| |
2024 | |
2023 |
| |
| |
|
CASH FLOWS FROM OPERATING ACTIVITIES: | |
| | | |
| | |
Net income (loss) | |
$ | (165,456 | ) | |
$ | 1,180,159 | |
| |
| | | |
| | |
Adjustments to reconcile net income (loss) to net cash used by operating
activities: | |
| | | |
| | |
Stock issued for services | |
| 102,700 | | |
| – | |
Depreciation of music inventory | |
| 814 | | |
| 1,238 | |
Income from derivative liability | |
| (905,940 | ) | |
| (1,911,637 | ) |
Amortization of debt discounts | |
| 111,141 | | |
| 70,629 | |
Default interest added to notes principal balance | |
| 67,188 | | |
| – | |
Changes in operating assets and liabilities: | |
| | | |
| | |
Accounts payable | |
| 26,410 | | |
| 15,259 | |
Accrued interest payable on notes payable | |
| 359,539 | | |
| 291,344 | |
Accrued consulting fees | |
| 240,000 | | |
| 219,700 | |
| |
| | | |
| | |
Net Cash Used by Operating Activities | |
| (163,604 | ) | |
| (133,308 | ) |
| |
| | | |
| | |
CASH FLOWS FROM INVESTING ACTIVITIES: | |
| | | |
| | |
Music inventory | |
| (620 | ) | |
| – | |
Trademark costs | |
| (800 | ) | |
| – | |
Payments from loans receivable, related party | |
| (6,990 | ) | |
| (28,247 | ) |
| |
| | | |
| | |
Net Cash Used by Investing Activities | |
| (8,410 | ) | |
| (28,247 | ) |
| |
| | | |
| | |
CASH FLOWS FROM FINANCING ACTIVITIES: | |
| | | |
| | |
Bank overdraft | |
| 43 | | |
| 46 | |
Proceeds from standby equity agreement | |
| 55,732 | | |
| – | |
Proceeds from notes payable | |
| 124,696 | | |
| 155,935 | |
Repayments of notes payable to related parties | |
| (8,457 | ) | |
| (29,500 | ) |
Proceeds from notes payable to related parties | |
| – | | |
| 34,721 | |
| |
| | | |
| | |
Net Cash Provided by Financing Activities | |
| 172,014 | | |
| 161,202 | |
| |
| | | |
| | |
NET DECREASE IN CASH AND CASH EQUIVALENTS | |
| – | | |
| (353 | ) |
| |
| | | |
| | |
CASH AND CASH EQUIVALENTS, BEGINNING OF PERIOD | |
| – | | |
| 353 | |
| |
| | | |
| | |
CASH AND CASH EQUIVALENTS, END OF PERIOD | |
$ | – | | |
$ | – | |
| |
| | | |
| | |
SUPPLEMENTAL CASH FLOW INFORMATION | |
| | | |
| | |
Cash Payments For: | |
| | | |
| | |
Interest | |
$ | – | | |
$ | – | |
Income taxes | |
$ | – | | |
$ | – | |
| |
| | | |
| | |
Non-cash investing and financing activities: | |
| | | |
| | |
Issuance of stock and promissory note for investment in acquisition | |
$ | – | | |
$ | 6,200,000 | |
Initial derivative liability charged to debt discounts | |
$ | 76,055 | | |
$ | 61,100 | |
Conversion of debt and accrued interest into common stock | |
$ | 350,472 | | |
$ | 147,507 | |
The accompanying notes are an integral part of
these financial statements
THE MARQUIE GROUP, INC.
(formerly Music of Your Life, Inc.)
Notes to the Consolidated Financial Statements
May 31, 2024
NOTE 1 - ORGANIZATION
Music of Your Life,
Inc. (the “Company”) was incorporated under the laws of the State of Florida on January 30, 2008 under the name of “Zhong
Sen International Tea Company”. From January 2008 to May 2013, the Company operated with the principal business objective of providing
sales and marketing consulting services to small to medium sized Chinese tea producing companies who wished to export and distribute high
quality Chinese tea products worldwide. On May 31, 2013 (the “Closing Date”), the Company entered into a Merger Agreement
(the “Merger Agreement”) by and among the Company, Music of Your Life, Inc., a Nevada corporation (“MOYL Nevada”)
incorporated October 10, 2012, and Music of Your Life Merger Sub, Inc., a Utah corporation (“Merger Sub”), pursuant to which
MOYL Nevada merged with Merger Sub. As a result of the merger, MOYL Nevada became a wholly owned subsidiary of the Company, and on July
26, 2013, the Company changed its name to Music of Your Life, Inc., and operated a nationwide syndicated radio network.
Acquisition of The Marquie Group,
Inc.
On August 16, 2018
(see Note 10), the Company merged with The Marquie Group, Inc. (“TMGI”) in exchange for the issuance of a total of 100,000
shares of our common stock to TMGI’s stockholders. Following the merger, the Company had 102,277 shares of common stock issued and
outstanding. On December 5, 2018, the Company amended and restated its Articles of Incorporation providing for a change in the Company’s
name from “Music of Your Life, Inc.” to “The Marquie Group, Inc.” The TMGI business plan is to advertise a direct-to-consumer,
health and beauty product line called “Whim” that use innovative formulations of plant-based, amino-acids and other natural
alternatives to chemical ingredients.
Acquisition of Global Nutrition Experience,
Inc.
On November 21,
2019 (see Note 10), the Company merged with Global Nutrition Experience, Inc. (“GNE”) in exchange for the issuance of a total
of 193,000,000 shares of our common stock to GNE’s stockholder. The GNE business plan is to license intellectual property from,
and to third parties.
NOTE 2 - SIGNIFICANT
ACCOUNTING POLICIES
This summary of
significant accounting policies of the Company is presented to assist in understanding the Company’s financial statements. The financial
statements and notes are representations of the Company’s management who are responsible for their integrity and objectivity. These
accounting policies conform to accounting principles generally accepted in the United States of America and have been consistently applied
in the preparation of the financial statements. The following policies are considered to be significant:
a. Principles
of Consolidation
The consolidated financial statements
have been prepared in accordance with accounting principles generally accepted in the United States and include the Company and its wholly
owned subsidiary. All inter-company accounts and transactions have been eliminated.
THE MARQUIE GROUP, INC.
(formerly Music of Your Life, Inc.)
Notes to the Consolidated Financial Statements
May 31, 2024
b. Accounting
Method
The Company recognizes income and expenses
based on the accrual method of accounting. The Company has elected a May 31 year-end.
c. Use
of Estimates in the Preparation of Financial Statements
The preparation of financial statements
in conformity with U.S. generally accepted accounting principles requires management to make estimates and assumptions that affect the
reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements
and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates.
d. Cash
and Cash Equivalents
Cash equivalents are generally comprised
of certain highly liquid investments with original maturities of less than three months.
e. Basic
and Fully Diluted Net Loss per Share of Common Stock
In accordance with Financial Accounting
Standards No. ASC 260, “Earnings per Share,” basic net loss per common share is based on the weighted average number of shares
outstanding during the periods presented. Diluted earnings per share is computed using the weighted average number of common shares plus
dilutive common share equivalents outstanding during the period. Dilutive instruments (such as convertible notes payable) have not been
included in the diluted earnings per share computations as their effect were antidilutive for the periods presented.
f. Revenue
Recognition
The Company adopted ASC 606 requires
the use of a new five-step model to recognize revenue from customer contracts. The five-step model requires entities to exercise judgment
when considering the terms of contracts, which includes (1) identifying the contracts or agreements with a customer, (2) identifying our
performance obligations in the contract or agreement, (3) determining the transaction price, (4) allocating the transaction price to the
separate performance obligations, and (5) recognizing revenue as each performance obligation is satisfied. Advance customer payments are
recorded as deferred revenue until such time as they are recognized. The Company does not offer any cash rebates. Returns or discounts,
if any, are netted against gross revenues.
g. Advertising
Advertising costs, which are expensed
as incurred, were $3,201 for the year ended May 31, 2024 and $3,750 for the year ending May 31, 2023.
THE MARQUIE GROUP, INC.
(formerly Music of Your Life, Inc.)
Notes to the Consolidated Financial Statements
May 31, 2024
h. Income
Taxes
Deferred income taxes are provided on
a liability method whereby deferred tax assets are recognized for deductible temporary differences and operating loss and tax credit carryforwards
and deferred tax liabilities are recognized for taxable temporary differences. Temporary differences are the differences between the reported
amounts of assets and liabilities and their tax bases. Deferred tax assets are reduced by a valuation allowance when, in the opinion of
management, it is more likely than not that some portion or all of the deferred tax assets will not be realized. Deferred tax assets and
liabilities are adjusted for the effects of changes in tax laws and rates on the date of enactment.
No tax benefit has been reported in
the financial statements because the potential tax benefits of the net operating loss carryforwards are offset by a valuation allowance
of the same amount.
Due to the change in ownership provisions
of the Tax Reform Act of 1986, net operating loss carryforwards for Federal income tax reporting purposes are subject to annual limitations.
Should a substantial change in ownership occur, net operating loss carryforwards may be limited as to future use.
Net deferred tax assets consist of the
following components as of May 31, 2024 and 2023:
Schedule of net deferred tax assets | |
| |
|
| |
May 31, 2024 | |
May 31, 2023 |
Deferred tax assets: | |
| | | |
| | |
NOL Carryover | |
$ | 1,603,025 | | |
$ | 1,401,372 | |
Valuation allowance | |
| (1,603,025 | ) | |
| (1,401,372 | ) |
Net deferred tax asset | |
$ | – | | |
$ | – | |
The income tax provision differs from
the amount of income tax determined by applying the U.S. federal income tax rate of 21% to pretax income (loss) for the years ended May
31, 2024 and 2023 due to the following:
Schedule of provision for income taxes | |
| |
|
| |
May 31, 2024 | |
May 31, 2023 |
Expected tax (benefit) at 21% | |
$ | (34,746 | ) | |
$ | 247,833 | |
Non-deductible expense (non-taxable income) from derivative liability | |
| (190,247 | ) | |
| (401,444 | ) |
Non-deductible amortization of debt discounts | |
| 23,340 | | |
| 14,832 | |
Change in valuation allowance | |
| 201,653 | | |
| 138,779 | |
Provision for income taxes | |
$ | – | | |
$ | – | |
For the periods presented, the Company had no tax positions
or unrecognized tax benefits.
The Company includes interest and penalties
arising from the underpayment of income taxes in the consolidated statements of operations in the provision for income taxes. For the
periods presented, the Company had no such interest or penalties.
THE MARQUIE GROUP, INC.
(formerly Music of Your Life, Inc.)
Notes to the Consolidated Financial Statements
May 31, 2024
i. Concentrations
of Credit Risk
Financial instruments that potentially
subject the Company to concentrations of credit risks consist of cash and cash equivalents. The Company places cash and cash equivalents
at well-known quality financial institutions. Cash and cash equivalents at banks are insured by the Federal Deposit Insurance Corporation
for up to $250,000. The Company did not have any cash or cash equivalents in excess of this amount at May 31, 2024.
j. Recent
Accounting Pronouncements
We have reviewed accounting pronouncements
issued and have adopted any that are applicable to the Company. We have determined that none had a material impact on our financial position,
results of operations, or cash flows for the years ended May 31, 2024 and 2023.
Certain other accounting pronouncements
have been issued by the FASB and other standard setting organizations which are not yet effective and therefore have not yet been adopted
by the Company. The impact on the Company’s financial position and results of operations from adoption of these standards is not
expected to be material.
NOTE 3 - FINANCIAL INSTRUMENTS
The Company has adopted FASB ASC 820-10-50,
“Fair Value Measurements.” This guidance defines fair value, establishes a three-level valuation hierarchy for disclosures
of fair value measurement and enhances disclosure requirements for fair value measures. The three levels are defined as follows:
Level 1 inputs to the valuation methodology
are quoted prices (unadjusted) for identical assets or liabilities in active markets.
Level 2 inputs to the valuation methodology
include quoted prices for similar assets and liabilities in active markets, and inputs that are observable for the asset or liability,
either directly or indirectly, for substantially the full term of the financial instrument.
Level 3 inputs to valuation methodology
are unobservable and significant to the fair measurement.
The carrying amounts reported in the
balance sheets for the cash and cash equivalents, receivables, and current liabilities each qualify as financial instruments and are a
reasonable estimate of fair value because of the short period of time between the origination of such instruments and their expected realization
and their current market rate of interest.
NOTE 4 - MUSIC INVENTORY
Our Music of Your Life song catalogue
is compiled of more than 100,000 titles. Many of these songs include difficult to find older recordings that originated on long play records
(LP’s) which date back to the turn of the 20th century. We also have our entire catalogue on several hundred reel-to-reel
tapes which preserve the high quality of the originals. We have transferred much of this music to a lossless digital format known as the
Waveform Audio File Format (WAV). These WAV files are of a very large size and take up tremendous hard drive space, therefore, we have
converted our entire catalogue to the MPEG-1 Audio Layer 3 format (MP3).
Advancing software and hardware technology in the music space has reached a pinnacle with a recent lossless format called FLAC, or Free
Lossless Audio Codec. This technology offers amazing, CD or WAV quality specifications
in a small file size. An effort is underway to convert the entire Music of Your Life catalogue from the original source material to the
FLAC format offering our listeners a much-improved experience which cannot be found on any free streaming service today.
THE MARQUIE GROUP, INC.
(formerly Music of Your Life, Inc.)
Notes to the Consolidated Financial Statements
May 31, 2024
The
replacement value of our music catalogue is valued at more than $250,000.
Music inventory consisted of the following:
Schedule of music inventory | |
| |
|
| |
May 31, 2024 | |
May 31, 2023 |
Digital music acquired for use in operations – at cost | |
$ | 22,268 | | |
$ | 21,648 | |
Accumulated depreciation | |
| (21,533 | ) | |
| (20,719 | ) |
Music inventory – net | |
$ | 735 | | |
$ | 929 | |
The Company purchases digital music
from time to time as new music become available for broadcast on our network. During the year ended May 31, 2024 the Company purchased
$620 worth of music inventory. For the years ended May 31, 2024 and 2023, depreciation on music inventory was $814 and $1,238, respectively.
NOTE 5 – ACCRUED CONSULTING FEES
Accrued consulting fees consisted of
the following:
Schedule of accrued consulting fees | |
| |
|
| |
May 31, 2024 | |
May 31, 2023 |
Due to Company Chief Executive Officer pursuant to Consulting Agreement dated March 1, 2017 – monthly compensation of $20,000 | |
$ | 728,817 | | |
$ | 488,817 | |
Due to wife of Company Chief Executive Officer pursuant to consulting agreement effective August 16, 2018 – monthly compensation of $15,000 | |
| 305,200 | | |
| 305,200 | |
Due to mother of Company Chief Executive Officer pursuant to Consulting Agreement dated September 1, 2015 (which was terminated November 30, 2019) – monthly compensation of $5,000 to November 30, 2019 | |
| 131,350 | | |
| 131,350 | |
Due to service provider pursuant to Consulting Agreement dated September 1, 2015 (which was terminated February 28, 2019) – monthly compensation of $5,000 to February 28, 2019 | |
| 144,700 | | |
| 144,700 | |
Due to service provider pursuant to Consulting Agreement dated September 1, 2015 (which was terminated November 30, 2019) – monthly compensation of $1,000 to November 30, 2019 | |
| 48,000 | | |
| 48,000 | |
Due to two other service providers | |
| 27,850 | | |
| 27,850 | |
Total | |
$ | 1,385,917 | | |
$ | 1,145,917 | |
The accrued consulting fees balance
changed as follows:
Schedule of accrued consulting fees balance
changed | |
| |
|
| |
Year Ended |
| |
May 31, 2024 | |
May 31, 2023 |
Balance, beginning of period | |
$ | 1,145,917 | | |
$ | 926,217 | |
Compensation expense accrued pursuant to consulting agreements | |
| 240,000 | | |
| 240,000 | |
Payments to consultants | |
| – | | |
| (20,300 | ) |
Balance, end of period | |
$ | 1,385,917 | | |
$ | 1,145,917 | |
See Note 11 (Commitments and Contingencies)
THE MARQUIE GROUP, INC.
(formerly Music of Your Life, Inc.)
Notes to the Consolidated Financial Statements
May 31, 2024
NOTE 7 - NOTES PAYABLE
Notes payable consisted of the following:
Schedule of notes payable | |
| |
|
| |
May 31,2024 | |
May 31,2023 |
Notes payable to entities, non-interest bearing, due on demand,
unsecured | |
$ | 54,079 | | |
$ | 64,700 | |
Note payable to an individual, due on May 22, 2015, in default (B) | |
| 25,000 | | |
| 25,000 | |
Note payable to an entity, non-interest bearing, due on February 1, 2016,
in default (D) | |
| 50,000 | | |
| 50,000 | |
Note payable to a family trust, stated interest of $2,500, due on October
31, 2015, in default (E) | |
| 7,000 | | |
| 7,000 | |
Note payable to a corporation, stated interest of $5,000, due on October
21, 2015, in default (G) | |
| 50,000 | | |
| 50,000 | |
Note payable to a corporation, stated interest of $5,000, due on November
6, 2015, in default (H) | |
| 50,000 | | |
| 50,000 | |
Note payable to an individual, due on December 20, 2015, in default, 24%
default rate from January 20, 2016 (I) | |
| 25,000 | | |
| 25,000 | |
Convertible note payable to an entity, interest at 12%, due on December
29, 2016, in default (M) | |
| 40,000 | | |
| 40,000 | |
Note payable to a family trust, interest at 10%, due on November 30, 2016,
in default (P) | |
| 25,000 | | |
| 25,000 | |
Convertible note payable to an individual, interest at 10%, due on demand
(V) | |
| 46,890 | | |
| 46,890 | |
Convertible note payable to an individual, interest at 8%, due on demand
(W) | |
| 29,000 | | |
| 29,000 | |
Convertible note payable to an individual, interest at 8%, due on demand
(X) | |
| 21,500 | | |
| 21,500 | |
Convertible note payable to an entity, interest at 10%, due on demand (Y) | |
| 8,100 | | |
| 8,100 | |
Convertible note payable to an entity, interest at 10%, due on March 5,
2019, in default (DD) | |
| 35,000 | | |
| 35,000 | |
Convertible note payable to an entity, interest at 10%, due on September
18, 2019, in default (GG) | |
| 8,505 | | |
| 8,505 | |
Convertible note payable to an entity, interest at 12%, due on November
30, 2021, in default (SS) | |
| 154,764 | | |
| 154,764 | |
Convertible note payable to an entity, interest at 10%, due on June 4,
2022, in default (VV) | |
| 152,369 | | |
| 170,212 | |
Convertible note payable to an entity, interest at 8%, due on August 27,
2022, in default, net of discount of $-0- and $4,274, respectively (WW) | |
| 14,000 | | |
| 14,000 | |
Convertible note payable to an entity, interest at 12%, due on December
21, 2022, in default (YY) | |
| 424 | | |
| 58,250 | |
Convertible note payable to an entity, interest at 12%, due on February
8, 2023, in default (ZZ) | |
| 203,095 | | |
| 245,000 | |
Convertible note payable to an entity, interest at 12%, due on June 10,
2023, in default, net of discount of $-0- and $1,065, respectively (AA) | |
| – | | |
| 37,815 | |
Convertible note payable to an entity, interest at 12%, due on November
4, 2023, in default, net of discount of $-0- and $13,143, respectively (C) | |
| 12,649 | | |
| 17,412 | |
Convertible note payable to an entity, interest at 12%, due on April 10,
2024, in default, net of discount of $-0- and $52,586, respectively (F) | |
| 76,375 | | |
| 8,514 | |
Convertible note payable to an entity, interest at 10%, due on August 15,
2024, net of discount of $11,319 and $-0-, respectively (J) | |
| 10,201 | | |
| – | |
Convertible note payable to an entity, interest at 12%, due on September
18, 2024, net of discount of $1,052 and $-0-, respectively (K) | |
| 2,448 | | |
| – | |
Convertible note payable to an entity, interest at 12%, due on January
18, 2025, net of discount of $19,336 and $-0-, respectively (L) | |
| 11,217 | | |
| – | |
Note payable to an entity, terms to be agreed on and memorialized subsequent
to May 31, 2024 | |
| 48,641 | | |
| – | |
Note payable to the Small Business Administration under the Payroll Protection
Program, interest at 1%, due in installments through May 4, 2022, forgivable in part or whole subject to certain requirements. | |
| 70,000 | | |
| 70,000 | |
Note payable to the Small Business Administration under the Payroll Protection
Program, interest at 1%, due in installments through April 5, 2023, forgivable in part or whole subject to certain requirements. | |
| 100,000 | | |
| 100,000 | |
Notes payable to individuals, non-interest bearing,
due on demand | |
| 103,476 | | |
| 103,476 | |
Total Notes Payable | |
| 1,434,733 | | |
| 1,465,138 | |
Less: Current Portion | |
| (1,434,733 | ) | |
| (1,465,138 | ) |
Long-Term Notes Payable | |
$ | – | | |
$ | – | |
THE MARQUIE GROUP, INC.
(formerly Music of Your Life, Inc.)
Notes to the Consolidated Financial Statements
May 31, 2024
(B) On April 22, 2015, the Company issued
a $25,000 Promissory Note, non-interest bearing (interest at 24% per annum after May 22, 2015), due at maturity on May 22, 2015.
(D) On July 24, 2015, the Company issued
a $50,000 Promissory Note to Kodiak Capital Group, LLC (“Kodiak”) for services rendered in association with an Equity Purchase
Agreement. As amended and restated January 4, 2016, the note is non-interest bearing and was due on February 1, 2016.
(E) On July 31, 2015, the Company issued
a $25,000 Promissory Note with a stated interest amount of $2,500 due at maturity on October 31, 2015.
(G) On August 6, 2015, the Company issued
a $50,000 Promissory Note with a stated interest amount of $5,000 due at maturity on October 21, 2015.
(H) On August 21, 2015, the Company
issued a $50,000 Promissory Note with a stated interest amount of $5,000 due at maturity on November 6, 2015.
(I) On September 21, 2015, the Company
issued a $25,000 Promissory Note with a stated interest amount of $2,500 due at maturity on December 20, 2015. In the event that all principal
and interest are not paid to the lender by January 20, 2016, interest is to accrue at a rate of 24% per annum commencing on January 21,
2016.
(M) On December 29, 2015, the Company
issued a $20,000 Convertible Promissory Note to a lender for net loan proceeds of $15,000. The note bears interest at a rate of 12% per
annum, was due on December 29, 2016, and is convertible at the option of the lender into shares of the Company common stock at a Conversion
Price equal to 50% of the lowest closing bid price during the 30 Trading Day period prior to the Conversion Date. See Note 9 (Derivative
Liability).
(P) On June 3, 2016, the Company issued
a $25,000 Promissory Note. The note bears interest at a rate of 10% per annum and was due on November 30, 2016.
(V) On May 3, 2017, the Company issued
a $72,750 Convertible Promissory Note to a lender as a replacement for the principal and interest due on a promissory note due on October
14, 2014. The note bears interest at a rate of 10% per annum, is due on demand, and is convertible at the option of the lender into shares
of the Company common stock at a Conversion Price equal to $0.0001293 per share.
(W) On April 5, 2017, the Company issued
a $35,000 Convertible Promissory Note to a lender as a replacement for the principal and interest due on a promissory note due on August
23, 2015. The note bears interest at a rate of 8% per annum, is due on demand, and is convertible at the option of the lender into shares
of the Company common stock at a Conversion Price equal to 40% of the lowest Trading Price during the 5 Trading Day period prior to the
Conversion Date. See Note 9 (Derivative Liability).
(X) On April 5, 2017, the Company issued
a $27,500 Convertible Promissory Note to a lender as a replacement for the principal and interest due on a promissory note due on October
31, 2015. The note bears interest at a rate of 8% per annum, is due on demand, and is convertible at the option of the lender into shares
of the Company common stock at a Conversion Price equal to 40% of the lowest Trading Price during the 5 Trading Day period prior to the
Conversion Date. See Note 9 (Derivative Liability).
(Y) On March 1, 2017, the Company issued
a $8,600 Convertible Promissory Note to a vendor of the Company to convert certain accounts payable due to the vendor. The note bears
interest at a rate of 10% per annum, is due on demand, and is convertible at the option of the lender into shares of the Company common
stock at a Conversion Price equal to the higher of $0.00004 per share or 60% of the lowest Trading Price during the 5 Trading Day period
prior to the Conversion Date.
THE MARQUIE GROUP, INC.
(formerly Music of Your Life, Inc.)
Notes to the Consolidated Financial Statements
May 31, 2024
(DD) On March 5, 2018, the Company issued
a $35,000 Convertible Promissory Note to a lender for net loan proceeds of $33,000. The note bears interest at a rate of 10% per annum,
was due on March 5, 2019, and is convertible at the option of the
lender into shares of the Company common
stock at a Conversion Price equal to 50% of the lowest Trading Price during the 20 Trading Day period prior to the Conversion Date. See
Note 9 (Derivative Liability).
(GG) On September 18, 2018, the Company
issued a $18,000 Convertible Promissory Note to a lender for net loan proceeds of $14,000. The note bears interest at a rate of 10% per
annum, was due on September 18, 2019, and is convertible at the option
of the lender into shares of the Company
common stock at a Conversion Price equal to 50% of the lowest Trading Price during the 20 Trading Day period prior to the Conversion Date.
See Note 9 (Derivative Liability).
(SS) On November 30, 2020, the Company
issued a $170,000 Convertible Promissory Note to a lender which paid off some of the accrued interest for the note described in (RR) above.
The Company received net proceeds of $32,500. The note bears interest at a rate of 12% per annum, is due on November 30, 2021, and is
convertible at the option of the lender into shares of the Company common stock at a Conversion Price equal to the lesser of (1) 105%
of the closing bid price of the Common Stock on the Issue Date, or (2) the closing bid price of the Common Stock on the Trading Day immediately
preceding the date of the conversion. See Note 9 (Derivative Liability).
(VV) On June 4, 2021, the Company issued
a $238,596 Convertible Promissory Note to a lender which paid off the principal and accrued interest for the notes described in (EE),
(FF), (KK), (LL), (MM), (NN) and (PP) above. The note bears interest at a rate of 10% per annum, is due on June 4, 2022, and is convertible
at the option of the lender into shares of the Company common stock at a Conversion Price equal to the lesser of (1) $0.00004, or (2)
50% of the lowest trading price of the common stock for the previous 15-day trading period. See Note 9 (Derivative Liability).
(WW) On August 27, 2021, the Company
issued a $14,000 Convertible Promissory Note to a lender for net loan proceeds of $10,000. The note bears interest at a rate of 8% per
annum, is due on August 27, 2022, and is convertible at the option of the lender into shares of the Company common stock at a Conversion
Price equal to 65% of the lowest trading price in the 10 Trading Day period prior to the Conversion Date. See Note 9 (Derivative Liability).
(YY) On December 21, 2021, the Company
issued a $58,250 Convertible Promissory Note to a lender for net loan proceeds of $49,925. The note bears interest at a rate of 12% per
annum, is due on December 21, 2022, and is convertible at the option of the lender into shares of the Company common stock at a Conversion
Price equal to the higher of (1) $0.0001, or (2) the par value of the Common Stock.
(ZZ) On February 8, 2022, the Company
issued a $245,000 Convertible Promissory Note to a lender for net loan proceeds of $218,000. The note bears interest at a rate of 12%
per annum, is due on February 8, 2023, and is convertible at the option of the lender into shares of the Company common stock at a Conversion
Price equal to the higher of (1) $0.0001, or (2) the par value of the Common Stock.
(AA) On June 10, 2022, the Company issued
a $38,880 Convertible Promissory Note to a lender for net loan proceeds of $31,800. The note bears interest at a rate of 12% per annum,
is due on June 10, 2023, and is convertible at the option of the lender into shares of the Company common stock at a Conversion Price
equal to the lower of (1) $0.05, or (2) 50% of the lowest trading price in the 10 Trading Day period prior to the Conversion Date. See
Note 9 (Derivative Liability).
THE MARQUIE GROUP, INC.
(formerly Music of Your Life, Inc.)
Notes to the Consolidated Financial Statements
May 31, 2024
(C) On November 4, 2022, the Company
issued a $30,555 Convertible Promissory Note to a lender for net loan proceeds of $25,000. The note bears interest at a rate of 12% per
annum, is due on November 4, 2023, and is convertible at the option of the lender into shares of the Company common stock at a Conversion
Price equal to the lower of (1) $0.005, or (2) 50% of the lowest trading price in the 10 Trading Day period prior to the Conversion Date.
See Note 9 (Derivative Liability).
(F) On April 10, 2023, the Company issued
a $61,100 Convertible Promissory Note to a lender for net loan proceeds of $55,000. The note bears interest at a rate of 12% per annum,
is due on April 10, 2024, and is convertible at the option of the lender into shares of the Company common stock at a Conversion Price
equal to the lower of (1) $0.003, or (2) par value of common stock. See Note 9 (Derivative Liability).
(J) On November 7, 2023, the Company
issued a $42,000 Convertible Promissory Note to a lender for net loan proceeds of $32,200. The note bears interest at a rate of 10% per
annum, is due on August 15, 2024, and is convertible at the option of the lender into shares of the Company common stock at a Conversion
Price equal to 63% of the lowest trading price in the 10 Trading Day period prior to the Conversion Date. See Note 9 (Derivative Liability).
(K) On September 18, 2023, the Company
issued a $3,500 Convertible Promissory Note to a lender for net loan proceeds of $3,500. The note bears interest at a rate of 12% per
annum, is due on September 18, 2024, and is convertible at the option of the lender into shares of the Company common stock at a Conversion
Price equal to 50% of the lowest trading price in the 10 Trading Day period prior to the Conversion Date. See Note 9 (Derivative Liability).
(L) On January 18, 2024, the Company
issued a $30,555 Convertible Promissory Note to a lender for net loan proceeds of $22,800. The note bears interest at a rate of 12% per
annum, is due on January 18, 2025, and is convertible at the option of the lender into shares of the Company common stock at a Conversion
Price equal to the lower of $0.0002 or 50% of the lowest trading price in the 10 Trading Day period prior to the Conversion Date. See
Note 9 (Derivative Liability).
Concentration of Notes Payable
The principal balance of the notes payable
was due to:
Schedule of principal balance of the notes payable
was due | |
| |
|
| |
May 31, 2024 | |
May 31, 2023 |
| |
| |
|
Lender A | |
$ | 358,283 | | |
$ | 458,014 | |
Lender B | |
| 209,874 | | |
| 170,212 | |
14 other lenders | |
| 898,285 | | |
| 903,706 | |
| |
| | | |
| | |
Total | |
| 1,466,442 | | |
| 1,531,935 | |
| |
| | | |
| | |
Less debt discounts | |
| (31,709 | ) | |
| (66,794 | ) |
| |
| | | |
| | |
Net | |
$ | 1,434,733 | | |
$ | 1,465,138 | |
THE MARQUIE GROUP, INC.
(formerly Music of Your Life, Inc.)
Notes to the Consolidated Financial Statements
May 31, 2024
NOTE 8 – NOTES PAYABLE – RELATED PARTIES
Notes payable – related parties
consisted of the following:
Schedule of notes payable related parties | |
| |
|
| |
May 31, 2024 | |
May 31, 2023 |
Note payable to Company law firm (and owner of 2,500 shares of common stock since August 16, 2018), non-interest bearing, due on demand, unsecured | |
$ | 2,073 | | |
$ | 2,073 | |
Notes payable to The OZ Corporation (owner of 2,500 shares of common stock since August 16, 2018), non-interest bearing, due on demand, unsecured | |
| 69,250 | | |
| 69,250 | |
Notes payable to the Chief Executive Officer, non-interest bearing, due on demand, unsecured | |
| 10,992 | | |
| 19,449 | |
Note payable to the wife of the Chief Executive Officer as part of the 25% acquisition of Simply Whim, interest at 12%, due on September 20, 2023, unsecured (See Note 10) | |
| 2,000,000 | | |
| 2,000,000 | |
Total Notes Payable – Related Parties | |
| 2,082,315 | | |
| 2,090,772 | |
Less: Current Portion | |
| (2,082,315 | ) | |
| (2,090,772 | ) |
Long-Term Notes Payable | |
$ | – | | |
$ | – | |
NOTE 9 - DERIVATIVE LIABILITY
The derivative liability at May 31,
2024 and 2023 consisted of:
Schedule of derivative liability | |
| |
| |
| |
|
| |
May 31, 2024 | |
May 31, 2023 |
| |
Face Value | |
Derivative Liability | |
Face Value | |
Derivative Liability |
Convertible note payable issued December 29, 2015, due December
29, 2016 (M) | |
$ | 40,000 | | |
$ | 40,000 | | |
$ | 40,000 | | |
$ | 81,481 | |
Convertible note payable issued April 5, 2017, due on demand (W) | |
| 29,000 | | |
| 43,500 | | |
| 29,000 | | |
| 81,093 | |
Convertible note payable issued April 5, 2017, due on demand (X) | |
| 21,500 | | |
| 32,250 | | |
| 21,500 | | |
| 60,120 | |
Convertible note payable issued March 5, 2018, due on March 5, 2019 (DD) | |
| 35,000 | | |
| 35,000 | | |
| 35,000 | | |
| 71,296 | |
Convertible note payable issued September 18, 2018, due on September 18,
2019 (GG) | |
| 8,506 | | |
| 8,506 | | |
| 8,506 | | |
| 17,326 | |
Convertible note payable issued November 30, 2020, due on November 30,
2021 (SS) | |
| 154,764 | | |
| 7,040 | | |
| 154,764 | | |
| 151,020 | |
Convertible note payable issued June 4, 2021, due on June 4, 2022 (VV) | |
| 152,369 | | |
| 4,224 | | |
| 170,212 | | |
| 153,285 | |
Convertible note payable issued August 27, 2021, due on August 27, 2022
(WW) | |
| 14,000 | | |
| 7,538 | | |
| 14,000 | | |
| 18,707 | |
Convertible note payable issued June 10, 2022, due on June 10, 2023 (AA) | |
| – | | |
| – | | |
| 38,880 | | |
| 154,078 | |
Convertible note payable issued November 4, 2022, due on November 4, 2023
(C) | |
| 12,649 | | |
| 3,520 | | |
| 30,555 | | |
| 92,797 | |
Convertible note payable issued April 10, 2023, due on April 10, 2024 (F) | |
| 76,375 | | |
| 7,040 | | |
| 61,100 | | |
| 154,795 | |
Convertible note payable issued November 7, 2023, due on August 15, 2024
(J) | |
| 21,520 | | |
| 5,209 | | |
| – | | |
| – | |
Convertible note payable issued September 18, 2023, due on September 18,
2024 (K) | |
| 3,500 | | |
| 5,880 | | |
| – | | |
| – | |
Convertible note payable issued January 18, 2024,
due on January 18, 2025 (L) | |
| 30,555 | | |
| 6,406 | | |
| – | | |
| – | |
Totals | |
$ | 599,738 | | |
$ | 206,113 | | |
$ | 703,517 | | |
$ | 1,035,998 | |
THE MARQUIE GROUP, INC.
(formerly Music of Your Life, Inc.)
Notes to the Consolidated Financial Statements
May 31, 2024
The above convertible notes contain
a variable conversion feature based on the future trading price of the Company common stock. Therefore, the number of shares of common
stock issuable upon conversion of the notes is indeterminate. Accordingly, we have recorded the fair value of the embedded conversion
features as a derivative liability at the respective issuance dates of the notes and charged the applicable amounts to debt discounts
and the remainder to other expense. The increase (decrease) in the fair value of the derivative liability from the respective issuance
dates of the notes to the measurement dates is charged (credited) to other expense (income). The fair value of the derivative liability
of the notes is measured at the respective issuance dates and quarterly thereafter using the Black Scholes option pricing model.
Assumptions used for the calculations
of the derivative liability of the notes at May 31, 2024 include (1) stock price of $0.0001 per share, (2) exercise prices ranging from
$0.00004 to $0.0001 per share, (3) terms ranging from 0 days to 231 days, (4) expected volatility of 428% and (5) risk free interest rates
ranging from 5.42% to 5.48%.
Assumptions used for the calculations
of the derivative liability of the notes at May 31, 2023 include (1) stock price of $0.0041 per share, (2) exercise prices ranging from
$0.00004 to $0.001755 per share, (3) terms ranging from 0 days to 315 days, (4) expected volatility of 2,189% and (5) risk free interest
rates ranging from 4.65% to 5.28%.
Concentration of Derivative Liability
The derivative liability relates to
convertible notes payable due to:
Schedule of derivative liability relates to
convertible notes payable due | |
| |
|
| |
May 31, 2024 | |
May 31, 2023 |
| |
| |
|
Lender A | |
$ | 7,040 | | |
$ | 151,020 | |
Lender B | |
| – | | |
| 153,285 | |
Lender C | |
| 3,520 | | |
| 415,233 | |
Lender D | |
| 55,268 | | |
| 107,329 | |
5 other lenders | |
| 140,285 | | |
| 209,131 | |
| |
| | | |
| | |
Total | |
$ | 206,113 | | |
$ | 1,035,998 | |
NOTE 10 - EQUITY TRANSACTIONS
On October 13, 2022 (the “Closing
Date”), the Company entered into a Standby Equity Commitment Agreement (the “Equity Agreement” by and among the Company,
and MacRab, LLC, a Florida limited liability company ("MacRab"), pursuant to which MacRab has agreed to purchase at the Company’s
sole discretion, up to five million dollars ($5,000,000) of the Company’s common stock (the “Put Shares”) at a purchase price
of 90% of the average of the two (2) lowest volume weighted average prices of the Company’s Common Stock on OTCQB during the six
(6) Trading Days immediately following the Clearing Date.
Contemporaneous therewith, the Company
and MacRab also entered into a Registration Rights Agreement, whereby the Company has agreed to provide certain registration rights under
the Securities Act of 1933, as amended. Pursuant to the Registration Rights Agreement, the Company has registered the Put Shares pursuant
in a registration statement on Form S-1 (the “Registration Statement”). The Registration Statement was filed on October 21,
2022.
THE MARQUIE GROUP, INC.
(formerly Music of Your Life, Inc.)
Notes to the Consolidated Financial Statements
May 31, 2024
During the year ended May 31, 2024,
the Company issued an aggregate of 349,461,323 shares of common stock pursuant to the Equity Agreement for net proceeds of $55,730.
During the quarter ended May 31, 2024,
the Company’s transfer agent issued 231,018,188 shares of common stock pursuant to the Equity Agreement. These shares were issued
in error as the company never received any proceeds and thus the transaction was cancelled. The shares issued will be returned to treasury
subsequent to May 31, 2024. These shares have not been included in the financial statements for the year ended May 31, 2024.
During the year ended May 31, 2023,
the Company issued an aggregate of 73,753,000 shares of common stock for the conversion of notes payable and accrued interest in the aggregate
amount of $147,507.
During the year ended May 31, 2023,
the Company issued 666,666,668 shares of common stock for the acquisition of Simply Whim, Inc. See Note 12 – Investment in Acquisition.
During the year ended May 31, 2024,
the Company issued an aggregate of 2,265,475,967 shares of common stock for the conversion of notes payable and accrued interest in the
aggregate amount of $350,472.
During the year ended May 31, 2024,
the Company issued an aggregate of 185,000,000 shares of common stock for consulting and investor relations services rendered to the Company.
The shares were valued using the market price for the stock on the date of issuance. The Company recognized $102,700 in expenses which
is included in “Salaries and Consulting Fees” in the Consolidated Statement of Operations for the year ended May 31, 2024.
NOTE 11 - COMMITMENTS AND CONTINGENCIES
Consulting Agreements with Individuals
The Company has entered into Consulting
Agreements with the Company’s Chief Executive Officer, the wife of the Company’s Chief Executive Officer, the mother of the
Company’s Chief Executive Officer, and other service providers (see Note 5 – Accrued Consulting Fees). The Consulting Agreement
with the Company’s Chief Executive Officer provides for monthly
compensation of $20,000. The Consulting
Agreement with the wife of the Company’s Chief Executive Officer provided for monthly compensation of $15,000 and expired on May
31, 2021. The Consulting Agreement with the mother of the Company’s Chief Executive Officer provides for monthly compensation of
$5,000 and was terminated as of November 30, 2019. The other 3 consulting agreements provided for monthly compensation totaling $6,500
and were terminated as of November 30, 2019.
Corporate Consulting Agreement
On March 14, 2018, the Company executed
a Corporate Consulting Agreement (the “Agreement”) with a consulting firm entity (the “Consultant”). The Agreement
provided for the Consultant to perform certain investor relations and other services for the Company. The term of the Agreement was 4
months but the Agreement provided that the Company could terminate the Agreement for any reason at any time upon 5 days written prior
notice. The Agreement provided for 8 payments of cash fees totaling $240,000 to be paid to the Consultant over 4 months. On April 1,
2018, the Company notified the Consultant that the Agreement was terminated. A total of $25,000 was paid to the Consultant in March 2018
which was expensed and included in “Salaries and Consulting Fees” in the Consolidated Statement of Operations for the year
ended May 31, 2018. No other amounts were accrued at May 31, 2022 and 2021. On October 16, 2018 (see Note 10), the Company issued 5,000
shares of its common stock to the Consultant. On October 26, 2018, the Consultant advised the Company that it had not been notified that
the Agreement was terminated on April 1, 2018 and that the Company is in default of the Agreement.
THE MARQUIE GROUP, INC.
(formerly Music of Your Life, Inc.)
Notes to the Consolidated Financial Statements
May 31, 2024
NOTE 12 – INVESTMENT IN ACQUISITION
On September 20, 2022, the Company entered
into an agreement to acquire 25% of the outstanding shares of SIMPLY WHIM, INC., a Wyoming corporation (“SIMPLY WHIM”), in
exchange for 666,666,668 shares of common stock of the Company and a promissory note in the face amount of $2,000,000. SIMPLY WHIM is
a skin care product development company. At the date of the acquisition, the price per share of the company shares was $0.0063. The total
consideration paid by the company (value of stock issued and promissory note) was $6,200,000 which has been recorded as Investment in
Acquisition on the balance sheet.
NOTE 13 - GOING CONCERN
The accompanying financial statements
have been prepared assuming that the Company will continue as a going concern, which contemplates the realization of assets and satisfaction
of liabilities in the normal course of business. At May 31, 2024, the Company had negative working capital of $6,030,701 and an accumulated
deficit of $14,863,486. These factors raise substantial doubt regarding the Company’s ability to continue as a going concern.
To date the Company has funded its operations
through a combination of loans and sales of common stock. The Company anticipates another net loss for the fiscal year ended May 31, 2025
and with the expected cash requirements for the coming year, there is substantial doubt as to the Company’s ability to continue
operations.
The Company is attempting to improve
these conditions by way of financial assistance through issuances of additional equity and by generating revenues through sales of products
and services.
The financial statements do not include
any adjustments that might result from the outcome of this uncertainty.
NOTE 14 – SUBSEQUENT EVENTS
Subsequent to May 31, 2024, the Company
issued an aggregate of 473,936,508 shares of common stock for the conversion of notes payable and accrued interest in the aggregate amount
of $54,127.
The Company has evaluated subsequent
events from the balance sheet date through the date the financial statements were issued and determined there are no additional events
requiring disclosure.
PROSPECTUS
THE MARQUIE GROUP, INC.
UP TO 1,250,000,000 SHARES OF
COMMON STOCK
TO BE SOLD BY A CURRENT SECURITY HOLDER
We have not authorized any
dealer, salesperson or other person to give you written information other than this prospectus or to make representations as to matters
not stated in this prospectus. You must not rely on unauthorized information. This prospectus is not an offer to sell these securities
or a solicitation of your offer to buy the securities in any jurisdiction where that would not be permitted or legal. Neither the delivery
of this prospectus nor any sales made hereunder after the date of this prospectus shall create an implication that the information contained
herein nor the affairs of the issuer have not changed since the date hereof.
Until 90 days after the date
of this prospectus, all dealers that effect transactions in these shares of common stock may be required to deliver a prospectus. This
is in addition to the dealer’s obligation to deliver a prospectus when acting as an underwriter and with respect to their unsold
allotments or subscriptions.
THE DATE OF THIS PROSPECTUS IS NOVEMBER
15, 2024
PART II
INFORMATION NOT REQUIRED IN PROSPECTUS
ITEM 13. OTHER EXPENSES OF ISSUANCE AND
DISTRIBUTION.
The following table sets forth
the costs and expenses payable by us in connection with the issuance and distribution of the securities being registered. None of the
following expenses are payable by the Selling Stockholder. All of the amounts shown are estimates, except for the SEC registration fee.
SEC registration fee | |
$ | 147.60 | |
Legal fees and expenses | |
| 20,000.00 | |
Accounting fees and expenses | |
| 25,000.00 | |
Miscellaneous | |
| 2,500.00 | |
TOTAL | |
$ | 47,647.60 | |
ITEM 14. INDEMNIFICATION OF DIRECTORS
AND OFFICERS.
The
Company’s directors and executive officers are indemnified as provided by the Florida Revised Statutes and its Bylaws. These provisions
state that the Company’s directors may cause the Company to indemnify a director or former director against all costs, charges,
and expenses, including an amount paid to settle an action or satisfy a judgment, actually and reasonably incurred by him as a result
of him acting as a director. The indemnification of costs can include an amount paid to settle an action or satisfy a judgment. Such indemnification
is at the discretion of the Company’s board of directors and is subject to the Securities and Exchange Commission’s policy
regarding indemnification.
Insofar
as indemnification for liabilities arising under the Securities Act of 1933 may be permitted to directors, officers or persons controlling
us pursuant to the foregoing provisions, or otherwise, The Company has been advised that in the opinion of the Securities and Exchange
Commission, such indemnification is against public policy as expressed in the Act and is, therefore, unenforceable.
ITEM 15. RECENT SALES OF UNREGISTERED
SECURITIES.
Effective June 28, 2022, the Company effectuated
a 1 for 1,000 reverse split of the Company’s Common Stock (“Reverse Split”), meaning that each 1,000 shares of Common
Stock is consolidated into 1 share of Common Stock following the reverse split, provided however, that fractional shares would be rounded
up to the nearest whole share. Following the Reverse Split, the Company had 16,189,732 common shares issued and outstanding.
On August 16,
2018 (the “Closing Date”), Music of Your Life, Inc. (the “Company”) entered into a Merger Agreement (the “Merger
Agreement”) by and among the Company, and The Marquie Group, Inc., a Utah corporation ("TMG"), pursuant to which the Company
merged with TMG. The Company was the surviving corporation. Each shareholder of TMG received one (1) share of common stock of the Company
for everyone (1) share of TMG common stock held as of August 16, 2018. In accordance with the terms of the merger agreement, all of the
shares of TMG held by TMG shareholders were cancelled, and 100,000 shares of common stock (as adjusted for the September 4, 2019, 1 share
for 400 shares stock split) of the Company were issued to the TMG shareholders. A majority of these shares, 50,000 shares of common stock
of the Company, were issued to Marc and Jacquie Angell, affiliates of the Company. This is considered a related party transaction. The
TMG merger will provide the Company with access to certain registered trademarks and intellectual property with respect to health, beauty,
and social networking products.
On September 20,
2022, the Company entered into a Share Purchase Agreement (the “SPA”) to acquire 25% of the outstanding shares of SIMPLY WHIM,
INC., a Wyoming corporation (hereafter, “SIMPLY WHIM”), in exchange for 666,666,668 shares of common stock (the “SIMPLYWHIM
Common Stock”) of the Company and a promissory note in the face amount of Two Million dollars ($2,000,000) (such transaction is
hereafter referred to as the “Exchange”). SIMPLY WHIM is a skin care product development company. As a result of the Exchange,
all of the SIMPLYWHIM Common Stock was issued to Jacquie Angell, the spouse of the Company’s CEO Marc Angell. This is considered
a related party transaction.
On September
26, 2022, The Marquie Group, Inc., a Florida corporation (the “Company”) entered into Exchange Agreements (collectively, the
“Exchange Agreements”) pursuant to Section 3(a)(9) of the Securities Act of 1933 with existing noteholders (collectively,
the “Noteholders”) of the Company and in respect to certain outstanding notes of the Company in the aggregate principal and
interest amount of $160,340 (each an “Exchange Note”, collectively, the “Exchange Notes”). Pursuant to the Exchange
Agreements, and in full settlement and exchange for the prior notes held by the Noteholders, the Company issued to each of the Noteholders
a replacement Exchange Note in the exact principal amount of the Noteholders prior note, bearing interest at 12%, each convertible into
shares of the Company’s common stock at $0.002 per share. Also on September 26, 2022, the Company issued an aggregate of 80,170,000
unrestricted shares of the Company’s common stock in conversion of the Exchange Notes in their entirety (the “Exchange Note
Conversions”).
From September
2023 through the date hereof, we have issued the following shares in satisfaction of outstanding convertible notes and other debt obligations:
Date | |
Shareholder | |
Shares Issued | |
Issuance Price | |
Reason for Issuance |
8/22/2023 | |
Sherry Sparks | |
36,876,500 | |
0.00008 | |
Partial Note Conversion |
9/19/2023 | |
Quick Capital LLC | |
44,000,000 | |
0.00035 | |
Partial Note Conversion |
10/25/2023 | |
Quick Capital LLC | |
40,000,000 | |
0.0003 | |
Partial Note Conversion |
11/6/2023 | |
Quick Capital LLC | |
43,636,363 | |
0.000275 | |
Partial Note Conversion |
11/13/2023 | |
Quick Capital LLC | |
47,963,636 | |
0.000275 | |
Partial Note Conversion |
11/20/2023 | |
Quick Capital LLC | |
50,334,690 | |
0.000275 | |
Partial Note Conversion |
11/27/2023 | |
Quick Capital LLC | |
53,400,000 | |
0.0002 | |
Partial Note Conversion |
1/5/2024 | |
Sherry Sparks | |
50,000,000 | |
0.00008 | |
Partial Note Conversion |
1/10/2024 | |
Sherry Sparks | |
52,000,000 | |
0.00008 | |
Partial Note Conversion |
1/30/2024 | |
Quick Capital LLC | |
74,900,000 | |
0.0001 | |
Partial Note Conversion |
1/31/2024 | |
Sherry Sparks | |
63,000,000 | |
0.00008 | |
Partial Note Conversion |
2/2/2024 | |
Quick Capital LLC | |
82,300,000 | |
0.0001 | |
Partial Note Conversion |
2/22/2024 | |
Quick Capital LLC | |
99,200,000 | |
0.00005 | |
Partial Note Conversion |
2/23/2024 | |
Sherry Sparks | |
91,000,000 | |
0.00008 | |
Partial Note Conversion |
4/1/2024 | |
Quick Capital LLC | |
106,600,000 | |
0.00005 | |
Partial Note Conversion |
5/8/2024 | |
Quick Capital LLC | |
122,000,000 | |
0.00005 | |
Partial Note Conversion |
None
of the foregoing transactions involved any underwriters, underwriting discounts or commissions, or any public offering. We believe the
offers, sales and issuances of the above securities were exempt from registration under the Securities Act (or Regulation D or Regulation
S promulgated thereunder) by virtue of Section 4(a)(2) of the Securities Act because the issuance of securities to the recipients
did not involve a public offering, or in reliance on Rule 701 because the transactions were pursuant to compensatory benefit plans
or contracts relating to compensation as provided under such rule. The recipients of the securities in each of these transactions represented
their intentions to acquire the securities for investment only and not with a view to or for sale in connection with any distribution
thereof, and appropriate legends were placed upon the stock certificates issued in these transactions. All recipients had adequate access,
through their relationships with us, to information about us. The sales of these securities were made without any general solicitation
or advertising.
ITEM 16. EXHIBITS AND FINANCIAL
STATEMENT SCHEDULES.
(a) Exhibits
See the Exhibit Index immediately
preceding the signature page hereto for a list of exhibits filed as part of this registration statement on Form S-1, which Exhibit Index
is incorporated herein by reference.
(b) Financial Statement Schedules
All financial statement schedules
are omitted because the information called for is not required or is shown either in the consolidated financial statements or in the notes
thereto.
ITEM 17. UNDERTAKINGS.
The undersigned registrant
hereby undertakes:
(1) To file, during any period
in which offers, or sales are being made, a post-effective amendment to this registration statement:
(i) To include any prospectus
required by Section 10(a)(3) of the Securities Act of 1933;
(ii) To reflect in the prospectus
any facts or events arising after the effective date of the registration statement (or the most recent post-effective amendment thereof)
which, individually or in the aggregate, represent a fundamental change in the information set forth in the registration statement. Notwithstanding
the foregoing, any increase or decrease in volume of securities offered (if the total dollar value of securities offered would not exceed
that which was registered) and any deviation from the low or high end of the estimated maximum offering range may be reflected in the
form of prospectus filed with the Commission pursuant to Rule 424(b) if, in the aggregate, the changes in volume and price represent
no more than a 20 percent change in the maximum aggregate offering price set forth in the “Calculation of Registration Fee”
table in the effective registration statement;
(iii) To include any material
information with respect to the plan of distribution not previously disclosed in the registration statement or any material change to
such information in the registration statement.
(2) That, for the purpose
of determining any liability under the Securities Act of 1933, each such post-effective amendment shall be deemed to be a new registration
statement relating to the securities offered therein, and the offering of such securities at that time shall be deemed to be the initial
bona fide offering thereof.
(3) To remove from registration
by means of a post-effective amendment any of the securities being registered which remain unsold at the termination of the offering.
(4)
That, for the purpose of determining liability under the Securities Act of 1933 to any purchaser, each prospectus filed pursuant to Rule 424(b)
as part of a registration statement relating to an offering, other than registration statements relying on Rule 430B or other than
prospectuses filed in reliance on Rule 430A, shall be deemed to be part of and included in the registration statement as of the date
it is first used after effectiveness. Provided, however, that no statement made in a registration statement or prospectus that is part
of the registration statement or made in a document incorporated or deemed incorporated by reference into the registration statement or
prospectus that is part of the registration statement will, as to a purchaser with a time of contract of sale prior to such first use,
supersede or modify any statement that was made in the registration statement or prospectus that was part of the registration statement
or made in any such document immediately prior to such date of first use.
(5)
That, for the purpose of determining any liability under the Securities Act of 1933 to any purchaser in the initial distribution of the
securities: The undersigned registrant undertakes that in a primary offering of securities of the undersigned registrant pursuant to this
registration statement, regardless of the underwriting method used to sell the securities to the purchaser, if the securities are offered
or sold to such purchaser by means of any of the following communications, the undersigned registrant will be a seller to the purchaser
and will be considered to offer or sell such securities to such purchaser:
(i)
Any preliminary prospectus or prospectus of the undersigned registrant relating to the offering required to be filed pursuant to Rule 424
(§ 230.424 of this chapter);
(ii)
Any free writing prospectus relating to the offering prepared by or on behalf of the undersigned registrant or used or referred to by
the undersigned registrant. The portion of any other free writing prospectus relating to the offering containing material information
about the undersigned registrant or its securities provided by or on behalf of the undersigned registrant; and
(iii)
Any other communication that is an offer in the offering made by the undersigned registrant to the purchaser.
(6)
(i) For purposes of determining any liability under the Securities Act of 1933, the information omitted from the form of prospectus filed
as part of this registration statement in reliance upon Rule 430A and contained in a form of prospectus filed by the registrant pursuant
to Rule 424(b)(1) or (4) or 497(h) under the Securities Act shall be deemed to be part of this registration statement as of the time
it was declared effective.
(i)
For the purpose of determining any liability under the Securities Act of 1933, each post-effective amendment that contains a form of prospectus
shall be deemed to be a new registration statement relating to the securities offered therein, and the offering of such securities at
that time shall be deemed to be the initial bona fide offering thereof.
(7)
Insofar as indemnification for liabilities arising under the Securities Act of 1933 may be permitted to directors, officers and controlling
persons of the registrant pursuant to the foregoing provisions, or otherwise, the registrant has been advised that in the opinion of the
Securities and Exchange Commission such indemnification is against public policy as expressed in the Act and is, therefore, unenforceable.
In the event that a claim for indemnification against such liabilities (other than the payment by the registrant of expenses incurred
or paid by a director, officer or controlling person of the registrant in the successful defense of any action, suit or proceeding) is
asserted by such director, officer or controlling person in connection with the securities being registered, the registrant will, unless
in the opinion of its counsel the matter has been settled by controlling precedent, submit to a court of appropriate jurisdiction the
question whether such indemnification by it is against public policy as expressed in the Act and will be governed by the final adjudication
of such issue.
INDEX TO EXHIBITS
* To be filed by
amendment.
SIGNATURES
Pursuant
to the requirements of Section 12 of the Securities Exchange Act of 1934, the registrant has duly caused this registration statement
to be signed on its behalf by the undersigned, thereunto duly authorized.
|
|
|
The Marquie Group, Inc. |
|
|
|
|
Date: |
November 15, 2024 |
|
|
By: |
/s/ Marc Angell |
|
|
|
Name: |
Marc Angell |
|
|
|
Title: |
Chief Executive Officer |
Pursuant
to the requirements of the Securities Act of 1933, this registration statement on Form S-1 has been signed by the following persons in
the capacities and on the dates indicated.
Signature |
|
Title |
|
Date |
|
|
|
|
|
/s/ Marc Angell |
|
Chief Executive Officer, Director |
|
November 15, 2024 |
Marc Angell |
|
(Principal Executive Officer) |
|
|
|
|
|
|
|
/s/ Marc Angell |
|
Principal Financial Officer and |
|
November 15, 2024 |
Marc Angell |
|
Principal Accounting Officer |
|
|
Exhibit 23.1
CONSENT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
To
The Shareholders and Board of Directors of The Marquie Group, Inc.
We consent to the inclusion in the Form S-1/A
Registration Statement under the Securities Act of 1933 of The Marquie Group, Inc. of our report dated September 3rd, 2024, of the consolidated
balance sheet and the related consolidated statements of operations, consolidated stockholders’ equity, and cashflows for the years
ended May 31, 2024, and 2023.
/S/ Olayinka Oyebola
OLAYINKA OYEBOLA & CO
Chartered Accountant
PCAOB No:5968
Lagos, Nigeria
November 15, 2024
v3.24.3
X |
- DefinitionDescription of changes contained within amended document.
+ References
+ Details
Name: |
dei_AmendmentDescription |
Namespace Prefix: |
dei_ |
Data Type: |
xbrli:stringItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionBoolean flag that is true when the XBRL content amends previously-filed or accepted submission.
+ References
+ Details
Name: |
dei_AmendmentFlag |
Namespace Prefix: |
dei_ |
Data Type: |
xbrli:booleanItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionThe date the document was made available and submitted, in YYYY-MM-DD format. The date of submission, date of acceptance by the recipient, and the document effective date are all potentially different.
+ References
+ Details
Name: |
dei_DocumentCreationDate |
Namespace Prefix: |
dei_ |
Data Type: |
xbrli:dateItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionThe type of document being provided (such as 10-K, 10-Q, 485BPOS, etc). The document type is limited to the same value as the supporting SEC submission type, or the word 'Other'.
+ References
+ Details
Name: |
dei_DocumentType |
Namespace Prefix: |
dei_ |
Data Type: |
dei:submissionTypeItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionAddress Line 1 such as Attn, Building Name, Street Name
+ References
+ Details
Name: |
dei_EntityAddressAddressLine1 |
Namespace Prefix: |
dei_ |
Data Type: |
xbrli:normalizedStringItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- Definition
+ References
+ Details
Name: |
dei_EntityAddressCityOrTown |
Namespace Prefix: |
dei_ |
Data Type: |
xbrli:normalizedStringItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionCode for the postal or zip code
+ References
+ Details
Name: |
dei_EntityAddressPostalZipCode |
Namespace Prefix: |
dei_ |
Data Type: |
xbrli:normalizedStringItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionName of the state or province.
+ References
+ Details
Name: |
dei_EntityAddressStateOrProvince |
Namespace Prefix: |
dei_ |
Data Type: |
dei:stateOrProvinceItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionLine items represent financial concepts included in a table. These concepts are used to disclose reportable information associated with domain members defined in one or many axes to the table.
+ References
+ Details
Name: |
dei_EntityAddressesLineItems |
Namespace Prefix: |
dei_ |
Data Type: |
xbrli:stringItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionA unique 10-digit SEC-issued value to identify entities that have filed disclosures with the SEC. It is commonly abbreviated as CIK.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher SEC -Name Exchange Act -Number 240 -Section 12 -Subsection b-2
+ Details
Name: |
dei_EntityCentralIndexKey |
Namespace Prefix: |
dei_ |
Data Type: |
dei:centralIndexKeyItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionIndicate if registrant meets the emerging growth company criteria.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher SEC -Name Exchange Act -Number 240 -Section 12 -Subsection b-2
+ Details
Name: |
dei_EntityEmergingGrowthCompany |
Namespace Prefix: |
dei_ |
Data Type: |
xbrli:booleanItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionIndicate whether the registrant is one of the following: Large Accelerated Filer, Accelerated Filer, Non-accelerated Filer. Definitions of these categories are stated in Rule 12b-2 of the Exchange Act. This information should be based on the registrant's current or most recent filing containing the related disclosure.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher SEC -Name Exchange Act -Number 240 -Section 12 -Subsection b-2
+ Details
Name: |
dei_EntityFilerCategory |
Namespace Prefix: |
dei_ |
Data Type: |
dei:filerCategoryItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionTwo-character EDGAR code representing the state or country of incorporation.
+ References
+ Details
Name: |
dei_EntityIncorporationStateCountryCode |
Namespace Prefix: |
dei_ |
Data Type: |
dei:edgarStateCountryItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionThe exact name of the entity filing the report as specified in its charter, which is required by forms filed with the SEC.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher SEC -Name Exchange Act -Number 240 -Section 12 -Subsection b-2
+ Details
Name: |
dei_EntityRegistrantName |
Namespace Prefix: |
dei_ |
Data Type: |
xbrli:normalizedStringItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionIndicates that the company is a Smaller Reporting Company (SRC).
+ ReferencesReference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher SEC -Name Exchange Act -Number 240 -Section 12 -Subsection b-2
+ Details
Name: |
dei_EntitySmallBusiness |
Namespace Prefix: |
dei_ |
Data Type: |
xbrli:booleanItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionThe Tax Identification Number (TIN), also known as an Employer Identification Number (EIN), is a unique 9-digit value assigned by the IRS.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher SEC -Name Exchange Act -Number 240 -Section 12 -Subsection b-2
+ Details
Name: |
dei_EntityTaxIdentificationNumber |
Namespace Prefix: |
dei_ |
Data Type: |
dei:employerIdItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionLocal phone number for entity.
+ References
+ Details
Name: |
dei_LocalPhoneNumber |
Namespace Prefix: |
dei_ |
Data Type: |
xbrli:normalizedStringItemType |
Balance Type: |
na |
Period Type: |
duration |
|
v3.24.3
Consolidated Balance Sheets - USD ($)
|
Aug. 31, 2024 |
May 31, 2024 |
CURRENT ASSETS |
|
|
Cash and cash equivalents |
$ 0
|
$ 0
|
Total Current Assets |
0
|
0
|
OTHER ASSETS |
|
|
Investment in Acquisition |
6,200,000
|
6,200,000
|
Loans receivable, related party |
35,237
|
35,237
|
Music inventory, net of accumulated depreciation of $21,626 and $21,533, respectively |
642
|
735
|
Trademark costs |
11,165
|
11,165
|
Total Other Assets |
6,247,044
|
6,247,137
|
TOTAL ASSETS |
6,247,044
|
6,247,137
|
CURRENT LIABILITIES |
|
|
Bank overdraft |
235
|
89
|
Accounts payable |
77,074
|
77,074
|
Accrued interest payable on notes payable |
931,632
|
844,460
|
Accrued consulting fees |
1,445,917
|
1,385,917
|
Notes payable, net of debt discounts of $11,808 and $31,709, respectively |
1,454,633
|
1,434,733
|
Notes payable to related parties |
2,082,715
|
2,082,315
|
Derivative liability |
243,346
|
206,113
|
Total Current Liabilities |
6,235,552
|
6,030,701
|
TOTAL LIABILITIES |
6,235,552
|
6,030,701
|
STOCKHOLDERS' DEFICIT |
|
|
Preferred Stock, $0.0001 par value; 20,000,000 shares authorized, 200 and 200 shares issued and outstanding |
0
|
0
|
Common stock, $0.0001 par value; 50,000,000,000 shares authorized, 3,325,531,102 and 756,612,000 shares issued and outstanding, respectively |
332,555
|
332,555
|
Additional paid-in-capital |
14,747,367
|
14,747,367
|
Accumulated deficit |
(15,068,430)
|
(14,863,486)
|
Total Stockholders' Deficit |
11,492
|
216,436
|
TOTAL LIABILITIES AND STOCKHOLDERS' DEFICIT |
$ 6,247,044
|
$ 6,247,137
|
X |
- DefinitionCarrying value as of the balance sheet date of liabilities incurred (and for which invoices have typically been received) and payable to vendors for goods and services received that are used in an entity's business. Used to reflect the current portion of the liabilities (due within one year or within the normal operating cycle if longer).
+ ReferencesReference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 210 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.5-02(19)(a)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480566/210-10-S99-1
Reference 2: http://www.xbrl.org/2003/role/exampleRef -Topic 852 -SubTopic 10 -Name Accounting Standards Codification -Section 55 -Paragraph 10 -Publisher FASB -URI https://asc.fasb.org/1943274/2147481372/852-10-55-10
+ Details
Name: |
us-gaap_AccountsPayableCurrent |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:monetaryItemType |
Balance Type: |
credit |
Period Type: |
instant |
|
X |
- DefinitionCarrying value as of the balance sheet date of obligations incurred through that date and payable for professional fees, such as for legal and accounting services received. Used to reflect the current portion of the liabilities (due within one year or within the normal operating cycle if longer).
+ ReferencesReference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 210 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.5-02(20)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480566/210-10-S99-1
+ Details
Name: |
us-gaap_AccruedProfessionalFeesCurrent |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:monetaryItemType |
Balance Type: |
credit |
Period Type: |
instant |
|
X |
- DefinitionAmount of excess of issue price over par or stated value of stock and from other transaction involving stock or stockholder. Includes, but is not limited to, additional paid-in capital (APIC) for common and preferred stock.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/exampleRef -Topic 852 -SubTopic 10 -Name Accounting Standards Codification -Section 55 -Paragraph 10 -Publisher FASB -URI https://asc.fasb.org/1943274/2147481372/852-10-55-10
Reference 2: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 946 -SubTopic 210 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.6-04(18)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147479170/946-210-S99-1
Reference 3: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 210 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.5-02(30)(a)(1)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480566/210-10-S99-1
+ Details
Name: |
us-gaap_AdditionalPaidInCapital |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:monetaryItemType |
Balance Type: |
credit |
Period Type: |
instant |
|
X |
- DefinitionAmount of asset recognized for present right to economic benefit.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/exampleRef -Topic 280 -SubTopic 10 -Name Accounting Standards Codification -Section 55 -Paragraph 48 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482785/280-10-55-48
Reference 2: http://www.xbrl.org/2003/role/exampleRef -Topic 280 -SubTopic 10 -Name Accounting Standards Codification -Section 55 -Paragraph 49 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482785/280-10-55-49
Reference 3: http://www.xbrl.org/2003/role/disclosureRef -Topic 270 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 1 -Subparagraph (i) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482964/270-10-50-1
Reference 4: http://www.xbrl.org/2003/role/disclosureRef -Topic 280 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 32 -Subparagraph (ee) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482810/280-10-50-32
Reference 5: http://fasb.org/us-gaap/role/ref/otherTransitionRef -Topic 280 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 32 -Subparagraph (d) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482810/280-10-50-32
Reference 6: http://www.xbrl.org/2003/role/disclosureRef -Topic 280 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 22 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482810/280-10-50-22
Reference 7: http://www.xbrl.org/2003/role/disclosureRef -Topic 810 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 3 -Subparagraph (bb) -Publisher FASB -URI https://asc.fasb.org/1943274/2147481203/810-10-50-3
Reference 8: http://www.xbrl.org/2003/role/disclosureRef -Topic 810 -SubTopic 10 -Name Accounting Standards Codification -Section 45 -Paragraph 25 -Subparagraph (a) -Publisher FASB -URI https://asc.fasb.org/1943274/2147481231/810-10-45-25
Reference 9: http://www.xbrl.org/2003/role/disclosureRef -Topic 235 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.4-08(g)(1)(ii)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480678/235-10-S99-1
Reference 10: http://www.xbrl.org/2003/role/disclosureRef -Topic 323 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 3 -Subparagraph (c) -Publisher FASB -URI https://asc.fasb.org/1943274/2147481687/323-10-50-3
Reference 11: http://www.xbrl.org/2003/role/disclosureRef -Topic 825 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 28 -Subparagraph (f) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482907/825-10-50-28
Reference 12: http://www.xbrl.org/2003/role/exampleRef -Topic 852 -SubTopic 10 -Name Accounting Standards Codification -Section 55 -Paragraph 10 -Publisher FASB -URI https://asc.fasb.org/1943274/2147481372/852-10-55-10
Reference 13: http://www.xbrl.org/2003/role/exampleRef -Topic 946 -SubTopic 830 -Name Accounting Standards Codification -Section 55 -Paragraph 12 -Publisher FASB -URI https://asc.fasb.org/1943274/2147479168/946-830-55-12
Reference 14: http://www.xbrl.org/2003/role/disclosureRef -Topic 944 -SubTopic 210 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.7-03(a)(12)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147478777/944-210-S99-1
Reference 15: http://www.xbrl.org/2003/role/disclosureRef -Topic 946 -SubTopic 210 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.6-04(8)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147479170/946-210-S99-1
Reference 16: http://www.xbrl.org/2003/role/disclosureRef -Topic 210 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.5-02(18)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480566/210-10-S99-1
Reference 17: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1A -Subparagraph (SX 210.13-01(a)(4)(i)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480097/470-10-S99-1A
Reference 18: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 470 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1A -Subparagraph (SX 210.13-01(a)(4)(ii)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480097/470-10-S99-1A
Reference 19: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 470 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1A -Subparagraph (SX 210.13-01(a)(4)(iii)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480097/470-10-S99-1A
Reference 20: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1A -Subparagraph (SX 210.13-01(a)(4)(iii)(A)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480097/470-10-S99-1A
Reference 21: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1A -Subparagraph (SX 210.13-01(a)(4)(iv)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480097/470-10-S99-1A
Reference 22: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1A -Subparagraph (SX 210.13-01(a)(5)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480097/470-10-S99-1A
Reference 23: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1B -Subparagraph (SX 210.13-02(a)(4)(i)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480097/470-10-S99-1B
Reference 24: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1B -Subparagraph (SX 210.13-02(a)(4)(iii)(A)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480097/470-10-S99-1B
Reference 25: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1B -Subparagraph (SX 210.13-02(a)(4)(iii)(B)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480097/470-10-S99-1B
Reference 26: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1B -Subparagraph (SX 210.13-02(a)(4)(iv)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480097/470-10-S99-1B
Reference 27: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1B -Subparagraph (SX 210.13-02(a)(5)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480097/470-10-S99-1B
Reference 28: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 852 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 7 -Subparagraph (a) -Publisher FASB -URI https://asc.fasb.org/1943274/2147481404/852-10-50-7
Reference 29: http://www.xbrl.org/2003/role/disclosureRef -Topic 280 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 30 -Subparagraph (c) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482810/280-10-50-30
Reference 30: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 942 -SubTopic 210 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.9-03(11)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147478546/942-210-S99-1
+ Details
Name: |
us-gaap_Assets |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:monetaryItemType |
Balance Type: |
debit |
Period Type: |
instant |
|
X |
- DefinitionAmount of asset recognized for present right to economic benefit, classified as current.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/disclosureRef -Topic 810 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 3 -Subparagraph (bb) -Publisher FASB -URI https://asc.fasb.org/1943274/2147481203/810-10-50-3
Reference 2: http://www.xbrl.org/2003/role/disclosureRef -Topic 810 -SubTopic 10 -Name Accounting Standards Codification -Section 45 -Paragraph 25 -Subparagraph (a) -Publisher FASB -URI https://asc.fasb.org/1943274/2147481231/810-10-45-25
Reference 3: http://www.xbrl.org/2003/role/disclosureRef -Topic 235 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.4-08(g)(1)(ii)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480678/235-10-S99-1
Reference 4: http://www.xbrl.org/2003/role/disclosureRef -Topic 323 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 3 -Subparagraph (c) -Publisher FASB -URI https://asc.fasb.org/1943274/2147481687/323-10-50-3
Reference 5: http://www.xbrl.org/2003/role/disclosureRef -Topic 825 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 28 -Subparagraph (f) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482907/825-10-50-28
Reference 6: http://www.xbrl.org/2003/role/exampleRef -Topic 852 -SubTopic 10 -Name Accounting Standards Codification -Section 55 -Paragraph 10 -Publisher FASB -URI https://asc.fasb.org/1943274/2147481372/852-10-55-10
Reference 7: http://www.xbrl.org/2003/role/disclosureRef -Topic 210 -SubTopic 10 -Name Accounting Standards Codification -Section 45 -Paragraph 1 -Publisher FASB -URI https://asc.fasb.org/1943274/2147483467/210-10-45-1
Reference 8: http://www.xbrl.org/2003/role/disclosureRef -Topic 210 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.5-02(9)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480566/210-10-S99-1
Reference 9: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1A -Subparagraph (SX 210.13-01(a)(4)(i)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480097/470-10-S99-1A
Reference 10: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 470 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1A -Subparagraph (SX 210.13-01(a)(4)(ii)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480097/470-10-S99-1A
Reference 11: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 470 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1A -Subparagraph (SX 210.13-01(a)(4)(iii)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480097/470-10-S99-1A
Reference 12: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1A -Subparagraph (SX 210.13-01(a)(4)(iii)(A)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480097/470-10-S99-1A
Reference 13: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1A -Subparagraph (SX 210.13-01(a)(4)(iv)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480097/470-10-S99-1A
Reference 14: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1A -Subparagraph (SX 210.13-01(a)(5)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480097/470-10-S99-1A
Reference 15: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1B -Subparagraph (SX 210.13-02(a)(4)(i)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480097/470-10-S99-1B
Reference 16: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1B -Subparagraph (SX 210.13-02(a)(4)(iii)(A)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480097/470-10-S99-1B
Reference 17: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1B -Subparagraph (SX 210.13-02(a)(4)(iii)(B)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480097/470-10-S99-1B
Reference 18: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1B -Subparagraph (SX 210.13-02(a)(4)(iv)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480097/470-10-S99-1B
Reference 19: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1B -Subparagraph (SX 210.13-02(a)(5)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480097/470-10-S99-1B
Reference 20: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 852 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 7 -Subparagraph (a) -Publisher FASB -URI https://asc.fasb.org/1943274/2147481404/852-10-50-7
+ Details
Name: |
us-gaap_AssetsCurrent |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:monetaryItemType |
Balance Type: |
debit |
Period Type: |
instant |
|
X |
- References
+ Details
Name: |
us-gaap_AssetsCurrentAbstract |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:stringItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionCarrying value as of the balance sheet date of payments made in excess of existing cash balances, which will be honored by the bank but reflected as a loan to the entity. Overdrafts generally have a very short time frame for correction or repayment and are therefore more similar to short-term bank financing than trade financing.
+ ReferencesReference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 210 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.5-02(20)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480566/210-10-S99-1
Reference 2: http://fasb.org/us-gaap/role/ref/legacyRef -Name Accounting Standards Codification -Topic 470 -SubTopic 10 -Section 45 -Paragraph 10 -Publisher FASB -URI https://asc.fasb.org/1943274/2147481573/470-10-45-10
+ Details
Name: |
us-gaap_BankOverdrafts |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:monetaryItemType |
Balance Type: |
credit |
Period Type: |
instant |
|
X |
- DefinitionAmount of currency on hand as well as demand deposits with banks or financial institutions. Includes other kinds of accounts that have the general characteristics of demand deposits. Also includes short-term, highly liquid investments that are both readily convertible to known amounts of cash and so near their maturity that they present insignificant risk of changes in value because of changes in interest rates. Excludes cash and cash equivalents within disposal group and discontinued operation.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/disclosureRef -Topic 210 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.5-02(1)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480566/210-10-S99-1
Reference 2: http://www.xbrl.org/2003/role/exampleRef -Topic 210 -SubTopic 10 -Name Accounting Standards Codification -Section 45 -Paragraph 1 -Subparagraph (a) -Publisher FASB -URI https://asc.fasb.org/1943274/2147483467/210-10-45-1
Reference 3: http://fasb.org/us-gaap/role/ref/legacyRef -Name Accounting Standards Codification -Topic 230 -SubTopic 10 -Section 45 -Paragraph 4 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482740/230-10-45-4
+ Details
Name: |
us-gaap_CashAndCashEquivalentsAtCarryingValue |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:monetaryItemType |
Balance Type: |
debit |
Period Type: |
instant |
|
X |
- DefinitionAggregate par or stated value of issued nonredeemable common stock (or common stock redeemable solely at the option of the issuer). This item includes treasury stock repurchased by the entity. Note: elements for number of nonredeemable common shares, par value and other disclosure concepts are in another section within stockholders' equity.
+ ReferencesReference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 210 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.5-02(29)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480566/210-10-S99-1
Reference 2: http://www.xbrl.org/2003/role/exampleRef -Topic 852 -SubTopic 10 -Name Accounting Standards Codification -Section 55 -Paragraph 10 -Publisher FASB -URI https://asc.fasb.org/1943274/2147481372/852-10-55-10
Reference 3: http://www.xbrl.org/2003/role/disclosureRef -Topic 944 -SubTopic 210 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.7-03(a)(22)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147478777/944-210-S99-1
+ Details
Name: |
us-gaap_CommonStockValue |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:monetaryItemType |
Balance Type: |
credit |
Period Type: |
instant |
|
X |
- DefinitionFair value, after the effects of master netting arrangements, of a financial liability or contract with one or more underlyings, notional amount or payment provision or both, and the contract can be net settled by means outside the contract or delivery of an asset, expected to be settled within one year or normal operating cycle, if longer. Includes assets not subject to a master netting arrangement and not elected to be offset.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/disclosureRef -Topic 210 -SubTopic 20 -Name Accounting Standards Codification -Section 50 -Paragraph 3 -Subparagraph (c) -Publisher FASB -URI https://asc.fasb.org/1943274/2147483466/210-20-50-3
+ Details
Name: |
us-gaap_DerivativeLiabilitiesCurrent |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:monetaryItemType |
Balance Type: |
credit |
Period Type: |
instant |
|
X |
- DefinitionCarrying amount (original costs adjusted for previously recognized amortization and impairment) as of the balance sheet date for the rights acquired through registration of a trademark to gain or protect exclusive use of a business name, symbol or other device or style for a projected indefinite period of benefit.
+ ReferencesReference 1: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 350 -SubTopic 30 -Name Accounting Standards Codification -Section 50 -Paragraph 2 -Subparagraph (b) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482665/350-30-50-2
Reference 2: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 210 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.5-02(15)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480566/210-10-S99-1
+ Details
Name: |
us-gaap_IndefiniteLivedTrademarks |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:monetaryItemType |
Balance Type: |
debit |
Period Type: |
instant |
|
X |
- DefinitionCarrying value as of the balance sheet date of [accrued] interest payable on all forms of debt, including trade payables, that has been incurred and is unpaid. Used to reflect the current portion of the liabilities (due within one year or within the normal operating cycle if longer).
+ ReferencesReference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 210 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.5-02(20)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480566/210-10-S99-1
+ Details
Name: |
us-gaap_InterestPayableCurrent |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:monetaryItemType |
Balance Type: |
credit |
Period Type: |
instant |
|
X |
- DefinitionAmount after valuation and LIFO reserves of inventory expected to be sold, or consumed within one year or operating cycle, if longer.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/exampleRef -Topic 852 -SubTopic 10 -Name Accounting Standards Codification -Section 55 -Paragraph 10 -Publisher FASB -URI https://asc.fasb.org/1943274/2147481372/852-10-55-10
Reference 2: http://www.xbrl.org/2003/role/exampleRef -Topic 210 -SubTopic 10 -Name Accounting Standards Codification -Section 45 -Paragraph 1 -Subparagraph (b) -Publisher FASB -URI https://asc.fasb.org/1943274/2147483467/210-10-45-1
Reference 3: http://www.xbrl.org/2003/role/disclosureRef -Topic 210 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.5-02(6)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480566/210-10-S99-1
+ Details
Name: |
us-gaap_InventoryNet |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:monetaryItemType |
Balance Type: |
debit |
Period Type: |
instant |
|
X |
- Definition
+ ReferencesReference 1: http://www.xbrl.org/2003/role/exampleRef -Topic 946 -SubTopic 210 -Name Accounting Standards Codification -Section 55 -Paragraph 1 -Publisher FASB -URI https://asc.fasb.org/1943274/2147477439/946-210-55-1
Reference 2: http://www.xbrl.org/2003/role/disclosureRef -Topic 946 -SubTopic 210 -Name Accounting Standards Codification -Section 50 -Paragraph 6 -Subparagraph (a)(1) -Publisher FASB -URI https://asc.fasb.org/1943274/2147478795/946-210-50-6
Reference 3: http://www.xbrl.org/2003/role/disclosureRef -Topic 946 -SubTopic 210 -Name Accounting Standards Codification -Section 50 -Paragraph 6 -Subparagraph (a)(2) -Publisher FASB -URI https://asc.fasb.org/1943274/2147478795/946-210-50-6
Reference 4: http://www.xbrl.org/2003/role/exampleRef -Topic 946 -SubTopic 830 -Name Accounting Standards Codification -Section 55 -Paragraph 12 -Publisher FASB -URI https://asc.fasb.org/1943274/2147479168/946-830-55-12
Reference 5: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 946 -SubTopic 210 -Name Accounting Standards Codification -Section 50 -Paragraph 6 -Subparagraph (a)(3) -Publisher FASB -URI https://asc.fasb.org/1943274/2147478795/946-210-50-6
Reference 6: http://www.xbrl.org/2003/role/disclosureRef -Topic 946 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 3 -Subparagraph (SX 210.6-03(d)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147479886/946-10-S99-3
Reference 7: http://www.xbrl.org/2003/role/disclosureRef -Topic 946 -SubTopic 320 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.12-12(Column C)(Footnote 8)(a)(3)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147477271/946-320-S99-1
Reference 8: http://www.xbrl.org/2003/role/disclosureRef -Topic 946 -SubTopic 320 -Name Accounting Standards Codification -Section S99 -Paragraph 3 -Subparagraph (SX 210.12-12B(Column C)(Footnote 11)(a)(3)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147477271/946-320-S99-3
Reference 9: http://www.xbrl.org/2003/role/disclosureRef -Topic 946 -SubTopic 320 -Name Accounting Standards Codification -Section S99 -Paragraph 6 -Subparagraph (SX 210.12-14(Column F)(Footnote 5)(a)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147477271/946-320-S99-6
Reference 10: http://www.xbrl.org/2003/role/disclosureRef -Topic 946 -SubTopic 320 -Name Accounting Standards Codification -Section S99 -Paragraph 19 -Subparagraph (3) -Publisher FASB -URI https://asc.fasb.org/1943274/2147477271/946-320-S99-19
+ Details
Name: |
us-gaap_InvestmentOwnedAtCost |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:monetaryItemType |
Balance Type: |
debit |
Period Type: |
instant |
|
X |
- DefinitionAmount of liability recognized for present obligation requiring transfer or otherwise providing economic benefit to others.
+ ReferencesReference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.5-02(22)) -SubTopic 10 -Topic 210 -Publisher FASB -URI https://asc.fasb.org/1943274/2147480566/210-10-S99-1
Reference 2: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 210 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.5-02(20)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480566/210-10-S99-1
Reference 3: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 210 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.5-02(24)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480566/210-10-S99-1
Reference 4: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 210 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.5-02(19)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480566/210-10-S99-1
Reference 5: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 210 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.5-02(25)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480566/210-10-S99-1
Reference 6: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 210 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.5-02(26)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480566/210-10-S99-1
Reference 7: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 210 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.5-02(23)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480566/210-10-S99-1
Reference 8: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 210 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.5-02(21)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480566/210-10-S99-1
Reference 9: http://www.xbrl.org/2003/role/disclosureRef -Topic 810 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 3 -Subparagraph (c) -Publisher FASB -URI https://asc.fasb.org/1943274/2147481203/810-10-50-3
Reference 10: http://www.xbrl.org/2003/role/disclosureRef -Topic 810 -SubTopic 10 -Name Accounting Standards Codification -Section 45 -Paragraph 25 -Subparagraph (b) -Publisher FASB -URI https://asc.fasb.org/1943274/2147481231/810-10-45-25
Reference 11: http://www.xbrl.org/2003/role/disclosureRef -Topic 810 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 3 -Subparagraph (bb) -Publisher FASB -URI https://asc.fasb.org/1943274/2147481203/810-10-50-3
Reference 12: http://www.xbrl.org/2003/role/disclosureRef -Topic 235 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.4-08(g)(1)(ii)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480678/235-10-S99-1
Reference 13: http://www.xbrl.org/2003/role/disclosureRef -Topic 323 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 3 -Subparagraph (c) -Publisher FASB -URI https://asc.fasb.org/1943274/2147481687/323-10-50-3
Reference 14: http://www.xbrl.org/2003/role/disclosureRef -Topic 825 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 28 -Subparagraph (f) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482907/825-10-50-28
Reference 15: http://www.xbrl.org/2003/role/exampleRef -Topic 946 -SubTopic 830 -Name Accounting Standards Codification -Section 55 -Paragraph 12 -Publisher FASB -URI https://asc.fasb.org/1943274/2147479168/946-830-55-12
Reference 16: http://www.xbrl.org/2003/role/disclosureRef -Topic 946 -SubTopic 210 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.6-04(14)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147479170/946-210-S99-1
Reference 17: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1A -Subparagraph (SX 210.13-01(a)(4)(i)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480097/470-10-S99-1A
Reference 18: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 470 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1A -Subparagraph (SX 210.13-01(a)(4)(ii)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480097/470-10-S99-1A
Reference 19: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1A -Subparagraph (SX 210.13-01(a)(4)(iii)(A)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480097/470-10-S99-1A
Reference 20: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1A -Subparagraph (SX 210.13-01(a)(4)(iv)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480097/470-10-S99-1A
Reference 21: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1A -Subparagraph (SX 210.13-01(a)(5)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480097/470-10-S99-1A
Reference 22: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1B -Subparagraph (SX 210.13-02(a)(4)(i)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480097/470-10-S99-1B
Reference 23: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1B -Subparagraph (SX 210.13-02(a)(4)(iii)(A)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480097/470-10-S99-1B
Reference 24: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1B -Subparagraph (SX 210.13-02(a)(4)(iii)(B)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480097/470-10-S99-1B
Reference 25: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1B -Subparagraph (SX 210.13-02(a)(4)(iv)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480097/470-10-S99-1B
Reference 26: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1B -Subparagraph (SX 210.13-02(a)(5)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480097/470-10-S99-1B
Reference 27: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 852 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 7 -Subparagraph (a) -Publisher FASB -URI https://asc.fasb.org/1943274/2147481404/852-10-50-7
Reference 28: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 852 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 7 -Subparagraph (b) -Publisher FASB -URI https://asc.fasb.org/1943274/2147481404/852-10-50-7
Reference 29: http://www.xbrl.org/2003/role/exampleRef -Topic 280 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 30 -Subparagraph (d) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482810/280-10-50-30
+ Details
Name: |
us-gaap_Liabilities |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:monetaryItemType |
Balance Type: |
credit |
Period Type: |
instant |
|
X |
- DefinitionAmount of liabilities and equity items, including the portion of equity attributable to noncontrolling interests, if any.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/exampleRef -Topic 852 -SubTopic 10 -Name Accounting Standards Codification -Section 55 -Paragraph 10 -Publisher FASB -URI https://asc.fasb.org/1943274/2147481372/852-10-55-10
Reference 2: http://www.xbrl.org/2003/role/disclosureRef -Topic 944 -SubTopic 210 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.7-03(a)(25)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147478777/944-210-S99-1
Reference 3: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 235 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.4-08(g)(1)(ii)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480678/235-10-S99-1
Reference 4: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 323 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 3 -Subparagraph (c) -Publisher FASB -URI https://asc.fasb.org/1943274/2147481687/323-10-50-3
Reference 5: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 825 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 28 -Subparagraph (f) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482907/825-10-50-28
Reference 6: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 942 -SubTopic 210 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.9-03(23)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147478546/942-210-S99-1
Reference 7: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 210 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.5-02(32)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480566/210-10-S99-1
+ Details
Name: |
us-gaap_LiabilitiesAndStockholdersEquity |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:monetaryItemType |
Balance Type: |
credit |
Period Type: |
instant |
|
X |
- DefinitionTotal obligations incurred as part of normal operations that are expected to be paid during the following twelve months or within one business cycle, if longer.
+ ReferencesReference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 210 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.5-02(21)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480566/210-10-S99-1
Reference 2: http://www.xbrl.org/2003/role/disclosureRef -Topic 810 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 3 -Subparagraph (c) -Publisher FASB -URI https://asc.fasb.org/1943274/2147481203/810-10-50-3
Reference 3: http://www.xbrl.org/2003/role/disclosureRef -Topic 810 -SubTopic 10 -Name Accounting Standards Codification -Section 45 -Paragraph 25 -Subparagraph (b) -Publisher FASB -URI https://asc.fasb.org/1943274/2147481231/810-10-45-25
Reference 4: http://www.xbrl.org/2003/role/disclosureRef -Topic 810 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 3 -Subparagraph (bb) -Publisher FASB -URI https://asc.fasb.org/1943274/2147481203/810-10-50-3
Reference 5: http://www.xbrl.org/2003/role/disclosureRef -Topic 235 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.4-08(g)(1)(ii)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480678/235-10-S99-1
Reference 6: http://www.xbrl.org/2003/role/disclosureRef -Topic 323 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 3 -Subparagraph (c) -Publisher FASB -URI https://asc.fasb.org/1943274/2147481687/323-10-50-3
Reference 7: http://www.xbrl.org/2003/role/disclosureRef -Topic 825 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 28 -Subparagraph (f) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482907/825-10-50-28
Reference 8: http://www.xbrl.org/2003/role/exampleRef -Topic 852 -SubTopic 10 -Name Accounting Standards Codification -Section 55 -Paragraph 10 -Publisher FASB -URI https://asc.fasb.org/1943274/2147481372/852-10-55-10
Reference 9: http://www.xbrl.org/2003/role/disclosureRef -Topic 210 -SubTopic 10 -Name Accounting Standards Codification -Section 45 -Paragraph 5 -Publisher FASB -URI https://asc.fasb.org/1943274/2147483467/210-10-45-5
Reference 10: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1A -Subparagraph (SX 210.13-01(a)(4)(i)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480097/470-10-S99-1A
Reference 11: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 470 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1A -Subparagraph (SX 210.13-01(a)(4)(ii)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480097/470-10-S99-1A
Reference 12: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1A -Subparagraph (SX 210.13-01(a)(4)(iii)(A)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480097/470-10-S99-1A
Reference 13: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1A -Subparagraph (SX 210.13-01(a)(4)(iv)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480097/470-10-S99-1A
Reference 14: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1A -Subparagraph (SX 210.13-01(a)(5)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480097/470-10-S99-1A
Reference 15: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1B -Subparagraph (SX 210.13-02(a)(4)(i)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480097/470-10-S99-1B
Reference 16: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1B -Subparagraph (SX 210.13-02(a)(4)(iii)(A)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480097/470-10-S99-1B
Reference 17: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1B -Subparagraph (SX 210.13-02(a)(4)(iii)(B)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480097/470-10-S99-1B
Reference 18: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1B -Subparagraph (SX 210.13-02(a)(4)(iv)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480097/470-10-S99-1B
Reference 19: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1B -Subparagraph (SX 210.13-02(a)(5)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480097/470-10-S99-1B
Reference 20: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 852 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 7 -Subparagraph (a) -Publisher FASB -URI https://asc.fasb.org/1943274/2147481404/852-10-50-7
Reference 21: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 852 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 7 -Subparagraph (b) -Publisher FASB -URI https://asc.fasb.org/1943274/2147481404/852-10-50-7
+ Details
Name: |
us-gaap_LiabilitiesCurrent |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:monetaryItemType |
Balance Type: |
credit |
Period Type: |
instant |
|
X |
- References
+ Details
Name: |
us-gaap_LiabilitiesCurrentAbstract |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:stringItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionSum of the carrying values as of the balance sheet date of the portions of all long-term notes and loans payable due within one year or the operating cycle if longer.
+ ReferencesReference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 210 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.5-02(20)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480566/210-10-S99-1
Reference 2: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 210 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.5-02(19)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480566/210-10-S99-1
+ Details
Name: |
us-gaap_NotesAndLoansPayableCurrent |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:monetaryItemType |
Balance Type: |
credit |
Period Type: |
instant |
|
X |
- References
+ Details
Name: |
us-gaap_OtherAssetsAbstract |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:stringItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionAmount of noncurrent assets classified as other.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/disclosureRef -Topic 210 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.5-02(17)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480566/210-10-S99-1
+ Details
Name: |
us-gaap_OtherAssetsNoncurrent |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:monetaryItemType |
Balance Type: |
debit |
Period Type: |
instant |
|
X |
- DefinitionAggregate par or stated value of issued nonredeemable preferred stock (or preferred stock redeemable solely at the option of the issuer). This item includes treasury stock repurchased by the entity. Note: elements for number of nonredeemable preferred shares, par value and other disclosure concepts are in another section within stockholders' equity.
+ ReferencesReference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 210 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.5-02(28)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480566/210-10-S99-1
Reference 2: http://www.xbrl.org/2003/role/exampleRef -Topic 852 -SubTopic 10 -Name Accounting Standards Codification -Section 55 -Paragraph 10 -Publisher FASB -URI https://asc.fasb.org/1943274/2147481372/852-10-55-10
Reference 3: http://www.xbrl.org/2003/role/disclosureRef -Topic 944 -SubTopic 210 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.7-03(a)(21)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147478777/944-210-S99-1
+ Details
Name: |
us-gaap_PreferredStockValue |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:monetaryItemType |
Balance Type: |
credit |
Period Type: |
instant |
|
X |
- DefinitionAmount of accumulated undistributed earnings (deficit).
+ ReferencesReference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 210 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.5-02(30)(a)(3)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480566/210-10-S99-1
Reference 2: http://www.xbrl.org/2003/role/exampleRef -Topic 852 -SubTopic 10 -Name Accounting Standards Codification -Section 55 -Paragraph 10 -Publisher FASB -URI https://asc.fasb.org/1943274/2147481372/852-10-55-10
Reference 3: http://www.xbrl.org/2003/role/disclosureRef -Topic 944 -SubTopic 40 -Name Accounting Standards Codification -Section 65 -Paragraph 2 -Subparagraph (g)(2)(i) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480016/944-40-65-2
Reference 4: http://www.xbrl.org/2003/role/disclosureRef -Topic 944 -SubTopic 40 -Name Accounting Standards Codification -Section 65 -Paragraph 2 -Subparagraph (h)(2) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480016/944-40-65-2
Reference 5: http://www.xbrl.org/2003/role/disclosureRef -Topic 946 -SubTopic 20 -Name Accounting Standards Codification -Section 50 -Paragraph 11 -Publisher FASB -URI https://asc.fasb.org/1943274/2147480990/946-20-50-11
Reference 6: http://www.xbrl.org/2003/role/disclosureRef -Topic 944 -SubTopic 210 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.7-03(a)(23)(a)(4)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147478777/944-210-S99-1
Reference 7: http://www.xbrl.org/2003/role/disclosureRef -Topic 946 -SubTopic 210 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.6-04(17)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147479170/946-210-S99-1
Reference 8: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 505 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.3-04) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480008/505-10-S99-1
+ Details
Name: |
us-gaap_RetainedEarningsAccumulatedDeficit |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:monetaryItemType |
Balance Type: |
credit |
Period Type: |
instant |
|
X |
- DefinitionAmount of equity (deficit) attributable to parent. Excludes temporary equity and equity attributable to noncontrolling interest.
+ ReferencesReference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 210 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.5-02(29)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480566/210-10-S99-1
Reference 2: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 210 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.5-02(30)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480566/210-10-S99-1
Reference 3: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 210 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.5-02(31)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480566/210-10-S99-1
Reference 4: http://www.xbrl.org/2003/role/exampleRef -Topic 852 -SubTopic 10 -Name Accounting Standards Codification -Section 55 -Paragraph 10 -Publisher FASB -URI https://asc.fasb.org/1943274/2147481372/852-10-55-10
Reference 5: http://www.xbrl.org/2003/role/exampleRef -Topic 946 -SubTopic 830 -Name Accounting Standards Codification -Section 55 -Paragraph 12 -Publisher FASB -URI https://asc.fasb.org/1943274/2147479168/946-830-55-12
Reference 6: http://www.xbrl.org/2003/role/disclosureRef -Topic 946 -SubTopic 210 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.6-04(19)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147479170/946-210-S99-1
Reference 7: http://www.xbrl.org/2003/role/disclosureRef -Topic 946 -SubTopic 210 -Name Accounting Standards Codification -Section S99 -Paragraph 2 -Subparagraph (SX 210.6-05(4)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147479170/946-210-S99-2
Reference 8: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 946 -SubTopic 220 -Name Accounting Standards Codification -Section S99 -Paragraph 3 -Subparagraph (SX 210.6-09(4)(b)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147479134/946-220-S99-3
Reference 9: http://www.xbrl.org/2003/role/disclosureRef -Topic 946 -SubTopic 220 -Name Accounting Standards Codification -Section S99 -Paragraph 3 -Subparagraph (SX 210.6-09(6)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147479134/946-220-S99-3
Reference 10: http://www.xbrl.org/2003/role/disclosureRef -Topic 946 -SubTopic 220 -Name Accounting Standards Codification -Section S99 -Paragraph 3 -Subparagraph (SX 210.6-09(7)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147479134/946-220-S99-3
Reference 11: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 235 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.4-08(g)(1)(ii)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480678/235-10-S99-1
Reference 12: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 323 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 3 -Subparagraph (c) -Publisher FASB -URI https://asc.fasb.org/1943274/2147481687/323-10-50-3
Reference 13: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 825 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 28 -Subparagraph (f) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482907/825-10-50-28
Reference 14: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 310 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 2 -Subparagraph (SAB Topic 4.E) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480418/310-10-S99-2
+ Details
Name: |
us-gaap_StockholdersEquity |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:monetaryItemType |
Balance Type: |
credit |
Period Type: |
instant |
|
X |
- References
+ Details
Name: |
us-gaap_StockholdersEquityAbstract |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:stringItemType |
Balance Type: |
na |
Period Type: |
duration |
|
v3.24.3
Consolidated Balance Sheets (Parenthetical) - USD ($)
|
Aug. 31, 2024 |
May 31, 2024 |
Statement of Financial Position [Abstract] |
|
|
Music inventory, net of accumulated depreciation |
$ 21,626
|
$ 21,533
|
Notes payable, net of debt discounts |
$ 11,808
|
$ 31,709
|
Preferred stock, par value |
$ 0.0001
|
$ 0.0001
|
Preferred stock, shares authorized |
20,000,000
|
20,000,000
|
Preferred stock, shares issued |
200
|
200
|
Preferred stock, shares outstanding |
200
|
200
|
Common stock, par value |
$ 0.0001
|
$ 0.0001
|
Common stock, shares authorized |
50,000,000,000
|
50,000,000,000
|
Common stock, shares issued |
3,325,531,102
|
756,612,000
|
Common stock, shares outstanding |
3,325,531,102
|
756,612,000
|
X |
- DefinitionAmount of accumulated depreciation, depletion and amortization for physical assets used in the normal conduct of business to produce goods and services.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/disclosureRef -Topic 944 -SubTopic 210 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.7-03(a)(8)(b)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147478777/944-210-S99-1
Reference 2: http://www.xbrl.org/2003/role/disclosureRef -Topic 210 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.5-02(14)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480566/210-10-S99-1
Reference 3: http://fasb.org/us-gaap/role/ref/legacyRef -Name Accounting Standards Codification -Topic 360 -SubTopic 10 -Section 50 -Paragraph 1 -Subparagraph (c) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482099/360-10-50-1
+ Details
Name: |
us-gaap_AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:monetaryItemType |
Balance Type: |
credit |
Period Type: |
instant |
|
X |
- DefinitionFace amount or stated value per share of common stock.
+ ReferencesReference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 210 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.5-02(29)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480566/210-10-S99-1
+ Details
Name: |
us-gaap_CommonStockParOrStatedValuePerShare |
Namespace Prefix: |
us-gaap_ |
Data Type: |
dtr-types:perShareItemType |
Balance Type: |
na |
Period Type: |
instant |
|
X |
- DefinitionThe maximum number of common shares permitted to be issued by an entity's charter and bylaws.
+ ReferencesReference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 210 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.5-02(29)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480566/210-10-S99-1
Reference 2: http://www.xbrl.org/2003/role/disclosureRef -Topic 946 -SubTopic 210 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.6-04(16)(a)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147479170/946-210-S99-1
+ Details
Name: |
us-gaap_CommonStockSharesAuthorized |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:sharesItemType |
Balance Type: |
na |
Period Type: |
instant |
|
X |
- DefinitionTotal number of common shares of an entity that have been sold or granted to shareholders (includes common shares that were issued, repurchased and remain in the treasury). These shares represent capital invested by the firm's shareholders and owners, and may be all or only a portion of the number of shares authorized. Shares issued include shares outstanding and shares held in the treasury.
+ ReferencesReference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 210 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.5-02(29)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480566/210-10-S99-1
+ Details
Name: |
us-gaap_CommonStockSharesIssued |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:sharesItemType |
Balance Type: |
na |
Period Type: |
instant |
|
X |
- DefinitionNumber of shares of common stock outstanding. Common stock represent the ownership interest in a corporation.
+ ReferencesReference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Name Accounting Standards Codification -Section 50 -Paragraph 2 -SubTopic 10 -Topic 505 -Publisher FASB -URI https://asc.fasb.org/1943274/2147481112/505-10-50-2
Reference 2: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 210 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.5-02(29)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480566/210-10-S99-1
Reference 3: http://www.xbrl.org/2003/role/disclosureRef -Topic 946 -SubTopic 210 -Name Accounting Standards Codification -Section S99 -Paragraph 2 -Subparagraph (SX 210.6-05(4)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147479170/946-210-S99-2
Reference 4: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 946 -SubTopic 220 -Name Accounting Standards Codification -Section S99 -Paragraph 3 -Subparagraph (SX 210.6-09(4)(b)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147479134/946-220-S99-3
Reference 5: http://www.xbrl.org/2003/role/disclosureRef -Topic 946 -SubTopic 210 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.6-04(16)(a)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147479170/946-210-S99-1
Reference 6: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 946 -SubTopic 220 -Name Accounting Standards Codification -Section S99 -Paragraph 3 -Subparagraph (SX 210.6-09(7)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147479134/946-220-S99-3
+ Details
Name: |
us-gaap_CommonStockSharesOutstanding |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:sharesItemType |
Balance Type: |
na |
Period Type: |
instant |
|
X |
- DefinitionAmount, after accumulated amortization, of debt discount.
+ ReferencesReference 1: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 835 -SubTopic 30 -Name Accounting Standards Codification -Section 45 -Paragraph 1A -Publisher FASB -URI https://asc.fasb.org/1943274/2147482925/835-30-45-1A
Reference 2: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 835 -SubTopic 30 -Name Accounting Standards Codification -Section 45 -Paragraph 2 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482925/835-30-45-2
Reference 3: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 835 -SubTopic 30 -Name Accounting Standards Codification -Section 50 -Paragraph 1 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482900/835-30-50-1
Reference 4: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 470 -SubTopic 20 -Name Accounting Standards Codification -Section 50 -Paragraph 1D -Subparagraph (a) -Publisher FASB -URI https://asc.fasb.org/1943274/2147481139/470-20-50-1D
+ Details
Name: |
us-gaap_DebtInstrumentUnamortizedDiscount |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:monetaryItemType |
Balance Type: |
debit |
Period Type: |
instant |
|
X |
- DefinitionFace amount or stated value per share of preferred stock nonredeemable or redeemable solely at the option of the issuer.
+ ReferencesReference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 210 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.5-02(28)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480566/210-10-S99-1
Reference 2: http://www.xbrl.org/2003/role/disclosureRef -Topic 505 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 13 -Subparagraph (a) -Publisher FASB -URI https://asc.fasb.org/1943274/2147481112/505-10-50-13
+ Details
Name: |
us-gaap_PreferredStockParOrStatedValuePerShare |
Namespace Prefix: |
us-gaap_ |
Data Type: |
dtr-types:perShareItemType |
Balance Type: |
na |
Period Type: |
instant |
|
X |
- DefinitionThe maximum number of nonredeemable preferred shares (or preferred stock redeemable solely at the option of the issuer) permitted to be issued by an entity's charter and bylaws.
+ ReferencesReference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 210 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.5-02(28)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480566/210-10-S99-1
Reference 2: http://www.xbrl.org/2003/role/disclosureRef -Topic 946 -SubTopic 210 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.6-04(16)(a)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147479170/946-210-S99-1
+ Details
Name: |
us-gaap_PreferredStockSharesAuthorized |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:sharesItemType |
Balance Type: |
na |
Period Type: |
instant |
|
X |
- DefinitionNumber of shares issued for nonredeemable preferred shares and preferred shares redeemable solely at option of issuer. Includes, but is not limited to, preferred shares issued, repurchased, and held as treasury shares. Excludes preferred shares classified as debt.
+ ReferencesReference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 210 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.5-02(28)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480566/210-10-S99-1
Reference 2: http://www.xbrl.org/2003/role/disclosureRef -Topic 505 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 13 -Subparagraph (a) -Publisher FASB -URI https://asc.fasb.org/1943274/2147481112/505-10-50-13
+ Details
Name: |
us-gaap_PreferredStockSharesIssued |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:sharesItemType |
Balance Type: |
na |
Period Type: |
instant |
|
X |
- DefinitionAggregate share number for all nonredeemable preferred stock (or preferred stock redeemable solely at the option of the issuer) held by stockholders. Does not include preferred shares that have been repurchased.
+ ReferencesReference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 210 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.5-02(28)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480566/210-10-S99-1
Reference 2: http://www.xbrl.org/2003/role/disclosureRef -Topic 946 -SubTopic 210 -Name Accounting Standards Codification -Section S99 -Paragraph 2 -Subparagraph (SX 210.6-05(4)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147479170/946-210-S99-2
Reference 3: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 946 -SubTopic 220 -Name Accounting Standards Codification -Section S99 -Paragraph 3 -Subparagraph (SX 210.6-09(4)(b)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147479134/946-220-S99-3
Reference 4: http://www.xbrl.org/2003/role/disclosureRef -Topic 946 -SubTopic 210 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.6-04(16)(a)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147479170/946-210-S99-1
Reference 5: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 946 -SubTopic 220 -Name Accounting Standards Codification -Section S99 -Paragraph 3 -Subparagraph (SX 210.6-09(7)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147479134/946-220-S99-3
+ Details
Name: |
us-gaap_PreferredStockSharesOutstanding |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:sharesItemType |
Balance Type: |
na |
Period Type: |
instant |
|
X |
- References
+ Details
Name: |
us-gaap_StatementOfFinancialPositionAbstract |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:stringItemType |
Balance Type: |
na |
Period Type: |
duration |
|
v3.24.3
Consolidated Statements of Operations (Unaudited) - USD ($)
|
3 Months Ended |
Aug. 31, 2024 |
Aug. 31, 2023 |
Income Statement [Abstract] |
|
|
NET REVENUES |
$ 0
|
$ 0
|
OPERATING EXPENSES |
|
|
Salaries and Consulting fees to related parties |
60,000
|
60,000
|
Professional fees |
0
|
16,976
|
Other selling, general and administrative |
640
|
567
|
Total Operating Expenses |
60,640
|
77,543
|
LOSS FROM OPERATIONS |
(60,640)
|
(77,543)
|
OTHER INCOME (EXPENSES) |
|
|
Change in fair value of derivative liability |
(37,232)
|
543,223
|
Interest expense (including amortization of debt discounts of $19,900 and $24,125, respectively) |
(107,072)
|
(112,598)
|
Total Other Income (Expenses) |
(144,304)
|
430,625
|
INCOME (LOSS) BEFORE INCOME TAXES |
(204,944)
|
353,082
|
INCOME TAX EXPENSE |
0
|
0
|
NET INCOME (LOSS) |
$ (204,944)
|
$ 353,082
|
Net income (loss) per common share, Basic |
$ (0.00)
|
$ 0.00
|
Net income (loss) per common share, Diluted |
$ (0.00)
|
$ 0.00
|
Weighted average shares outstanding, Basic |
3,325,531,102
|
756,612,000
|
Weighted average shares outstanding, Diluted |
3,325,531,102
|
756,612,000
|
X |
- References
+ Details
Name: |
TMGI_ChangeInFairValueOfDerivativeLiability |
Namespace Prefix: |
TMGI_ |
Data Type: |
xbrli:monetaryItemType |
Balance Type: |
credit |
Period Type: |
duration |
|
X |
- DefinitionThe amount of net income (loss) for the period per each share of common stock or unit outstanding during the reporting period.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/disclosureRef -Topic 250 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 6 -Publisher FASB -URI https://asc.fasb.org/1943274/2147483443/250-10-50-6
Reference 2: http://www.xbrl.org/2003/role/exampleRef -Topic 260 -SubTopic 10 -Name Accounting Standards Codification -Section 55 -Paragraph 52 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482635/260-10-55-52
Reference 3: http://www.xbrl.org/2003/role/disclosureRef -Topic 805 -SubTopic 60 -Name Accounting Standards Codification -Section 65 -Paragraph 1 -Subparagraph (g) -Publisher FASB -URI https://asc.fasb.org/1943274/2147476176/805-60-65-1
Reference 4: http://www.xbrl.org/2003/role/disclosureRef -Topic 740 -SubTopic 323 -Name Accounting Standards Codification -Section 65 -Paragraph 2 -Subparagraph (g)(3) -Publisher FASB -URI https://asc.fasb.org/1943274/2147478666/740-323-65-2
Reference 5: http://www.xbrl.org/2003/role/disclosureRef -Topic 250 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 3 -Publisher FASB -URI https://asc.fasb.org/1943274/2147483443/250-10-50-3
Reference 6: http://www.xbrl.org/2003/role/disclosureRef -Topic 260 -SubTopic 10 -Name Accounting Standards Codification -Section 55 -Paragraph 15 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482635/260-10-55-15
Reference 7: http://www.xbrl.org/2003/role/disclosureRef -Topic 815 -SubTopic 40 -Name Accounting Standards Codification -Section 65 -Paragraph 1 -Subparagraph (e)(4) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480175/815-40-65-1
Reference 8: http://www.xbrl.org/2003/role/disclosureRef -Topic 815 -SubTopic 40 -Name Accounting Standards Codification -Section 65 -Paragraph 1 -Subparagraph (f) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480175/815-40-65-1
Reference 9: http://www.xbrl.org/2003/role/disclosureRef -Topic 250 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 11 -Subparagraph (a) -Publisher FASB -URI https://asc.fasb.org/1943274/2147483443/250-10-50-11
Reference 10: http://www.xbrl.org/2003/role/disclosureRef -Topic 250 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 11 -Subparagraph (b) -Publisher FASB -URI https://asc.fasb.org/1943274/2147483443/250-10-50-11
Reference 11: http://www.xbrl.org/2003/role/disclosureRef -Topic 250 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 7 -Subparagraph (a) -Publisher FASB -URI https://asc.fasb.org/1943274/2147483443/250-10-50-7
Reference 12: http://www.xbrl.org/2003/role/disclosureRef -Topic 260 -SubTopic 10 -Name Accounting Standards Codification -Section 45 -Paragraph 2 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482689/260-10-45-2
Reference 13: http://www.xbrl.org/2003/role/disclosureRef -Topic 260 -SubTopic 10 -Name Accounting Standards Codification -Section 45 -Paragraph 60B -Subparagraph (d) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482689/260-10-45-60B
Reference 14: http://www.xbrl.org/2003/role/disclosureRef -Topic 250 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 4 -Publisher FASB -URI https://asc.fasb.org/1943274/2147483443/250-10-50-4
Reference 15: http://www.xbrl.org/2003/role/disclosureRef -Topic 260 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 1 -Subparagraph (a) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482662/260-10-50-1
Reference 16: http://www.xbrl.org/2003/role/disclosureRef -Topic 260 -SubTopic 10 -Name Accounting Standards Codification -Section 45 -Paragraph 10 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482689/260-10-45-10
Reference 17: http://www.xbrl.org/2003/role/disclosureRef -Topic 220 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 2 -Subparagraph (SX 210.5-03(25)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147483621/220-10-S99-2
Reference 18: http://www.xbrl.org/2003/role/disclosureRef -Topic 942 -SubTopic 220 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.9-04(27)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147478524/942-220-S99-1
Reference 19: http://www.xbrl.org/2003/role/disclosureRef -Topic 944 -SubTopic 220 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.7-04(23)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147477250/944-220-S99-1
Reference 20: http://www.xbrl.org/2003/role/disclosureRef -Topic 260 -SubTopic 10 -Name Accounting Standards Codification -Section 45 -Paragraph 7 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482689/260-10-45-7
+ Details
Name: |
us-gaap_EarningsPerShareBasic |
Namespace Prefix: |
us-gaap_ |
Data Type: |
dtr-types:perShareItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionThe amount of net income (loss) for the period available to each share of common stock or common unit outstanding during the reporting period and to each share or unit that would have been outstanding assuming the issuance of common shares or units for all dilutive potential common shares or units outstanding during the reporting period.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/disclosureRef -Topic 250 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 6 -Publisher FASB -URI https://asc.fasb.org/1943274/2147483443/250-10-50-6
Reference 2: http://www.xbrl.org/2003/role/exampleRef -Topic 260 -SubTopic 10 -Name Accounting Standards Codification -Section 55 -Paragraph 52 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482635/260-10-55-52
Reference 3: http://www.xbrl.org/2003/role/disclosureRef -Topic 805 -SubTopic 60 -Name Accounting Standards Codification -Section 65 -Paragraph 1 -Subparagraph (g) -Publisher FASB -URI https://asc.fasb.org/1943274/2147476176/805-60-65-1
Reference 4: http://www.xbrl.org/2003/role/disclosureRef -Topic 740 -SubTopic 323 -Name Accounting Standards Codification -Section 65 -Paragraph 2 -Subparagraph (g)(3) -Publisher FASB -URI https://asc.fasb.org/1943274/2147478666/740-323-65-2
Reference 5: http://www.xbrl.org/2003/role/disclosureRef -Topic 250 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 3 -Publisher FASB -URI https://asc.fasb.org/1943274/2147483443/250-10-50-3
Reference 6: http://www.xbrl.org/2003/role/disclosureRef -Topic 260 -SubTopic 10 -Name Accounting Standards Codification -Section 55 -Paragraph 15 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482635/260-10-55-15
Reference 7: http://www.xbrl.org/2003/role/disclosureRef -Topic 815 -SubTopic 40 -Name Accounting Standards Codification -Section 65 -Paragraph 1 -Subparagraph (e)(4) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480175/815-40-65-1
Reference 8: http://www.xbrl.org/2003/role/disclosureRef -Topic 815 -SubTopic 40 -Name Accounting Standards Codification -Section 65 -Paragraph 1 -Subparagraph (f) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480175/815-40-65-1
Reference 9: http://www.xbrl.org/2003/role/disclosureRef -Topic 250 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 11 -Subparagraph (a) -Publisher FASB -URI https://asc.fasb.org/1943274/2147483443/250-10-50-11
Reference 10: http://www.xbrl.org/2003/role/disclosureRef -Topic 250 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 11 -Subparagraph (b) -Publisher FASB -URI https://asc.fasb.org/1943274/2147483443/250-10-50-11
Reference 11: http://www.xbrl.org/2003/role/disclosureRef -Topic 250 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 7 -Subparagraph (a) -Publisher FASB -URI https://asc.fasb.org/1943274/2147483443/250-10-50-7
Reference 12: http://www.xbrl.org/2003/role/disclosureRef -Topic 260 -SubTopic 10 -Name Accounting Standards Codification -Section 45 -Paragraph 2 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482689/260-10-45-2
Reference 13: http://www.xbrl.org/2003/role/disclosureRef -Topic 260 -SubTopic 10 -Name Accounting Standards Codification -Section 45 -Paragraph 60B -Subparagraph (d) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482689/260-10-45-60B
Reference 14: http://www.xbrl.org/2003/role/disclosureRef -Topic 250 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 4 -Publisher FASB -URI https://asc.fasb.org/1943274/2147483443/250-10-50-4
Reference 15: http://www.xbrl.org/2003/role/disclosureRef -Topic 260 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 1 -Subparagraph (a) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482662/260-10-50-1
Reference 16: http://www.xbrl.org/2003/role/disclosureRef -Topic 220 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 2 -Subparagraph (SX 210.5-03(25)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147483621/220-10-S99-2
Reference 17: http://www.xbrl.org/2003/role/disclosureRef -Topic 942 -SubTopic 220 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.9-04(27)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147478524/942-220-S99-1
Reference 18: http://www.xbrl.org/2003/role/disclosureRef -Topic 944 -SubTopic 220 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.7-04(23)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147477250/944-220-S99-1
Reference 19: http://www.xbrl.org/2003/role/disclosureRef -Topic 260 -SubTopic 10 -Name Accounting Standards Codification -Section 45 -Paragraph 7 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482689/260-10-45-7
+ Details
Name: |
us-gaap_EarningsPerShareDiluted |
Namespace Prefix: |
us-gaap_ |
Data Type: |
dtr-types:perShareItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- References
+ Details
Name: |
us-gaap_IncomeStatementAbstract |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:stringItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionAmount of interest expense classified as nonoperating.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/disclosureRef -Topic 280 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 22 -Subparagraph (d) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482810/280-10-50-22
Reference 2: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 220 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 2 -Subparagraph (SX 210.5-03) -Publisher FASB -URI https://asc.fasb.org/1943274/2147483621/220-10-S99-2
+ Details
Name: |
us-gaap_InterestExpenseNonoperating |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:monetaryItemType |
Balance Type: |
debit |
Period Type: |
duration |
|
X |
- DefinitionThe portion of profit or loss for the period, net of income taxes, which is attributable to the parent.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/disclosureRef -Topic 250 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 6 -Publisher FASB -URI https://asc.fasb.org/1943274/2147483443/250-10-50-6
Reference 2: http://www.xbrl.org/2003/role/disclosureRef -Topic 250 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 9 -Publisher FASB -URI https://asc.fasb.org/1943274/2147483443/250-10-50-9
Reference 3: http://www.xbrl.org/2003/role/disclosureRef -Topic 805 -SubTopic 60 -Name Accounting Standards Codification -Section 65 -Paragraph 1 -Subparagraph (g) -Publisher FASB -URI https://asc.fasb.org/1943274/2147476176/805-60-65-1
Reference 4: http://www.xbrl.org/2003/role/disclosureRef -Topic 740 -SubTopic 323 -Name Accounting Standards Codification -Section 65 -Paragraph 2 -Subparagraph (g)(3) -Publisher FASB -URI https://asc.fasb.org/1943274/2147478666/740-323-65-2
Reference 5: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 220 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 2 -Subparagraph (SX 210.5-03(20)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147483621/220-10-S99-2
Reference 6: http://www.xbrl.org/2003/role/disclosureRef -Topic 235 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.4-08(g)(1)(ii)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480678/235-10-S99-1
Reference 7: http://www.xbrl.org/2003/role/disclosureRef -Topic 323 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 3 -Subparagraph (c) -Publisher FASB -URI https://asc.fasb.org/1943274/2147481687/323-10-50-3
Reference 8: http://www.xbrl.org/2003/role/disclosureRef -Topic 825 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 28 -Subparagraph (f) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482907/825-10-50-28
Reference 9: http://www.xbrl.org/2003/role/disclosureRef -Topic 220 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 6 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482765/220-10-50-6
Reference 10: http://www.xbrl.org/2003/role/disclosureRef -Topic 250 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 3 -Publisher FASB -URI https://asc.fasb.org/1943274/2147483443/250-10-50-3
Reference 11: http://www.xbrl.org/2003/role/disclosureRef -Topic 250 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 1 -Subparagraph (b)(2) -Publisher FASB -URI https://asc.fasb.org/1943274/2147483443/250-10-50-1
Reference 12: http://www.xbrl.org/2003/role/disclosureRef -Topic 815 -SubTopic 40 -Name Accounting Standards Codification -Section 65 -Paragraph 1 -Subparagraph (f) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480175/815-40-65-1
Reference 13: http://www.xbrl.org/2003/role/disclosureRef -Topic 250 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 8 -Publisher FASB -URI https://asc.fasb.org/1943274/2147483443/250-10-50-8
Reference 14: http://www.xbrl.org/2003/role/disclosureRef -Topic 250 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 11 -Subparagraph (a) -Publisher FASB -URI https://asc.fasb.org/1943274/2147483443/250-10-50-11
Reference 15: http://www.xbrl.org/2003/role/disclosureRef -Topic 250 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 11 -Subparagraph (b) -Publisher FASB -URI https://asc.fasb.org/1943274/2147483443/250-10-50-11
Reference 16: http://www.xbrl.org/2003/role/disclosureRef -Topic 250 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 4 -Publisher FASB -URI https://asc.fasb.org/1943274/2147483443/250-10-50-4
Reference 17: http://www.xbrl.org/2003/role/exampleRef -Topic 946 -SubTopic 830 -Name Accounting Standards Codification -Section 55 -Paragraph 10 -Publisher FASB -URI https://asc.fasb.org/1943274/2147479168/946-830-55-10
Reference 18: http://www.xbrl.org/2003/role/disclosureRef -Topic 946 -SubTopic 220 -Name Accounting Standards Codification -Section 45 -Paragraph 7 -Publisher FASB -URI https://asc.fasb.org/1943274/2147479105/946-220-45-7
Reference 19: http://www.xbrl.org/2003/role/disclosureRef -Topic 944 -SubTopic 220 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.7-04(18)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147477250/944-220-S99-1
Reference 20: http://www.xbrl.org/2003/role/disclosureRef -Topic 946 -SubTopic 220 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.6-07(9)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147479134/946-220-S99-1
Reference 21: http://www.xbrl.org/2003/role/disclosureRef -Topic 946 -SubTopic 220 -Name Accounting Standards Codification -Section S99 -Paragraph 3 -Subparagraph (SX 210.6-09(1)(d)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147479134/946-220-S99-3
Reference 22: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1A -Subparagraph (SX 210.13-01(a)(4)(i)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480097/470-10-S99-1A
Reference 23: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 470 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1A -Subparagraph (SX 210.13-01(a)(4)(ii)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480097/470-10-S99-1A
Reference 24: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1A -Subparagraph (SX 210.13-01(a)(4)(iii)(A)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480097/470-10-S99-1A
Reference 25: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1A -Subparagraph (SX 210.13-01(a)(4)(iv)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480097/470-10-S99-1A
Reference 26: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1A -Subparagraph (SX 210.13-01(a)(5)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480097/470-10-S99-1A
Reference 27: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1B -Subparagraph (SX 210.13-02(a)(4)(i)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480097/470-10-S99-1B
Reference 28: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1B -Subparagraph (SX 210.13-02(a)(4)(iii)(A)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480097/470-10-S99-1B
Reference 29: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1B -Subparagraph (SX 210.13-02(a)(4)(iii)(B)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480097/470-10-S99-1B
Reference 30: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1B -Subparagraph (SX 210.13-02(a)(4)(iv)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480097/470-10-S99-1B
Reference 31: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1B -Subparagraph (SX 210.13-02(a)(5)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480097/470-10-S99-1B
Reference 32: http://www.xbrl.org/2003/role/disclosureRef -Topic 260 -SubTopic 10 -Name Accounting Standards Codification -Section 45 -Paragraph 60B -Subparagraph (a) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482689/260-10-45-60B
Reference 33: http://www.xbrl.org/2003/role/disclosureRef -Topic 205 -SubTopic 20 -Name Accounting Standards Codification -Section 50 -Paragraph 7 -Publisher FASB -URI https://asc.fasb.org/1943274/2147483499/205-20-50-7
Reference 34: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 230 -SubTopic 10 -Name Accounting Standards Codification -Section 45 -Paragraph 28 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482740/230-10-45-28
Reference 35: http://www.xbrl.org/2003/role/disclosureRef -Topic 220 -SubTopic 10 -Name Accounting Standards Codification -Section 45 -Paragraph 1A -Subparagraph (a) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482790/220-10-45-1A
Reference 36: http://www.xbrl.org/2003/role/disclosureRef -Topic 220 -SubTopic 10 -Name Accounting Standards Codification -Section 45 -Paragraph 1B -Subparagraph (a) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482790/220-10-45-1B
Reference 37: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 942 -SubTopic 220 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.9-04(22)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147478524/942-220-S99-1
+ Details
Name: |
us-gaap_NetIncomeLoss |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:monetaryItemType |
Balance Type: |
credit |
Period Type: |
duration |
|
X |
- DefinitionThe aggregate amount of income or expense from ancillary business-related activities (that is to say, excluding major activities considered part of the normal operations of the business).
+ ReferencesReference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 220 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 2 -Subparagraph (SX 210.5-03(7)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147483621/220-10-S99-2
+ Details
Name: |
us-gaap_NonoperatingIncomeExpense |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:monetaryItemType |
Balance Type: |
credit |
Period Type: |
duration |
|
X |
- References
+ Details
Name: |
us-gaap_NonoperatingIncomeExpenseAbstract |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:stringItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- References
+ Details
Name: |
us-gaap_OperatingCostsAndExpensesAbstract |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:stringItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionGenerally recurring costs associated with normal operations except for the portion of these expenses which can be clearly related to production and included in cost of sales or services. Includes selling, general and administrative expense.
+ References
+ Details
Name: |
us-gaap_OperatingExpenses |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:monetaryItemType |
Balance Type: |
debit |
Period Type: |
duration |
|
X |
- DefinitionThe net result for the period of deducting operating expenses from operating revenues.
+ ReferencesReference 1: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 280 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 22 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482810/280-10-50-22
Reference 2: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 280 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 32 -Subparagraph (f) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482810/280-10-50-32
Reference 3: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 280 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 30 -Subparagraph (b) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482810/280-10-50-30
Reference 4: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 270 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 1 -Subparagraph (i) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482964/270-10-50-1
Reference 5: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 280 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 32 -Subparagraph (ee) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482810/280-10-50-32
Reference 6: http://fasb.org/us-gaap/role/ref/otherTransitionRef -Topic 280 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 32 -Subparagraph (c) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482810/280-10-50-32
Reference 7: http://www.xbrl.org/2003/role/exampleRef -Topic 280 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 31 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482810/280-10-50-31
+ Details
Name: |
us-gaap_OperatingIncomeLoss |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:monetaryItemType |
Balance Type: |
credit |
Period Type: |
duration |
|
X |
- DefinitionAmount of selling, general and administrative expense classified as other.
+ ReferencesReference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 220 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 2 -Subparagraph (SX 210.5-03(4)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147483621/220-10-S99-2
+ Details
Name: |
us-gaap_OtherSellingGeneralAndAdministrativeExpense |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:monetaryItemType |
Balance Type: |
debit |
Period Type: |
duration |
|
X |
- DefinitionA fee charged for services from professionals such as doctors, lawyers and accountants. The term is often expanded to include other professions, for example, pharmacists charging to maintain a medicinal profile of a client or customer.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/exampleRef -Topic 280 -SubTopic 10 -Name Accounting Standards Codification -Section 55 -Paragraph 48 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482785/280-10-55-48
Reference 2: http://www.xbrl.org/2003/role/exampleRef -Topic 946 -SubTopic 830 -Name Accounting Standards Codification -Section 55 -Paragraph 10 -Publisher FASB -URI https://asc.fasb.org/1943274/2147479168/946-830-55-10
Reference 3: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 946 -SubTopic 220 -Name Accounting Standards Codification -Section 45 -Paragraph 3 -Subparagraph (k) -Publisher FASB -URI https://asc.fasb.org/1943274/2147479105/946-220-45-3
Reference 4: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 946 -SubTopic 220 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.6-07(2)(b)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147479134/946-220-S99-1
+ Details
Name: |
us-gaap_ProfessionalFees |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:monetaryItemType |
Balance Type: |
debit |
Period Type: |
duration |
|
X |
- DefinitionAmount of revenue recognized from goods sold, services rendered, insurance premiums, or other activities that constitute an earning process. Includes, but is not limited to, investment and interest income before deduction of interest expense when recognized as a component of revenue, and sales and trading gain (loss).
+ ReferencesReference 1: http://www.xbrl.org/2003/role/exampleRef -Topic 280 -SubTopic 10 -Name Accounting Standards Codification -Section 55 -Paragraph 48 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482785/280-10-55-48
Reference 2: http://www.xbrl.org/2003/role/disclosureRef -Topic 280 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 41 -Subparagraph (a) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482810/280-10-50-41
Reference 3: http://www.xbrl.org/2003/role/disclosureRef -Topic 270 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 1 -Subparagraph (i) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482964/270-10-50-1
Reference 4: http://www.xbrl.org/2003/role/disclosureRef -Topic 280 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 32 -Subparagraph (ee) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482810/280-10-50-32
Reference 5: http://fasb.org/us-gaap/role/ref/otherTransitionRef -Topic 280 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 32 -Subparagraph (b) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482810/280-10-50-32
Reference 6: http://fasb.org/us-gaap/role/ref/otherTransitionRef -Topic 280 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 32 -Subparagraph (a) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482810/280-10-50-32
Reference 7: http://www.xbrl.org/2003/role/disclosureRef -Topic 235 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.4-08(g)(1)(ii)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480678/235-10-S99-1
Reference 8: http://www.xbrl.org/2003/role/disclosureRef -Topic 323 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 3 -Subparagraph (c) -Publisher FASB -URI https://asc.fasb.org/1943274/2147481687/323-10-50-3
Reference 9: http://www.xbrl.org/2003/role/disclosureRef -Topic 825 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 28 -Subparagraph (f) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482907/825-10-50-28
Reference 10: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1A -Subparagraph (SX 210.13-01(a)(4)(i)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480097/470-10-S99-1A
Reference 11: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 470 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1A -Subparagraph (SX 210.13-01(a)(4)(ii)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480097/470-10-S99-1A
Reference 12: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1A -Subparagraph (SX 210.13-01(a)(4)(iii)(A)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480097/470-10-S99-1A
Reference 13: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1A -Subparagraph (SX 210.13-01(a)(4)(iv)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480097/470-10-S99-1A
Reference 14: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1A -Subparagraph (SX 210.13-01(a)(5)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480097/470-10-S99-1A
Reference 15: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1B -Subparagraph (SX 210.13-02(a)(4)(i)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480097/470-10-S99-1B
Reference 16: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1B -Subparagraph (SX 210.13-02(a)(4)(iii)(A)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480097/470-10-S99-1B
Reference 17: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1B -Subparagraph (SX 210.13-02(a)(4)(iii)(B)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480097/470-10-S99-1B
Reference 18: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1B -Subparagraph (SX 210.13-02(a)(4)(iv)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480097/470-10-S99-1B
Reference 19: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1B -Subparagraph (SX 210.13-02(a)(5)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480097/470-10-S99-1B
Reference 20: http://www.xbrl.org/2003/role/disclosureRef -Topic 280 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 30 -Subparagraph (a) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482810/280-10-50-30
Reference 21: http://www.xbrl.org/2003/role/disclosureRef -Topic 280 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 42 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482810/280-10-50-42
Reference 22: http://www.xbrl.org/2003/role/disclosureRef -Topic 280 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 22 -Subparagraph (b) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482810/280-10-50-22
Reference 23: http://www.xbrl.org/2003/role/disclosureRef -Topic 280 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 40 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482810/280-10-50-40
Reference 24: http://www.xbrl.org/2003/role/disclosureRef -Topic 280 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 22 -Subparagraph (a) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482810/280-10-50-22
Reference 25: http://www.xbrl.org/2003/role/disclosureRef -Topic 942 -SubTopic 235 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.9-05(b)(2)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147477314/942-235-S99-1
Reference 26: http://www.xbrl.org/2003/role/disclosureRef -Topic 220 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 2 -Subparagraph (SX 210.5-03(1)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147483621/220-10-S99-2
+ Details
Name: |
us-gaap_Revenues |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:monetaryItemType |
Balance Type: |
credit |
Period Type: |
duration |
|
X |
- DefinitionAmount of expense for salary and wage arising from service rendered by nonofficer employee. Excludes allocated cost, labor-related nonsalary expense, and direct and overhead labor cost included in cost of good and service sold.
+ ReferencesReference 1: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 220 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 2 -Subparagraph (SX 210.5-03(4)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147483621/220-10-S99-2
+ Details
Name: |
us-gaap_SalariesAndWages |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:monetaryItemType |
Balance Type: |
debit |
Period Type: |
duration |
|
X |
- DefinitionThe average number of shares or units issued and outstanding that are used in calculating diluted EPS or earnings per unit (EPU), determined based on the timing of issuance of shares or units in the period.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/disclosureRef -Topic 260 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 1 -Subparagraph (a) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482662/260-10-50-1
Reference 2: http://www.xbrl.org/2003/role/disclosureRef -Topic 260 -SubTopic 10 -Name Accounting Standards Codification -Section 45 -Paragraph 16 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482689/260-10-45-16
+ Details
Name: |
us-gaap_WeightedAverageNumberOfDilutedSharesOutstanding |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:sharesItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionNumber of [basic] shares or units, after adjustment for contingently issuable shares or units and other shares or units not deemed outstanding, determined by relating the portion of time within a reporting period that common shares or units have been outstanding to the total time in that period.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/disclosureRef -Topic 260 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 1 -Subparagraph (a) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482662/260-10-50-1
Reference 2: http://www.xbrl.org/2003/role/disclosureRef -Topic 260 -SubTopic 10 -Name Accounting Standards Codification -Section 45 -Paragraph 10 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482689/260-10-45-10
+ Details
Name: |
us-gaap_WeightedAverageNumberOfSharesOutstandingBasic |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:sharesItemType |
Balance Type: |
na |
Period Type: |
duration |
|
v3.24.3
X |
- DefinitionAmount of noncash expense included in interest expense to amortize debt discount and premium associated with the related debt instruments. Excludes amortization of financing costs. Alternate captions include noncash interest expense.
+ ReferencesReference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Name Accounting Standards Codification -Section 45 -Paragraph 28 -Subparagraph (b) -SubTopic 10 -Topic 230 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482740/230-10-45-28
Reference 2: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 220 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 2 -Subparagraph (SX 210.5-03(8)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147483621/220-10-S99-2
Reference 3: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 20 -Name Accounting Standards Codification -Section 50 -Paragraph 1F -Subparagraph (b)(2) -Publisher FASB -URI https://asc.fasb.org/1943274/2147481139/470-20-50-1F
Reference 4: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 835 -SubTopic 30 -Name Accounting Standards Codification -Section 45 -Paragraph 3 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482925/835-30-45-3
+ Details
Name: |
us-gaap_AmortizationOfDebtDiscountPremium |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:monetaryItemType |
Balance Type: |
debit |
Period Type: |
duration |
|
X |
- References
+ Details
Name: |
us-gaap_IncomeStatementAbstract |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:stringItemType |
Balance Type: |
na |
Period Type: |
duration |
|
v3.24.3
Consolidated Statements of Stockholders' Equity (Deficit) (Unaudited) - USD ($)
|
Preferred Stock [Member] |
Common Stock [Member] |
Additional Paid-in Capital [Member] |
Retained Earnings [Member] |
Total |
Beginning balance, value at May. 31, 2023 |
$ 0
|
$ 75,663
|
$ 14,495,356
|
$ (14,698,030)
|
$ (127,011)
|
Beginning balance, shares at May. 31, 2023 |
200
|
756,612,000
|
|
|
|
Net income |
|
|
|
353,082
|
353,082
|
Ending balance, value at Aug. 31, 2023 |
$ 0
|
$ 75,663
|
14,495,356
|
(14,344,948)
|
226,071
|
Ending balance, shares at Aug. 31, 2023 |
200
|
756,612,000
|
|
|
|
Beginning balance, value at May. 31, 2024 |
$ 0
|
$ 332,555
|
14,747,367
|
(14,863,486)
|
216,436
|
Beginning balance, shares at May. 31, 2024 |
200
|
3,325,531,102
|
|
|
|
Net income |
|
|
|
(204,944)
|
(204,944)
|
Ending balance, value at Aug. 31, 2024 |
$ 0
|
$ 332,555
|
$ 14,747,367
|
$ (15,068,430)
|
$ 11,492
|
Ending balance, shares at Aug. 31, 2024 |
200
|
3,325,531,102
|
|
|
|
X |
- DefinitionThe portion of profit or loss for the period, net of income taxes, which is attributable to the parent.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/disclosureRef -Topic 250 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 6 -Publisher FASB -URI https://asc.fasb.org/1943274/2147483443/250-10-50-6
Reference 2: http://www.xbrl.org/2003/role/disclosureRef -Topic 250 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 9 -Publisher FASB -URI https://asc.fasb.org/1943274/2147483443/250-10-50-9
Reference 3: http://www.xbrl.org/2003/role/disclosureRef -Topic 805 -SubTopic 60 -Name Accounting Standards Codification -Section 65 -Paragraph 1 -Subparagraph (g) -Publisher FASB -URI https://asc.fasb.org/1943274/2147476176/805-60-65-1
Reference 4: http://www.xbrl.org/2003/role/disclosureRef -Topic 740 -SubTopic 323 -Name Accounting Standards Codification -Section 65 -Paragraph 2 -Subparagraph (g)(3) -Publisher FASB -URI https://asc.fasb.org/1943274/2147478666/740-323-65-2
Reference 5: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 220 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 2 -Subparagraph (SX 210.5-03(20)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147483621/220-10-S99-2
Reference 6: http://www.xbrl.org/2003/role/disclosureRef -Topic 235 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.4-08(g)(1)(ii)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480678/235-10-S99-1
Reference 7: http://www.xbrl.org/2003/role/disclosureRef -Topic 323 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 3 -Subparagraph (c) -Publisher FASB -URI https://asc.fasb.org/1943274/2147481687/323-10-50-3
Reference 8: http://www.xbrl.org/2003/role/disclosureRef -Topic 825 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 28 -Subparagraph (f) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482907/825-10-50-28
Reference 9: http://www.xbrl.org/2003/role/disclosureRef -Topic 220 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 6 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482765/220-10-50-6
Reference 10: http://www.xbrl.org/2003/role/disclosureRef -Topic 250 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 3 -Publisher FASB -URI https://asc.fasb.org/1943274/2147483443/250-10-50-3
Reference 11: http://www.xbrl.org/2003/role/disclosureRef -Topic 250 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 1 -Subparagraph (b)(2) -Publisher FASB -URI https://asc.fasb.org/1943274/2147483443/250-10-50-1
Reference 12: http://www.xbrl.org/2003/role/disclosureRef -Topic 815 -SubTopic 40 -Name Accounting Standards Codification -Section 65 -Paragraph 1 -Subparagraph (f) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480175/815-40-65-1
Reference 13: http://www.xbrl.org/2003/role/disclosureRef -Topic 250 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 8 -Publisher FASB -URI https://asc.fasb.org/1943274/2147483443/250-10-50-8
Reference 14: http://www.xbrl.org/2003/role/disclosureRef -Topic 250 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 11 -Subparagraph (a) -Publisher FASB -URI https://asc.fasb.org/1943274/2147483443/250-10-50-11
Reference 15: http://www.xbrl.org/2003/role/disclosureRef -Topic 250 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 11 -Subparagraph (b) -Publisher FASB -URI https://asc.fasb.org/1943274/2147483443/250-10-50-11
Reference 16: http://www.xbrl.org/2003/role/disclosureRef -Topic 250 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 4 -Publisher FASB -URI https://asc.fasb.org/1943274/2147483443/250-10-50-4
Reference 17: http://www.xbrl.org/2003/role/exampleRef -Topic 946 -SubTopic 830 -Name Accounting Standards Codification -Section 55 -Paragraph 10 -Publisher FASB -URI https://asc.fasb.org/1943274/2147479168/946-830-55-10
Reference 18: http://www.xbrl.org/2003/role/disclosureRef -Topic 946 -SubTopic 220 -Name Accounting Standards Codification -Section 45 -Paragraph 7 -Publisher FASB -URI https://asc.fasb.org/1943274/2147479105/946-220-45-7
Reference 19: http://www.xbrl.org/2003/role/disclosureRef -Topic 944 -SubTopic 220 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.7-04(18)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147477250/944-220-S99-1
Reference 20: http://www.xbrl.org/2003/role/disclosureRef -Topic 946 -SubTopic 220 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.6-07(9)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147479134/946-220-S99-1
Reference 21: http://www.xbrl.org/2003/role/disclosureRef -Topic 946 -SubTopic 220 -Name Accounting Standards Codification -Section S99 -Paragraph 3 -Subparagraph (SX 210.6-09(1)(d)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147479134/946-220-S99-3
Reference 22: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1A -Subparagraph (SX 210.13-01(a)(4)(i)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480097/470-10-S99-1A
Reference 23: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 470 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1A -Subparagraph (SX 210.13-01(a)(4)(ii)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480097/470-10-S99-1A
Reference 24: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1A -Subparagraph (SX 210.13-01(a)(4)(iii)(A)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480097/470-10-S99-1A
Reference 25: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1A -Subparagraph (SX 210.13-01(a)(4)(iv)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480097/470-10-S99-1A
Reference 26: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1A -Subparagraph (SX 210.13-01(a)(5)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480097/470-10-S99-1A
Reference 27: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1B -Subparagraph (SX 210.13-02(a)(4)(i)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480097/470-10-S99-1B
Reference 28: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1B -Subparagraph (SX 210.13-02(a)(4)(iii)(A)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480097/470-10-S99-1B
Reference 29: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1B -Subparagraph (SX 210.13-02(a)(4)(iii)(B)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480097/470-10-S99-1B
Reference 30: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1B -Subparagraph (SX 210.13-02(a)(4)(iv)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480097/470-10-S99-1B
Reference 31: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1B -Subparagraph (SX 210.13-02(a)(5)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480097/470-10-S99-1B
Reference 32: http://www.xbrl.org/2003/role/disclosureRef -Topic 260 -SubTopic 10 -Name Accounting Standards Codification -Section 45 -Paragraph 60B -Subparagraph (a) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482689/260-10-45-60B
Reference 33: http://www.xbrl.org/2003/role/disclosureRef -Topic 205 -SubTopic 20 -Name Accounting Standards Codification -Section 50 -Paragraph 7 -Publisher FASB -URI https://asc.fasb.org/1943274/2147483499/205-20-50-7
Reference 34: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 230 -SubTopic 10 -Name Accounting Standards Codification -Section 45 -Paragraph 28 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482740/230-10-45-28
Reference 35: http://www.xbrl.org/2003/role/disclosureRef -Topic 220 -SubTopic 10 -Name Accounting Standards Codification -Section 45 -Paragraph 1A -Subparagraph (a) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482790/220-10-45-1A
Reference 36: http://www.xbrl.org/2003/role/disclosureRef -Topic 220 -SubTopic 10 -Name Accounting Standards Codification -Section 45 -Paragraph 1B -Subparagraph (a) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482790/220-10-45-1B
Reference 37: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 942 -SubTopic 220 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.9-04(22)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147478524/942-220-S99-1
+ Details
Name: |
us-gaap_NetIncomeLoss |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:monetaryItemType |
Balance Type: |
credit |
Period Type: |
duration |
|
X |
- DefinitionNumber of shares issued which are neither cancelled nor held in the treasury.
+ References
+ Details
Name: |
us-gaap_SharesOutstanding |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:sharesItemType |
Balance Type: |
na |
Period Type: |
instant |
|
X |
- DefinitionAmount of equity (deficit) attributable to parent. Excludes temporary equity and equity attributable to noncontrolling interest.
+ ReferencesReference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 210 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.5-02(29)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480566/210-10-S99-1
Reference 2: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 210 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.5-02(30)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480566/210-10-S99-1
Reference 3: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 210 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.5-02(31)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480566/210-10-S99-1
Reference 4: http://www.xbrl.org/2003/role/exampleRef -Topic 852 -SubTopic 10 -Name Accounting Standards Codification -Section 55 -Paragraph 10 -Publisher FASB -URI https://asc.fasb.org/1943274/2147481372/852-10-55-10
Reference 5: http://www.xbrl.org/2003/role/exampleRef -Topic 946 -SubTopic 830 -Name Accounting Standards Codification -Section 55 -Paragraph 12 -Publisher FASB -URI https://asc.fasb.org/1943274/2147479168/946-830-55-12
Reference 6: http://www.xbrl.org/2003/role/disclosureRef -Topic 946 -SubTopic 210 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.6-04(19)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147479170/946-210-S99-1
Reference 7: http://www.xbrl.org/2003/role/disclosureRef -Topic 946 -SubTopic 210 -Name Accounting Standards Codification -Section S99 -Paragraph 2 -Subparagraph (SX 210.6-05(4)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147479170/946-210-S99-2
Reference 8: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 946 -SubTopic 220 -Name Accounting Standards Codification -Section S99 -Paragraph 3 -Subparagraph (SX 210.6-09(4)(b)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147479134/946-220-S99-3
Reference 9: http://www.xbrl.org/2003/role/disclosureRef -Topic 946 -SubTopic 220 -Name Accounting Standards Codification -Section S99 -Paragraph 3 -Subparagraph (SX 210.6-09(6)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147479134/946-220-S99-3
Reference 10: http://www.xbrl.org/2003/role/disclosureRef -Topic 946 -SubTopic 220 -Name Accounting Standards Codification -Section S99 -Paragraph 3 -Subparagraph (SX 210.6-09(7)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147479134/946-220-S99-3
Reference 11: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 235 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.4-08(g)(1)(ii)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480678/235-10-S99-1
Reference 12: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 323 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 3 -Subparagraph (c) -Publisher FASB -URI https://asc.fasb.org/1943274/2147481687/323-10-50-3
Reference 13: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 825 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 28 -Subparagraph (f) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482907/825-10-50-28
Reference 14: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 310 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 2 -Subparagraph (SAB Topic 4.E) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480418/310-10-S99-2
+ Details
Name: |
us-gaap_StockholdersEquity |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:monetaryItemType |
Balance Type: |
credit |
Period Type: |
instant |
|
v3.24.3
Consolidated Statements of Cash Flows (Unaudited) - USD ($)
|
3 Months Ended |
Aug. 31, 2024 |
Aug. 31, 2023 |
CASH FLOWS FROM OPERATING ACTIVITIES: |
|
|
Net income (loss) |
$ (204,944)
|
$ 353,082
|
Adjustments to reconcile net income to net cash used by operating activities: |
|
|
Depreciation of music inventory |
93
|
230
|
Change in fair value of derivative liability |
37,233
|
(543,223)
|
Amortization of debt discounts |
19,900
|
24,125
|
Changes in operating assets and liabilities: |
|
|
Accounts payable |
0
|
16,975
|
Accrued interest payable on notes payable |
87,172
|
88,474
|
Accrued consulting fees |
60,000
|
60,000
|
Net Cash Used by Operating Activities |
(546)
|
(337)
|
CASH FLOWS FROM INVESTING ACTIVITIES: |
0
|
0
|
CASH FLOWS FROM FINANCING ACTIVITIES: |
|
|
Bank overdraft |
146
|
(46)
|
Proceeds from notes payable to related parties |
400
|
500
|
Net Cash Provided by Financing Activities |
546
|
454
|
NET INCREASE IN CASH AND CASH EQUIVALENTS |
0
|
117
|
CASH AND CASH EQUIVALENTS, BEGINNING OF PERIOD |
0
|
0
|
CASH AND CASH EQUIVALENTS, END OF PERIOD |
0
|
117
|
Cash Payments For: |
|
|
Interest |
0
|
0
|
Income taxes |
$ 0
|
$ 0
|
X |
- References
+ Details
Name: |
TMGI_AmortizationOfDebtDiscounts |
Namespace Prefix: |
TMGI_ |
Data Type: |
xbrli:monetaryItemType |
Balance Type: |
debit |
Period Type: |
duration |
|
X |
- References
+ Details
Name: |
TMGI_CashPaymentsForAbstract |
Namespace Prefix: |
TMGI_ |
Data Type: |
xbrli:stringItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- References
+ Details
Name: |
TMGI_ChangeInFairValueOfDerivativeLiabilities |
Namespace Prefix: |
TMGI_ |
Data Type: |
xbrli:monetaryItemType |
Balance Type: |
credit |
Period Type: |
duration |
|
X |
- References
+ Details
Name: |
us-gaap_AdjustmentsToReconcileNetIncomeLossToCashProvidedByUsedInOperatingActivitiesAbstract |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:stringItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionAmount of cash and cash equivalents, and cash and cash equivalents restricted to withdrawal or usage. Excludes amount for disposal group and discontinued operations. Cash includes, but is not limited to, currency on hand, demand deposits with banks or financial institutions, and other accounts with general characteristics of demand deposits. Cash equivalents include, but are not limited to, short-term, highly liquid investments that are both readily convertible to known amounts of cash and so near their maturity that they present insignificant risk of changes in value because of changes in interest rates.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/disclosureRef -Topic 230 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 8 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482913/230-10-50-8
Reference 2: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 230 -SubTopic 10 -Name Accounting Standards Codification -Section 45 -Paragraph 24 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482740/230-10-45-24
Reference 3: http://fasb.org/us-gaap/role/ref/legacyRef -Name Accounting Standards Codification -Topic 230 -SubTopic 10 -Section 45 -Paragraph 4 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482740/230-10-45-4
+ Details
Name: |
us-gaap_CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:monetaryItemType |
Balance Type: |
debit |
Period Type: |
instant |
|
X |
- DefinitionAmount of increase (decrease) in cash and cash equivalents, and cash and cash equivalents restricted to withdrawal or usage; excluding effect from exchange rate change. Cash includes, but is not limited to, currency on hand, demand deposits with banks or financial institutions, and other accounts with general characteristics of demand deposits. Cash equivalents include, but are not limited to, short-term, highly liquid investments that are both readily convertible to known amounts of cash and so near their maturity that they present insignificant risk of changes in value because of changes in interest rates.
+ ReferencesReference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 230 -SubTopic 10 -Name Accounting Standards Codification -Section 45 -Paragraph 24 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482740/230-10-45-24
Reference 2: http://fasb.org/us-gaap/role/ref/legacyRef -Name Accounting Standards Codification -Section 45 -Paragraph 1 -SubTopic 230 -Topic 830 -Publisher FASB -URI https://asc.fasb.org/1943274/2147477401/830-230-45-1
+ Details
Name: |
us-gaap_CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseExcludingExchangeRateEffect |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:monetaryItemType |
Balance Type: |
debit |
Period Type: |
duration |
|
X |
- DefinitionThe amount of expense recognized in the current period that reflects the allocation of the cost of tangible assets over the assets' useful lives. Includes production and non-production related depreciation.
+ ReferencesReference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Name Accounting Standards Codification -Section 45 -Paragraph 28 -Subparagraph (b) -SubTopic 10 -Topic 230 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482740/230-10-45-28
Reference 2: http://fasb.org/us-gaap/role/ref/legacyRef -Name Accounting Standards Codification -Topic 360 -SubTopic 10 -Section 50 -Paragraph 1 -Subparagraph (a) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482099/360-10-50-1
+ Details
Name: |
us-gaap_Depreciation |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:monetaryItemType |
Balance Type: |
debit |
Period Type: |
duration |
|
X |
- DefinitionThe increase (decrease) during the reporting period in the aggregate amount of liabilities incurred (and for which invoices have typically been received) and payable to vendors for goods and services received that are used in an entity's business.
+ ReferencesReference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Name Accounting Standards Codification -Section 45 -Paragraph 28 -Subparagraph (a) -SubTopic 10 -Topic 230 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482740/230-10-45-28
+ Details
Name: |
us-gaap_IncreaseDecreaseInAccountsPayable |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:monetaryItemType |
Balance Type: |
debit |
Period Type: |
duration |
|
X |
- DefinitionThe increase (decrease) during the reporting period in interest payable, which represents the amount owed to note holders, bond holders, and other parties for interest earned on loans or credit extended to the reporting entity.
+ ReferencesReference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Name Accounting Standards Codification -Section 45 -Paragraph 28 -Subparagraph (a) -SubTopic 10 -Topic 230 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482740/230-10-45-28
+ Details
Name: |
us-gaap_IncreaseDecreaseInInterestPayableNet |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:monetaryItemType |
Balance Type: |
debit |
Period Type: |
duration |
|
X |
- References
+ Details
Name: |
us-gaap_IncreaseDecreaseInOperatingCapitalAbstract |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:stringItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionThe increase (decrease) during the reporting period in other expenses incurred but not yet paid.
+ ReferencesReference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Name Accounting Standards Codification -Section 45 -Paragraph 28 -Subparagraph (a) -SubTopic 10 -Topic 230 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482740/230-10-45-28
+ Details
Name: |
us-gaap_IncreaseDecreaseInOtherAccruedLiabilities |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:monetaryItemType |
Balance Type: |
debit |
Period Type: |
duration |
|
X |
- DefinitionAmount of cash paid for interest, excluding capitalized interest, classified as operating activity. Includes, but is not limited to, payment to settle zero-coupon bond for accreted interest of debt discount and debt instrument with insignificant coupon interest rate in relation to effective interest rate of borrowing attributable to accreted interest of debt discount.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/disclosureRef -Topic 230 -SubTopic 10 -Name Accounting Standards Codification -Section 45 -Paragraph 17 -Subparagraph (d) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482740/230-10-45-17
Reference 2: http://www.xbrl.org/2003/role/disclosureRef -Topic 230 -SubTopic 10 -Name Accounting Standards Codification -Section 45 -Paragraph 25 -Subparagraph (e) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482740/230-10-45-25
Reference 3: http://www.xbrl.org/2003/role/disclosureRef -Topic 230 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 2 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482913/230-10-50-2
+ Details
Name: |
us-gaap_InterestPaidNet |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:monetaryItemType |
Balance Type: |
credit |
Period Type: |
duration |
|
X |
- DefinitionAmount of cash inflow (outflow) from financing activities, including discontinued operations. Financing activity cash flows include obtaining resources from owners and providing them with a return on, and a return of, their investment; borrowing money and repaying amounts borrowed, or settling the obligation; and obtaining and paying for other resources obtained from creditors on long-term credit.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/disclosureRef -Topic 230 -SubTopic 10 -Name Accounting Standards Codification -Section 45 -Paragraph 24 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482740/230-10-45-24
+ Details
Name: |
us-gaap_NetCashProvidedByUsedInFinancingActivities |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:monetaryItemType |
Balance Type: |
debit |
Period Type: |
duration |
|
X |
- References
+ Details
Name: |
us-gaap_NetCashProvidedByUsedInFinancingActivitiesAbstract |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:stringItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionAmount of cash inflow (outflow) from investing activities, including discontinued operations. Investing activity cash flows include making and collecting loans and acquiring and disposing of debt or equity instruments and property, plant, and equipment and other productive assets.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/disclosureRef -Topic 230 -SubTopic 10 -Name Accounting Standards Codification -Section 45 -Paragraph 24 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482740/230-10-45-24
+ Details
Name: |
us-gaap_NetCashProvidedByUsedInInvestingActivities |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:monetaryItemType |
Balance Type: |
debit |
Period Type: |
duration |
|
X |
- DefinitionAmount of cash inflow (outflow) from operating activities, including discontinued operations. Operating activity cash flows include transactions, adjustments, and changes in value not defined as investing or financing activities.
+ ReferencesReference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 230 -SubTopic 10 -Name Accounting Standards Codification -Section 45 -Paragraph 28 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482740/230-10-45-28
Reference 2: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 230 -SubTopic 10 -Name Accounting Standards Codification -Section 45 -Paragraph 24 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482740/230-10-45-24
Reference 3: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 230 -SubTopic 10 -Name Accounting Standards Codification -Section 45 -Paragraph 25 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482740/230-10-45-25
+ Details
Name: |
us-gaap_NetCashProvidedByUsedInOperatingActivities |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:monetaryItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- References
+ Details
Name: |
us-gaap_NetCashProvidedByUsedInOperatingActivitiesAbstract |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:stringItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionThe portion of profit or loss for the period, net of income taxes, which is attributable to the parent.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/disclosureRef -Topic 250 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 6 -Publisher FASB -URI https://asc.fasb.org/1943274/2147483443/250-10-50-6
Reference 2: http://www.xbrl.org/2003/role/disclosureRef -Topic 250 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 9 -Publisher FASB -URI https://asc.fasb.org/1943274/2147483443/250-10-50-9
Reference 3: http://www.xbrl.org/2003/role/disclosureRef -Topic 805 -SubTopic 60 -Name Accounting Standards Codification -Section 65 -Paragraph 1 -Subparagraph (g) -Publisher FASB -URI https://asc.fasb.org/1943274/2147476176/805-60-65-1
Reference 4: http://www.xbrl.org/2003/role/disclosureRef -Topic 740 -SubTopic 323 -Name Accounting Standards Codification -Section 65 -Paragraph 2 -Subparagraph (g)(3) -Publisher FASB -URI https://asc.fasb.org/1943274/2147478666/740-323-65-2
Reference 5: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 220 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 2 -Subparagraph (SX 210.5-03(20)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147483621/220-10-S99-2
Reference 6: http://www.xbrl.org/2003/role/disclosureRef -Topic 235 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.4-08(g)(1)(ii)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480678/235-10-S99-1
Reference 7: http://www.xbrl.org/2003/role/disclosureRef -Topic 323 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 3 -Subparagraph (c) -Publisher FASB -URI https://asc.fasb.org/1943274/2147481687/323-10-50-3
Reference 8: http://www.xbrl.org/2003/role/disclosureRef -Topic 825 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 28 -Subparagraph (f) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482907/825-10-50-28
Reference 9: http://www.xbrl.org/2003/role/disclosureRef -Topic 220 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 6 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482765/220-10-50-6
Reference 10: http://www.xbrl.org/2003/role/disclosureRef -Topic 250 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 3 -Publisher FASB -URI https://asc.fasb.org/1943274/2147483443/250-10-50-3
Reference 11: http://www.xbrl.org/2003/role/disclosureRef -Topic 250 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 1 -Subparagraph (b)(2) -Publisher FASB -URI https://asc.fasb.org/1943274/2147483443/250-10-50-1
Reference 12: http://www.xbrl.org/2003/role/disclosureRef -Topic 815 -SubTopic 40 -Name Accounting Standards Codification -Section 65 -Paragraph 1 -Subparagraph (f) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480175/815-40-65-1
Reference 13: http://www.xbrl.org/2003/role/disclosureRef -Topic 250 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 8 -Publisher FASB -URI https://asc.fasb.org/1943274/2147483443/250-10-50-8
Reference 14: http://www.xbrl.org/2003/role/disclosureRef -Topic 250 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 11 -Subparagraph (a) -Publisher FASB -URI https://asc.fasb.org/1943274/2147483443/250-10-50-11
Reference 15: http://www.xbrl.org/2003/role/disclosureRef -Topic 250 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 11 -Subparagraph (b) -Publisher FASB -URI https://asc.fasb.org/1943274/2147483443/250-10-50-11
Reference 16: http://www.xbrl.org/2003/role/disclosureRef -Topic 250 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 4 -Publisher FASB -URI https://asc.fasb.org/1943274/2147483443/250-10-50-4
Reference 17: http://www.xbrl.org/2003/role/exampleRef -Topic 946 -SubTopic 830 -Name Accounting Standards Codification -Section 55 -Paragraph 10 -Publisher FASB -URI https://asc.fasb.org/1943274/2147479168/946-830-55-10
Reference 18: http://www.xbrl.org/2003/role/disclosureRef -Topic 946 -SubTopic 220 -Name Accounting Standards Codification -Section 45 -Paragraph 7 -Publisher FASB -URI https://asc.fasb.org/1943274/2147479105/946-220-45-7
Reference 19: http://www.xbrl.org/2003/role/disclosureRef -Topic 944 -SubTopic 220 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.7-04(18)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147477250/944-220-S99-1
Reference 20: http://www.xbrl.org/2003/role/disclosureRef -Topic 946 -SubTopic 220 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.6-07(9)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147479134/946-220-S99-1
Reference 21: http://www.xbrl.org/2003/role/disclosureRef -Topic 946 -SubTopic 220 -Name Accounting Standards Codification -Section S99 -Paragraph 3 -Subparagraph (SX 210.6-09(1)(d)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147479134/946-220-S99-3
Reference 22: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1A -Subparagraph (SX 210.13-01(a)(4)(i)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480097/470-10-S99-1A
Reference 23: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 470 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1A -Subparagraph (SX 210.13-01(a)(4)(ii)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480097/470-10-S99-1A
Reference 24: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1A -Subparagraph (SX 210.13-01(a)(4)(iii)(A)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480097/470-10-S99-1A
Reference 25: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1A -Subparagraph (SX 210.13-01(a)(4)(iv)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480097/470-10-S99-1A
Reference 26: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1A -Subparagraph (SX 210.13-01(a)(5)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480097/470-10-S99-1A
Reference 27: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1B -Subparagraph (SX 210.13-02(a)(4)(i)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480097/470-10-S99-1B
Reference 28: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1B -Subparagraph (SX 210.13-02(a)(4)(iii)(A)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480097/470-10-S99-1B
Reference 29: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1B -Subparagraph (SX 210.13-02(a)(4)(iii)(B)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480097/470-10-S99-1B
Reference 30: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1B -Subparagraph (SX 210.13-02(a)(4)(iv)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480097/470-10-S99-1B
Reference 31: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1B -Subparagraph (SX 210.13-02(a)(5)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480097/470-10-S99-1B
Reference 32: http://www.xbrl.org/2003/role/disclosureRef -Topic 260 -SubTopic 10 -Name Accounting Standards Codification -Section 45 -Paragraph 60B -Subparagraph (a) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482689/260-10-45-60B
Reference 33: http://www.xbrl.org/2003/role/disclosureRef -Topic 205 -SubTopic 20 -Name Accounting Standards Codification -Section 50 -Paragraph 7 -Publisher FASB -URI https://asc.fasb.org/1943274/2147483499/205-20-50-7
Reference 34: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 230 -SubTopic 10 -Name Accounting Standards Codification -Section 45 -Paragraph 28 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482740/230-10-45-28
Reference 35: http://www.xbrl.org/2003/role/disclosureRef -Topic 220 -SubTopic 10 -Name Accounting Standards Codification -Section 45 -Paragraph 1A -Subparagraph (a) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482790/220-10-45-1A
Reference 36: http://www.xbrl.org/2003/role/disclosureRef -Topic 220 -SubTopic 10 -Name Accounting Standards Codification -Section 45 -Paragraph 1B -Subparagraph (a) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482790/220-10-45-1B
Reference 37: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 942 -SubTopic 220 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.9-04(22)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147478524/942-220-S99-1
+ Details
Name: |
us-gaap_NetIncomeLoss |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:monetaryItemType |
Balance Type: |
credit |
Period Type: |
duration |
|
X |
- DefinitionThe cash inflow from a borrowing supported by a written promise to pay an obligation.
+ ReferencesReference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Name Accounting Standards Codification -Topic 230 -SubTopic 10 -Section 45 -Paragraph 14 -Subparagraph (b) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482740/230-10-45-14
+ Details
Name: |
us-gaap_ProceedsFromNotesPayable |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:monetaryItemType |
Balance Type: |
debit |
Period Type: |
duration |
|
X |
- DefinitionThe net cash inflow or outflow from the excess drawing from an existing cash balance, which will be honored by the bank but reflected as a loan to the drawer.
+ ReferencesReference 1: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 230 -SubTopic 10 -Name Accounting Standards Codification -Section 45 -Paragraph 15 -Subparagraph (b) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482740/230-10-45-15
Reference 2: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 230 -SubTopic 10 -Name Accounting Standards Codification -Section 45 -Paragraph 14 -Subparagraph (b) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482740/230-10-45-14
Reference 3: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 230 -SubTopic 10 -Name Accounting Standards Codification -Section 45 -Paragraph 9 -Subparagraph (c) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482740/230-10-45-9
+ Details
Name: |
us-gaap_ProceedsFromRepaymentsOfBankOverdrafts |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:monetaryItemType |
Balance Type: |
debit |
Period Type: |
duration |
|
v3.24.3
X |
- ReferencesReference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher SEC -Name Regulation S-K -Number 229 -Section 402 -Subsection v -Paragraph 1
+ Details
Name: |
ecd_PvpTable |
Namespace Prefix: |
ecd_ |
Data Type: |
xbrli:stringItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionThe portion of profit or loss for the period, net of income taxes, which is attributable to the parent.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/disclosureRef -Topic 250 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 6 -Publisher FASB -URI https://asc.fasb.org/1943274/2147483443/250-10-50-6
Reference 2: http://www.xbrl.org/2003/role/disclosureRef -Topic 250 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 9 -Publisher FASB -URI https://asc.fasb.org/1943274/2147483443/250-10-50-9
Reference 3: http://www.xbrl.org/2003/role/disclosureRef -Topic 805 -SubTopic 60 -Name Accounting Standards Codification -Section 65 -Paragraph 1 -Subparagraph (g) -Publisher FASB -URI https://asc.fasb.org/1943274/2147476176/805-60-65-1
Reference 4: http://www.xbrl.org/2003/role/disclosureRef -Topic 740 -SubTopic 323 -Name Accounting Standards Codification -Section 65 -Paragraph 2 -Subparagraph (g)(3) -Publisher FASB -URI https://asc.fasb.org/1943274/2147478666/740-323-65-2
Reference 5: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 220 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 2 -Subparagraph (SX 210.5-03(20)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147483621/220-10-S99-2
Reference 6: http://www.xbrl.org/2003/role/disclosureRef -Topic 235 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.4-08(g)(1)(ii)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480678/235-10-S99-1
Reference 7: http://www.xbrl.org/2003/role/disclosureRef -Topic 323 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 3 -Subparagraph (c) -Publisher FASB -URI https://asc.fasb.org/1943274/2147481687/323-10-50-3
Reference 8: http://www.xbrl.org/2003/role/disclosureRef -Topic 825 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 28 -Subparagraph (f) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482907/825-10-50-28
Reference 9: http://www.xbrl.org/2003/role/disclosureRef -Topic 220 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 6 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482765/220-10-50-6
Reference 10: http://www.xbrl.org/2003/role/disclosureRef -Topic 250 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 3 -Publisher FASB -URI https://asc.fasb.org/1943274/2147483443/250-10-50-3
Reference 11: http://www.xbrl.org/2003/role/disclosureRef -Topic 250 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 1 -Subparagraph (b)(2) -Publisher FASB -URI https://asc.fasb.org/1943274/2147483443/250-10-50-1
Reference 12: http://www.xbrl.org/2003/role/disclosureRef -Topic 815 -SubTopic 40 -Name Accounting Standards Codification -Section 65 -Paragraph 1 -Subparagraph (f) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480175/815-40-65-1
Reference 13: http://www.xbrl.org/2003/role/disclosureRef -Topic 250 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 8 -Publisher FASB -URI https://asc.fasb.org/1943274/2147483443/250-10-50-8
Reference 14: http://www.xbrl.org/2003/role/disclosureRef -Topic 250 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 11 -Subparagraph (a) -Publisher FASB -URI https://asc.fasb.org/1943274/2147483443/250-10-50-11
Reference 15: http://www.xbrl.org/2003/role/disclosureRef -Topic 250 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 11 -Subparagraph (b) -Publisher FASB -URI https://asc.fasb.org/1943274/2147483443/250-10-50-11
Reference 16: http://www.xbrl.org/2003/role/disclosureRef -Topic 250 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 4 -Publisher FASB -URI https://asc.fasb.org/1943274/2147483443/250-10-50-4
Reference 17: http://www.xbrl.org/2003/role/exampleRef -Topic 946 -SubTopic 830 -Name Accounting Standards Codification -Section 55 -Paragraph 10 -Publisher FASB -URI https://asc.fasb.org/1943274/2147479168/946-830-55-10
Reference 18: http://www.xbrl.org/2003/role/disclosureRef -Topic 946 -SubTopic 220 -Name Accounting Standards Codification -Section 45 -Paragraph 7 -Publisher FASB -URI https://asc.fasb.org/1943274/2147479105/946-220-45-7
Reference 19: http://www.xbrl.org/2003/role/disclosureRef -Topic 944 -SubTopic 220 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.7-04(18)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147477250/944-220-S99-1
Reference 20: http://www.xbrl.org/2003/role/disclosureRef -Topic 946 -SubTopic 220 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.6-07(9)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147479134/946-220-S99-1
Reference 21: http://www.xbrl.org/2003/role/disclosureRef -Topic 946 -SubTopic 220 -Name Accounting Standards Codification -Section S99 -Paragraph 3 -Subparagraph (SX 210.6-09(1)(d)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147479134/946-220-S99-3
Reference 22: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1A -Subparagraph (SX 210.13-01(a)(4)(i)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480097/470-10-S99-1A
Reference 23: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 470 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1A -Subparagraph (SX 210.13-01(a)(4)(ii)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480097/470-10-S99-1A
Reference 24: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1A -Subparagraph (SX 210.13-01(a)(4)(iii)(A)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480097/470-10-S99-1A
Reference 25: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1A -Subparagraph (SX 210.13-01(a)(4)(iv)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480097/470-10-S99-1A
Reference 26: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1A -Subparagraph (SX 210.13-01(a)(5)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480097/470-10-S99-1A
Reference 27: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1B -Subparagraph (SX 210.13-02(a)(4)(i)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480097/470-10-S99-1B
Reference 28: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1B -Subparagraph (SX 210.13-02(a)(4)(iii)(A)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480097/470-10-S99-1B
Reference 29: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1B -Subparagraph (SX 210.13-02(a)(4)(iii)(B)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480097/470-10-S99-1B
Reference 30: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1B -Subparagraph (SX 210.13-02(a)(4)(iv)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480097/470-10-S99-1B
Reference 31: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1B -Subparagraph (SX 210.13-02(a)(5)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480097/470-10-S99-1B
Reference 32: http://www.xbrl.org/2003/role/disclosureRef -Topic 260 -SubTopic 10 -Name Accounting Standards Codification -Section 45 -Paragraph 60B -Subparagraph (a) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482689/260-10-45-60B
Reference 33: http://www.xbrl.org/2003/role/disclosureRef -Topic 205 -SubTopic 20 -Name Accounting Standards Codification -Section 50 -Paragraph 7 -Publisher FASB -URI https://asc.fasb.org/1943274/2147483499/205-20-50-7
Reference 34: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 230 -SubTopic 10 -Name Accounting Standards Codification -Section 45 -Paragraph 28 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482740/230-10-45-28
Reference 35: http://www.xbrl.org/2003/role/disclosureRef -Topic 220 -SubTopic 10 -Name Accounting Standards Codification -Section 45 -Paragraph 1A -Subparagraph (a) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482790/220-10-45-1A
Reference 36: http://www.xbrl.org/2003/role/disclosureRef -Topic 220 -SubTopic 10 -Name Accounting Standards Codification -Section 45 -Paragraph 1B -Subparagraph (a) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482790/220-10-45-1B
Reference 37: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 942 -SubTopic 220 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.9-04(22)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147478524/942-220-S99-1
+ Details
Name: |
us-gaap_NetIncomeLoss |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:monetaryItemType |
Balance Type: |
credit |
Period Type: |
duration |
|
v3.24.3
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES AND ORGANIZATION
|
3 Months Ended |
Aug. 31, 2024 |
Organization, Consolidation and Presentation of Financial Statements [Abstract] |
|
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES AND ORGANIZATION |
NOTE 1 – SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
AND ORGANIZATION
Organization
The Marquie Group, Inc. (formerly Music
of Your Life, Inc.) (the “Company”) was incorporated under the laws of the State of Florida on January 30, 2008 under the
name of “Zhong Sen International Tea Company”. From January 2008 to May 2013, the Company operated with the principal business
objective of providing sales and marketing consulting services to small to medium sized Chinese tea producing companies who wished to
export and distribute high quality Chinese tea products worldwide. On May 31, 2013 (the “Closing Date”), the Company entered
into a Merger Agreement (the “Merger Agreement”) by and among the Company, Music of Your Life, Inc., a Nevada corporation
(“MYL Nevada”) incorporated October 10, 2012, and Music of Your Life Merger Sub, Inc., a Utah corporation ("Merger Sub"),
pursuant to which MYL Nevada merged with Merger Sub. As a result of the merger, MYL Nevada became a wholly owned subsidiary of the Company,
and on July 26, 2013, the Company changed its name to Music of Your Life, Inc., a syndicated radio network.
Basis of Presentation
The accompanying unaudited financial
statements are presented in accordance with generally accepted accounting principles for interim financial information and the instructions
to Form 10-Q and Article 8 of Regulation S-X. Accordingly, they do not include all of the information and footnotes required by generally
accepted accounting principles for complete financial statements. In the opinion of management, all adjustments (consisting only of normal
recurring accruals) considered necessary in order to make the financial statements not misleading, have been included. Operating results
for the three months ended August 31, 2024 are not necessarily indicative of results that may be expected for the year ending May 31,
2025.
Acquisition of The Marquie
Group, Inc.
On August 16, 2018 (see Note 8), the
Company merged with The Marquie Group, Inc. (“TMGI”) in exchange for the issuance of a total of 100 shares of our common stock
to TMGI’s stockholders. Following the merger, the Company had 102 shares of common stock issued and outstanding. On December 5,
2018, the Company amended and restated its Articles of Incorporation providing for a change in the Company’s name from “Music
of Your Life, Inc.” to “The Marquie Group, Inc.” The TMGI business plan is to license, develop and launch a direct-to-consumer,
health and beauty product line called “Whim” that use innovative formulations of plant-based, amino-acids and other natural
alternatives to chemical ingredients.
Going Concern
The accompanying financial statements
have been prepared assuming that the Company will continue as a going concern, which contemplates the realization of assets and satisfaction
of liabilities in the normal course of business. At August 31, 2024, the Company had negative working capital of $6,235,552 and an accumulated
deficit of $15,068,430. These factors raise substantial doubt regarding the Company’s ability to continue as a going concern.
To date the Company has funded its operations
through a combination of loans and sales of common stock. The Company anticipates another net loss for the fiscal year ended May 31, 2025,
and with the expected cash requirements for the coming year, there is substantial doubt as to the Company’s ability to continue
operations.
The Company is attempting to improve
these conditions by way of financial assistance through issuances of additional equity and by generating revenues through sales of products
and services.
|
X |
- References
+ Details
Name: |
us-gaap_OrganizationConsolidationAndPresentationOfFinancialStatementsAbstract |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:stringItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionThe entire disclosure for the organization, consolidation and basis of presentation of financial statements disclosure, and significant accounting policies of the reporting entity. May be provided in more than one note to the financial statements, as long as users are provided with an understanding of (1) the significant judgments and assumptions made by an enterprise in determining whether it must consolidate a VIE and/or disclose information about its involvement with a VIE, (2) the nature of restrictions on a consolidated VIE's assets reported by an enterprise in its statement of financial position, including the carrying amounts of such assets, (3) the nature of, and changes in, the risks associated with an enterprise's involvement with the VIE, and (4) how an enterprise's involvement with the VIE affects the enterprise's financial position, financial performance, and cash flows. Describes procedure if disclosures are provided in more than one note to the financial statements.
+ ReferencesReference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 235 -Name Accounting Standards Codification -Publisher FASB -URI https://asc.fasb.org/235/tableOfContent
Reference 2: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 275 -Name Accounting Standards Codification -Publisher FASB -URI https://asc.fasb.org/275/tableOfContent
Reference 3: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 810 -Name Accounting Standards Codification -Publisher FASB -URI https://asc.fasb.org/810/tableOfContent
Reference 4: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 205 -Name Accounting Standards Codification -Publisher FASB -URI https://asc.fasb.org/205/tableOfContent
+ Details
Name: |
us-gaap_OrganizationConsolidationAndPresentationOfFinancialStatementsDisclosureAndSignificantAccountingPoliciesTextBlock |
Namespace Prefix: |
us-gaap_ |
Data Type: |
dtr-types:textBlockItemType |
Balance Type: |
na |
Period Type: |
duration |
|
v3.24.3
MUSIC INVENTORY
|
3 Months Ended |
Aug. 31, 2024 |
Inventory Disclosure [Abstract] |
|
MUSIC INVENTORY |
NOTE 2 – MUSIC INVENTORY
Music inventory consisted of the following:
Schedule of music inventory | |
| | |
| |
| |
August 31, 2024 | | |
May 31, 2024 | |
Digital music acquired for use in operations – at cost | |
$ | 22,268 | | |
$ | 22,268 | |
Accumulated depreciation | |
| (21,626 | ) | |
| (21,533 | ) |
Music inventory – net | |
$ | 642 | | |
$ | 735 | |
The Company purchases digital music
to broadcast over the radio and internet. During the three ended August 31, 2024, the Company purchased $-0- worth of music inventory.
For the three months ended August 31, 2024 and 2023, depreciation of music inventory was $93 and $230, respectively.
|
X |
- References
+ Details
Name: |
us-gaap_InventoryDisclosureAbstract |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:stringItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionThe entire disclosure for inventory. Includes, but is not limited to, the basis of stating inventory, the method of determining inventory cost, the classes of inventory, and the nature of the cost elements included in inventory.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/disclosureRef -Topic 330 -Name Accounting Standards Codification -Publisher FASB -URI https://asc.fasb.org/330/tableOfContent
+ Details
Name: |
us-gaap_InventoryDisclosureTextBlock |
Namespace Prefix: |
us-gaap_ |
Data Type: |
dtr-types:textBlockItemType |
Balance Type: |
na |
Period Type: |
duration |
|
v3.24.3
ACCRUED CONSULTING FEES
|
3 Months Ended |
Aug. 31, 2024 |
Payables and Accruals [Abstract] |
|
ACCRUED CONSULTING FEES |
NOTE 3 – ACCRUED CONSULTING FEES
Accrued consulting fees consisted of
the following:
Schedule of accrued consulting fees | |
| | |
| |
| |
August 31, 2024 | | |
May 31, 2024 | |
Due to Company Chief Executive Officer (Related Party) pursuant to Consulting Agreement dated March 1, 2017 – monthly compensation of $10,000 to May 31, 2022, increased to $20,000 after May 31, 2022 | |
$ | 788,817 | | |
$ | 728,817 | |
Due to wife of Company Chief Executive Officer (Related Party) pursuant to consulting agreement effective August 16, 2018 – monthly compensation of $15,000 (which was terminated May 31, 2021) | |
| 305,200 | | |
| 305,200 | |
Due to mother of Company Chief Executive Officer (Related Party) pursuant to Consulting Agreement dated September 1, 2015 (which was terminated November 30, 2019) – monthly compensation of $5,000 to November 30, 2019 | |
| 131,350 | | |
| 131,350 | |
Due to service provider pursuant to Consulting Agreement dated September 1, 2015 (which was terminated February 28, 2019) – monthly compensation of $5,000 to February 28, 2019 | |
| 144,700 | | |
| 144,700 | |
Due to service provider pursuant to Consulting Agreement dated September 1, 2015 (which was terminated November 30, 2019) – monthly compensation of $1,000 to November 30, 2019 | |
| 48,000 | | |
| 48,000 | |
Due to two other service providers | |
| 27,850 | | |
| 27,850 | |
| |
| | | |
| | |
Total | |
$ | 1,445,917 | | |
$ | 1,385,917 | |
The accrued consulting fees balance
changed as follows:
Schedule of accrued consulting fees balance | |
| | |
| |
| |
Three Months Ended August 31, 2024 | | |
Year Ended May 31, 2024 | |
Balance, beginning of period | |
$ | 1,385,917 | | |
$ | 1,145,917 | |
Compensation expense accrued pursuant to consulting agreements | |
| 60,000 | | |
| 240,000 | |
Payments to consultants | |
| – | | |
| – | |
| |
| | | |
| | |
Balance, end of period | |
$ | 1,445,917 | | |
$ | 1,385,917 | |
See Note 8 (Commitments and Contingencies).
|
X |
- DefinitionThe entire disclosure for accounts payable, accrued expenses, and other liabilities that are classified as current at the end of the reporting period.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/disclosureRef -Topic 720 -SubTopic 30 -Name Accounting Standards Codification -Section 45 -Paragraph 1 -Publisher FASB -URI https://asc.fasb.org/1943274/2147483384/720-30-45-1
+ Details
Name: |
us-gaap_AccountsPayableAccruedLiabilitiesAndOtherLiabilitiesDisclosureCurrentTextBlock |
Namespace Prefix: |
us-gaap_ |
Data Type: |
dtr-types:textBlockItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- References
+ Details
Name: |
us-gaap_PayablesAndAccrualsAbstract |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:stringItemType |
Balance Type: |
na |
Period Type: |
duration |
|
v3.24.3
NOTES PAYABLE
|
3 Months Ended |
Aug. 31, 2024 |
Debt Disclosure [Abstract] |
|
NOTES PAYABLE |
NOTE 4 – NOTES PAYABLE
Notes payable consisted of the following:
Schedule of notes payable | |
| | |
| |
| |
August 31, 2024 | | |
May 31, 2024 | |
Notes payable to an entity, non-interest bearing, due on demand, unsecured | |
$ | 54,079 | | |
$ | 54,079 | |
Note payable to an individual, due on May 22, 2015, in default (B) | |
| 25,000 | | |
| 25,000 | |
Note payable to an entity, non-interest bearing, due on February 1, 2016, in default (D) | |
| 50,000 | | |
| 50,000 | |
Note payable to a family trust, stated interest of $2,500, due on October 31, 2015, in default (E) | |
| 7,000 | | |
| 7,000 | |
Note payable to a corporation, stated interest of $5,000, due on October 21, 2015, in default (G) | |
| 50,000 | | |
| 50,000 | |
Note payable to a corporation, stated interest of $5,000, due on November 6, 2015, in default (H) | |
| 50,000 | | |
| 50,000 | |
Note payable to an individual, due on December 20, 2015, in default, 24% default rate from January 20, 2016 (I) | |
| 25,000 | | |
| 25,000 | |
Convertible note payable to an entity, interest at 12%, due on December 29, 2016, in default (M) | |
| 40,000 | | |
| 40,000 | |
Note payable to a family trust, interest at 10%, due on November 30, 2016, in default (P) | |
| 25,000 | | |
| 25,000 | |
Convertible note payable to an individual, interest at 10%, due on demand (V) | |
| 46,890 | | |
| 46,890 | |
Convertible note payable to an individual, interest at 8%, due on demand (W) | |
| 29,000 | | |
| 29,000 | |
Convertible note payable to an individual, interest at 8%, due on demand (X) | |
| 21,500 | | |
| 21,500 | |
Convertible note payable to an entity, interest at 10%, due on demand (Y) | |
| 8,100 | | |
| 8,100 | |
Convertible note payable to an entity, interest at 10%, due on March 5, 2019, in default (DD) | |
| 35,000 | | |
| 35,000 | |
Convertible note payable to an entity, interest at 10%, due on September 18, 2019, in default (GG) | |
| 8,505 | | |
| 8,505 | |
Convertible note payable to an entity, interest at 12%, due on November 30, 2021, in default, net of discount of $-0- and $85,233, respectively (SS) | |
| 154,764 | | |
| 154,764 | |
Convertible note payable to an entity, interest at 10%, due on June 4, 2022, in default (VV) | |
| 152,369 | | |
| 152,369 | |
Convertible note payable to an entity, interest at 8%, due on August 27, 2022, in default (WW) | |
| 14,000 | | |
| 14,000 | |
Convertible note payable to an entity, interest at 12%, due on December 21, 2022, in default (YY) | |
| 424 | | |
| 424 | |
Convertible note payable to an entity, interest at 12%, due on February 8, 2023, in default (ZZ) | |
| 203,095 | | |
| 203,095 | |
Convertible note payable to an entity, interest at 12%, due on November 4, 2023, in default (C) | |
| 12,649 | | |
| 12,649 | |
Convertible note payable to an entity, interest at 12%, due on April 10, 2024, in default (F) | |
| 76,375 | | |
| 76,375 | |
Convertible note payable to an entity, interest at 10%, due on August 15, 2024, in default, net of discount of $-0- and $11,319, respectively (J) | |
| 21,520 | | |
| 10,201 | |
Convertible note payable to an entity, interest at 12%, due on September 18, 2024, net of discount of $172 and $1,052, respectively (K) | |
| 3,328 | | |
| 2,448 | |
Convertible note payable to an entity, interest at 12%, due on January 18, 2025, net of discount of $11,636and $19,338, respectively (L) | |
| 18,918 | | |
| 11,217 | |
Note payable to an entity, terms to be agreed on and memorialized subsequent to February 29, 2024 | |
| 48,641 | | |
| 48,641 | |
Note payable to the Small Business Administration under the Payroll Protection Program, interest at 1%, due in installments through May 4, 2022, forgivable in part or whole subject to certain requirements | |
| 70,000 | | |
| 70,000 | |
Note payable to the Small Business Administration under the Payroll Protection Program, interest at 1%, due in installments through April 5, 2023, forgivable in part or whole subject to certain requirements | |
| 100,000 | | |
| 100,000 | |
Notes payable to individuals, non-interest bearing, due on demand | |
| 103,476 | | |
| 103,476 | |
Total Notes Payable | |
| 1,454,633 | | |
| 1,434,733 | |
Less: Current Portion | |
| (1,454,633 | ) | |
| (1,434,733 | ) |
Long-Term Notes Payable | |
$ | – | | |
$ | – | |
(B) On April 22, 2015, the Company issued
a $25,000 Promissory Note, non-interest bearing (interest at 24% per annum after May 22, 2015), due at maturity on May 22, 2015.
(D) On July 24, 2015, the Company issued
a $50,000 Promissory Note to Kodiak Capital Group, LLC (“Kodiak”) for services rendered in association with an Equity Purchase
Agreement. As amended and restated January 4, 2016, the note is non-interest bearing and was due on February 1, 2016.
(E) On July 31, 2015, the Company issued
a $25,000 Promissory Note with a stated interest amount of $2,500 due at maturity on October 31, 2015.
(G) On August 6, 2015, the Company issued
a $50,000 Promissory Note with a stated interest amount of $5,000 due at maturity on October 21, 2015.
(H) On August 21, 2015, the Company
issued a $50,000 Promissory Note with a stated interest amount of $5,000 due at maturity on November 6, 2015.
(I) On September 21, 2015, the Company
issued a $25,000 Promissory Note with a stated interest amount of $2,500 due at maturity on December 20, 2015. In the event that all principal
and interest are not paid to the lender by January 20, 2016, interest is to accrue at a rate of 24% per annum commencing on January 21,
2016.
(M) On December 29, 2015, the Company
issued a $20,000 Convertible Promissory Note to a lender for net loan proceeds of $15,000. The note bears interest at a rate of 12% per
annum, was due on December 29, 2016, and is convertible at the option of the lender into shares of the Company common stock at a Conversion
Price equal to 50% of the lowest closing bid price during the 30 Trading Day period prior to the Conversion Date. See Note 6 (Derivative
Liability).
(P) On June 3, 2016, the Company issued
a $25,000 Promissory Note. The note bears interest at a rate of 10% per annum and was due on November 30, 2016.
(V) On May 3, 2017, the Company issued
a $72,750 Convertible Promissory Note to a lender as a replacement for the principal and interest due on a promissory note due on October
14, 2014. The note bears interest at a rate of 10% per annum, is due on demand, and is convertible at the option of the lender into shares
of the Company common stock at a Conversion Price equal to $0.1293 per share.
(W) On April 5, 2017, the Company issued
a $35,000 Convertible Promissory Note to a lender as a replacement for the principal and interest due on a promissory note due on August
23, 2015. The note bears interest at a rate of 8% per annum, is due on demand, and is convertible at the option of the lender into shares
of the Company common stock at a Conversion Price equal to 40% of the lowest Trading Price during the 5 Trading Day period prior to the
Conversion Date. See Note 6 (Derivative Liability).
(X) On April 5, 2017, the Company issued
a $27,500 Convertible Promissory Note to a lender as a replacement for the principal and interest due on a promissory note due on October
31, 2015. The note bears interest at a rate of 8% per annum, is due on demand, and is convertible at the option of the lender into shares
of the Company common stock at a Conversion Price equal to 40% of the lowest Trading Price during the 5 Trading Day period prior to the
Conversion Date. See Note 6 (Derivative Liability).
(Y) On March 1, 2017, the Company issued
a $8,600 Convertible Promissory Note to a vendor of the Company to convert certain accounts payable due to the vendor. The note bears
interest at a rate of 10% per annum, is due on demand, and is convertible at the option of the lender into shares of the Company common
stock at a Conversion Price equal to the higher of $0.04 per share or 60% of the lowest Trading Price during the 5 Trading Day period
prior to the Conversion Date.
(DD) On March 5, 2018, the Company issued
a $35,000 Convertible Promissory Note to a lender for net loan proceeds of $33,000. The note bears interest at a rate of 10% per annum,
was due on March 5, 2019, and is convertible at the option of the lender into shares of the Company common stock at a Conversion Price
equal to 50% of the lowest Trading Price during the 20 Trading Day period prior to the Conversion Date. See Note 6 (Derivative Liability).
(GG) On September 18, 2018, the Company
issued a $18,000 Convertible Promissory Note to a lender for net loan proceeds of $14,000. The note bears interest at a rate of 10% per
annum, was due on September 18, 2019, and is convertible at the option of the lender into shares of the Company common stock at a Conversion
Price equal to 50% of the lowest Trading Price during the 20 Trading Day period prior to the Conversion Date. See Note 6 (Derivative Liability).
(SS) On November 30, 2020, the Company
issued a $170,000 Convertible Promissory Note to a lender which paid off some of the accrued interest for the note described in (RR) above.
The Company received net proceeds of $32,500. The note bears interest at a rate of 12% per annum, is due on November 30, 2021, and is
convertible at the option of the lender into shares of the Company common stock at a Conversion Price equal to the lesser of (1) 105%
of the closing bid price of the Common Stock on the Issue Date, or (2) the closing bid price of the Common Stock on the Trading Day immediately
preceding the date of the conversion. See Note 6 (Derivative Liability).
(VV) On June 4, 2021, the Company issued
a $238,596 Convertible Promissory Note to a lender which paid off the principal and accrued interest for the notes described in (EE),
(FF), (KK), (LL), (MM), (NN) and (PP) above. The note bears interest at a rate of 10% per annum, is due on June 4, 2022, and is convertible
at the option of the lender into shares of the Company common stock at a Conversion Price equal to the lesser of (1) $0.00004, or (2)
50% of the lowest trading price of the common stock for the previous 15 day trading period. See Note 6 (Derivative Liability).
(WW) On August 27, 2021, the Company
issued a $14,000 Convertible Promissory Note to a lender for net loan proceeds of $10,000. The note bears interest at a rate of 8% per
annum, is due on August 27, 2022, and is convertible at the option of the lender into shares of the Company common stock at a Conversion
Price equal to 65% of the lowest trading price in the 10 Trading Day period prior to the Conversion Date. See Note 6 (Derivative Liability).
(YY) On December 21, 2021, the Company
issued a $58,250 Convertible Promissory Note to a lender for net loan proceeds of $49,925. The note bears interest at a rate of 12% per
annum, is due on December 21, 2022, and is convertible at the option of the lender into shares of the Company common stock at a Conversion
Price equal to the higher of (1) $0.10, or (2) the par value of the Common Stock.
(ZZ) On February 8, 2022, the Company
issued a $245,000 Convertible Promissory Note to a lender for net loan proceeds of $218,000. The note bears interest at a rate of 12%
per annum, is due on February 8, 2023, and is convertible at the option of the lender into shares of the Company common stock at a Conversion
Price equal to the higher of (1) $0.10, or (2) the par value of the Common Stock.
(C) On November 4, 2022, the Company
issued a $30,555 Convertible Promissory Note to a lender for net loan proceeds of $25,000. The note bears interest at a rate of 12% per
annum, is due on November 4, 2023, and is convertible at the option of the lender into shares of the Company common stock at a Conversion
Price equal to the lower of (1) $0.005, or (2) 50% of the lowest trading price in the 10 Trading Day period prior to the Conversion Date.
See Note 6 (Derivative Liability).
(F) On April 10, 2023, the Company issued
a $61,100 Convertible Promissory Note to a lender for net loan proceeds of $55,000. The note bears interest at a rate of 12% per annum,
is due on April 10, 2024, and is convertible at the option of the lender into shares of the Company common stock at a Conversion Price
equal to the higher of (1) $0.003, or (2) the par value of the Common Stock. See Note 6 (Derivative Liability).
(J) On November 7, 2023, the Company
issued a $42,000 Convertible Promissory Note to a lender for net loan proceeds of $32,200. The note bears interest at a rate of 10% per
annum, is due on August 15, 2024, and is convertible at the option of the lender into shares of the Company common stock at a Conversion
Price equal to 63% of the lowest trading price in the 10 Trading Day period prior to the Conversion Date. See Note 6 (Derivative Liability).
(K) On September 18, 2023, the Company
issued a $3,500 Convertible Promissory Note to a lender for net loan proceeds of $3,500. The note bears interest at a rate of 12% per
annum, is due on September 18, 2024, and is convertible at the option of the lender into shares of the Company common stock at a Conversion
Price equal to 50% of the lowest trading price in the 10 Trading Day period prior to the Conversion Date. See Note 6 (Derivative Liability).
(L) On January 18, 2024, the Company
issued a $30,555 Convertible Promissory Note to a lender for net loan proceeds of $22,800. The note bears interest at a rate of 12% per
annum, is due on January 18, 2025, and is convertible at the option of the lender into shares of the Company common stock at a Conversion
Price equal to the lower of $0.0002 or 50% of the lowest trading price in the 10 Trading Day period prior to the Conversion Date. See
Note 6 (Derivative Liability).
Concentration of Notes Payable:
The principal balance of notes payable
was due to:
Schedule of principal balance of notes payable | |
| | |
| |
| |
August 31, 2024 | | |
May 31, 2024 | |
| |
| | |
| |
Lender A | |
$ | 358,283 | | |
$ | 358,283 | |
Lender B | |
| 209,874 | | |
| 209,874 | |
14 other lenders | |
| 898,284 | | |
| 898,285 | |
| |
| | | |
| | |
Total | |
| 1,466,441 | | |
| 1,466,442 | |
| |
| | | |
| | |
Less debt discounts | |
| (11,808 | ) | |
| (31,709 | ) |
| |
| | | |
| | |
Net | |
$ | 1,454,633 | | |
$ | 1,434,733 | |
|
X |
- References
+ Details
Name: |
us-gaap_DebtDisclosureAbstract |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:stringItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionThe entire disclosure for information about short-term and long-term debt arrangements, which includes amounts of borrowings under each line of credit, note payable, commercial paper issue, bonds indenture, debenture issue, own-share lending arrangements and any other contractual agreement to repay funds, and about the underlying arrangements, rationale for a classification as long-term, including repayment terms, interest rates, collateral provided, restrictions on use of assets and activities, whether or not in compliance with debt covenants, and other matters important to users of the financial statements, such as the effects of refinancing and noncompliance with debt covenants.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 6 -Subparagraph (b) -Publisher FASB -URI https://asc.fasb.org/1943274/2147481544/470-10-50-6
Reference 2: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 6 -Subparagraph (a) -Publisher FASB -URI https://asc.fasb.org/1943274/2147481544/470-10-50-6
Reference 3: http://www.xbrl.org/2003/role/disclosureRef -Topic 405 -SubTopic 40 -Name Accounting Standards Codification -Section 50 -Paragraph 1 -Subparagraph (d) -Publisher FASB -URI https://asc.fasb.org/1943274/2147477092/405-40-50-1
Reference 4: http://www.xbrl.org/2003/role/disclosureRef -Topic 405 -SubTopic 40 -Name Accounting Standards Codification -Section 50 -Paragraph 1 -Subparagraph (a)(3) -Publisher FASB -URI https://asc.fasb.org/1943274/2147477092/405-40-50-1
Reference 5: http://www.xbrl.org/2003/role/disclosureRef -Topic 405 -SubTopic 40 -Name Accounting Standards Codification -Section 50 -Paragraph 1 -Subparagraph (a)(2) -Publisher FASB -URI https://asc.fasb.org/1943274/2147477092/405-40-50-1
Reference 6: http://www.xbrl.org/2003/role/disclosureRef -Topic 405 -SubTopic 40 -Name Accounting Standards Codification -Section 50 -Paragraph 1 -Subparagraph (a)(1) -Publisher FASB -URI https://asc.fasb.org/1943274/2147477092/405-40-50-1
Reference 7: http://www.xbrl.org/2003/role/disclosureRef -Topic 405 -SubTopic 40 -Name Accounting Standards Codification -Section 50 -Paragraph 1 -Subparagraph (a) -Publisher FASB -URI https://asc.fasb.org/1943274/2147477092/405-40-50-1
Reference 8: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 20 -Name Accounting Standards Codification -Section 50 -Paragraph 1B -Subparagraph (h) -Publisher FASB -URI https://asc.fasb.org/1943274/2147481139/470-20-50-1B
Reference 9: http://www.xbrl.org/2003/role/disclosureRef -Topic 235 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.4-08(c)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480678/235-10-S99-1
Reference 10: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 470 -Name Accounting Standards Codification -Publisher FASB -URI https://asc.fasb.org/470/tableOfContent
Reference 11: http://www.xbrl.org/2003/role/disclosureRef -Topic 835 -SubTopic 30 -Name Accounting Standards Codification -Section 45 -Paragraph 2 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482925/835-30-45-2
Reference 12: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 20 -Name Accounting Standards Codification -Section 50 -Paragraph 1B -Publisher FASB -URI https://asc.fasb.org/1943274/2147481139/470-20-50-1B
Reference 13: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 20 -Name Accounting Standards Codification -Section 50 -Paragraph 1B -Subparagraph (g) -Publisher FASB -URI https://asc.fasb.org/1943274/2147481139/470-20-50-1B
Reference 14: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 20 -Name Accounting Standards Codification -Section 50 -Paragraph 1B -Subparagraph (i) -Publisher FASB -URI https://asc.fasb.org/1943274/2147481139/470-20-50-1B
Reference 15: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 20 -Name Accounting Standards Codification -Section 50 -Paragraph 1C -Subparagraph (a) -Publisher FASB -URI https://asc.fasb.org/1943274/2147481139/470-20-50-1C
Reference 16: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 20 -Name Accounting Standards Codification -Section 50 -Paragraph 1C -Subparagraph (b) -Publisher FASB -URI https://asc.fasb.org/1943274/2147481139/470-20-50-1C
Reference 17: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 20 -Name Accounting Standards Codification -Section 50 -Paragraph 1C -Subparagraph (c) -Publisher FASB -URI https://asc.fasb.org/1943274/2147481139/470-20-50-1C
Reference 18: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 20 -Name Accounting Standards Codification -Section 50 -Paragraph 1E -Subparagraph (b) -Publisher FASB -URI https://asc.fasb.org/1943274/2147481139/470-20-50-1E
Reference 19: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 20 -Name Accounting Standards Codification -Section 50 -Paragraph 1I -Subparagraph (a) -Publisher FASB -URI https://asc.fasb.org/1943274/2147481139/470-20-50-1I
Reference 20: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 20 -Name Accounting Standards Codification -Section 50 -Paragraph 1I -Subparagraph (b) -Publisher FASB -URI https://asc.fasb.org/1943274/2147481139/470-20-50-1I
Reference 21: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 20 -Name Accounting Standards Codification -Section 50 -Paragraph 1I -Subparagraph (d) -Publisher FASB -URI https://asc.fasb.org/1943274/2147481139/470-20-50-1I
+ Details
Name: |
us-gaap_DebtDisclosureTextBlock |
Namespace Prefix: |
us-gaap_ |
Data Type: |
dtr-types:textBlockItemType |
Balance Type: |
na |
Period Type: |
duration |
|
v3.24.3
NOTES PAYABLE – RELATED PARTIES
|
3 Months Ended |
Aug. 31, 2024 |
Related Party Transactions [Abstract] |
|
NOTES PAYABLE – RELATED PARTIES |
NOTE 5 – NOTES PAYABLE – RELATED PARTIES
Notes payable – related parties
consisted of the following:
Schedule of notes payable – related parties | |
| | |
| |
| |
August 31, 2024 | | |
May 31, 2024 | |
| |
| | |
| |
Note payable to Company law firm (and owner of 2,500 shares of common stock since August 16, 2018), non-interest bearing, due on demand, unsecured | |
$ | 2,073 | | |
$ | 2,073 | |
Notes payable to The OZ Corporation (owner of 2,500 shares of common stock since August 16, 2018), non-interest bearing, due on demand, unsecured | |
| 69,250 | | |
| 69,250 | |
Note payable to the Chief Executive Officer, non-interest bearing, due on demand, unsecured | |
| 11,392 | | |
| 10,992 | |
Note payable to the wife of the Chief Executive Officer as part of the 25% acquisition of Simply Whim, interest at 12%, due on September 20, 2023, unsecured (See Note 10) | |
| 2,000,000 | | |
| 2,000,000 | |
Total Notes Payable | |
| 2,082,715 | | |
| 2,082,315 | |
Less: Current Portion | |
| (2,082,715 | ) | |
| (2,082,315 | ) |
Long-Term Notes Payable | |
$ | – | | |
$ | – | |
|
X |
- DefinitionThe entire disclosure for related party transactions. Examples of related party transactions include transactions between (a) a parent company and its subsidiary; (b) subsidiaries of a common parent; (c) and entity and its principal owners; and (d) affiliates.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/disclosureRef -Topic 946 -SubTopic 20 -Name Accounting Standards Codification -Section 50 -Paragraph 2 -Publisher FASB -URI https://asc.fasb.org/1943274/2147480990/946-20-50-2
Reference 2: http://www.xbrl.org/2003/role/disclosureRef -Topic 946 -SubTopic 20 -Name Accounting Standards Codification -Section 50 -Paragraph 5 -Publisher FASB -URI https://asc.fasb.org/1943274/2147480990/946-20-50-5
Reference 3: http://www.xbrl.org/2003/role/disclosureRef -Topic 946 -SubTopic 20 -Name Accounting Standards Codification -Section 50 -Paragraph 6 -Publisher FASB -URI https://asc.fasb.org/1943274/2147480990/946-20-50-6
Reference 4: http://www.xbrl.org/2003/role/disclosureRef -Topic 946 -SubTopic 235 -Name Accounting Standards Codification -Section 50 -Paragraph 2 -Subparagraph (c) -Publisher FASB -URI https://asc.fasb.org/1943274/2147477968/946-235-50-2
Reference 5: http://www.xbrl.org/2003/role/disclosureRef -Topic 946 -SubTopic 235 -Name Accounting Standards Codification -Section 50 -Paragraph 2 -Subparagraph (e) -Publisher FASB -URI https://asc.fasb.org/1943274/2147477968/946-235-50-2
Reference 6: http://www.xbrl.org/2003/role/disclosureRef -Topic 850 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 1 -Subparagraph (d) -Publisher FASB -URI https://asc.fasb.org/1943274/2147483326/850-10-50-1
Reference 7: http://www.xbrl.org/2003/role/disclosureRef -Topic 946 -SubTopic 220 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.6-07(2)(g)(3)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147479134/946-220-S99-1
Reference 8: http://www.xbrl.org/2003/role/disclosureRef -Topic 946 -SubTopic 220 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.6-07(2)(c)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147479134/946-220-S99-1
Reference 9: http://www.xbrl.org/2003/role/disclosureRef -Topic 946 -SubTopic 220 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.6-07(2)(e)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147479134/946-220-S99-1
Reference 10: http://www.xbrl.org/2003/role/disclosureRef -Topic 850 -Name Accounting Standards Codification -Publisher FASB -URI https://asc.fasb.org/850/tableOfContent
Reference 11: http://www.xbrl.org/2003/role/disclosureRef -Topic 850 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 6 -Publisher FASB -URI https://asc.fasb.org/1943274/2147483326/850-10-50-6
Reference 12: http://www.xbrl.org/2003/role/disclosureRef -Topic 850 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 1 -Subparagraph (a) -Publisher FASB -URI https://asc.fasb.org/1943274/2147483326/850-10-50-1
Reference 13: http://www.xbrl.org/2003/role/disclosureRef -Topic 850 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 1 -Subparagraph (b) -Publisher FASB -URI https://asc.fasb.org/1943274/2147483326/850-10-50-1
+ Details
Name: |
us-gaap_RelatedPartyTransactionsDisclosureTextBlock |
Namespace Prefix: |
us-gaap_ |
Data Type: |
dtr-types:textBlockItemType |
Balance Type: |
na |
Period Type: |
duration |
|
v3.24.3
DERIVATIVE LIABILITY
|
3 Months Ended |
Aug. 31, 2024 |
Derivative Liability |
|
DERIVATIVE LIABILITY |
NOTE 6 – DERIVATIVE LIABILITY
The derivative liability consisted of
the following:
Schedule of derivative liability | |
| | |
| | |
| | |
| |
| |
August 31, 2024 | | |
May 31, 2024 | |
| |
Face Value | | |
Derivative Liability | | |
Face Value | | |
Derivative Liability | |
Convertible note payable issued December 29, 2015, due December 29, 2016 (M) | |
$ | 40,000 | | |
$ | 40,000 | | |
$ | 40,000 | | |
$ | 40,000 | |
Convertible note payable issued April 5, 2017, due on demand (W) | |
| 29,000 | | |
| 43,500 | | |
| 29,000 | | |
| 43,500 | |
Convertible note payable issued April 5, 2017, due on demand (X) | |
| 21,500 | | |
| 32,250 | | |
| 21,500 | | |
| 32,250 | |
Convertible note payable issued March 5, 2018, due on March 5, 2019 (DD) | |
| 35,000 | | |
| 35,000 | | |
| 35,000 | | |
| 35,000 | |
Convertible note payable issued September 18, 2018, due on September 18, 2019 (GG) | |
| 8,506 | | |
| 8,506 | | |
| 8,506 | | |
| 8,506 | |
Convertible note payable issued November 30, 2020, due on November 30, 2021 (SS) | |
| 154,764 | | |
| 16,595 | | |
| 154,764 | | |
| 7,040 | |
Convertible note payable issued June 4, 2021, due on June 4, 2022 (VV) | |
| 152,369 | | |
| 9,957 | | |
| 152,369 | | |
| 4,224 | |
Convertible note payable issued August 27, 2021, due on August 27, 2022 (WW) | |
| 14,000 | | |
| 7,538 | | |
| 14,000 | | |
| 7,538 | |
Convertible note payable issued November 4, 2022, due on November 4, 2023 (C) | |
| 12,649 | | |
| 8,297 | | |
| 12,649 | | |
| 3,520 | |
Convertible note payable issued April 10, 2023, due on April 10, 2024 (F) | |
| 76,375 | | |
| 16,594 | | |
| 76,375 | | |
| 7,040 | |
Convertible note payable issued November 7, 2023, due on August 15, 2024 (J) | |
| 21,520 | | |
| 6,140 | | |
| 21,520 | | |
| 5,209 | |
Convertible note payable issued September 18, 2023, due on September 18, 2024 (K) | |
| 3,500 | | |
| 4,200 | | |
| 3,500 | | |
| 5,880 | |
Convertible note payable issued January 18, 2024, due on January 18, 2025 (L) | |
| 30,555 | | |
| 14,769 | | |
| 30,555 | | |
| 6,406 | |
| |
| | | |
| | | |
| | | |
| | |
Totals | |
$ | 599,738 | | |
$ | 243,346 | | |
$ | 599,738 | | |
$ | 206,113 | |
The above convertible notes contain
a variable conversion feature based on the future trading price of the Company common stock. Therefore, the number of shares of common
stock issuable upon conversion of the notes is indeterminate. Accordingly, we have recorded the fair value of the embedded conversion
features as a derivative liability at the respective issuance dates of the notes and charged the applicable amounts to debt discounts
and the remainder to other expense. The increase (decrease) in the fair value of the derivative liability from the respective issuance
dates of the notes to the measurement dates is charged (credited) to other expense (income). The fair value of the derivative liability
of the notes is measured at the respective issuance dates and quarterly thereafter using the Black Scholes option pricing model.
Assumptions used for the calculations
of the derivative liability of the notes at August 31, 2024 include (1) stock price of $0.0001 per share, (2) exercise prices ranging
from $0.00004 to $0.0001 per share, (3) terms ranging from 0 days to 139 days, (4) expected volatility of 461% and (5) risk free interest
rates ranging from 4.89% to 5.41%.
Assumptions used for the calculations
of the derivative liability of the notes at May 31, 2024 include (1) stock price of $0.0001 per share, (2) exercise prices ranging from
$0.00004 to $0.0001 per share, (3) terms ranging from 0 days to 231 days, (4) expected volatility of 428% and (5) risk free interest rates
ranging from 5.42% to 5.48%.
Concentration of Derivative Liability:
The derivative liability relates to
convertible notes payable due to:
Schedule of derivative liability relates to
convertible notes payable | |
| | |
| |
| |
August 31, 2024 | | |
May 31, 2024 | |
| |
| | |
| |
Lender A | |
$ | 16,594 | | |
$ | 7,040 | |
Lender B | |
| 8,297 | | |
| 3,520 | |
Lender C | |
| 55,268 | | |
| 55,268 | |
5 other lenders | |
| 163,187 | | |
| 140,285 | |
| |
| | | |
| | |
Total | |
$ | 243,346 | | |
$ | 206,113 | |
|
X |
- References
+ Details
Name: |
TMGI_DisclosureDerivativeLiabilityAbstract |
Namespace Prefix: |
TMGI_ |
Data Type: |
xbrli:stringItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionThe entire disclosure for derivatives and fair value of assets and liabilities.
+ ReferencesReference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 815 -Name Accounting Standards Codification -Publisher FASB -URI https://asc.fasb.org/815/tableOfContent
Reference 2: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 820 -Name Accounting Standards Codification -Publisher FASB -URI https://asc.fasb.org/820/tableOfContent
+ Details
Name: |
us-gaap_DerivativesAndFairValueTextBlock |
Namespace Prefix: |
us-gaap_ |
Data Type: |
dtr-types:textBlockItemType |
Balance Type: |
na |
Period Type: |
duration |
|
v3.24.3
EQUITY TRANSACTIONS
|
3 Months Ended |
Aug. 31, 2024 |
Equity [Abstract] |
|
EQUITY TRANSACTIONS |
NOTE 7 – EQUITY TRANSACTIONS
On October 13, 2022 (the “Closing
Date”), the Company entered into a Standby Equity Commitment Agreement (the “Equity Agreement” by and among the Company,
and MacRab, LLC, a Florida limited liability company ("MacRab"), pursuant to which MacRab has agreed to purchase at the Company’s
sole discretion, up to five million dollars ($5,000,000) of the Company's common stock (the “Put Shares”) at a purchase price
of 90% of the average of the two (2) lowest volume weighted average prices of the Company’s Common Stock on OTCQB during the six
(6) Trading Days immediately following the Clearing Date.
Contemporaneous therewith, the Company
and MacRab also entered into a Registration Rights Agreement, whereby the Company has agreed to provide certain registration rights under
the Securities Act of 1933, as amended. Pursuant to the Registration Rights Agreement, the Company has registered the Put Shares pursuant
in a registration statement on Form S-1 (the “Registration Statement”). The Registration Statement was filed on October 21,
2022.
On May 21,
2024, we entered into a Note Purchase Agreement with QC under which we will receive a loan of up to $500,000 for which we issued a convertible
note to QC in the principal amount of $555,555.55 bearing interest at 12% per annum with a maturity date 9 months from the date of the
note (“Note 3”). Note 3 is convertible into shares of our common stock at a 45% of the lowest trading price of our common
stock during the twenty (20) day period ending on the latest complete trading day prior to the conversion date. Note 3 may not be prepaid
unless the lender consents. Under the terms of the Note Purchase Agreement, we also issued a warrant to allow QC to purchase up to 5,555,555,500
shares of our common stock during a five-year period ending May 10, 2029 at an exercise price of $0.0001 per share, subject to adjustment.
The number of shares being registered hereunder for QC Note 3 is 1,455,524,579, which shares can be issued as conversion shares and/or
warrant shares.
During the year ended May 31, 2024,
the Company issued an aggregate of 349,461,323 shares of common stock pursuant to the Equity Agreement for net proceeds of $55,730.
During the year ended May 31, 2024,
the Company issued an aggregate of 2,265,475,967 shares of common stock for the conversion of notes payable and accrued interest in the
aggregate amount of $350,472.
During the year ended May 31, 2024,
the Company issued an aggregate of 185,000,000 shares of common stock for consulting and investor relations services rendered to the Company.
The shares were valued using the market price for the stock on the date of issuance. The Company recognized $102,700 in expenses which
is included in “Salaries and Consulting Fees” in the Consolidated Statement of Operations for the year ended May 31, 2024.
|
X |
- References
+ Details
Name: |
us-gaap_EquityAbstract |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:stringItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionThe entire disclosure for equity.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/disclosureRef -Topic 505 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 13 -Subparagraph (b) -Publisher FASB -URI https://asc.fasb.org/1943274/2147481112/505-10-50-13
Reference 2: http://www.xbrl.org/2003/role/disclosureRef -Topic 505 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 13 -Subparagraph (h) -Publisher FASB -URI https://asc.fasb.org/1943274/2147481112/505-10-50-13
Reference 3: http://www.xbrl.org/2003/role/disclosureRef -Topic 505 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 14 -Subparagraph (b) -Publisher FASB -URI https://asc.fasb.org/1943274/2147481112/505-10-50-14
Reference 4: http://www.xbrl.org/2003/role/disclosureRef -Topic 946 -SubTopic 235 -Name Accounting Standards Codification -Section 50 -Paragraph 2 -Subparagraph (a) -Publisher FASB -URI https://asc.fasb.org/1943274/2147477968/946-235-50-2
Reference 5: http://www.xbrl.org/2003/role/disclosureRef -Topic 946 -SubTopic 235 -Name Accounting Standards Codification -Section 50 -Paragraph 2 -Subparagraph (d) -Publisher FASB -URI https://asc.fasb.org/1943274/2147477968/946-235-50-2
Reference 6: http://www.xbrl.org/2003/role/disclosureRef -Topic 946 -SubTopic 505 -Name Accounting Standards Codification -Section 50 -Paragraph 6 -Publisher FASB -URI https://asc.fasb.org/1943274/2147478448/946-505-50-6
Reference 7: http://www.xbrl.org/2003/role/disclosureRef -Topic 815 -SubTopic 40 -Name Accounting Standards Codification -Section 50 -Paragraph 6 -Subparagraph (a) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480237/815-40-50-6
Reference 8: http://www.xbrl.org/2003/role/disclosureRef -Topic 505 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.3-04) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480008/505-10-S99-1
Reference 9: http://www.xbrl.org/2003/role/disclosureRef -Topic 235 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.4-08(e)(1)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480678/235-10-S99-1
Reference 10: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 505 -Name Accounting Standards Codification -Publisher FASB -URI https://asc.fasb.org/505/tableOfContent
Reference 11: http://www.xbrl.org/2003/role/disclosureRef -Topic 505 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 13 -Publisher FASB -URI https://asc.fasb.org/1943274/2147481112/505-10-50-13
Reference 12: http://www.xbrl.org/2003/role/disclosureRef -Topic 505 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 13 -Subparagraph (g) -Publisher FASB -URI https://asc.fasb.org/1943274/2147481112/505-10-50-13
Reference 13: http://www.xbrl.org/2003/role/disclosureRef -Topic 505 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 13 -Subparagraph (i) -Publisher FASB -URI https://asc.fasb.org/1943274/2147481112/505-10-50-13
Reference 14: http://www.xbrl.org/2003/role/disclosureRef -Topic 505 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 14 -Subparagraph (a) -Publisher FASB -URI https://asc.fasb.org/1943274/2147481112/505-10-50-14
Reference 15: http://www.xbrl.org/2003/role/disclosureRef -Topic 505 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 14 -Subparagraph (c) -Publisher FASB -URI https://asc.fasb.org/1943274/2147481112/505-10-50-14
Reference 16: http://www.xbrl.org/2003/role/disclosureRef -Topic 505 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 16 -Subparagraph (b) -Publisher FASB -URI https://asc.fasb.org/1943274/2147481112/505-10-50-16
Reference 17: http://www.xbrl.org/2003/role/disclosureRef -Topic 505 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 18 -Subparagraph (a) -Publisher FASB -URI https://asc.fasb.org/1943274/2147481112/505-10-50-18
Reference 18: http://www.xbrl.org/2003/role/disclosureRef -Topic 505 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 18 -Subparagraph (b) -Publisher FASB -URI https://asc.fasb.org/1943274/2147481112/505-10-50-18
Reference 19: http://www.xbrl.org/2003/role/disclosureRef -Topic 505 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 18 -Subparagraph (d) -Publisher FASB -URI https://asc.fasb.org/1943274/2147481112/505-10-50-18
+ Details
Name: |
us-gaap_StockholdersEquityNoteDisclosureTextBlock |
Namespace Prefix: |
us-gaap_ |
Data Type: |
dtr-types:textBlockItemType |
Balance Type: |
na |
Period Type: |
duration |
|
v3.24.3
COMMITMENTS AND CONTINGENCIES
|
3 Months Ended |
Aug. 31, 2024 |
Commitments and Contingencies Disclosure [Abstract] |
|
COMMITMENTS AND CONTINGENCIES |
NOTE 8 – COMMITMENTS AND CONTINGENCIES
Consulting Agreements with Individuals
The Company has entered into Consulting
Agreements with the Company’s Chief Executive Officer, the wife of the Company’s Chief Executive Officer, the mother of the
Company’s Chief Executive Officer, and other service providers (see Note 3 – Accrued Consulting Fees). The Consulting Agreement
with the Company’s Chief Executive Officer provided for monthly compensation of $10,000 through May 31, 2022 and was increased to
$20,000 after May 31, 2022. The Consulting Agreement with the wife of the Company’s Chief Executive Officer provided for monthly
compensation of $15,000 and expired on May 31, 2021. The Consulting Agreement with the mother of the Company’s Chief Executive Officer
provided for monthly compensation of $5,000 and was terminated as of November 30, 2019. The other 3 consulting agreements provided for
monthly compensation totaling $6,500 and were terminated as of November 30, 2019. See Note 3 (Accrued Consulting Fees).
Corporate Consulting Agreement
On March 14, 2018, the Company executed
a Corporate Consulting Agreement (the “Agreement”) with a consulting firm entity (the “Consultant”). The Agreement
provided for the Consultant to perform certain investor relations and other services for the Company. The term of the Agreement was 4
months but the Agreement provided that the Company could terminate the Agreement for any reason at any time upon 5 days written prior
notice. The Agreement provided for 8 payments of cash fees totaling $240,000 to be paid to the Consultant over 4 months.
On April 1, 2018, the Company notified
the Consultant that the Agreement was terminated. A total of $25,000 was paid to the Consultant in March 2018 which was expensed and included
in “Salaries and Consulting Fees” in the Consolidated Statement of Operations for the year ended May 31, 2018. No other amounts
were paid or accrued subsequent to May 31, 2018.
On October 16, 2018 (see Note 7), the
Company issued 5,000 shares of its common stock to the Consultant. On October 26, 2018, the Consultant advised the Company that it had
not been notified that the Agreement was terminated on April 1, 2018 and that the Company is in default of the Agreement.
|
X |
- References
+ Details
Name: |
us-gaap_CommitmentsAndContingenciesDisclosureAbstract |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:stringItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionThe entire disclosure for commitments and contingencies.
+ ReferencesReference 1: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 405 -SubTopic 30 -Name Accounting Standards Codification -Publisher FASB -URI https://asc.fasb.org/405-30/tableOfContent
Reference 2: http://www.xbrl.org/2003/role/disclosureRef -Topic 440 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 4 -Subparagraph (a) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482648/440-10-50-4
Reference 3: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 450 -Name Accounting Standards Codification -Publisher FASB -URI https://asc.fasb.org/450/tableOfContent
Reference 4: http://www.xbrl.org/2003/role/disclosureRef -Topic 954 -SubTopic 440 -Name Accounting Standards Codification -Section 50 -Paragraph 1 -Subparagraph (a) -Publisher FASB -URI https://asc.fasb.org/1943274/2147478522/954-440-50-1
Reference 5: http://www.xbrl.org/2003/role/disclosureRef -Topic 440 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 4 -Subparagraph (c) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482648/440-10-50-4
Reference 6: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 440 -Name Accounting Standards Codification -Publisher FASB -URI https://asc.fasb.org/440/tableOfContent
+ Details
Name: |
us-gaap_CommitmentsAndContingenciesDisclosureTextBlock |
Namespace Prefix: |
us-gaap_ |
Data Type: |
dtr-types:textBlockItemType |
Balance Type: |
na |
Period Type: |
duration |
|
v3.24.3
INVESTMENT IN ACQUISITION
|
3 Months Ended |
Aug. 31, 2024 |
Business Combination, Asset Acquisition, and Joint Venture Formation [Abstract] |
|
INVESTMENT IN ACQUISITION |
NOTE 9 – INVESTMENT IN ACQUISITION
On September 20, 2022, the Company entered
into an agreement to acquire 25% of the outstanding shares of SIMPLY WHIM, INC., a Wyoming corporation (“SIMPLY WHIM”), in
exchange for 666,666,668 shares of common stock of the Company and a promissory note in the face amount of $2,000,000. SIMPLY WHIM is
a skin care product development company. At the date of the acquisition, the price per share of the company shares was $0.0063. The total
consideration paid by the company (value of stock issued and promissory note) was $6,200,000 which has been recorded as Investment in
Acquisition on the balance sheet. The Company determined that the Simply Whim investment should be accounted for under the cost method
because the Company does not have the ability to exercise significant influence over operating and financial policies of the investee
given there is no representation on the board of directors, participation in policy-making processes, no interchange of managerial personnel,
and the majority ownership of the investee is a nonpublic company held by one individual. The Company is currently evaluating the fair
value of the investment under the current effective ASU 2016-01 accounting standard.
|
X |
- References
+ Details
Name: |
us-gaap_BusinessCombinationAndAssetAcquisitionAbstract |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:stringItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionThe entire disclosure for business combinations, including leverage buyout transactions (as applicable), and divestitures. This may include a description of a business combination or divestiture (or series of individually immaterial business combinations or divestitures) completed during the period, including background, timing, and assets and liabilities recognized and reclassified or sold. This element does not include fixed asset sales and plant closings.
+ ReferencesReference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 805 -Name Accounting Standards Codification -Publisher FASB -URI https://asc.fasb.org/805/tableOfContent
Reference 2: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 205 -SubTopic 20 -Name Accounting Standards Codification -Publisher FASB -URI https://asc.fasb.org/205-20/tableOfContent
+ Details
Name: |
us-gaap_MergersAcquisitionsAndDispositionsDisclosuresTextBlock |
Namespace Prefix: |
us-gaap_ |
Data Type: |
dtr-types:textBlockItemType |
Balance Type: |
na |
Period Type: |
duration |
|
v3.24.3
SUBSEQUENT EVENTS
|
3 Months Ended |
Aug. 31, 2024 |
Subsequent Events [Abstract] |
|
SUBSEQUENT EVENTS |
NOTE 10 – SUBSEQUENT EVENTS
On September 27, 2024, we entered into
a Standby Equity Financing Agreement (SECA) with Mac Rab, LLC. Pursuant to the SECA said shareholder has committed to purchase up to $1.25
million of our common stock. The per share purchase price for the shares that we may sell under the SECA will fluctuate based on the price
of our common stock and will be equal to 80% of the average of the two (2) lowest volume weighted average prices of the Company’s
Common Stock on OTC Pink during the five (5) Trading Days immediately following the Clearing Date. Depending on market liquidity at the
time, sales of such shares may cause the trading price of our common stock to fall.
|
X |
- References
+ Details
Name: |
us-gaap_SubsequentEventsAbstract |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:stringItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionThe entire disclosure for significant events or transactions that occurred after the balance sheet date through the date the financial statements were issued or the date the financial statements were available to be issued. Examples include: the sale of a capital stock issue, purchase of a business, settlement of litigation, catastrophic loss, significant foreign exchange rate changes, loans to insiders or affiliates, and transactions not in the ordinary course of business.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/disclosureRef -Topic 855 -Name Accounting Standards Codification -Publisher FASB -URI https://asc.fasb.org/855/tableOfContent
Reference 2: http://www.xbrl.org/2003/role/disclosureRef -Topic 855 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 2 -Subparagraph (a) -Publisher FASB -URI https://asc.fasb.org/1943274/2147483399/855-10-50-2
+ Details
Name: |
us-gaap_SubsequentEventsTextBlock |
Namespace Prefix: |
us-gaap_ |
Data Type: |
dtr-types:textBlockItemType |
Balance Type: |
na |
Period Type: |
duration |
|
v3.24.3
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES AND ORGANIZATION (Policies)
|
3 Months Ended |
Aug. 31, 2024 |
Organization, Consolidation and Presentation of Financial Statements [Abstract] |
|
Organization |
Organization
The Marquie Group, Inc. (formerly Music
of Your Life, Inc.) (the “Company”) was incorporated under the laws of the State of Florida on January 30, 2008 under the
name of “Zhong Sen International Tea Company”. From January 2008 to May 2013, the Company operated with the principal business
objective of providing sales and marketing consulting services to small to medium sized Chinese tea producing companies who wished to
export and distribute high quality Chinese tea products worldwide. On May 31, 2013 (the “Closing Date”), the Company entered
into a Merger Agreement (the “Merger Agreement”) by and among the Company, Music of Your Life, Inc., a Nevada corporation
(“MYL Nevada”) incorporated October 10, 2012, and Music of Your Life Merger Sub, Inc., a Utah corporation ("Merger Sub"),
pursuant to which MYL Nevada merged with Merger Sub. As a result of the merger, MYL Nevada became a wholly owned subsidiary of the Company,
and on July 26, 2013, the Company changed its name to Music of Your Life, Inc., a syndicated radio network.
|
Basis of Presentation |
Basis of Presentation
The accompanying unaudited financial
statements are presented in accordance with generally accepted accounting principles for interim financial information and the instructions
to Form 10-Q and Article 8 of Regulation S-X. Accordingly, they do not include all of the information and footnotes required by generally
accepted accounting principles for complete financial statements. In the opinion of management, all adjustments (consisting only of normal
recurring accruals) considered necessary in order to make the financial statements not misleading, have been included. Operating results
for the three months ended August 31, 2024 are not necessarily indicative of results that may be expected for the year ending May 31,
2025.
|
Acquisition of The Marquie Group, Inc. |
Acquisition of The Marquie
Group, Inc.
On August 16, 2018 (see Note 8), the
Company merged with The Marquie Group, Inc. (“TMGI”) in exchange for the issuance of a total of 100 shares of our common stock
to TMGI’s stockholders. Following the merger, the Company had 102 shares of common stock issued and outstanding. On December 5,
2018, the Company amended and restated its Articles of Incorporation providing for a change in the Company’s name from “Music
of Your Life, Inc.” to “The Marquie Group, Inc.” The TMGI business plan is to license, develop and launch a direct-to-consumer,
health and beauty product line called “Whim” that use innovative formulations of plant-based, amino-acids and other natural
alternatives to chemical ingredients.
|
Going Concern |
Going Concern
The accompanying financial statements
have been prepared assuming that the Company will continue as a going concern, which contemplates the realization of assets and satisfaction
of liabilities in the normal course of business. At August 31, 2024, the Company had negative working capital of $6,235,552 and an accumulated
deficit of $15,068,430. These factors raise substantial doubt regarding the Company’s ability to continue as a going concern.
To date the Company has funded its operations
through a combination of loans and sales of common stock. The Company anticipates another net loss for the fiscal year ended May 31, 2025,
and with the expected cash requirements for the coming year, there is substantial doubt as to the Company’s ability to continue
operations.
The Company is attempting to improve
these conditions by way of financial assistance through issuances of additional equity and by generating revenues through sales of products
and services.
|
X |
- DefinitionOrganization Policy [Policy Text Block]
+ References
+ Details
Name: |
TMGI_OrganizationPolicyTextBlock |
Namespace Prefix: |
TMGI_ |
Data Type: |
dtr-types:textBlockItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionDisclosure of accounting policy for basis of accounting, or basis of presentation, used to prepare the financial statements (for example, US Generally Accepted Accounting Principles, Other Comprehensive Basis of Accounting, IFRS).
+ References
+ Details
Name: |
us-gaap_BasisOfAccountingPolicyPolicyTextBlock |
Namespace Prefix: |
us-gaap_ |
Data Type: |
dtr-types:textBlockItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionDisclosure of accounting policy for completed business combinations (purchase method, acquisition method or combination of entities under common control). This accounting policy may include a general discussion of the purchase method or acquisition method of accounting (including for example, the treatment accorded contingent consideration, the identification of assets and liabilities, the purchase price allocation process, how the fair values of acquired assets and liabilities are determined) and the entity's specific application thereof. An entity that acquires another entity in a leveraged buyout transaction generally discloses the accounting policy followed by the acquiring entity in determining the basis used to value its interest in the acquired entity, and the rationale for that accounting policy.
+ ReferencesReference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 805 -SubTopic 10 -Name Accounting Standards Codification -Section 05 -Paragraph 4 -Subparagraph (d) -Publisher FASB -URI https://asc.fasb.org/1943274/2147479515/805-10-05-4
Reference 2: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 805 -SubTopic 10 -Name Accounting Standards Codification -Section 05 -Paragraph 4 -Subparagraph (c) -Publisher FASB -URI https://asc.fasb.org/1943274/2147479515/805-10-05-4
Reference 3: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 805 -SubTopic 10 -Name Accounting Standards Codification -Section 05 -Paragraph 4 -Subparagraph (b) -Publisher FASB -URI https://asc.fasb.org/1943274/2147479515/805-10-05-4
Reference 4: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 805 -SubTopic 10 -Name Accounting Standards Codification -Section 05 -Paragraph 4 -Subparagraph (a) -Publisher FASB -URI https://asc.fasb.org/1943274/2147479515/805-10-05-4
+ Details
Name: |
us-gaap_BusinessCombinationsPolicy |
Namespace Prefix: |
us-gaap_ |
Data Type: |
dtr-types:textBlockItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- References
+ Details
Name: |
us-gaap_OrganizationConsolidationAndPresentationOfFinancialStatementsAbstract |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:stringItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionThe entire disclosure when substantial doubt is raised about the ability to continue as a going concern. Includes, but is not limited to, principal conditions or events that raised substantial doubt about the ability to continue as a going concern, management's evaluation of the significance of those conditions or events in relation to the ability to meet its obligations, and management's plans that alleviated or are intended to mitigate the conditions or events that raise substantial doubt about the ability to continue as a going concern.
+ ReferencesReference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 205 -SubTopic 40 -Name Accounting Standards Codification -Publisher FASB -URI https://asc.fasb.org/205-40/tableOfContent
+ Details
Name: |
us-gaap_SubstantialDoubtAboutGoingConcernTextBlock |
Namespace Prefix: |
us-gaap_ |
Data Type: |
dtr-types:textBlockItemType |
Balance Type: |
na |
Period Type: |
duration |
|
v3.24.3
MUSIC INVENTORY (Tables)
|
3 Months Ended |
Aug. 31, 2024 |
Inventory Disclosure [Abstract] |
|
Schedule of music inventory |
Schedule of music inventory | |
| | |
| |
| |
August 31, 2024 | | |
May 31, 2024 | |
Digital music acquired for use in operations – at cost | |
$ | 22,268 | | |
$ | 22,268 | |
Accumulated depreciation | |
| (21,626 | ) | |
| (21,533 | ) |
Music inventory – net | |
$ | 642 | | |
$ | 735 | |
|
X |
- References
+ Details
Name: |
us-gaap_InventoryDisclosureAbstract |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:stringItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionTabular disclosure of the carrying amount as of the balance sheet date of merchandise, goods, commodities, or supplies held for future sale or to be used in manufacturing, servicing or production process.
+ ReferencesReference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 210 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.5-02(6)(a)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480566/210-10-S99-1
Reference 2: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 210 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.5-02(6)(b)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480566/210-10-S99-1
Reference 3: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 210 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.5-02(6)(c)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480566/210-10-S99-1
Reference 4: http://fasb.org/us-gaap/role/ref/legacyRef -Name Accounting Standards Codification -Topic 210 -SubTopic 10 -Section 50 -Paragraph 1 -Publisher FASB -URI https://asc.fasb.org/1943274/2147483489/210-10-50-1
+ Details
Name: |
us-gaap_ScheduleOfInventoryCurrentTableTextBlock |
Namespace Prefix: |
us-gaap_ |
Data Type: |
dtr-types:textBlockItemType |
Balance Type: |
na |
Period Type: |
duration |
|
v3.24.3
ACCRUED CONSULTING FEES (Tables)
|
3 Months Ended |
Aug. 31, 2024 |
Payables and Accruals [Abstract] |
|
Schedule of accrued consulting fees |
Schedule of accrued consulting fees | |
| | |
| |
| |
August 31, 2024 | | |
May 31, 2024 | |
Due to Company Chief Executive Officer (Related Party) pursuant to Consulting Agreement dated March 1, 2017 – monthly compensation of $10,000 to May 31, 2022, increased to $20,000 after May 31, 2022 | |
$ | 788,817 | | |
$ | 728,817 | |
Due to wife of Company Chief Executive Officer (Related Party) pursuant to consulting agreement effective August 16, 2018 – monthly compensation of $15,000 (which was terminated May 31, 2021) | |
| 305,200 | | |
| 305,200 | |
Due to mother of Company Chief Executive Officer (Related Party) pursuant to Consulting Agreement dated September 1, 2015 (which was terminated November 30, 2019) – monthly compensation of $5,000 to November 30, 2019 | |
| 131,350 | | |
| 131,350 | |
Due to service provider pursuant to Consulting Agreement dated September 1, 2015 (which was terminated February 28, 2019) – monthly compensation of $5,000 to February 28, 2019 | |
| 144,700 | | |
| 144,700 | |
Due to service provider pursuant to Consulting Agreement dated September 1, 2015 (which was terminated November 30, 2019) – monthly compensation of $1,000 to November 30, 2019 | |
| 48,000 | | |
| 48,000 | |
Due to two other service providers | |
| 27,850 | | |
| 27,850 | |
| |
| | | |
| | |
Total | |
$ | 1,445,917 | | |
$ | 1,385,917 | |
|
Schedule of accrued consulting fees balance |
Schedule of accrued consulting fees balance | |
| | |
| |
| |
Three Months Ended August 31, 2024 | | |
Year Ended May 31, 2024 | |
Balance, beginning of period | |
$ | 1,385,917 | | |
$ | 1,145,917 | |
Compensation expense accrued pursuant to consulting agreements | |
| 60,000 | | |
| 240,000 | |
Payments to consultants | |
| – | | |
| – | |
| |
| | | |
| | |
Balance, end of period | |
$ | 1,445,917 | | |
$ | 1,385,917 | |
|
X |
- References
+ Details
Name: |
TMGI_ScheduleOfAccruedConsultingFeesActivityTableTextBlock |
Namespace Prefix: |
TMGI_ |
Data Type: |
dtr-types:textBlockItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- References
+ Details
Name: |
us-gaap_PayablesAndAccrualsAbstract |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:stringItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionTabular disclosure of the (a) carrying value as of the balance sheet date of liabilities incurred (and for which invoices have typically been received) and payable to vendors for goods and services received that are used in an entity's business (accounts payable); (b) other payables; and (c) accrued liabilities. Examples include taxes, interest, rent and utilities. Used to reflect the current portion of the liabilities (due within one year or within the normal operating cycle if longer). An alternative caption includes accrued expenses.
+ References
+ Details
Name: |
us-gaap_ScheduleOfAccountsPayableAndAccruedLiabilitiesTableTextBlock |
Namespace Prefix: |
us-gaap_ |
Data Type: |
dtr-types:textBlockItemType |
Balance Type: |
na |
Period Type: |
duration |
|
v3.24.3
NOTES PAYABLE (Tables)
|
3 Months Ended |
Aug. 31, 2024 |
Debt Disclosure [Abstract] |
|
Schedule of notes payable |
Schedule of notes payable | |
| | |
| |
| |
August 31, 2024 | | |
May 31, 2024 | |
Notes payable to an entity, non-interest bearing, due on demand, unsecured | |
$ | 54,079 | | |
$ | 54,079 | |
Note payable to an individual, due on May 22, 2015, in default (B) | |
| 25,000 | | |
| 25,000 | |
Note payable to an entity, non-interest bearing, due on February 1, 2016, in default (D) | |
| 50,000 | | |
| 50,000 | |
Note payable to a family trust, stated interest of $2,500, due on October 31, 2015, in default (E) | |
| 7,000 | | |
| 7,000 | |
Note payable to a corporation, stated interest of $5,000, due on October 21, 2015, in default (G) | |
| 50,000 | | |
| 50,000 | |
Note payable to a corporation, stated interest of $5,000, due on November 6, 2015, in default (H) | |
| 50,000 | | |
| 50,000 | |
Note payable to an individual, due on December 20, 2015, in default, 24% default rate from January 20, 2016 (I) | |
| 25,000 | | |
| 25,000 | |
Convertible note payable to an entity, interest at 12%, due on December 29, 2016, in default (M) | |
| 40,000 | | |
| 40,000 | |
Note payable to a family trust, interest at 10%, due on November 30, 2016, in default (P) | |
| 25,000 | | |
| 25,000 | |
Convertible note payable to an individual, interest at 10%, due on demand (V) | |
| 46,890 | | |
| 46,890 | |
Convertible note payable to an individual, interest at 8%, due on demand (W) | |
| 29,000 | | |
| 29,000 | |
Convertible note payable to an individual, interest at 8%, due on demand (X) | |
| 21,500 | | |
| 21,500 | |
Convertible note payable to an entity, interest at 10%, due on demand (Y) | |
| 8,100 | | |
| 8,100 | |
Convertible note payable to an entity, interest at 10%, due on March 5, 2019, in default (DD) | |
| 35,000 | | |
| 35,000 | |
Convertible note payable to an entity, interest at 10%, due on September 18, 2019, in default (GG) | |
| 8,505 | | |
| 8,505 | |
Convertible note payable to an entity, interest at 12%, due on November 30, 2021, in default, net of discount of $-0- and $85,233, respectively (SS) | |
| 154,764 | | |
| 154,764 | |
Convertible note payable to an entity, interest at 10%, due on June 4, 2022, in default (VV) | |
| 152,369 | | |
| 152,369 | |
Convertible note payable to an entity, interest at 8%, due on August 27, 2022, in default (WW) | |
| 14,000 | | |
| 14,000 | |
Convertible note payable to an entity, interest at 12%, due on December 21, 2022, in default (YY) | |
| 424 | | |
| 424 | |
Convertible note payable to an entity, interest at 12%, due on February 8, 2023, in default (ZZ) | |
| 203,095 | | |
| 203,095 | |
Convertible note payable to an entity, interest at 12%, due on November 4, 2023, in default (C) | |
| 12,649 | | |
| 12,649 | |
Convertible note payable to an entity, interest at 12%, due on April 10, 2024, in default (F) | |
| 76,375 | | |
| 76,375 | |
Convertible note payable to an entity, interest at 10%, due on August 15, 2024, in default, net of discount of $-0- and $11,319, respectively (J) | |
| 21,520 | | |
| 10,201 | |
Convertible note payable to an entity, interest at 12%, due on September 18, 2024, net of discount of $172 and $1,052, respectively (K) | |
| 3,328 | | |
| 2,448 | |
Convertible note payable to an entity, interest at 12%, due on January 18, 2025, net of discount of $11,636and $19,338, respectively (L) | |
| 18,918 | | |
| 11,217 | |
Note payable to an entity, terms to be agreed on and memorialized subsequent to February 29, 2024 | |
| 48,641 | | |
| 48,641 | |
Note payable to the Small Business Administration under the Payroll Protection Program, interest at 1%, due in installments through May 4, 2022, forgivable in part or whole subject to certain requirements | |
| 70,000 | | |
| 70,000 | |
Note payable to the Small Business Administration under the Payroll Protection Program, interest at 1%, due in installments through April 5, 2023, forgivable in part or whole subject to certain requirements | |
| 100,000 | | |
| 100,000 | |
Notes payable to individuals, non-interest bearing, due on demand | |
| 103,476 | | |
| 103,476 | |
Total Notes Payable | |
| 1,454,633 | | |
| 1,434,733 | |
Less: Current Portion | |
| (1,454,633 | ) | |
| (1,434,733 | ) |
Long-Term Notes Payable | |
$ | – | | |
$ | – | |
|
Schedule of principal balance of notes payable |
Schedule of principal balance of notes payable | |
| | |
| |
| |
August 31, 2024 | | |
May 31, 2024 | |
| |
| | |
| |
Lender A | |
$ | 358,283 | | |
$ | 358,283 | |
Lender B | |
| 209,874 | | |
| 209,874 | |
14 other lenders | |
| 898,284 | | |
| 898,285 | |
| |
| | | |
| | |
Total | |
| 1,466,441 | | |
| 1,466,442 | |
| |
| | | |
| | |
Less debt discounts | |
| (11,808 | ) | |
| (31,709 | ) |
| |
| | | |
| | |
Net | |
$ | 1,454,633 | | |
$ | 1,434,733 | |
|
X |
- References
+ Details
Name: |
TMGI_ScheduleOfNotesPayableByLenderTableTextBlock |
Namespace Prefix: |
TMGI_ |
Data Type: |
dtr-types:textBlockItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- References
+ Details
Name: |
us-gaap_DebtDisclosureAbstract |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:stringItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionTabular disclosure of long-debt instruments or arrangements, including identification, terms, features, collateral requirements and other information necessary to a fair presentation. These are debt arrangements that originally required repayment more than twelve months after issuance or greater than the normal operating cycle of the entity, if longer.
+ ReferencesReference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.5-02(22)) -SubTopic 10 -Topic 210 -Publisher FASB -URI https://asc.fasb.org/1943274/2147480566/210-10-S99-1
Reference 2: http://www.xbrl.org/2003/role/exampleRef -Topic 470 -SubTopic 20 -Name Accounting Standards Codification -Section 55 -Paragraph 69B -Publisher FASB -URI https://asc.fasb.org/1943274/2147481568/470-20-55-69B
Reference 3: http://www.xbrl.org/2003/role/exampleRef -Topic 470 -SubTopic 20 -Name Accounting Standards Codification -Section 55 -Paragraph 69E -Publisher FASB -URI https://asc.fasb.org/1943274/2147481568/470-20-55-69E
Reference 4: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 235 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 3 -Subparagraph (SX 210.12-04(a)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480678/235-10-S99-3
Reference 5: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 835 -SubTopic 30 -Name Accounting Standards Codification -Section 45 -Paragraph 2 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482925/835-30-45-2
Reference 6: http://fasb.org/us-gaap/role/ref/legacyRef -Name Accounting Standards Codification -Topic 505 -SubTopic 10 -Section 50 -Paragraph 3 -Publisher FASB -URI https://asc.fasb.org/1943274/2147481112/505-10-50-3
Reference 7: http://fasb.org/us-gaap/role/ref/legacyRef -Name Accounting Standards Codification -Topic 942 -SubTopic 470 -Section 50 -Paragraph 3 -Publisher FASB -URI https://asc.fasb.org/1943274/2147477734/942-470-50-3
Reference 8: http://fasb.org/us-gaap/role/ref/legacyRef -Name Accounting Standards Codification -Topic 505 -SubTopic 10 -Section 50 -Paragraph 8 -Publisher FASB -URI https://asc.fasb.org/1943274/2147481112/505-10-50-8
Reference 9: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 505 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 6 -Publisher FASB -URI https://asc.fasb.org/1943274/2147481112/505-10-50-6
Reference 10: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 505 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 7 -Publisher FASB -URI https://asc.fasb.org/1943274/2147481112/505-10-50-7
+ Details
Name: |
us-gaap_ScheduleOfDebtInstrumentsTextBlock |
Namespace Prefix: |
us-gaap_ |
Data Type: |
dtr-types:textBlockItemType |
Balance Type: |
na |
Period Type: |
duration |
|
v3.24.3
NOTES PAYABLE – RELATED PARTIES (Tables)
|
3 Months Ended |
Aug. 31, 2024 |
Related Party Transactions [Abstract] |
|
Schedule of notes payable – related parties |
Schedule of notes payable – related parties | |
| | |
| |
| |
August 31, 2024 | | |
May 31, 2024 | |
| |
| | |
| |
Note payable to Company law firm (and owner of 2,500 shares of common stock since August 16, 2018), non-interest bearing, due on demand, unsecured | |
$ | 2,073 | | |
$ | 2,073 | |
Notes payable to The OZ Corporation (owner of 2,500 shares of common stock since August 16, 2018), non-interest bearing, due on demand, unsecured | |
| 69,250 | | |
| 69,250 | |
Note payable to the Chief Executive Officer, non-interest bearing, due on demand, unsecured | |
| 11,392 | | |
| 10,992 | |
Note payable to the wife of the Chief Executive Officer as part of the 25% acquisition of Simply Whim, interest at 12%, due on September 20, 2023, unsecured (See Note 10) | |
| 2,000,000 | | |
| 2,000,000 | |
Total Notes Payable | |
| 2,082,715 | | |
| 2,082,315 | |
Less: Current Portion | |
| (2,082,715 | ) | |
| (2,082,315 | ) |
Long-Term Notes Payable | |
$ | – | | |
$ | – | |
|
X |
- DefinitionTabular disclosure of related party transactions. Examples of related party transactions include, but are not limited to, transactions between (a) a parent company and its subsidiary; (b) subsidiaries of a common parent; (c) and entity and its principal owners and (d) affiliates.
+ References
+ Details
Name: |
us-gaap_ScheduleOfRelatedPartyTransactionsTableTextBlock |
Namespace Prefix: |
us-gaap_ |
Data Type: |
dtr-types:textBlockItemType |
Balance Type: |
na |
Period Type: |
duration |
|
v3.24.3
DERIVATIVE LIABILITY (Tables)
|
3 Months Ended |
Aug. 31, 2024 |
Derivative Liability |
|
Schedule of derivative liability |
Schedule of derivative liability | |
| | |
| | |
| | |
| |
| |
August 31, 2024 | | |
May 31, 2024 | |
| |
Face Value | | |
Derivative Liability | | |
Face Value | | |
Derivative Liability | |
Convertible note payable issued December 29, 2015, due December 29, 2016 (M) | |
$ | 40,000 | | |
$ | 40,000 | | |
$ | 40,000 | | |
$ | 40,000 | |
Convertible note payable issued April 5, 2017, due on demand (W) | |
| 29,000 | | |
| 43,500 | | |
| 29,000 | | |
| 43,500 | |
Convertible note payable issued April 5, 2017, due on demand (X) | |
| 21,500 | | |
| 32,250 | | |
| 21,500 | | |
| 32,250 | |
Convertible note payable issued March 5, 2018, due on March 5, 2019 (DD) | |
| 35,000 | | |
| 35,000 | | |
| 35,000 | | |
| 35,000 | |
Convertible note payable issued September 18, 2018, due on September 18, 2019 (GG) | |
| 8,506 | | |
| 8,506 | | |
| 8,506 | | |
| 8,506 | |
Convertible note payable issued November 30, 2020, due on November 30, 2021 (SS) | |
| 154,764 | | |
| 16,595 | | |
| 154,764 | | |
| 7,040 | |
Convertible note payable issued June 4, 2021, due on June 4, 2022 (VV) | |
| 152,369 | | |
| 9,957 | | |
| 152,369 | | |
| 4,224 | |
Convertible note payable issued August 27, 2021, due on August 27, 2022 (WW) | |
| 14,000 | | |
| 7,538 | | |
| 14,000 | | |
| 7,538 | |
Convertible note payable issued November 4, 2022, due on November 4, 2023 (C) | |
| 12,649 | | |
| 8,297 | | |
| 12,649 | | |
| 3,520 | |
Convertible note payable issued April 10, 2023, due on April 10, 2024 (F) | |
| 76,375 | | |
| 16,594 | | |
| 76,375 | | |
| 7,040 | |
Convertible note payable issued November 7, 2023, due on August 15, 2024 (J) | |
| 21,520 | | |
| 6,140 | | |
| 21,520 | | |
| 5,209 | |
Convertible note payable issued September 18, 2023, due on September 18, 2024 (K) | |
| 3,500 | | |
| 4,200 | | |
| 3,500 | | |
| 5,880 | |
Convertible note payable issued January 18, 2024, due on January 18, 2025 (L) | |
| 30,555 | | |
| 14,769 | | |
| 30,555 | | |
| 6,406 | |
| |
| | | |
| | | |
| | | |
| | |
Totals | |
$ | 599,738 | | |
$ | 243,346 | | |
$ | 599,738 | | |
$ | 206,113 | |
|
Schedule of derivative liability relates to convertible notes payable |
Schedule of derivative liability relates to
convertible notes payable | |
| | |
| |
| |
August 31, 2024 | | |
May 31, 2024 | |
| |
| | |
| |
Lender A | |
$ | 16,594 | | |
$ | 7,040 | |
Lender B | |
| 8,297 | | |
| 3,520 | |
Lender C | |
| 55,268 | | |
| 55,268 | |
5 other lenders | |
| 163,187 | | |
| 140,285 | |
| |
| | | |
| | |
Total | |
$ | 243,346 | | |
$ | 206,113 | |
|
X |
- References
+ Details
Name: |
TMGI_DisclosureDerivativeLiabilityAbstract |
Namespace Prefix: |
TMGI_ |
Data Type: |
xbrli:stringItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- References
+ Details
Name: |
TMGI_ScheduleOfDerivativeLiabilityByLenderTableTextBlock |
Namespace Prefix: |
TMGI_ |
Data Type: |
dtr-types:textBlockItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionTabular disclosure of derivative liabilities at fair value.
+ References
+ Details
Name: |
us-gaap_ScheduleOfDerivativeLiabilitiesAtFairValueTableTextBlock |
Namespace Prefix: |
us-gaap_ |
Data Type: |
dtr-types:textBlockItemType |
Balance Type: |
na |
Period Type: |
duration |
|
v3.24.3
X |
- References
+ Details
Name: |
TMGI_WorkingCapital |
Namespace Prefix: |
TMGI_ |
Data Type: |
xbrli:monetaryItemType |
Balance Type: |
credit |
Period Type: |
instant |
|
X |
- References
+ Details
Name: |
us-gaap_OrganizationConsolidationAndPresentationOfFinancialStatementsAbstract |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:stringItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionAmount of accumulated undistributed earnings (deficit).
+ ReferencesReference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 210 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.5-02(30)(a)(3)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480566/210-10-S99-1
Reference 2: http://www.xbrl.org/2003/role/exampleRef -Topic 852 -SubTopic 10 -Name Accounting Standards Codification -Section 55 -Paragraph 10 -Publisher FASB -URI https://asc.fasb.org/1943274/2147481372/852-10-55-10
Reference 3: http://www.xbrl.org/2003/role/disclosureRef -Topic 944 -SubTopic 40 -Name Accounting Standards Codification -Section 65 -Paragraph 2 -Subparagraph (g)(2)(i) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480016/944-40-65-2
Reference 4: http://www.xbrl.org/2003/role/disclosureRef -Topic 944 -SubTopic 40 -Name Accounting Standards Codification -Section 65 -Paragraph 2 -Subparagraph (h)(2) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480016/944-40-65-2
Reference 5: http://www.xbrl.org/2003/role/disclosureRef -Topic 946 -SubTopic 20 -Name Accounting Standards Codification -Section 50 -Paragraph 11 -Publisher FASB -URI https://asc.fasb.org/1943274/2147480990/946-20-50-11
Reference 6: http://www.xbrl.org/2003/role/disclosureRef -Topic 944 -SubTopic 210 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.7-03(a)(23)(a)(4)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147478777/944-210-S99-1
Reference 7: http://www.xbrl.org/2003/role/disclosureRef -Topic 946 -SubTopic 210 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.6-04(17)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147479170/946-210-S99-1
Reference 8: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 505 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.3-04) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480008/505-10-S99-1
+ Details
Name: |
us-gaap_RetainedEarningsAccumulatedDeficit |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:monetaryItemType |
Balance Type: |
credit |
Period Type: |
instant |
|
v3.24.3
X |
- DefinitionAmount of accumulated depreciation, depletion and amortization for physical assets used in the normal conduct of business to produce goods and services.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/disclosureRef -Topic 944 -SubTopic 210 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.7-03(a)(8)(b)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147478777/944-210-S99-1
Reference 2: http://www.xbrl.org/2003/role/disclosureRef -Topic 210 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.5-02(14)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480566/210-10-S99-1
Reference 3: http://fasb.org/us-gaap/role/ref/legacyRef -Name Accounting Standards Codification -Topic 360 -SubTopic 10 -Section 50 -Paragraph 1 -Subparagraph (c) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482099/360-10-50-1
+ Details
Name: |
us-gaap_AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:monetaryItemType |
Balance Type: |
credit |
Period Type: |
instant |
|
X |
- References
+ Details
Name: |
us-gaap_InventoryDisclosureAbstract |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:stringItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionGross amount, as of the balance sheet date, of merchandise, goods, commodities, or supplies held for future sale or to be used in manufacturing, servicing or production process.
+ ReferencesReference 1: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 210 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.5-02(6)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480566/210-10-S99-1
+ Details
Name: |
us-gaap_InventoryGross |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:monetaryItemType |
Balance Type: |
debit |
Period Type: |
instant |
|
X |
- DefinitionAmount after valuation and LIFO reserves of inventory expected to be sold, or consumed within one year or operating cycle, if longer.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/exampleRef -Topic 852 -SubTopic 10 -Name Accounting Standards Codification -Section 55 -Paragraph 10 -Publisher FASB -URI https://asc.fasb.org/1943274/2147481372/852-10-55-10
Reference 2: http://www.xbrl.org/2003/role/exampleRef -Topic 210 -SubTopic 10 -Name Accounting Standards Codification -Section 45 -Paragraph 1 -Subparagraph (b) -Publisher FASB -URI https://asc.fasb.org/1943274/2147483467/210-10-45-1
Reference 3: http://www.xbrl.org/2003/role/disclosureRef -Topic 210 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.5-02(6)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480566/210-10-S99-1
+ Details
Name: |
us-gaap_InventoryNet |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:monetaryItemType |
Balance Type: |
debit |
Period Type: |
instant |
|
v3.24.3
X |
- DefinitionThe amount of expense recognized in the current period that reflects the allocation of the cost of tangible assets over the assets' useful lives. Includes production and non-production related depreciation.
+ ReferencesReference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Name Accounting Standards Codification -Section 45 -Paragraph 28 -Subparagraph (b) -SubTopic 10 -Topic 230 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482740/230-10-45-28
Reference 2: http://fasb.org/us-gaap/role/ref/legacyRef -Name Accounting Standards Codification -Topic 360 -SubTopic 10 -Section 50 -Paragraph 1 -Subparagraph (a) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482099/360-10-50-1
+ Details
Name: |
us-gaap_Depreciation |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:monetaryItemType |
Balance Type: |
debit |
Period Type: |
duration |
|
X |
- References
+ Details
Name: |
us-gaap_InventoryDisclosureAbstract |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:stringItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionAmount of acquisition of long-lived, physical assets used in the normal conduct of business and not intended for resale. Examples include, but are not limited to, land, buildings, machinery and equipment, office equipment, furniture and fixtures, and computer equipment.
+ References
+ Details
Name: |
us-gaap_PropertyPlantAndEquipmentAdditions |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:monetaryItemType |
Balance Type: |
debit |
Period Type: |
duration |
|
v3.24.3
ACCRUED CONSULTING FEES (Details - Consulting fees payable) - USD ($)
|
Aug. 31, 2024 |
May 31, 2024 |
Related Party Transaction [Line Items] |
|
|
Total |
$ 1,445,917
|
$ 1,385,917
|
Chief Executive Officer [Member] |
|
|
Related Party Transaction [Line Items] |
|
|
Total |
788,817
|
728,817
|
Wife Of Chief Executive Officer [Member] |
|
|
Related Party Transaction [Line Items] |
|
|
Total |
305,200
|
305,200
|
Mother Of Chief Executive Officer [Member] |
|
|
Related Party Transaction [Line Items] |
|
|
Total |
131,350
|
131,350
|
Service Provider [Member] |
|
|
Related Party Transaction [Line Items] |
|
|
Total |
144,700
|
144,700
|
Service Provider 1 [Member] |
|
|
Related Party Transaction [Line Items] |
|
|
Total |
48,000
|
48,000
|
Two Other Service Providers [Member] |
|
|
Related Party Transaction [Line Items] |
|
|
Total |
$ 27,850
|
$ 27,850
|
X |
- DefinitionCarrying value as of the balance sheet date of obligations incurred through that date and payable for professional fees, such as for legal and accounting services received. Used to reflect the current portion of the liabilities (due within one year or within the normal operating cycle if longer).
+ ReferencesReference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 210 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.5-02(20)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480566/210-10-S99-1
+ Details
Name: |
us-gaap_AccruedProfessionalFeesCurrent |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:monetaryItemType |
Balance Type: |
credit |
Period Type: |
instant |
|
v3.24.3
ACCRUED CONSULTING FEES (Details - Consulting fees activity) - USD ($)
|
3 Months Ended |
12 Months Ended |
Aug. 31, 2024 |
May 31, 2024 |
Payables and Accruals [Abstract] |
|
|
Balance, beginning of period |
$ 1,385,917
|
$ 1,145,917
|
Compensation expense accrued pursuant to consulting agreements |
60,000
|
240,000
|
Payments to consultants |
0
|
0
|
Balance, end of period |
$ 1,445,917
|
$ 1,385,917
|
X |
- References
+ Details
Name: |
TMGI_AccruedProfessionalFeesTotalCurrent |
Namespace Prefix: |
TMGI_ |
Data Type: |
xbrli:monetaryItemType |
Balance Type: |
credit |
Period Type: |
instant |
|
X |
- References
+ Details
Name: |
TMGI_PaymentsToConsultants |
Namespace Prefix: |
TMGI_ |
Data Type: |
xbrli:monetaryItemType |
Balance Type: |
credit |
Period Type: |
duration |
|
X |
- References
+ Details
Name: |
us-gaap_PayablesAndAccrualsAbstract |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:stringItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionProfessional and contract service expense includes cost reimbursements for support services related to contracted projects, outsourced management, technical and staff support.
+ References
+ Details
Name: |
us-gaap_ProfessionalAndContractServicesExpense |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:monetaryItemType |
Balance Type: |
debit |
Period Type: |
duration |
|
v3.24.3
NOTES PAYABLE (Details) - USD ($)
|
Aug. 31, 2024 |
May 31, 2024 |
Debt Instrument [Line Items] |
|
|
Total Notes Payable |
$ 1,454,633
|
$ 1,434,733
|
Less: Current Portion |
(1,454,633)
|
(1,434,733)
|
Long-Term Notes Payable |
0
|
0
|
Note Payable 1 [Member] |
|
|
Debt Instrument [Line Items] |
|
|
Total Notes Payable |
54,079
|
54,079
|
Note Payable 2 [Member] |
|
|
Debt Instrument [Line Items] |
|
|
Total Notes Payable |
25,000
|
25,000
|
Note Payable 3 [Member] |
|
|
Debt Instrument [Line Items] |
|
|
Total Notes Payable |
50,000
|
50,000
|
Note Payable 4 [Member] |
|
|
Debt Instrument [Line Items] |
|
|
Total Notes Payable |
7,000
|
7,000
|
Note Payable 5 [Member] |
|
|
Debt Instrument [Line Items] |
|
|
Total Notes Payable |
50,000
|
50,000
|
Note Payable 6 [Member] |
|
|
Debt Instrument [Line Items] |
|
|
Total Notes Payable |
50,000
|
50,000
|
Note Payable 7 [Member] |
|
|
Debt Instrument [Line Items] |
|
|
Total Notes Payable |
25,000
|
25,000
|
Note Payable 8 [Member] |
|
|
Debt Instrument [Line Items] |
|
|
Total Notes Payable |
40,000
|
40,000
|
Note Payable 9 [Member] |
|
|
Debt Instrument [Line Items] |
|
|
Total Notes Payable |
25,000
|
25,000
|
Note Payable 10 [Member] |
|
|
Debt Instrument [Line Items] |
|
|
Total Notes Payable |
46,890
|
46,890
|
Note Payable 11 [Member] |
|
|
Debt Instrument [Line Items] |
|
|
Total Notes Payable |
29,000
|
29,000
|
Note Payable 12 [Member] |
|
|
Debt Instrument [Line Items] |
|
|
Total Notes Payable |
21,500
|
21,500
|
Note Payable 13 [Member] |
|
|
Debt Instrument [Line Items] |
|
|
Total Notes Payable |
8,100
|
8,100
|
Note Payable 14 [Member] |
|
|
Debt Instrument [Line Items] |
|
|
Total Notes Payable |
35,000
|
35,000
|
Note Payable 15 [Member] |
|
|
Debt Instrument [Line Items] |
|
|
Total Notes Payable |
8,505
|
8,505
|
Note Payable 16 [Member] |
|
|
Debt Instrument [Line Items] |
|
|
Total Notes Payable |
154,764
|
154,764
|
Note Payable 17 [Member] |
|
|
Debt Instrument [Line Items] |
|
|
Total Notes Payable |
152,369
|
152,369
|
Note Payable 18 [Member] |
|
|
Debt Instrument [Line Items] |
|
|
Total Notes Payable |
14,000
|
14,000
|
Note Payable 19 [Member] |
|
|
Debt Instrument [Line Items] |
|
|
Total Notes Payable |
424
|
424
|
Note Payable 20 [Member] |
|
|
Debt Instrument [Line Items] |
|
|
Total Notes Payable |
203,095
|
203,095
|
Note Payable 21 [Member] |
|
|
Debt Instrument [Line Items] |
|
|
Total Notes Payable |
12,649
|
12,649
|
Note Payable 22 [Member] |
|
|
Debt Instrument [Line Items] |
|
|
Total Notes Payable |
76,375
|
76,375
|
Note Payable 23 [Member] |
|
|
Debt Instrument [Line Items] |
|
|
Total Notes Payable |
21,520
|
10,201
|
Note Payable 24 [Member] |
|
|
Debt Instrument [Line Items] |
|
|
Total Notes Payable |
3,328
|
2,448
|
Note Payable 25 [Member] |
|
|
Debt Instrument [Line Items] |
|
|
Total Notes Payable |
18,918
|
11,217
|
Note Payable 26 [Member] |
|
|
Debt Instrument [Line Items] |
|
|
Total Notes Payable |
48,641
|
48,641
|
Note Payable 27 [Member] |
|
|
Debt Instrument [Line Items] |
|
|
Total Notes Payable |
70,000
|
70,000
|
Note Payable 28 [Member] |
|
|
Debt Instrument [Line Items] |
|
|
Total Notes Payable |
100,000
|
100,000
|
Note Payable 29 [Member] |
|
|
Debt Instrument [Line Items] |
|
|
Total Notes Payable |
$ 103,476
|
$ 103,476
|
X |
- DefinitionLine items represent financial concepts included in a table. These concepts are used to disclose reportable information associated with domain members defined in one or many axes to the table.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/exampleRef -Topic 835 -SubTopic 30 -Name Accounting Standards Codification -Section 55 -Paragraph 8 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482949/835-30-55-8
Reference 2: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 235 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.4-08(f)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480678/235-10-S99-1
Reference 3: http://www.xbrl.org/2003/role/disclosureRef -Topic 235 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 3 -Subparagraph (SX 210.12-04(a)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480678/235-10-S99-3
Reference 4: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 20 -Name Accounting Standards Codification -Section 50 -Paragraph 1B -Subparagraph (a) -Publisher FASB -URI https://asc.fasb.org/1943274/2147481139/470-20-50-1B
Reference 5: http://www.xbrl.org/2003/role/exampleRef -Topic 470 -SubTopic 20 -Name Accounting Standards Codification -Section 55 -Paragraph 69B -Publisher FASB -URI https://asc.fasb.org/1943274/2147481568/470-20-55-69B
Reference 6: http://www.xbrl.org/2003/role/exampleRef -Topic 470 -SubTopic 20 -Name Accounting Standards Codification -Section 55 -Paragraph 69C -Publisher FASB -URI https://asc.fasb.org/1943274/2147481568/470-20-55-69C
Reference 7: http://www.xbrl.org/2003/role/exampleRef -Topic 470 -SubTopic 20 -Name Accounting Standards Codification -Section 55 -Paragraph 69E -Publisher FASB -URI https://asc.fasb.org/1943274/2147481568/470-20-55-69E
Reference 8: http://www.xbrl.org/2003/role/exampleRef -Topic 470 -SubTopic 20 -Name Accounting Standards Codification -Section 55 -Paragraph 69F -Publisher FASB -URI https://asc.fasb.org/1943274/2147481568/470-20-55-69F
Reference 9: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 20 -Name Accounting Standards Codification -Section 50 -Paragraph 1B -Subparagraph (b) -Publisher FASB -URI https://asc.fasb.org/1943274/2147481139/470-20-50-1B
Reference 10: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 20 -Name Accounting Standards Codification -Section 50 -Paragraph 1B -Subparagraph (c) -Publisher FASB -URI https://asc.fasb.org/1943274/2147481139/470-20-50-1B
Reference 11: http://www.xbrl.org/2003/role/exampleRef -Topic 470 -SubTopic 20 -Name Accounting Standards Codification -Section 50 -Paragraph 1B -Subparagraph (d) -Publisher FASB -URI https://asc.fasb.org/1943274/2147481139/470-20-50-1B
Reference 12: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 20 -Name Accounting Standards Codification -Section 50 -Paragraph 1B -Subparagraph (e) -Publisher FASB -URI https://asc.fasb.org/1943274/2147481139/470-20-50-1B
Reference 13: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 20 -Name Accounting Standards Codification -Section 50 -Paragraph 1B -Subparagraph (f) -Publisher FASB -URI https://asc.fasb.org/1943274/2147481139/470-20-50-1B
Reference 14: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 20 -Name Accounting Standards Codification -Section 50 -Paragraph 1B -Subparagraph (h) -Publisher FASB -URI https://asc.fasb.org/1943274/2147481139/470-20-50-1B
Reference 15: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 20 -Name Accounting Standards Codification -Section 50 -Paragraph 1D -Subparagraph (a) -Publisher FASB -URI https://asc.fasb.org/1943274/2147481139/470-20-50-1D
Reference 16: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 20 -Name Accounting Standards Codification -Section 50 -Paragraph 1D -Subparagraph (b) -Publisher FASB -URI https://asc.fasb.org/1943274/2147481139/470-20-50-1D
Reference 17: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 20 -Name Accounting Standards Codification -Section 50 -Paragraph 1D -Subparagraph (c) -Publisher FASB -URI https://asc.fasb.org/1943274/2147481139/470-20-50-1D
Reference 18: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 20 -Name Accounting Standards Codification -Section 50 -Paragraph 1E -Subparagraph (a) -Publisher FASB -URI https://asc.fasb.org/1943274/2147481139/470-20-50-1E
Reference 19: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 20 -Name Accounting Standards Codification -Section 50 -Paragraph 1E -Subparagraph (c) -Publisher FASB -URI https://asc.fasb.org/1943274/2147481139/470-20-50-1E
Reference 20: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 20 -Name Accounting Standards Codification -Section 50 -Paragraph 1E -Subparagraph (d) -Publisher FASB -URI https://asc.fasb.org/1943274/2147481139/470-20-50-1E
Reference 21: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 20 -Name Accounting Standards Codification -Section 50 -Paragraph 1F -Subparagraph (a) -Publisher FASB -URI https://asc.fasb.org/1943274/2147481139/470-20-50-1F
Reference 22: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 20 -Name Accounting Standards Codification -Section 50 -Paragraph 1F -Subparagraph (b) -Publisher FASB -URI https://asc.fasb.org/1943274/2147481139/470-20-50-1F
Reference 23: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 20 -Name Accounting Standards Codification -Section 50 -Paragraph 1F -Subparagraph (b)(1) -Publisher FASB -URI https://asc.fasb.org/1943274/2147481139/470-20-50-1F
Reference 24: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 20 -Name Accounting Standards Codification -Section 50 -Paragraph 1F -Subparagraph (b)(2) -Publisher FASB -URI https://asc.fasb.org/1943274/2147481139/470-20-50-1F
Reference 25: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 20 -Name Accounting Standards Codification -Section 50 -Paragraph 1I -Subparagraph (c) -Publisher FASB -URI https://asc.fasb.org/1943274/2147481139/470-20-50-1I
Reference 26: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 835 -SubTopic 30 -Name Accounting Standards Codification -Section 45 -Paragraph 2 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482925/835-30-45-2
Reference 27: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 835 -SubTopic 30 -Name Accounting Standards Codification -Section 50 -Paragraph 1 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482900/835-30-50-1
+ Details
Name: |
us-gaap_DebtInstrumentLineItems |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:stringItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionCarrying value as of the balance sheet date of all notes and loans payable (with maturities initially due after one year or beyond the operating cycle if longer), excluding current portion.
+ ReferencesReference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.5-02(22)) -SubTopic 10 -Topic 210 -Publisher FASB -URI https://asc.fasb.org/1943274/2147480566/210-10-S99-1
+ Details
Name: |
us-gaap_LongTermNotesAndLoans |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:monetaryItemType |
Balance Type: |
credit |
Period Type: |
instant |
|
X |
- DefinitionIncluding the current and noncurrent portions, carrying value as of the balance sheet date of all notes and loans payable (with maturities initially due after one year or beyond the operating cycle if longer).
+ ReferencesReference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.5-02(22)) -SubTopic 10 -Topic 210 -Publisher FASB -URI https://asc.fasb.org/1943274/2147480566/210-10-S99-1
Reference 2: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 942 -SubTopic 210 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.9-03(16)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147478546/942-210-S99-1
Reference 3: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 944 -SubTopic 210 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.7-03(a)(16)(a)(2)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147478777/944-210-S99-1
+ Details
Name: |
us-gaap_NotesAndLoansPayable |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:monetaryItemType |
Balance Type: |
credit |
Period Type: |
instant |
|
X |
- DefinitionSum of the carrying values as of the balance sheet date of the portions of all long-term notes and loans payable due within one year or the operating cycle if longer.
+ ReferencesReference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 210 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.5-02(20)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480566/210-10-S99-1
Reference 2: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 210 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.5-02(19)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480566/210-10-S99-1
+ Details
Name: |
us-gaap_NotesAndLoansPayableCurrent |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:monetaryItemType |
Balance Type: |
credit |
Period Type: |
instant |
|
X |
- Details
Name: |
us-gaap_LongtermDebtTypeAxis=TMGI_NotePayable1Member |
Namespace Prefix: |
|
Data Type: |
na |
Balance Type: |
|
Period Type: |
|
|
X |
- Details
Name: |
us-gaap_LongtermDebtTypeAxis=TMGI_NotePayable2Member |
Namespace Prefix: |
|
Data Type: |
na |
Balance Type: |
|
Period Type: |
|
|
X |
- Details
Name: |
us-gaap_LongtermDebtTypeAxis=TMGI_NotePayable3Member |
Namespace Prefix: |
|
Data Type: |
na |
Balance Type: |
|
Period Type: |
|
|
X |
- Details
Name: |
us-gaap_LongtermDebtTypeAxis=TMGI_NotePayable4Member |
Namespace Prefix: |
|
Data Type: |
na |
Balance Type: |
|
Period Type: |
|
|
X |
- Details
Name: |
us-gaap_LongtermDebtTypeAxis=TMGI_NotePayable5Member |
Namespace Prefix: |
|
Data Type: |
na |
Balance Type: |
|
Period Type: |
|
|
X |
- Details
Name: |
us-gaap_LongtermDebtTypeAxis=TMGI_NotePayable6Member |
Namespace Prefix: |
|
Data Type: |
na |
Balance Type: |
|
Period Type: |
|
|
X |
- Details
Name: |
us-gaap_LongtermDebtTypeAxis=TMGI_NotePayable7Member |
Namespace Prefix: |
|
Data Type: |
na |
Balance Type: |
|
Period Type: |
|
|
X |
- Details
Name: |
us-gaap_LongtermDebtTypeAxis=TMGI_NotePayable8Member |
Namespace Prefix: |
|
Data Type: |
na |
Balance Type: |
|
Period Type: |
|
|
X |
- Details
Name: |
us-gaap_LongtermDebtTypeAxis=TMGI_NotePayable9Member |
Namespace Prefix: |
|
Data Type: |
na |
Balance Type: |
|
Period Type: |
|
|
X |
- Details
Name: |
us-gaap_LongtermDebtTypeAxis=TMGI_NotePayable10Member |
Namespace Prefix: |
|
Data Type: |
na |
Balance Type: |
|
Period Type: |
|
|
X |
- Details
Name: |
us-gaap_LongtermDebtTypeAxis=TMGI_NotePayable11Member |
Namespace Prefix: |
|
Data Type: |
na |
Balance Type: |
|
Period Type: |
|
|
X |
- Details
Name: |
us-gaap_LongtermDebtTypeAxis=TMGI_NotePayable12Member |
Namespace Prefix: |
|
Data Type: |
na |
Balance Type: |
|
Period Type: |
|
|
X |
- Details
Name: |
us-gaap_LongtermDebtTypeAxis=TMGI_NotePayable13Member |
Namespace Prefix: |
|
Data Type: |
na |
Balance Type: |
|
Period Type: |
|
|
X |
- Details
Name: |
us-gaap_LongtermDebtTypeAxis=TMGI_NotePayable14Member |
Namespace Prefix: |
|
Data Type: |
na |
Balance Type: |
|
Period Type: |
|
|
X |
- Details
Name: |
us-gaap_LongtermDebtTypeAxis=TMGI_NotePayable15Member |
Namespace Prefix: |
|
Data Type: |
na |
Balance Type: |
|
Period Type: |
|
|
X |
- Details
Name: |
us-gaap_LongtermDebtTypeAxis=TMGI_NotePayable16Member |
Namespace Prefix: |
|
Data Type: |
na |
Balance Type: |
|
Period Type: |
|
|
X |
- Details
Name: |
us-gaap_LongtermDebtTypeAxis=TMGI_NotePayable17Member |
Namespace Prefix: |
|
Data Type: |
na |
Balance Type: |
|
Period Type: |
|
|
X |
- Details
Name: |
us-gaap_LongtermDebtTypeAxis=TMGI_NotePayable18Member |
Namespace Prefix: |
|
Data Type: |
na |
Balance Type: |
|
Period Type: |
|
|
X |
- Details
Name: |
us-gaap_LongtermDebtTypeAxis=TMGI_NotePayable19Member |
Namespace Prefix: |
|
Data Type: |
na |
Balance Type: |
|
Period Type: |
|
|
X |
- Details
Name: |
us-gaap_LongtermDebtTypeAxis=TMGI_NotePayable20Member |
Namespace Prefix: |
|
Data Type: |
na |
Balance Type: |
|
Period Type: |
|
|
X |
- Details
Name: |
us-gaap_LongtermDebtTypeAxis=TMGI_NotePayable21Member |
Namespace Prefix: |
|
Data Type: |
na |
Balance Type: |
|
Period Type: |
|
|
X |
- Details
Name: |
us-gaap_LongtermDebtTypeAxis=TMGI_NotePayable22Member |
Namespace Prefix: |
|
Data Type: |
na |
Balance Type: |
|
Period Type: |
|
|
X |
- Details
Name: |
us-gaap_LongtermDebtTypeAxis=TMGI_NotePayable23Member |
Namespace Prefix: |
|
Data Type: |
na |
Balance Type: |
|
Period Type: |
|
|
X |
- Details
Name: |
us-gaap_LongtermDebtTypeAxis=TMGI_NotePayable24Member |
Namespace Prefix: |
|
Data Type: |
na |
Balance Type: |
|
Period Type: |
|
|
X |
- Details
Name: |
us-gaap_LongtermDebtTypeAxis=TMGI_NotePayable25Member |
Namespace Prefix: |
|
Data Type: |
na |
Balance Type: |
|
Period Type: |
|
|
X |
- Details
Name: |
us-gaap_LongtermDebtTypeAxis=TMGI_NotePayable26Member |
Namespace Prefix: |
|
Data Type: |
na |
Balance Type: |
|
Period Type: |
|
|
X |
- Details
Name: |
us-gaap_LongtermDebtTypeAxis=TMGI_NotePayable27Member |
Namespace Prefix: |
|
Data Type: |
na |
Balance Type: |
|
Period Type: |
|
|
X |
- Details
Name: |
us-gaap_LongtermDebtTypeAxis=TMGI_NotePayable28Member |
Namespace Prefix: |
|
Data Type: |
na |
Balance Type: |
|
Period Type: |
|
|
X |
- Details
Name: |
us-gaap_LongtermDebtTypeAxis=TMGI_NotePayable29Member |
Namespace Prefix: |
|
Data Type: |
na |
Balance Type: |
|
Period Type: |
|
|
v3.24.3
NOTES PAYABLE (Details - Principal balance of notes payable by lender) - USD ($)
|
Aug. 31, 2024 |
May 31, 2024 |
Debt Instrument [Line Items] |
|
|
Total |
$ 1,466,441
|
$ 1,466,442
|
Less debt discounts |
(11,808)
|
(31,709)
|
Net |
1,454,633
|
1,434,733
|
Lender A [Member] |
|
|
Debt Instrument [Line Items] |
|
|
Total |
358,283
|
358,283
|
Lender B [Member] |
|
|
Debt Instrument [Line Items] |
|
|
Total |
209,874
|
209,874
|
Other 14 Lenders [Member] |
|
|
Debt Instrument [Line Items] |
|
|
Total |
$ 898,284
|
$ 898,285
|
X |
- DefinitionLine items represent financial concepts included in a table. These concepts are used to disclose reportable information associated with domain members defined in one or many axes to the table.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/exampleRef -Topic 835 -SubTopic 30 -Name Accounting Standards Codification -Section 55 -Paragraph 8 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482949/835-30-55-8
Reference 2: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 235 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.4-08(f)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480678/235-10-S99-1
Reference 3: http://www.xbrl.org/2003/role/disclosureRef -Topic 235 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 3 -Subparagraph (SX 210.12-04(a)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480678/235-10-S99-3
Reference 4: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 20 -Name Accounting Standards Codification -Section 50 -Paragraph 1B -Subparagraph (a) -Publisher FASB -URI https://asc.fasb.org/1943274/2147481139/470-20-50-1B
Reference 5: http://www.xbrl.org/2003/role/exampleRef -Topic 470 -SubTopic 20 -Name Accounting Standards Codification -Section 55 -Paragraph 69B -Publisher FASB -URI https://asc.fasb.org/1943274/2147481568/470-20-55-69B
Reference 6: http://www.xbrl.org/2003/role/exampleRef -Topic 470 -SubTopic 20 -Name Accounting Standards Codification -Section 55 -Paragraph 69C -Publisher FASB -URI https://asc.fasb.org/1943274/2147481568/470-20-55-69C
Reference 7: http://www.xbrl.org/2003/role/exampleRef -Topic 470 -SubTopic 20 -Name Accounting Standards Codification -Section 55 -Paragraph 69E -Publisher FASB -URI https://asc.fasb.org/1943274/2147481568/470-20-55-69E
Reference 8: http://www.xbrl.org/2003/role/exampleRef -Topic 470 -SubTopic 20 -Name Accounting Standards Codification -Section 55 -Paragraph 69F -Publisher FASB -URI https://asc.fasb.org/1943274/2147481568/470-20-55-69F
Reference 9: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 20 -Name Accounting Standards Codification -Section 50 -Paragraph 1B -Subparagraph (b) -Publisher FASB -URI https://asc.fasb.org/1943274/2147481139/470-20-50-1B
Reference 10: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 20 -Name Accounting Standards Codification -Section 50 -Paragraph 1B -Subparagraph (c) -Publisher FASB -URI https://asc.fasb.org/1943274/2147481139/470-20-50-1B
Reference 11: http://www.xbrl.org/2003/role/exampleRef -Topic 470 -SubTopic 20 -Name Accounting Standards Codification -Section 50 -Paragraph 1B -Subparagraph (d) -Publisher FASB -URI https://asc.fasb.org/1943274/2147481139/470-20-50-1B
Reference 12: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 20 -Name Accounting Standards Codification -Section 50 -Paragraph 1B -Subparagraph (e) -Publisher FASB -URI https://asc.fasb.org/1943274/2147481139/470-20-50-1B
Reference 13: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 20 -Name Accounting Standards Codification -Section 50 -Paragraph 1B -Subparagraph (f) -Publisher FASB -URI https://asc.fasb.org/1943274/2147481139/470-20-50-1B
Reference 14: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 20 -Name Accounting Standards Codification -Section 50 -Paragraph 1B -Subparagraph (h) -Publisher FASB -URI https://asc.fasb.org/1943274/2147481139/470-20-50-1B
Reference 15: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 20 -Name Accounting Standards Codification -Section 50 -Paragraph 1D -Subparagraph (a) -Publisher FASB -URI https://asc.fasb.org/1943274/2147481139/470-20-50-1D
Reference 16: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 20 -Name Accounting Standards Codification -Section 50 -Paragraph 1D -Subparagraph (b) -Publisher FASB -URI https://asc.fasb.org/1943274/2147481139/470-20-50-1D
Reference 17: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 20 -Name Accounting Standards Codification -Section 50 -Paragraph 1D -Subparagraph (c) -Publisher FASB -URI https://asc.fasb.org/1943274/2147481139/470-20-50-1D
Reference 18: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 20 -Name Accounting Standards Codification -Section 50 -Paragraph 1E -Subparagraph (a) -Publisher FASB -URI https://asc.fasb.org/1943274/2147481139/470-20-50-1E
Reference 19: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 20 -Name Accounting Standards Codification -Section 50 -Paragraph 1E -Subparagraph (c) -Publisher FASB -URI https://asc.fasb.org/1943274/2147481139/470-20-50-1E
Reference 20: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 20 -Name Accounting Standards Codification -Section 50 -Paragraph 1E -Subparagraph (d) -Publisher FASB -URI https://asc.fasb.org/1943274/2147481139/470-20-50-1E
Reference 21: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 20 -Name Accounting Standards Codification -Section 50 -Paragraph 1F -Subparagraph (a) -Publisher FASB -URI https://asc.fasb.org/1943274/2147481139/470-20-50-1F
Reference 22: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 20 -Name Accounting Standards Codification -Section 50 -Paragraph 1F -Subparagraph (b) -Publisher FASB -URI https://asc.fasb.org/1943274/2147481139/470-20-50-1F
Reference 23: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 20 -Name Accounting Standards Codification -Section 50 -Paragraph 1F -Subparagraph (b)(1) -Publisher FASB -URI https://asc.fasb.org/1943274/2147481139/470-20-50-1F
Reference 24: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 20 -Name Accounting Standards Codification -Section 50 -Paragraph 1F -Subparagraph (b)(2) -Publisher FASB -URI https://asc.fasb.org/1943274/2147481139/470-20-50-1F
Reference 25: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 20 -Name Accounting Standards Codification -Section 50 -Paragraph 1I -Subparagraph (c) -Publisher FASB -URI https://asc.fasb.org/1943274/2147481139/470-20-50-1I
Reference 26: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 835 -SubTopic 30 -Name Accounting Standards Codification -Section 45 -Paragraph 2 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482925/835-30-45-2
Reference 27: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 835 -SubTopic 30 -Name Accounting Standards Codification -Section 50 -Paragraph 1 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482900/835-30-50-1
+ Details
Name: |
us-gaap_DebtInstrumentLineItems |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:stringItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionAmount, after accumulated amortization, of debt discount (premium).
+ ReferencesReference 1: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 835 -SubTopic 30 -Name Accounting Standards Codification -Section 45 -Paragraph 1A -Publisher FASB -URI https://asc.fasb.org/1943274/2147482925/835-30-45-1A
Reference 2: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 835 -SubTopic 30 -Name Accounting Standards Codification -Section 45 -Paragraph 2 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482925/835-30-45-2
Reference 3: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 835 -SubTopic 30 -Name Accounting Standards Codification -Section 50 -Paragraph 1 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482900/835-30-50-1
Reference 4: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 470 -SubTopic 20 -Name Accounting Standards Codification -Section 50 -Paragraph 1D -Subparagraph (a) -Publisher FASB -URI https://asc.fasb.org/1943274/2147481139/470-20-50-1D
+ Details
Name: |
us-gaap_DebtInstrumentUnamortizedDiscountPremiumNet |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:monetaryItemType |
Balance Type: |
debit |
Period Type: |
instant |
|
X |
- DefinitionCarrying value as of the balance sheet date of notes payable (with maturities initially due after one year or beyond the operating cycle if longer), excluding current portion.
+ ReferencesReference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.5-02(22)) -SubTopic 10 -Topic 210 -Publisher FASB -URI https://asc.fasb.org/1943274/2147480566/210-10-S99-1
+ Details
Name: |
us-gaap_LongTermNotesPayable |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:monetaryItemType |
Balance Type: |
credit |
Period Type: |
instant |
|
X |
- DefinitionIncluding the current and noncurrent portions, carrying value as of the balance sheet date of all notes and loans payable (with maturities initially due after one year or beyond the operating cycle if longer).
+ ReferencesReference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.5-02(22)) -SubTopic 10 -Topic 210 -Publisher FASB -URI https://asc.fasb.org/1943274/2147480566/210-10-S99-1
Reference 2: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 942 -SubTopic 210 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.9-03(16)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147478546/942-210-S99-1
Reference 3: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 944 -SubTopic 210 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.7-03(a)(16)(a)(2)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147478777/944-210-S99-1
+ Details
Name: |
us-gaap_NotesAndLoansPayable |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:monetaryItemType |
Balance Type: |
credit |
Period Type: |
instant |
|
X |
- Details
Name: |
us-gaap_LongtermDebtTypeAxis=TMGI_LenderAMember |
Namespace Prefix: |
|
Data Type: |
na |
Balance Type: |
|
Period Type: |
|
|
X |
- Details
Name: |
us-gaap_LongtermDebtTypeAxis=TMGI_LenderBMember |
Namespace Prefix: |
|
Data Type: |
na |
Balance Type: |
|
Period Type: |
|
|
X |
- Details
Name: |
us-gaap_LongtermDebtTypeAxis=TMGI_Other14LendersMember |
Namespace Prefix: |
|
Data Type: |
na |
Balance Type: |
|
Period Type: |
|
|
v3.24.3
NOTES PAYABLE RELATED PARTIES (Details) - USD ($)
|
Aug. 31, 2024 |
May 31, 2024 |
Related Party Transaction [Line Items] |
|
|
Total Notes Payable |
$ 2,082,715
|
$ 2,082,315
|
Less: Current Portion |
(2,082,715)
|
(2,082,315)
|
Long-Term Notes Payable |
0
|
0
|
Company Law Firm [Member] |
|
|
Related Party Transaction [Line Items] |
|
|
Total Notes Payable |
2,073
|
2,073
|
OZ Corporation [Member] |
|
|
Related Party Transaction [Line Items] |
|
|
Total Notes Payable |
69,250
|
69,250
|
Chief Executive Officer [Member] |
|
|
Related Party Transaction [Line Items] |
|
|
Total Notes Payable |
11,392
|
10,992
|
Wife Of Chief Executive Officer [Member] |
|
|
Related Party Transaction [Line Items] |
|
|
Total Notes Payable |
$ 2,000,000
|
$ 2,000,000
|
v3.24.3
DERIVATIVE LIABILITY (Details) - USD ($)
|
Aug. 31, 2024 |
May 31, 2024 |
Offsetting Assets [Line Items] |
|
|
Face Value |
$ 599,738
|
$ 599,738
|
Derivative Liability |
243,346
|
206,113
|
Convertible Note 1 [Member] |
|
|
Offsetting Assets [Line Items] |
|
|
Face Value |
40,000
|
40,000
|
Derivative Liability |
40,000
|
40,000
|
Convertible Note 2 [Member] |
|
|
Offsetting Assets [Line Items] |
|
|
Face Value |
29,000
|
29,000
|
Derivative Liability |
43,500
|
43,500
|
Convertible Note 3 [Member] |
|
|
Offsetting Assets [Line Items] |
|
|
Face Value |
21,500
|
21,500
|
Derivative Liability |
32,250
|
32,250
|
Convertible Note 4 [Member] |
|
|
Offsetting Assets [Line Items] |
|
|
Face Value |
35,000
|
35,000
|
Derivative Liability |
35,000
|
35,000
|
Convertible Note 5 [Member] |
|
|
Offsetting Assets [Line Items] |
|
|
Face Value |
8,506
|
8,506
|
Derivative Liability |
8,506
|
8,506
|
Convertible Note 6 [Member] |
|
|
Offsetting Assets [Line Items] |
|
|
Face Value |
154,764
|
154,764
|
Derivative Liability |
16,595
|
7,040
|
Convertible Note 7 [Member] |
|
|
Offsetting Assets [Line Items] |
|
|
Face Value |
152,369
|
152,369
|
Derivative Liability |
9,957
|
4,224
|
Convertible Note 8 [Member] |
|
|
Offsetting Assets [Line Items] |
|
|
Face Value |
14,000
|
14,000
|
Derivative Liability |
7,538
|
7,538
|
Convertible Note 9 [Member] |
|
|
Offsetting Assets [Line Items] |
|
|
Face Value |
12,649
|
12,649
|
Derivative Liability |
8,297
|
3,520
|
Convertible Note 10 [Member] |
|
|
Offsetting Assets [Line Items] |
|
|
Face Value |
76,375
|
76,375
|
Derivative Liability |
16,594
|
7,040
|
Convertible Note 11 [Member] |
|
|
Offsetting Assets [Line Items] |
|
|
Face Value |
21,520
|
21,520
|
Derivative Liability |
6,140
|
5,209
|
Convertible Note 12 [Member] |
|
|
Offsetting Assets [Line Items] |
|
|
Face Value |
3,500
|
3,500
|
Derivative Liability |
4,200
|
5,880
|
Convertible Note 13 [Member] |
|
|
Offsetting Assets [Line Items] |
|
|
Face Value |
30,555
|
30,555
|
Derivative Liability |
$ 14,769
|
$ 6,406
|
X |
- DefinitionFair value, after the effects of master netting arrangements, of a financial liability or contract with one or more underlyings, notional amount or payment provision or both, and the contract can be net settled by means outside the contract or delivery of an asset. Includes liabilities not subject to a master netting arrangement and not elected to be offset.
+ ReferencesReference 1: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 820 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 2 -Subparagraph (bbb)(2)(i) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482106/820-10-50-2
Reference 2: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 820 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 2 -Subparagraph (bbb)(2) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482106/820-10-50-2
Reference 3: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 820 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 2 -Subparagraph (bbb)(1) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482106/820-10-50-2
Reference 4: http://www.xbrl.org/2003/role/disclosureRef -Topic 820 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 2 -Subparagraph (b) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482106/820-10-50-2
Reference 5: http://www.xbrl.org/2003/role/disclosureRef -Topic 820 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 2 -Subparagraph (a) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482106/820-10-50-2
Reference 6: http://www.xbrl.org/2003/role/disclosureRef -Topic 820 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 3 -Subparagraph (a) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482106/820-10-50-3
Reference 7: http://www.xbrl.org/2003/role/disclosureRef -Topic 946 -SubTopic 210 -Name Accounting Standards Codification -Section 50 -Paragraph 6 -Subparagraph (e) -Publisher FASB -URI https://asc.fasb.org/1943274/2147478795/946-210-50-6
Reference 8: http://www.xbrl.org/2003/role/disclosureRef -Topic 946 -SubTopic 210 -Name Accounting Standards Codification -Section 50 -Paragraph 6 -Subparagraph (a)(1) -Publisher FASB -URI https://asc.fasb.org/1943274/2147478795/946-210-50-6
Reference 9: http://www.xbrl.org/2003/role/disclosureRef -Topic 946 -SubTopic 210 -Name Accounting Standards Codification -Section 50 -Paragraph 6 -Subparagraph (a)(2) -Publisher FASB -URI https://asc.fasb.org/1943274/2147478795/946-210-50-6
Reference 10: http://www.xbrl.org/2003/role/disclosureRef -Topic 946 -SubTopic 210 -Name Accounting Standards Codification -Section 50 -Paragraph 6 -Subparagraph (a)(4) -Publisher FASB -URI https://asc.fasb.org/1943274/2147478795/946-210-50-6
Reference 11: http://www.xbrl.org/2003/role/disclosureRef -Topic 946 -SubTopic 210 -Name Accounting Standards Codification -Section 50 -Paragraph 1 -Subparagraph (a)(1) -Publisher FASB -URI https://asc.fasb.org/1943274/2147478795/946-210-50-1
Reference 12: http://www.xbrl.org/2003/role/disclosureRef -Topic 946 -SubTopic 210 -Name Accounting Standards Codification -Section 50 -Paragraph 1 -Subparagraph (b)(1) -Publisher FASB -URI https://asc.fasb.org/1943274/2147478795/946-210-50-1
Reference 13: http://www.xbrl.org/2003/role/disclosureRef -Topic 946 -SubTopic 210 -Name Accounting Standards Codification -Section 50 -Paragraph 1 -Subparagraph (b)(2) -Publisher FASB -URI https://asc.fasb.org/1943274/2147478795/946-210-50-1
Reference 14: http://www.xbrl.org/2003/role/disclosureRef -Topic 946 -SubTopic 210 -Name Accounting Standards Codification -Section 50 -Paragraph 1 -Subparagraph (c)(2) -Publisher FASB -URI https://asc.fasb.org/1943274/2147478795/946-210-50-1
Reference 15: http://www.xbrl.org/2003/role/disclosureRef -Topic 946 -SubTopic 210 -Name Accounting Standards Codification -Section 50 -Paragraph 6 -Subparagraph (f) -Publisher FASB -URI https://asc.fasb.org/1943274/2147478795/946-210-50-6
Reference 16: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 946 -SubTopic 210 -Name Accounting Standards Codification -Section 50 -Paragraph 6 -Subparagraph (a)(3) -Publisher FASB -URI https://asc.fasb.org/1943274/2147478795/946-210-50-6
Reference 17: http://www.xbrl.org/2003/role/disclosureRef -Topic 946 -SubTopic 210 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.6-04(9)(e)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147479170/946-210-S99-1
Reference 18: http://www.xbrl.org/2003/role/disclosureRef -Topic 946 -SubTopic 320 -Name Accounting Standards Codification -Section S99 -Paragraph 5C -Subparagraph (SX 210.12-13C(Column H)(Footnote 7)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147477271/946-320-S99-5C
Reference 19: http://www.xbrl.org/2003/role/disclosureRef -Topic 946 -SubTopic 210 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.6-04(9)(b)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147479170/946-210-S99-1
Reference 20: http://www.xbrl.org/2003/role/disclosureRef -Topic 946 -SubTopic 210 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.6-04(9)(d)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147479170/946-210-S99-1
Reference 21: http://www.xbrl.org/2003/role/disclosureRef -Topic 946 -SubTopic 320 -Name Accounting Standards Codification -Section S99 -Paragraph 5 -Subparagraph (SX 210.12-13(Column G)(Footnote 8)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147477271/946-320-S99-5
Reference 22: http://www.xbrl.org/2003/role/disclosureRef -Topic 946 -SubTopic 320 -Name Accounting Standards Codification -Section S99 -Paragraph 5C -Subparagraph (SX 210.12-13C(Column H)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147477271/946-320-S99-5C
Reference 23: http://www.xbrl.org/2003/role/disclosureRef -Topic 946 -SubTopic 320 -Name Accounting Standards Codification -Section S99 -Paragraph 5 -Subparagraph (SX 210.12-13(Column G)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147477271/946-320-S99-5
Reference 24: http://www.xbrl.org/2003/role/disclosureRef -Topic 946 -SubTopic 320 -Name Accounting Standards Codification -Section S99 -Paragraph 5A -Subparagraph (SX 210.12-13A(Column E)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147477271/946-320-S99-5A
Reference 25: http://www.xbrl.org/2003/role/disclosureRef -Topic 946 -SubTopic 320 -Name Accounting Standards Codification -Section S99 -Paragraph 5B -Subparagraph (SX 210.12-13B(Column E)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147477271/946-320-S99-5B
Reference 26: http://www.xbrl.org/2003/role/disclosureRef -Topic 946 -SubTopic 320 -Name Accounting Standards Codification -Section S99 -Paragraph 5B -Subparagraph (SX 210.12-13B(Column E)(Footnote 4)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147477271/946-320-S99-5B
Reference 27: http://www.xbrl.org/2003/role/disclosureRef -Topic 210 -SubTopic 20 -Name Accounting Standards Codification -Section 50 -Paragraph 3 -Subparagraph (c) -Publisher FASB -URI https://asc.fasb.org/1943274/2147483466/210-20-50-3
Reference 28: http://www.xbrl.org/2003/role/exampleRef -Topic 210 -SubTopic 20 -Name Accounting Standards Codification -Section 55 -Paragraph 22 -Publisher FASB -URI https://asc.fasb.org/1943274/2147483444/210-20-55-22
Reference 29: http://www.xbrl.org/2003/role/disclosureRef -Topic 210 -SubTopic 20 -Name Accounting Standards Codification -Section 55 -Paragraph 10 -Publisher FASB -URI https://asc.fasb.org/1943274/2147483444/210-20-55-10
Reference 30: http://www.xbrl.org/2003/role/disclosureRef -Topic 825 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 10 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482907/825-10-50-10
+ Details
Name: |
us-gaap_DerivativeLiabilities |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:monetaryItemType |
Balance Type: |
credit |
Period Type: |
instant |
|
X |
- DefinitionNominal or face amount used to calculate payments on the derivative liability.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/disclosureRef -Topic 946 -SubTopic 320 -Name Accounting Standards Codification -Section S99 -Paragraph 5C -Subparagraph (SX 210.12-13C(Column E)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147477271/946-320-S99-5C
Reference 2: http://www.xbrl.org/2003/role/disclosureRef -Topic 946 -SubTopic 320 -Name Accounting Standards Codification -Section S99 -Paragraph 5 -Subparagraph (SX 210.12-13(Column D)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147477271/946-320-S99-5
Reference 3: http://www.xbrl.org/2003/role/disclosureRef -Topic 946 -SubTopic 320 -Name Accounting Standards Codification -Section S99 -Paragraph 5A -Subparagraph (SX 210.12-13A(Column D)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147477271/946-320-S99-5A
Reference 4: http://www.xbrl.org/2003/role/disclosureRef -Topic 946 -SubTopic 320 -Name Accounting Standards Codification -Section S99 -Paragraph 5B -Subparagraph (SX 210.12-13B(Column A)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147477271/946-320-S99-5B
Reference 5: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 815 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 1B -Publisher FASB -URI https://asc.fasb.org/1943274/2147480434/815-10-50-1B
Reference 6: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 815 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 1A -Subparagraph (d) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480434/815-10-50-1A
Reference 7: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 815 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 1A -Subparagraph (b) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480434/815-10-50-1A
+ Details
Name: |
us-gaap_DerivativeLiabilityNotionalAmount |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:monetaryItemType |
Balance Type: |
na |
Period Type: |
instant |
|
X |
- DefinitionLine items represent financial concepts included in a table. These concepts are used to disclose reportable information associated with domain members defined in one or many axes to the table.
+ References
+ Details
Name: |
us-gaap_OffsettingAssetsLineItems |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:stringItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- Details
Name: |
us-gaap_DerivativeInstrumentRiskAxis=TMGI_ConvertibleNote1Member |
Namespace Prefix: |
|
Data Type: |
na |
Balance Type: |
|
Period Type: |
|
|
X |
- Details
Name: |
us-gaap_DerivativeInstrumentRiskAxis=TMGI_ConvertibleNote2Member |
Namespace Prefix: |
|
Data Type: |
na |
Balance Type: |
|
Period Type: |
|
|
X |
- Details
Name: |
us-gaap_DerivativeInstrumentRiskAxis=TMGI_ConvertibleNote3Member |
Namespace Prefix: |
|
Data Type: |
na |
Balance Type: |
|
Period Type: |
|
|
X |
- Details
Name: |
us-gaap_DerivativeInstrumentRiskAxis=TMGI_ConvertibleNote4Member |
Namespace Prefix: |
|
Data Type: |
na |
Balance Type: |
|
Period Type: |
|
|
X |
- Details
Name: |
us-gaap_DerivativeInstrumentRiskAxis=TMGI_ConvertibleNote5Member |
Namespace Prefix: |
|
Data Type: |
na |
Balance Type: |
|
Period Type: |
|
|
X |
- Details
Name: |
us-gaap_DerivativeInstrumentRiskAxis=TMGI_ConvertibleNote6Member |
Namespace Prefix: |
|
Data Type: |
na |
Balance Type: |
|
Period Type: |
|
|
X |
- Details
Name: |
us-gaap_DerivativeInstrumentRiskAxis=TMGI_ConvertibleNote7Member |
Namespace Prefix: |
|
Data Type: |
na |
Balance Type: |
|
Period Type: |
|
|
X |
- Details
Name: |
us-gaap_DerivativeInstrumentRiskAxis=TMGI_ConvertibleNote8Member |
Namespace Prefix: |
|
Data Type: |
na |
Balance Type: |
|
Period Type: |
|
|
X |
- Details
Name: |
us-gaap_DerivativeInstrumentRiskAxis=TMGI_ConvertibleNote9Member |
Namespace Prefix: |
|
Data Type: |
na |
Balance Type: |
|
Period Type: |
|
|
X |
- Details
Name: |
us-gaap_DerivativeInstrumentRiskAxis=TMGI_ConvertibleNote10Member |
Namespace Prefix: |
|
Data Type: |
na |
Balance Type: |
|
Period Type: |
|
|
X |
- Details
Name: |
us-gaap_DerivativeInstrumentRiskAxis=TMGI_ConvertibleNote11Member |
Namespace Prefix: |
|
Data Type: |
na |
Balance Type: |
|
Period Type: |
|
|
X |
- Details
Name: |
us-gaap_DerivativeInstrumentRiskAxis=TMGI_ConvertibleNote12Member |
Namespace Prefix: |
|
Data Type: |
na |
Balance Type: |
|
Period Type: |
|
|
X |
- Details
Name: |
us-gaap_DerivativeInstrumentRiskAxis=TMGI_ConvertibleNote13Member |
Namespace Prefix: |
|
Data Type: |
na |
Balance Type: |
|
Period Type: |
|
|
v3.24.3
DERIVATIVE LIABILITY (Details - Derivative liabilities by lenders) - USD ($)
|
Aug. 31, 2024 |
May 31, 2024 |
Offsetting Assets [Line Items] |
|
|
Total |
$ 243,346
|
$ 206,113
|
Lender A [Member] |
|
|
Offsetting Assets [Line Items] |
|
|
Total |
16,594
|
7,040
|
Lender B [Member] |
|
|
Offsetting Assets [Line Items] |
|
|
Total |
8,297
|
3,520
|
Lender C [Member] |
|
|
Offsetting Assets [Line Items] |
|
|
Total |
55,268
|
55,268
|
Other 5 Lenders [Member] |
|
|
Offsetting Assets [Line Items] |
|
|
Total |
$ 163,187
|
$ 140,285
|
X |
- DefinitionFair value, after the effects of master netting arrangements, of a financial liability or contract with one or more underlyings, notional amount or payment provision or both, and the contract can be net settled by means outside the contract or delivery of an asset. Includes liabilities not subject to a master netting arrangement and not elected to be offset.
+ ReferencesReference 1: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 820 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 2 -Subparagraph (bbb)(2)(i) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482106/820-10-50-2
Reference 2: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 820 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 2 -Subparagraph (bbb)(2) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482106/820-10-50-2
Reference 3: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 820 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 2 -Subparagraph (bbb)(1) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482106/820-10-50-2
Reference 4: http://www.xbrl.org/2003/role/disclosureRef -Topic 820 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 2 -Subparagraph (b) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482106/820-10-50-2
Reference 5: http://www.xbrl.org/2003/role/disclosureRef -Topic 820 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 2 -Subparagraph (a) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482106/820-10-50-2
Reference 6: http://www.xbrl.org/2003/role/disclosureRef -Topic 820 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 3 -Subparagraph (a) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482106/820-10-50-3
Reference 7: http://www.xbrl.org/2003/role/disclosureRef -Topic 946 -SubTopic 210 -Name Accounting Standards Codification -Section 50 -Paragraph 6 -Subparagraph (e) -Publisher FASB -URI https://asc.fasb.org/1943274/2147478795/946-210-50-6
Reference 8: http://www.xbrl.org/2003/role/disclosureRef -Topic 946 -SubTopic 210 -Name Accounting Standards Codification -Section 50 -Paragraph 6 -Subparagraph (a)(1) -Publisher FASB -URI https://asc.fasb.org/1943274/2147478795/946-210-50-6
Reference 9: http://www.xbrl.org/2003/role/disclosureRef -Topic 946 -SubTopic 210 -Name Accounting Standards Codification -Section 50 -Paragraph 6 -Subparagraph (a)(2) -Publisher FASB -URI https://asc.fasb.org/1943274/2147478795/946-210-50-6
Reference 10: http://www.xbrl.org/2003/role/disclosureRef -Topic 946 -SubTopic 210 -Name Accounting Standards Codification -Section 50 -Paragraph 6 -Subparagraph (a)(4) -Publisher FASB -URI https://asc.fasb.org/1943274/2147478795/946-210-50-6
Reference 11: http://www.xbrl.org/2003/role/disclosureRef -Topic 946 -SubTopic 210 -Name Accounting Standards Codification -Section 50 -Paragraph 1 -Subparagraph (a)(1) -Publisher FASB -URI https://asc.fasb.org/1943274/2147478795/946-210-50-1
Reference 12: http://www.xbrl.org/2003/role/disclosureRef -Topic 946 -SubTopic 210 -Name Accounting Standards Codification -Section 50 -Paragraph 1 -Subparagraph (b)(1) -Publisher FASB -URI https://asc.fasb.org/1943274/2147478795/946-210-50-1
Reference 13: http://www.xbrl.org/2003/role/disclosureRef -Topic 946 -SubTopic 210 -Name Accounting Standards Codification -Section 50 -Paragraph 1 -Subparagraph (b)(2) -Publisher FASB -URI https://asc.fasb.org/1943274/2147478795/946-210-50-1
Reference 14: http://www.xbrl.org/2003/role/disclosureRef -Topic 946 -SubTopic 210 -Name Accounting Standards Codification -Section 50 -Paragraph 1 -Subparagraph (c)(2) -Publisher FASB -URI https://asc.fasb.org/1943274/2147478795/946-210-50-1
Reference 15: http://www.xbrl.org/2003/role/disclosureRef -Topic 946 -SubTopic 210 -Name Accounting Standards Codification -Section 50 -Paragraph 6 -Subparagraph (f) -Publisher FASB -URI https://asc.fasb.org/1943274/2147478795/946-210-50-6
Reference 16: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 946 -SubTopic 210 -Name Accounting Standards Codification -Section 50 -Paragraph 6 -Subparagraph (a)(3) -Publisher FASB -URI https://asc.fasb.org/1943274/2147478795/946-210-50-6
Reference 17: http://www.xbrl.org/2003/role/disclosureRef -Topic 946 -SubTopic 210 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.6-04(9)(e)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147479170/946-210-S99-1
Reference 18: http://www.xbrl.org/2003/role/disclosureRef -Topic 946 -SubTopic 320 -Name Accounting Standards Codification -Section S99 -Paragraph 5C -Subparagraph (SX 210.12-13C(Column H)(Footnote 7)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147477271/946-320-S99-5C
Reference 19: http://www.xbrl.org/2003/role/disclosureRef -Topic 946 -SubTopic 210 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.6-04(9)(b)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147479170/946-210-S99-1
Reference 20: http://www.xbrl.org/2003/role/disclosureRef -Topic 946 -SubTopic 210 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.6-04(9)(d)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147479170/946-210-S99-1
Reference 21: http://www.xbrl.org/2003/role/disclosureRef -Topic 946 -SubTopic 320 -Name Accounting Standards Codification -Section S99 -Paragraph 5 -Subparagraph (SX 210.12-13(Column G)(Footnote 8)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147477271/946-320-S99-5
Reference 22: http://www.xbrl.org/2003/role/disclosureRef -Topic 946 -SubTopic 320 -Name Accounting Standards Codification -Section S99 -Paragraph 5C -Subparagraph (SX 210.12-13C(Column H)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147477271/946-320-S99-5C
Reference 23: http://www.xbrl.org/2003/role/disclosureRef -Topic 946 -SubTopic 320 -Name Accounting Standards Codification -Section S99 -Paragraph 5 -Subparagraph (SX 210.12-13(Column G)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147477271/946-320-S99-5
Reference 24: http://www.xbrl.org/2003/role/disclosureRef -Topic 946 -SubTopic 320 -Name Accounting Standards Codification -Section S99 -Paragraph 5A -Subparagraph (SX 210.12-13A(Column E)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147477271/946-320-S99-5A
Reference 25: http://www.xbrl.org/2003/role/disclosureRef -Topic 946 -SubTopic 320 -Name Accounting Standards Codification -Section S99 -Paragraph 5B -Subparagraph (SX 210.12-13B(Column E)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147477271/946-320-S99-5B
Reference 26: http://www.xbrl.org/2003/role/disclosureRef -Topic 946 -SubTopic 320 -Name Accounting Standards Codification -Section S99 -Paragraph 5B -Subparagraph (SX 210.12-13B(Column E)(Footnote 4)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147477271/946-320-S99-5B
Reference 27: http://www.xbrl.org/2003/role/disclosureRef -Topic 210 -SubTopic 20 -Name Accounting Standards Codification -Section 50 -Paragraph 3 -Subparagraph (c) -Publisher FASB -URI https://asc.fasb.org/1943274/2147483466/210-20-50-3
Reference 28: http://www.xbrl.org/2003/role/exampleRef -Topic 210 -SubTopic 20 -Name Accounting Standards Codification -Section 55 -Paragraph 22 -Publisher FASB -URI https://asc.fasb.org/1943274/2147483444/210-20-55-22
Reference 29: http://www.xbrl.org/2003/role/disclosureRef -Topic 210 -SubTopic 20 -Name Accounting Standards Codification -Section 55 -Paragraph 10 -Publisher FASB -URI https://asc.fasb.org/1943274/2147483444/210-20-55-10
Reference 30: http://www.xbrl.org/2003/role/disclosureRef -Topic 825 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 10 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482907/825-10-50-10
+ Details
Name: |
us-gaap_DerivativeLiabilities |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:monetaryItemType |
Balance Type: |
credit |
Period Type: |
instant |
|
X |
- DefinitionLine items represent financial concepts included in a table. These concepts are used to disclose reportable information associated with domain members defined in one or many axes to the table.
+ References
+ Details
Name: |
us-gaap_OffsettingAssetsLineItems |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:stringItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- Details
Name: |
us-gaap_DerivativeInstrumentRiskAxis=TMGI_LenderAMember |
Namespace Prefix: |
|
Data Type: |
na |
Balance Type: |
|
Period Type: |
|
|
X |
- Details
Name: |
us-gaap_DerivativeInstrumentRiskAxis=TMGI_LenderBMember |
Namespace Prefix: |
|
Data Type: |
na |
Balance Type: |
|
Period Type: |
|
|
X |
- Details
Name: |
us-gaap_DerivativeInstrumentRiskAxis=TMGI_LenderCMember |
Namespace Prefix: |
|
Data Type: |
na |
Balance Type: |
|
Period Type: |
|
|
X |
- Details
Name: |
us-gaap_DerivativeInstrumentRiskAxis=TMGI_Other5LendersMember |
Namespace Prefix: |
|
Data Type: |
na |
Balance Type: |
|
Period Type: |
|
|
v3.24.3
EQUITY TRANSACTIONS (Details Narrative) - USD ($)
|
|
12 Months Ended |
May 21, 2024 |
May 31, 2024 |
Class of Stock [Line Items] |
|
|
Debt conversion shares issued |
|
2,265,475,967
|
Debt conversion converted amount |
|
$ 350,472
|
Common Stock [Member] |
|
|
Class of Stock [Line Items] |
|
|
Common stock issued for services, shares |
|
185,000,000
|
Common stock issued for services, value |
|
$ 102,700
|
Note Purchase Agreement [Member] |
|
|
Class of Stock [Line Items] |
|
|
Loan received |
$ 500,000
|
|
Principal amount |
$ 555,555
|
|
Interest rate |
12.00%
|
|
Number of warrants purchased |
5,555,555,500
|
|
Exercise price |
$ 0.0001
|
|
Shares registered for Note 3 |
1,455,524,579
|
|
Equity Agreement [Member] |
|
|
Class of Stock [Line Items] |
|
|
Number of shares issued, shares |
|
349,461,323
|
Net proceeds |
|
$ 55,730
|
X |
- References
+ Details
Name: |
TMGI_NumberOfWarrantsPurchased |
Namespace Prefix: |
TMGI_ |
Data Type: |
xbrli:sharesItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionNumber of authorized capital units or capital shares. This element is relevant to issuers of face-amount certificates and registered investment companies.
+ References
+ Details
Name: |
us-gaap_CapitalUnitsAuthorized |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:sharesItemType |
Balance Type: |
na |
Period Type: |
instant |
|
X |
- DefinitionLine items represent financial concepts included in a table. These concepts are used to disclose reportable information associated with domain members defined in one or many axes to the table.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/exampleRef -Topic 505 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 13 -Subparagraph (d) -Publisher FASB -URI https://asc.fasb.org/1943274/2147481112/505-10-50-13
Reference 2: http://www.xbrl.org/2003/role/recommendedDisclosureRef -Topic 272 -SubTopic 10 -Name Accounting Standards Codification -Section 45 -Paragraph 3 -Publisher FASB -URI https://asc.fasb.org/1943274/2147483014/272-10-45-3
Reference 3: http://www.xbrl.org/2003/role/disclosureRef -Topic 272 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 1 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482987/272-10-50-1
Reference 4: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 235 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.4-08(d)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480678/235-10-S99-1
Reference 5: http://www.xbrl.org/2003/role/disclosureRef -Topic 505 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 13 -Subparagraph (a) -Publisher FASB -URI https://asc.fasb.org/1943274/2147481112/505-10-50-13
Reference 6: http://www.xbrl.org/2003/role/disclosureRef -Topic 505 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 13 -Subparagraph (b) -Publisher FASB -URI https://asc.fasb.org/1943274/2147481112/505-10-50-13
Reference 7: http://www.xbrl.org/2003/role/disclosureRef -Topic 505 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 13 -Subparagraph (e) -Publisher FASB -URI https://asc.fasb.org/1943274/2147481112/505-10-50-13
Reference 8: http://www.xbrl.org/2003/role/disclosureRef -Topic 505 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 13 -Subparagraph (h) -Publisher FASB -URI https://asc.fasb.org/1943274/2147481112/505-10-50-13
Reference 9: http://www.xbrl.org/2003/role/disclosureRef -Topic 505 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 14 -Subparagraph (b) -Publisher FASB -URI https://asc.fasb.org/1943274/2147481112/505-10-50-14
Reference 10: http://www.xbrl.org/2003/role/disclosureRef -Topic 505 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 18 -Subparagraph (c) -Publisher FASB -URI https://asc.fasb.org/1943274/2147481112/505-10-50-18
Reference 11: http://www.xbrl.org/2003/role/disclosureRef -Topic 210 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.5-02(27)(b)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480566/210-10-S99-1
Reference 12: http://www.xbrl.org/2003/role/disclosureRef -Topic 210 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.5-02(28)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480566/210-10-S99-1
Reference 13: http://www.xbrl.org/2003/role/disclosureRef -Topic 505 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 2 -Publisher FASB -URI https://asc.fasb.org/1943274/2147481112/505-10-50-2
Reference 14: http://www.xbrl.org/2003/role/disclosureRef -Topic 210 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.5-02(29)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480566/210-10-S99-1
Reference 15: http://www.xbrl.org/2003/role/disclosureRef -Topic 946 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 3 -Subparagraph (SX 210.6-03(i)(2)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147479886/946-10-S99-3
Reference 16: http://www.xbrl.org/2003/role/disclosureRef -Topic 946 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 3 -Subparagraph (SX 210.6-03(i)(1)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147479886/946-10-S99-3
Reference 17: http://www.xbrl.org/2003/role/disclosureRef -Topic 946 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 3 -Subparagraph (SX 210.6-03(i)(2)(i)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147479886/946-10-S99-3
Reference 18: http://www.xbrl.org/2003/role/disclosureRef -Topic 946 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 3 -Subparagraph (SX 210.6-03(i)(2)(ii)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147479886/946-10-S99-3
+ Details
Name: |
us-gaap_ClassOfStockLineItems |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:stringItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionExercise price per share or per unit of warrants or rights outstanding.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/disclosureRef -Topic 505 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 3 -Publisher FASB -URI https://asc.fasb.org/1943274/2147481112/505-10-50-3
+ Details
Name: |
us-gaap_ClassOfWarrantOrRightExercisePriceOfWarrantsOrRights1 |
Namespace Prefix: |
us-gaap_ |
Data Type: |
dtr-types:perShareItemType |
Balance Type: |
na |
Period Type: |
instant |
|
X |
- DefinitionThe value of the financial instrument(s) that the original debt is being converted into in a noncash (or part noncash) transaction. "Part noncash" refers to that portion of the transaction not resulting in cash receipts or cash payments in the period.
+ ReferencesReference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Name Accounting Standards Codification -Topic 230 -SubTopic 10 -Section 50 -Paragraph 3 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482913/230-10-50-3
Reference 2: http://fasb.org/us-gaap/role/ref/legacyRef -Name Accounting Standards Codification -Topic 230 -SubTopic 10 -Section 50 -Paragraph 5 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482913/230-10-50-5
+ Details
Name: |
us-gaap_DebtConversionConvertedInstrumentAmount1 |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:monetaryItemType |
Balance Type: |
credit |
Period Type: |
duration |
|
X |
- DefinitionThe number of shares issued in exchange for the original debt being converted in a noncash (or part noncash) transaction. "Part noncash" refers to that portion of the transaction not resulting in cash receipts or payments in the period.
+ ReferencesReference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Name Accounting Standards Codification -Topic 230 -SubTopic 10 -Section 50 -Paragraph 3 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482913/230-10-50-3
Reference 2: http://fasb.org/us-gaap/role/ref/legacyRef -Name Accounting Standards Codification -Topic 230 -SubTopic 10 -Section 50 -Paragraph 5 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482913/230-10-50-5
+ Details
Name: |
us-gaap_DebtConversionConvertedInstrumentSharesIssued1 |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:sharesItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionFace (par) amount of debt instrument at time of issuance.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/exampleRef -Topic 835 -SubTopic 30 -Name Accounting Standards Codification -Section 55 -Paragraph 8 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482949/835-30-55-8
Reference 2: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 20 -Name Accounting Standards Codification -Section 50 -Paragraph 1B -Subparagraph (a) -Publisher FASB -URI https://asc.fasb.org/1943274/2147481139/470-20-50-1B
Reference 3: http://www.xbrl.org/2003/role/exampleRef -Topic 470 -SubTopic 20 -Name Accounting Standards Codification -Section 55 -Paragraph 69B -Publisher FASB -URI https://asc.fasb.org/1943274/2147481568/470-20-55-69B
Reference 4: http://www.xbrl.org/2003/role/exampleRef -Topic 470 -SubTopic 20 -Name Accounting Standards Codification -Section 55 -Paragraph 69C -Publisher FASB -URI https://asc.fasb.org/1943274/2147481568/470-20-55-69C
Reference 5: http://www.xbrl.org/2003/role/disclosureRef -Topic 835 -SubTopic 30 -Name Accounting Standards Codification -Section 50 -Paragraph 1 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482900/835-30-50-1
Reference 6: http://www.xbrl.org/2003/role/disclosureRef -Topic 835 -SubTopic 30 -Name Accounting Standards Codification -Section 45 -Paragraph 2 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482925/835-30-45-2
+ Details
Name: |
us-gaap_DebtInstrumentFaceAmount |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:monetaryItemType |
Balance Type: |
credit |
Period Type: |
instant |
|
X |
- DefinitionThe average effective interest rate during the reporting period.
+ ReferencesReference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 210 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.5-02(22)(a)(1)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480566/210-10-S99-1
Reference 2: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 20 -Name Accounting Standards Codification -Section 50 -Paragraph 1F -Subparagraph (a) -Publisher FASB -URI https://asc.fasb.org/1943274/2147481139/470-20-50-1F
Reference 3: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 835 -SubTopic 30 -Name Accounting Standards Codification -Section 45 -Paragraph 2 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482925/835-30-45-2
+ Details
Name: |
us-gaap_DebtInstrumentInterestRateDuringPeriod |
Namespace Prefix: |
us-gaap_ |
Data Type: |
dtr-types:percentItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionThe cash inflow from the additional capital contribution to the entity.
+ ReferencesReference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Name Accounting Standards Codification -Section 45 -Paragraph 14 -Subparagraph (a) -SubTopic 10 -Topic 230 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482740/230-10-45-14
+ Details
Name: |
us-gaap_ProceedsFromIssuanceOfCommonStock |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:monetaryItemType |
Balance Type: |
debit |
Period Type: |
duration |
|
X |
- DefinitionCash received from principal payments made on loans related to operating activities.
+ ReferencesReference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 230 -SubTopic 10 -Name Accounting Standards Codification -Section 45 -Paragraph 25 -Subparagraph (c) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482740/230-10-45-25
+ Details
Name: |
us-gaap_ProceedsFromLoans |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:monetaryItemType |
Balance Type: |
debit |
Period Type: |
duration |
|
X |
- DefinitionNumber of shares issued in lieu of cash for services contributed to the entity. Number of shares includes, but is not limited to, shares issued for services contributed by vendors and founders.
+ References
+ Details
Name: |
us-gaap_StockIssuedDuringPeriodSharesIssuedForServices |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:sharesItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionNumber of new stock issued during the period.
+ ReferencesReference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Name Accounting Standards Codification -Section 50 -Paragraph 2 -SubTopic 10 -Topic 505 -Publisher FASB -URI https://asc.fasb.org/1943274/2147481112/505-10-50-2
Reference 2: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 210 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.5-02(28)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480566/210-10-S99-1
Reference 3: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 210 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.5-02(29)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480566/210-10-S99-1
Reference 4: http://www.xbrl.org/2003/role/disclosureRef -Topic 946 -SubTopic 505 -Name Accounting Standards Codification -Section 50 -Paragraph 2 -Subparagraph (a) -Publisher FASB -URI https://asc.fasb.org/1943274/2147478448/946-505-50-2
Reference 5: http://www.xbrl.org/2003/role/disclosureRef -Topic 946 -SubTopic 220 -Name Accounting Standards Codification -Section S99 -Paragraph 3 -Subparagraph (SX 210.6-09(4)(b)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147479134/946-220-S99-3
Reference 6: http://www.xbrl.org/2003/role/disclosureRef -Topic 946 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 3 -Subparagraph (SX 210.6-03(i)(1)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147479886/946-10-S99-3
Reference 7: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 505 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.3-04) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480008/505-10-S99-1
+ Details
Name: |
us-gaap_StockIssuedDuringPeriodSharesNewIssues |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:sharesItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionValue of stock issued in lieu of cash for services contributed to the entity. Value of the stock issued includes, but is not limited to, services contributed by vendors and founders.
+ References
+ Details
Name: |
us-gaap_StockIssuedDuringPeriodValueIssuedForServices |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:monetaryItemType |
Balance Type: |
credit |
Period Type: |
duration |
|
X |
- Details
Name: |
us-gaap_StatementClassOfStockAxis=us-gaap_CommonStockMember |
Namespace Prefix: |
|
Data Type: |
na |
Balance Type: |
|
Period Type: |
|
|
X |
- Details
Name: |
us-gaap_TransactionTypeAxis=TMGI_NotePurchaseAgreementMember |
Namespace Prefix: |
|
Data Type: |
na |
Balance Type: |
|
Period Type: |
|
|
X |
- Details
Name: |
us-gaap_TransactionTypeAxis=TMGI_EquityAgreementMember |
Namespace Prefix: |
|
Data Type: |
na |
Balance Type: |
|
Period Type: |
|
|
v3.24.3
X |
- DefinitionLine items represent financial concepts included in a table. These concepts are used to disclose reportable information associated with domain members defined in one or many axes to the table.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/disclosureRef -Topic 805 -SubTopic 20 -Name Accounting Standards Codification -Section 50 -Paragraph 5 -Subparagraph (a) -Publisher FASB -URI https://asc.fasb.org/1943274/2147479907/805-20-50-5
+ Details
Name: |
us-gaap_BusinessAcquisitionLineItems |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:stringItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionAmount of consideration transferred, consisting of acquisition-date fair value of assets transferred by the acquirer, liabilities incurred by the acquirer, and equity interest issued by the acquirer.
+ ReferencesReference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Name Accounting Standards Codification -Section 30 -Paragraph 8 -SubTopic 30 -Topic 805 -Publisher FASB -URI https://asc.fasb.org/1943274/2147479637/805-30-30-8
Reference 2: http://fasb.org/us-gaap/role/ref/legacyRef -Name Accounting Standards Codification -Section 50 -Paragraph 1 -Subparagraph (b) -SubTopic 30 -Topic 805 -Publisher FASB -URI https://asc.fasb.org/1943274/2147479581/805-30-50-1
Reference 3: http://fasb.org/us-gaap/role/ref/legacyRef -Name Accounting Standards Codification -Section 30 -Paragraph 7 -SubTopic 30 -Topic 805 -Publisher FASB -URI https://asc.fasb.org/1943274/2147479637/805-30-30-7
+ Details
Name: |
us-gaap_BusinessCombinationConsiderationTransferred1 |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:monetaryItemType |
Balance Type: |
credit |
Period Type: |
duration |
|
X |
- DefinitionThe fair value of notes issued in noncash investing and financing activities.
+ ReferencesReference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Name Accounting Standards Codification -Topic 230 -SubTopic 10 -Section 50 -Paragraph 4 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482913/230-10-50-4
Reference 2: http://fasb.org/us-gaap/role/ref/legacyRef -Name Accounting Standards Codification -Topic 230 -SubTopic 10 -Section 50 -Paragraph 3 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482913/230-10-50-3
Reference 3: http://fasb.org/us-gaap/role/ref/legacyRef -Name Accounting Standards Codification -Topic 230 -SubTopic 10 -Section 50 -Paragraph 5 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482913/230-10-50-5
+ Details
Name: |
us-gaap_NotesIssued1 |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:monetaryItemType |
Balance Type: |
credit |
Period Type: |
duration |
|
X |
- DefinitionNumber of shares of stock issued during the period pursuant to acquisitions.
+ ReferencesReference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 210 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.5-02(28)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480566/210-10-S99-1
Reference 2: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 210 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.5-02(29)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480566/210-10-S99-1
Reference 3: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 505 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.3-04) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480008/505-10-S99-1
+ Details
Name: |
us-gaap_StockIssuedDuringPeriodSharesAcquisitions |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:sharesItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- Details
Name: |
us-gaap_BusinessAcquisitionAxis=TMGI_SimplyWhimMember |
Namespace Prefix: |
|
Data Type: |
na |
Balance Type: |
|
Period Type: |
|
|
Marquie (PK) (USOTC:TMGI)
Historical Stock Chart
From Nov 2024 to Dec 2024
Marquie (PK) (USOTC:TMGI)
Historical Stock Chart
From Dec 2023 to Dec 2024