0001729637false--05-31FY2024false0false0.00120000000073540000821747500.900P2YP2Y00017296372023-06-012024-05-310001729637karx:SecuritiesExchangeMemberus-gaap:PrivatePlacementMemberus-gaap:SubsequentEventMember2024-06-012024-06-210001729637karx:SecuritiesExchangeMemberus-gaap:PrivatePlacementMemberus-gaap:SubsequentEventMember2024-06-210001729637karx:LoanFromThirdPartyMember2023-01-012023-01-130001729637karx:JointVentureMember2023-09-012023-11-300001729637karx:JointVentureMember2022-06-012023-05-310001729637karx:JointVentureMember2023-06-012024-05-3100017296372023-06-012023-06-0600017296372024-01-012024-01-310001729637karx:SilvicultureSystemMember2022-06-012023-05-310001729637us-gaap:PrivatePlacementMember2023-06-012024-05-310001729637us-gaap:PrivatePlacementMember2022-06-012023-05-310001729637karx:PrivatePlacementOneMember2023-11-012023-11-300001729637karx:PrivatePlacementOneMember2023-07-012023-09-300001729637us-gaap:PrivatePlacementMember2024-05-310001729637karx:SilvicultureSystemMember2023-05-310001729637us-gaap:PrivatePlacementMember2023-05-310001729637srt:MinimumMember2024-01-310001729637srt:MaximumMember2024-01-310001729637karx:PrivatePlacementOneMember2023-09-300001729637karx:PrivatePlacementOneMember2023-11-300001729637srt:MinimumMemberkarx:WarrantsMember2023-06-012024-05-310001729637srt:MaximumMemberkarx:WarrantsMember2023-06-012024-05-310001729637srt:MaximumMemberkarx:WarrantsMember2024-05-310001729637srt:MaximumMember2024-05-310001729637srt:MinimumMember2024-05-310001729637karx:CocoluvIncMember2024-05-3100017296372022-02-2100017296372022-02-012022-02-210001729637us-gaap:AccumulatedOtherComprehensiveIncomeMember2024-05-310001729637us-gaap:RetainedEarningsMember2024-05-310001729637us-gaap:AdditionalPaidInCapitalMember2024-05-310001729637karx:StockToBeIssuedMember2024-05-310001729637us-gaap:CommonStockMember2024-05-310001729637us-gaap:AccumulatedOtherComprehensiveIncomeMember2023-06-012024-05-310001729637us-gaap:RetainedEarningsMember2023-06-012024-05-310001729637us-gaap:AdditionalPaidInCapitalMember2023-06-012024-05-310001729637karx:StockToBeIssuedMember2023-06-012024-05-310001729637us-gaap:CommonStockMember2023-06-012024-05-310001729637us-gaap:AccumulatedOtherComprehensiveIncomeMember2023-05-310001729637us-gaap:RetainedEarningsMember2023-05-310001729637us-gaap:AdditionalPaidInCapitalMember2023-05-310001729637karx:StockToBeIssuedMember2023-05-310001729637us-gaap:CommonStockMember2023-05-310001729637us-gaap:AccumulatedOtherComprehensiveIncomeMember2022-06-012023-05-310001729637us-gaap:RetainedEarningsMember2022-06-012023-05-310001729637us-gaap:AdditionalPaidInCapitalMember2022-06-012023-05-310001729637karx:StockToBeIssuedMember2022-06-012023-05-310001729637us-gaap:CommonStockMember2022-06-012023-05-3100017296372022-05-310001729637us-gaap:AccumulatedOtherComprehensiveIncomeMember2022-05-310001729637us-gaap:RetainedEarningsMember2022-05-310001729637us-gaap:AdditionalPaidInCapitalMember2022-05-310001729637karx:StockToBeIssuedMember2022-05-310001729637us-gaap:CommonStockMember2022-05-3100017296372022-06-012023-05-3100017296372023-05-3100017296372024-09-1000017296372024-05-31iso4217:USDxbrli:sharesiso4217:USDxbrli:sharesxbrli:pure

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

FORM 10-K

(Mark One)

☒	ANNUAL REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

☐	TRANSITION REPORT UNDER SECTION 13 OR 15(d) OF THE EXCHANGE ACT

For the fiscal year ended May 31, ~~2024~~2025

000-56288

(Commission file number)

Karbon-X Corp.

(Exact name of registrant as specified in its charter)

Nevada		82-2882342
(State or other jurisdiction of incorporation or organization)		(IRS Employer Identification No.)

~~510~~6575 ~~5th~~West STLoop SWSouth, Suite ~~910~~500

~~Calgary~~Bellaire, ~~AB,~~TX ~~Canada T2P 3S2~~77401

844-462-3637

(Address and telephone number of principal executive offices)

~~1410~~910 ~~Columbia~~7th Ave. SW, ~~Castlegar~~Calgary, BCAB, Canada ~~N1N~~T2P ~~3K3~~3N8

(Former name, former address and former fiscal year, if changed since last report)

Securities registered pursuant to Section 12(b) of the Act: None

Securities registered pursuant to Section 12(g) of the Act: Common Stock, $0.001 par value

Indicate by check mark if the registrant is a well-known seasoned issuer, as defined in Rule 405 of the Securities Act. Yes ☐ No ☒

Indicate by check mark if the registrant is not required to file reports pursuant to Section 13 or Section 15(d) of the Exchange Act. Yes ☐ No ☒

Indicate by check mark whether the issuer (1) filed all reports required to be filed by Section 13 or 15(d) of the Exchange Act during the past 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes ☒ No ☐

Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T during the preceding 12 months (or such shorter period that the registrant was required to submit and post such files. Yes ☒ No ☐

Indicate by check mark if disclosure of delinquent filers pursuant to Item 405 of Regulation S-K is not contained herein, and will not be contained, to the best of the registrant’s knowledge, in the definitive proxy or information statement incorporated by reference in Part III of this Form 10-K or amendment to Form 10-K. Yes ☒ No ☐

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a small 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	☒
(Do not check if a smaller reporting company)		Emerging growth company	☒

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes ☐ No ☒

The aggregate market value of the voting and non-voting common equity held by non-affiliates as of August ~~May~~ 31, ~~2024~~2025 was ~~unknown~~$32,131,927.

(At September 1012, ~~2024~~2025, the registrant had 8386,~~413~~973,~~639~~148 shares of common stock issued and outstanding, of which 14,~~763~~028,~~887~~933 shares of common stock issued and outstanding were held by officers and directors., ~~Market~~valued ~~value~~at ~~is not available for that date as the Company is currently trading on the expert market.)~~$9,118,806

TABLE OF CONTENTS

PART I
Item 1.	Description of Business	4	4
Item 1A	Risk Factors	7	7
Item 2.	Description of Property	10
Item 1B	Unresolved Staff Comments		10
Item 3.	Legal Proceedings	11
Item 1C	Cybersecurity Risk		10
Item 4.	Submission of Matters to a Vote of Security Holders	12
Item 2.	Description of Property		11
Item 5.	Market for Common Equity and Related Stockholder Matters and Small Business Issuer Purchases of Equity Securities	12
Item 3.	Legal Proceedings		11
Item 6.	Selected Financial Data	13
Item 4.	Submission of Matters to a Vote of Security Holders		12
Item 7.	Management's Discussion and Analysis of Financial Condition and Results of Operation	13
Item 5.	Market for Common Equity and Related Stockholder Matters and Small Business Issuer Purchases of Equity Securities		12
Item 8.	Financial Statements	20
Item 6.	Selected Financial Data		13
Item 9A.	Controls and Procedures	21
Item 7.	Management's Discussion and Analysis of Financial Condition and Results of Operation		13
Item 9B.	Other Information	21
Item 8.	Financial Statements		19
Item 10.	Directors, Executive Officers, Promoters, Control Persons and Corporate Governance; Compliance with Section 16(a) of the Exchange Act	21
Item 9.	Changes In and Disagreements With Accountants on Accounting and Financial Disclosures
Item 11.	Executive Compensation	23
Item 9A.	Controls and Procedures		20
Item 12.	Security Ownership of Certain Beneficial Owners and Management and Related Stockholder Matters	25
Item 9B.	Other Information		20
Item 13.	Certain Relationships and Related Transactions, and Director Independence.	27
Item 10.	Directors, Executive Officers, Promoters, Control Persons and Corporate Governance; Compliance with Section 16(a) of the Exchange Act		20
Item 14.	Principal Accountant Fees and Services	27
Item 11.	Executive Compensation		22
Item 15.	Exhibits	28
Item 12.	Security Ownership of Certain Beneficial Owners and Management and Related Stockholder Matters		23
Item 13.	Certain Relationships and Related Transactions, and Director Independence.
Item 14.	Principal Accountant Fees and Services		25
Item 15.	Exhibits		26

Table of Contents

CAUTIONARY STATEMENT REGARDING FORWARD-LOOKING STATEMENTS AND INFORMATION

This Annual Report on Form 10-K, the other reports, statements, and information that we have previously filed or that we may subsequently file with the Securities and Exchange Commission, or SEC, and public announcements that we have previously made or may subsequently make include, may include, incorporate by reference or may incorporate by reference certain statements that may be deemed to be “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995 and are intended to enjoy the benefits of that act. Unless the context is otherwise, the forward-looking statements included or incorporated by reference in this Form 10-K and those reports, statements, information and announcements address activities, events or developments that Karbon-X Corp. (hereinafter referred to as “we,” “us,” “our,” “our Company” or “Karbon-X”) expects or anticipates, will or may occur in the future. Any statements in this document about expectations, beliefs, plans, objectives, assumptions or future events or performance are not historical facts and are forward-looking statements. These statements are often, but not always, made through the use of words or phrases such as “may,” “should,” “could,” “predict,” “potential,” “believe,” “will likely result,” “expect,” “will continue,” “anticipate,” “seek,” “estimate,” “intend,” “plan,” “projection,” “would” and “outlook,” and similar expressions. Accordingly, these statements involve estimates, assumptions and uncertainties, which could cause actual results to differ materially from those expressed in them. Any forward-looking statements are qualified in their entirety by reference to the factors discussed throughout this document. All forward-looking statements concerning economic conditions, rates of growth, rates of income or values as may be included in this document are based on information available to us on the dates noted, and we assume no obligation to update any such forward-looking statements. It is important to note that our actual results may differ materially from those in such forward-looking statements due to fluctuations in interest rates, inflation, government regulations, economic conditions and competitive product and pricing pressures in the geographic and business areas in which we conduct operations, including our plans, objectives, expectations and intentions and other factors discussed elsewhere in this Report.

Certain risk factors could materially and adversely affect our business, financial conditions and results of operations and cause actual results or outcomes to differ materially from those expressed in any forward-looking statements made by us, and you should not place undue reliance on any such forward-looking statements. Any forward-looking statement speaks only as of the date on which it is made and we do not undertake any obligation to update any forward-looking statement or statements to reflect events or circumstances after the date on which such statement is made or to reflect the occurrence of unanticipated events. The risks and uncertainties we currently face are not the only ones we face. New factors emerge from time to time, and it is not possible for us to predict which will arise. There may be additional risks not presently known to us or that we currently believe are immaterial to our business. In addition, we cannot assess the impact of each factor on our business or the extent to which any factor, or combination of factors, may cause actual results to differ materially from those contained in any forward-looking statements. If any such risks occur, our business, operating results, liquidity and financial condition could be materially affected in an adverse manner. Under such circumstances, you may lose all or part of your investment.

The industry and market data contained in this report are based either on our management's own estimates or, where indicated, independent industry publications, reports by governmental agencies or market research firms or other published independent sources and, in each case, are believed by our management to be reasonable estimates. However, industry and market data is subject to change and cannot always be verified with complete certainty due to limits on the availability and reliability of raw data, the voluntary nature of the data gathering process and other limitations and uncertainties inherent in any statistical survey of market shares. We have not independently verified market and industry data from third-party sources. In addition, consumption patterns and customer preferences can and do change. As a result, you should be aware that market share, ranking and other similar data set forth herein, and estimates and beliefs based on such data, may not be verifiable or reliable.

Table of Contents

Item 1. Description of Business

Karbon-X Corp (or "Karbon-X" or "the Company") is a public Nevada corporation that offers investors exposure to certified carbon credits which are a key instrument used by both individuals and corporations to achieve their carbon neutral and net-zero carbon goals. The company is environmental, social and governance (ESG) principled and focuses on partnering with high-quality projects and/or companies that generate or are actively involved in the voluntary carbon credit market.

Karbon-X Corp is focused on customized transactional options for corporations to offset their carbon footprint and provides scalable access to the Verified Emissions Reduction markets. Karbon-X is changing the marketing framework of traditional carbon marketing by engaging with the public in order to fund multiple forms of technology-based greenhouse gas reduction builds.

Carbon Credit Generation

Karbon-X Corp has begun purchasing verified carbon credits from numerous vendors and intends to resell these credits to both industry and the general public. The Company has already begun funding projects in order to generate Karbon-X Corp carbon credits of its own. Once verified these projects will generate carbon credits that will be sold on its proprietary APP platform.

Developments

~~Subsequent~~ During tothe ~~March~~year ~~31,~~ended ~~2022~~May ~~and through June 1~~31, ~~2022~~2025, ~~Karbon-X Corp. completed a private placement pursuant to Rule 506(c) of~~ the ~~Securities~~Company ~~Exchange Act of 1934, as amended. In that private placement the company~~ sold 31,~~820~~926,~~000~~742 ~~units~~shares at $0.2590 per ~~unit~~share for total ~~gross~~ proceeds of $~~955~~1,~~000~~712,099. ~~Each unit consisted of one share of common stock and one warrant to purchase a share of common stock for $0.75 per share for a period of two years.~~

InOn ~~June~~March ~~2022~~31, 2025, the Company ~~made~~converted ~~two~~a ~~payments~~loan ~~amounting~~for to$350,000 ~~approximately~~principal and $~~232~~16,~~654~~724 tointerest ainto ~~third-party~~407,471 ~~app~~shares ~~development~~at ~~company~~a price of $.90 per share.

On ~~April~~March 2631, ~~2022~~2025, the ~~company signed a letter of intent with Silversmith Power and Light~~ Company toissued ~~explore~~57,875 ~~the~~shares ~~Silversmith~~at ~~Power~~$2.04 ~~and~~per ~~Light~~share ~~hydroelectric systems potential~~ for ~~generating~~compensation ~~carbon~~of ~~credits~~$118,007.

~~From~~On ~~November~~May ~~2022 through August 10~~22, ~~2023~~2025, ~~Karbon-X Corp. completed a private placement pursuant to Rule 506(c) of~~ the ~~Securities~~Company ~~Exchange~~converted ~~Act of 1934~~360,000 asoptions ~~amended.~~related Into ~~that~~its ~~private~~stock ~~placement~~option ~~the~~plan ~~company~~into ~~sold 4~~205,~~632,297~~715 shares ofvia ~~common~~a ~~stock~~cashless ~~at $0~~exercise.~~50 per share for total gross proceeds of $2,316,486.~~

~~During~~On ~~July~~May ~~– September 2023~~15, ~~Karbon-X Corp. completed a private placement pursuant to Rule 506(c) of the Securities Exchange Act of 1934~~2025, ~~as amended. In that private placement the company sold 3~~10,~~274,858~~400 ~~shares~~warrants ofwere ~~common~~exercised ~~stock~~in ata ~~$0.50~~cashless ~~per~~exercise ~~share~~ for ~~total gross proceeds of $ 1~~7,~~637,~~429, ~~net of expenses related to issuances of $83,993~~shares.

~~During~~On ~~January~~June ~~2024~~1, 2025, the Company ~~revalued~~entered ~~the~~into ~~common~~an ~~stock~~Asset ~~issued~~Purchase inAgreement ~~certain~~with ofAllcot ~~the~~AG ~~previous~~to ~~private~~acquire ~~placements~~specified ~~from~~assets $2(including ~~per~~certain ~~unit~~subsidiary toshares, ~~$.90~~intellectual ~~per~~property, ~~unit~~database, project pipeline, and ~~issued~~contract anrights) ~~additional~~for ~~61,111~~cash ~~shares~~consideration of $350,000.

On February 13, 2024 the Company entered into a convertible note with an accredited investor for $150,000 with a one-time interest fee of $37,500 converted into common shares originally at $0.90 per share.

4 Table of Contents

Historical Company Information

Karbon-X was incorporated in the State of Nevada on September 31, 2017 under the name Cocoluv, Inc. The articles provided for 200,000,000 authorized shares. At that time Reymund Guillermo was appointed as sole officer and director. On June 9, 2020, the Corporation filed a Certificate of Amendment with the State of Nevada effectuating a 50 for 1 forward stock split. On March 1, 2022, a change of control occurred when Mr. Guillermo resigned as director and all executive officer positions with the Company. Concurrent with Mr. Guillermo’s resignation, Mr. Chad Clovis was appointed as CEO, Director and President.

On February 21, 2022 Karbon-X Corp, formerly known as Cocoluv, Inc., a Nevada Corporation (“Karbon-X”) entered into a Reorganization and Stock Purchase Agreement (the “Reorganization Agreement”) to acquire 100% of the issued and outstanding equity of Karbon-X Project, Inc., a British Columbia company (“Karbon-X Project”). Effective March 21, 2022, the parties closed the Reorganization Agreement. As part of the transaction, the majority shareholder of Karbon-X delivered 64,897,000 shares of common stock to shareholders of Karbon-X Project and certain other designees.

The Company’s principal office is located at ~~510~~6575 ~~5th~~West STLoop SWSouth, Suite ~~910~~500, ~~Calgary~~Bellaire, ~~AB,~~TX ~~Canada T2P 3S2~~77401. Our telephone number is 844-462-3637. The Company email is info@karbon-x.com.

Table of Contents

Competition

Many of our competitors have greater resources that may enable them to compete more effectively than us in the carbon credit industry.

The industry in which we operate is subject to intense and increasing competition. Some of our competitors have a longer operating history and greater capital resources and facilities, which may enable them to compete more effectively in this market. We expect to face additional competition from existing licensees and new market entrants, who are not yet active in the industry. If a significant number of competitors develop, we may experience increased competition for market share and may experience downward pricing pressure on our products as new entrants increase production. Such competition may cause us to encounter difficulties in generating revenues and market share, and in positioning our products in the market. If we are unable to successfully compete with existing companies and new entrants to the market, our lack of competitive advantage will have a negative effect on our business and financial condition.

We have identified many of our key competitors including the following:

Indigo Carbon

As the name most recognized name in the farming community, Indigo Carbon has an impressive list of well known corporate buyers like The North Face, Blue Bottle Coffee, and JP Morgan Chase. While Indigo is touted as a leader in the emerging industry, it may not be the best option for all. Indigo carbon has a proprietary software platform that allows farmers to easily input data from enrolled fields. After enrolling, farmers have access to Indigo’s agronomists and support teams to help implement changes and answer questions. Farmers only get paid for adopting new practices (ie. cover cropping, no-till, reduced N fertilizer, etc.), so if a farmer has been cover cropping for years, they are unlikely to be eligible. Right now they only service specific states (Arkansas, Colorado, Georgia, Illinois, Indiana, Iowa, Kansas, Kentucky, Louisiana, Minnesota, Mississippi, Missouri, Nebraska, North Carolina, North Dakota, Ohio, Oklahoma, South Carolina, South Dakota, Tennessee, and Texas).

Nori

Nori is a blockchain-enabled company whose sole mission is to be a leading carbon marketplace. Unique to the carbon-removal industry, they are powered by cryptocurrency. Through this pioneering approach, they hope to create efficient and transparent carbon removal transactions. Companies can purchase NORI tokens (whose price depends on the market price of a carbon removal credit at time of purchase). Once it has a NORI token, the company can exchange it for an NRT (or Nori Removal Token). Farmers create NRTs when they sequester 1 ton of CO2. That NRT translates into a NORI token which is priced at market value and can be sold.

5 Table of Contents

TruCarbon by TruTerra

TruTerra is a subsidiary of Land O’Lakes – the world’s largest farmer owned cooperative. The current state of the program is only available to farmers with data from 2016-2020. They have a tool called Truterra Insights Engine that allows farmers to aggregate data from the past five years in a format best suited to enroll in a carbon program. Enrollment is contingent upon committing to a 20 year reporting period using the Truterra Insights Engine (carbon reporting contracts are similar to conservation easements, meaning that they can be transferred in the case of transfer of property).

Bayer Carbon Initiative

Bayer’s recently announced Carbon Initiative is still in its beginning phases with very little public detail. That said, they (like many of the other carbon credit companies on this list), will only pay farmers for adopting new cover crop or no-till/strip till practices. Bayer is a hugely influential food and agriculture company in its own right, so they have the resources and expertise to roll out a strong program after this pilot season.

Nutrien Ag

Nutrien’s core businesses are creating seeds, fertilizers, herbicides, and software to optimize farm performance. In November 2020 they announced their involvement in the carbon marketplace. Nutrien has a deep bench of agronomists on staff to provide guidance for newly enrolled farmers, so entering the market may have additional benefits for farmers looking for guidance on how best to sequester carbon. As a global retailer they have plenty of connections to influential companies who might be interested in purchasing carbon credits once the program is officially launched.

Table of Contents

Carbon Streaming Corp

Under stream agreements, Carbon Streaming Corp. makes upfront and ongoing delivery payments to project developers for future carbon credits. This financing structure creates carbon credit projects that reduce emissions in a sustainable manner. Our streams and investments then provide us with a diversified portfolio of carbon credits with exposure to potential rising carbon prices.

Base Carbon

Base Carbon partners with corporations, sovereign entities, academic institutions and carbon reduction project developers to produce and commercialize verified carbon credits. Base Carbon differentiates itself through sourcing and underwriting and financing the maturation of nature and technology based carbon reduction credit projects. Base Carbon seeks to simplify the carbon credit economy and become a financier within the voluntary carbon markets.

Climeworks

Climeworks develops, builds and operates direct air capture machines. Climeworks captures carbon dioxide directly from the air; removing CO₂ emissions. The air-captured carbon dioxide can either be recycled and used as a raw material, or completely removed from the air by safely storing it. Climework’s machines consist of modular CO₂ collectors that can be stacked to build machines of any size.

Sales

The Company’s ~~two~~ main revenue streams include industrial sales and subscription-based sales through a mobile APP and carbon credit trading.

Industrial Sales

Karbon-X Corp primarily operates in the voluntary carbon offset market. The Company sells carbon offsets to mining, forestry, civic earthworks, transportation and oil and gas servicing companies based on their total fossil fuel consumption for individual projects. This simple platform offers companies a way to reach their carbon neutrality goals while supporting C02 reducing projects for years to come.

When companies purchase carbon offsets from Karbon-X Corp directly to offset their fossil fuel consumption the credits are retired in the name of the customer which provides transparency.

6 Table of Contents

Subscription Based Sales

The general public is able purchase carbon offsets from a mobile APP that is subscription based, with multiple levels of investment for every budget. Each subscription will support C02 reducing projects such as direct air capture, green hydroelectric energy production, or reforestation and will reduce greenhouse gas emissions with provable, verifiable carbon credits. The APP was soft-launched in ~~early~~ 2023 and iswas ~~undergoing~~completed ~~user~~and ~~experience~~made ~~testing~~publicly available in ~~select~~March ~~markets prior to global launch~~2025.

Karbon-X Corp allows the general public to offset their greenhouse gas emissions from daily life with a subscriber-based APP which is shareable on social media.

Totally Covered	Exceptional Reduction	Doing Your Part
Permanently offset 400 kg of CO_{2 /}month, 4800 kg of CO_2/,year	Permanently offset 300kg of CO_{2 /}month, 3600KG of CO_2/ year.	Permanently offset 200kg of CO_{2 /}month, 2400kg of CO_{2 /}year
200 kg per year is 60 days of central heating in a home!	600kg per year is 1,460 miles/2,350km driving in a car!	360 kg per year is 13 month energy used for one light bulb!
$19.99/month	$14.99/month	$9.99/month
$199.99/year	$149.99/year	$99.99/Year

Table of Contents

Marketing

The Company is working with a combination of outsource marketing and influencer firms, as well as, developing internal marketing resources to launch its APP globally.

APP Development

The Karbon-X APP was soft-launched in ~~early~~ 2023 and iswas ~~undergoing~~completed ~~user~~and ~~experience~~made ~~testing~~publicly ~~prior~~available toin ~~global~~March ~~launch~~2025.

Employees

As of the date of this filing on Form 810-K, the Company has ~~seven~~twenty-five employees and is actively recruiting new team members at all levels of the organization. (See “Executive Compensation”). The Company believes that its relations with its employees are good.

Legal Proceedings

On May 17, 2022, Karbon-X entered into a partnership with Silviculture Systems Corp and 4Ever Forest Foundation to acquire 80% of Silviculture for $7,300,000, with payments divided between common stock and capital contributions. The project involved planting 750,000 trees, developing a charcoal stream, and generating carbon credits. Karbon-X abandoned the deal in November 2023, writing off the investment and recognizing a loss of $1,064,203. We are currently in negotiations to resolve potential disputes arising from this situation.

In February 2024, Karbon-X were notified of a former employee filing a lawsuit against the company for wrongful termination. The Company is currently counter-suing and is expecting to prevail.

As of the date hereof the Company is not party to any other material legal proceedings and is not aware of any material threatened litigation.

Item 1A. Risk Factors.

An investment in our securities involves a high degree of risk. Before making an investment decision, you should carefully consider the risks described below. Our business, financial condition, results of operations and cash flows could be materially adversely affected by any of these risks, and the market or trading price of our securities could decline due to any of these risks. In addition, please read "Disclosure Regarding Forward-Looking Statements" in this Annual Report, where we describe additional uncertainties associated with our business and the forward-looking statements included or incorporated by reference in this Annual Report. Please note that additional risks not presently known to us or that we currently deem immaterial may also impair our business and operations. In this Section, the terms the “Company,” “we”, “our” and “us” refer to Karbon-X Corp. as well as our subsidiary Karbon-X Project, Inc.

Table of Contents

Risks Related to Our Operations

We will incur losses and there is no guarantee that we will ever become profitable.

~~We are a relatively newly formed company.~~ There is no guarantee that we will ever become profitable. The costs for research, product development, along with marketing and selling expenses, and the general and administrative expenses, will be principal causes of our costs and/or potential losses. We may never become profitable and if we do not become profitable your investment could be harmed or lost completely.

We may need additional capital in the future in order to continue our operations.

We obtained approximately $~~3,696,553~~1.7 million in our recent private placements which we are using for development and operations. However, if in the future we do not turn profitable or generate cash from operations and additional capital is needed to support operations, economic and market conditions may make it difficult or impossible to raise additional funds through debt or equity financings. If funds are not sufficient to support operations, we may need to pursue additional financings or reduce expenditures to meet our cash requirements. If we do obtain such financing, we cannot assure that the amount or the terms of such financing will be as attractive as we may desire, and your equity interest in the company may be diluted considerably. If we are unable to obtain such financing when needed, or if the amount of such financing is not sufficient, it may be necessary for us to take significant cost saving measures or generate funding in ways that may negatively affect our business in the future. To reduce expenses, we may be forced to make personnel reductions or curtail or discontinue development programs. To generate funds, it may be necessary to monetize future royalty streams, sell intellectual property, divest of technology platforms or liquidate assets. However, there is no assurance that, if required, we will be able to generate sufficient funds or reduce spending to provide the required liquidity. Long-term capital requirements will depend on numerous factors, including, but not limited to, the status of collaborative arrangements, the progress of research and development programs and the receipt of revenues from sales of products. Our ability to achieve and/or sustain profitable operations depends on a number of factors, many of which are beyond our control.

We launched our products in 2023 and as a company, we have limited sales and marketing experience.

We soft-launched our APP in early 2023 and it was completed and made publicly available in March 2025, and although we have hired highly qualified personnel with specialized expertise, as a company, we have limited experience commercializing products on our own. In order to commercialize the app and our carbon credits business, we have to build our sales, marketing, distribution, managerial and other non-technical capabilities and make arrangements with third parties to perform these services when needed. We may have to hire sales representatives and district managers to fill sales territories. To the extent we rely on third parties to commercialize our business, we may receive less revenues or incur more expenses than if we had commercialized the products ourselves. In addition, we may have limited control over the sales efforts of any third parties involved in our commercialization efforts. If we are unable to successfully implement our commercial plans and drive adoption by patients and physicians of our products through our sales, marketing and commercialization efforts, or if our partners fail to successfully commercialize our products, then we may not be able to generate sustainable revenues from product sales which will have a material adverse effect on our business and future product opportunities. Similarly, we may not be successful in establishing the necessary commercial infrastructure, including sales representatives, wholesale distributors, legal and regulatory affairs teams. The establishment and development of commercialization capabilities to market our products has been and will continue to be expensive and time-consuming. As we continue to develop these capabilities, we will have to compete with other companies to recruit, hire, train and retain sales and marketing personnel. If we have underestimated the necessary sales and marketing capabilities or have not established the necessary infrastructure to support successful commercialization, or if our efforts to do so take more time and expense than anticipated, our ability to market and sell our products may be adversely affected.

Commercialization of our products will require significant resources, and if we do not achieve the sales expected, we may lose the substantial investment made in our products.

We are continuing to make substantial expenditures commercializing our products. We are devoting substantial resources to building our research and development. We have and expect to continue to devote substantial resources to establish and maintain a marketing capability for our products. If we are unsuccessful in our commercialization efforts and do not achieve the sales levels of our products that we expect, we may be unable to recover the large investment we have made in research, development, and marketing efforts, and our business and financial condition could be materially adversely affected.

Table of Contents

We rely on third parties to perform many necessary services for our products, including services related to the distribution and invoicing.

We have begun to retain and partner with third-party service providers to perform a variety of functions related to the sale and distribution of our products, key aspects of which are out of our direct control. If these third-party service providers fail to comply with applicable laws and regulations, fail to meet expected deadlines, or otherwise do not carry out their contractual duties to us, or encounter physical damage or natural disaster at their facilities, our ability to deliver product to meet commercial demand would be significantly impaired. In addition, we may utilize third parties to perform various other services for us relating to sample accountability and regulatory monitoring, including adverse event reporting, safety database management and other product maintenance services. If the quality or accuracy of the data maintained by these service providers is insufficient, our ability to continue to market our products could be jeopardized or we could be subject to regulatory sanctions. We do not currently have the internal capacity to perform these important commercial functions, and we may not be able to maintain commercial arrangements for these services on reasonable terms.

The failure of any of our third-party distributors to market, distribute and sell our products as planned may result in us not meeting revenue and profit targets.

If one or more of these distributors fail to pursue the development or marketing of the products as planned, our revenues and profits may not reach expectations or may decline. The success of the marketing organizations of our partners, as well as the level of priority assigned to the marketing of the products by these entities, which may differ from our priorities, may determine the success of the product sales. Competition in this market could also force us to reduce the prices of our products below currently planned levels, which could adversely affect our revenues and future profitability.

If we cannot develop and market our products as rapidly or cost-effectively as our competitors, we may never be able to achieve profitable operations.

Our success depends, in part, upon maintaining a competitive position in the development of products. If we cannot maintain competitive products and technologies, our current and potential distribution partners may choose to adopt the products of our competitors. Our competitors may develop products that are more effective or are less costly than our products.

Some of our competitors have significantly greater financial resources and expertise in research and development, manufacturing, and marketing and distribution than we do.

Others may bring infringement claims against us, which could be time-consuming and expensive to defend.

Third parties may claim that the use or sale of our technologies infringe their patent rights. As with any litigation where claims may be asserted, we may have to seek licenses, defend infringement actions or challenge the validity of those patents in the patent office or the courts. If these are not resolved favorably, we may not be able to continue to develop and commercialize our product candidates. Even if we were able to obtain rights to a third party’s intellectual property, these rights may be non-exclusive, thereby giving our competitors potential access to the same intellectual property. If we are found liable for infringement or are not able to have these patents declared invalid or unenforceable, we may be liable for significant monetary damages, encounter significant delays in bringing products to market or be precluded from participating in the development, use or sale of products covered by patents of others. Any litigation could be costly and time-consuming and could divert the attention of our management and key personnel from our business operations. We may not have identified, or be able to identify in the future, U.S. or foreign patents that pose a risk of potential infringement claims. Ultimately, we may be unable to commercialize some of our product candidates as a result of patent infringement claims, which could potentially harm our business.

Table of Contents

Our business could be harmed if we fail to comply with regulatory requirements and, as a result, are subject to sanctions.

If we, or companies with whom we are developing technologies or products on our behalf, fail to comply with applicable regulatory requirements, the companies, and we, may be subject to sanctions, including the following:

	·	warning letters;
	·	fines;
	·	injunctions;
	·	total or partial suspension of production;
	·	criminal prosecutions.

9 Table of Contents

Risks Related to our Common Stock

Our common stock is currently trading on the “Expert” market.

Due to delays in filing a Quarterly Report on Form 10-Q during 2022, our stock has been moved to the "expert" market by OTC Markets. Consequently, it can only be traded between brokers, and no quote is published. To address this issue, we are actively working to file a new Information Statement on Form 15c2-11 through either OTC Markets or a broker-dealer with FINRA. If successful, this would move the stock back to the OTCQB market on OTC Markets. However, there is no assurance that we will be successful in returning to that market.

Future conversions or exercises by holders of options could dilute our common stock.

Purchasers of our common stock will experience dilution of their investment upon exercise of the employee stock option and other stock options or issued common shares.

Sales of our common stock by our officers and directors may lower the market price of our common stock.

Our officers and directors beneficially own a significant aggregate of shares of our outstanding common stock. If our officers and directors, or other significant stockholders, sell a substantial amount of our common stock, it could cause the market price of our common stock to decrease.

We do not expect to pay dividends in the foreseeable future.

We intend to retain any earnings in the foreseeable future for our continued growth and, thus, do not expect to declare or pay any cash dividends in the foreseeable future.

Anti-takeover effects of certain certificate of incorporation and bylaw provisions could discourage, delay or prevent a change in control.

Our certificate of incorporation and bylaws could discourage, delay or prevent persons from acquiring or attempting to acquire us. Our certificate of incorporation authorizes our board of directors, without action of our stockholders, to designate and issue preferred stock in one or more series, with such rights, preferences and privileges as the board of directors shall determine. In addition, our bylaws grant our board of directors the authority to adopt, amend or repeal all or any of our bylaws, subject to the power of the stockholders to change or repeal the bylaws. In addition, our bylaws limit who may call meetings of our stockholders.

Dependence upon Management and Key Personnel

The Company is, and will be, heavily dependent on the skill, acumen and services of the management of the Company. The loss of the services of this individuals or any other key individuals, including specifically Chad Clovis, and certain others, for any substantial length of time would materially and adversely affect the Company’s results of operation and financial position. (See “Management”).

Item 1B. Unresolved Staff Comments

Not Applicable.

Item 1C. Cybersecurity Risk

We are committed to using technology to improve our competitive position. We depend on a variety of information systems and technologies (including cloud technologies) to manage the operations of our growing customer base. Our core business systems consist mostly of purchased and licensed software programs that integrate together and with our APP.

Table of Contents

We manage data security and privacy at the highest levels. Our Chief Executive Officer (CEO) is actively engaged in oversight of cybersecurity and IT infrastructure and works with outsourced vendors to manage all network operations. Our vendors keep our CEO informed on cybersecurity and privacy matters throughout the year. We have strengthened our data protection capabilities through investments in our infrastructure hardware and software.

During the fiscal year ended May 31, 2025, the Company did not experience any material cybersecurity incidents.

Given the limited nature of its operations and reliance on third-party service providers for professional services, the Company has concluded that it is not materially exposed to cybersecurity threats. To date, the Company has not experienced, nor does it anticipate, any cybersecurity incidents that would materially affect its business, financial condition, or results of operations.

The Board of Directors is responsible for oversight of the Company’s cybersecurity risk. In fulfilling this role, the Board receives updates from the Chief Executive Officer, who, with the assistance of external legal and accounting professionals, monitors any potential cybersecurity matters and reports to the Board as necessary.

Item 2. Properties.

On ~~April~~September 2311, ~~2024,~~2025 the Company entered into a ~~60-~~month ~~Commercial~~to ~~Lease~~month ~~Agreement~~lease ~~with~~for ~~SCREO~~our Iheadquarters ~~Calgary~~address. ~~Office~~This ~~Inc.~~month to month lease ~~office~~is ~~space~~ at ~~510~~a ~~5th~~cost ~~Street~~of ~~SW,~~$105 ~~Calgary,~~per ~~AB,~~month. ~~Canada,~~Most ~~T2P~~Company ~~1C9~~activities are completed remotely.

The Company ~~leases~~has entered into a operating lease for office space ~~from~~at ~~SCREO~~540 I5th Ave SW Suite 5401720, Calgary, ~~Office~~AB, ~~Inc.~~Canada, ~~under~~T2P an0M2 ~~operating~~commencing ~~lease~~on ~~agreement~~July ~~over~~1, 602025, ~~months~~with ~~which~~an ~~expires~~early inoccupancy ~~November~~period ~~2029~~beginning on February 1, 2025. The lease ~~also~~has ~~includes~~a term of 5 years, expiring on June 30, 2030. During the ~~payment~~early ofoccupancy ~~executory~~period ~~costs~~(February 1, 2025 – June 30, 2025), no rent payments are required.

Lease right-of-use assets represent the right to use an underlying asset pursuant to the lease for the lease term, and lease liabilities represent the obligation to make lease payments arising from the lease. Lease right-of-use assets and lease liabilities are recognized at the commencement of an arrangement where it is determined at inception that a lease exists. These assets and liabilities are initially recognized based on the present value of lease payments over the lease term calculated using our estimated incremental borrowing rate generally applicable to the location of the lease right-of-use asset, unless an implicit rate is readily determinable. We combine lease and certain non-lease components in determining the lease payments subject to the initial present value calculation. Lease right-of-use assets include upfront lease payments and exclude lease incentives, if applicable. When lease terms include an option to extend the lease, we have not assumed the options will be exercised.

10Lease ~~Table~~expense for operating leases generally consist of ~~Contents~~both fixed and variable components. Expense related to fixed lease payments are recognized on a straight-line basis over the lease term. Variable lease payments are generally expensed as incurred, where applicable, and include agreed-upon changes in rent, certain non-lease components, such as maintenance and other services provided by the lessor, and other charges included in the lease. Leases with an initial term of twelve months or less are not recorded on the balance sheet. We recognized total lease expense of approximately $167,086 and $28,430 for the years ended May 31, 2025 and 2024, primarily related to operating lease costs paid to lessors from operating cash flows.

Lease expense for operating leases generally consist of both fixed and variable components. Expense related to fixed lease payments are recognized on a straight-line basis over the lease term. Variable lease payments are generally expensed as incurred, where applicable, and include agreed-upon changes in rent, certain non-lease components, such as maintenance and other services provided by the lessor, and other charges included in the lease. Leases with an initial term of twelve months or less are not recorded on the balance sheet. We recognized total lease expense of approximately $34,511 and $15,992 for the years ended May 31, 2024 and 2023, primarily related to operating lease costs paid to lessors from operating cash flows. We entered into our operating lease in April 2023 with a term of three years.

Item 3. Legal Proceedings.

In February 2024, we were notified of a former employee filing a lawsuit against the company for wrongful termination. We are currently counter-suing and are expecting to prevail.

We are not aware of any other legal proceedings contemplated by any governmental authority or any other party involving us or our properties.

As of the date of this report, no director, officer or affiliate is (i) a party adverse to us in any legal proceeding, or (ii) has an adverse interest to us in any legal proceedings. We are not aware of any other legal proceedings pending or that have been threatened against us or our properties.

From time to time the Company may be named in claims arising in the ordinary course of business. Currently, no legal proceedings or claims, other than those disclosed above, are pending against or involve the Company that, in the opinion of management, could reasonably be expected to have a material adverse effect on its business and financial condition.

Table of Contents

PART II

Item 4. Submission of Matters to a Vote of Security Holders

None

Market Information

Our common stock is traded in United States markets by OTC Markets Group, Inc., under the symbol “KARX.” The stock currently ~~trades~~listed for trading on the ~~OTC~~OTCQX ~~Markets~~Market ~~"expert"~~maintained ~~market.~~by WeOTC ~~are~~Markets ~~working~~Group, ~~to return trading to the OTCQB Market~~Inc. However, there is no assurance that the common stock will continue to be traded on the OTC Markets or that any liquidity exists for our shareholders.

Market Price

AsThe ~~the~~Company ~~reorganization~~recently ~~closed~~began trading on ~~March~~the 21OTCQX market maintained by OTC Markets Group, ~~2022~~Inc., ~~and~~but with the limited history it does not reflect the current operations of the Company. Consequentially, historical market price information ~~before that date~~ is not material to the Company's operations. ~~Historical market price information is currently unavailable as the stock is traded on the OTC "expert" market while we work to return to the OTCQB Market.~~

As of May 31, ~~2024~~2025, the Company had 200,000,000 shares of common stock authorized with 82 81,~~174~~992,~~750~~ 857 shares issued and outstanding.

12 Table of Contents

Penny Stock Regulations

Our common stock trades on the ~~“expert”~~OTCQX ~~market~~maintained ~~in United States markets~~ by OTC Markets Group, Inc., a privately owned company headquartered in New York City, under the symbol “KARX.” The sale price of our common stock has been less than $5.00 per share. As such, the Company's common stock is subject to provisions of Section 15(g) and Rule 15g-9 of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), commonly referred to as the “penny stock rule.”

Section 15(g) sets forth certain requirements for transactions in penny stocks, and Rule 15g-9(d) incorporates the definition of “penny stock” that is found in Rule 3a51-1 of the Exchange Act. The SEC generally defines “penny stock” to be any equity security that has a market price less than $5.00 per share, subject to certain exceptions. As long as the Company's common stock is deemed to be a penny stock, trading in the shares will be subject to additional sales practice requirements on broker-dealers who sell penny stocks to persons other than established customers and accredited investors.

Dividends

The Company has not issued any dividends on the common stock to date, and does not intend to issue any dividends on the common stock in the near future. We currently intend to use all profits to further the growth and development of the Company.

Holders

As of May 31, ~~2024~~2025, there were approximately ~~109~~118 record holders of our common stock. This does not include the holders of our common stock who held their shares in street name as of that date.

Transfer Agent

Our registrar and transfer agent is VStock Transfer, LLC., 18 Lafayette Place, Woodmere, New York 11598

Table of Contents

Recent Sales of Unregistered Securities

~~Subsequent~~During tothe ~~March~~year ~~31,~~ended ~~2022~~May ~~and through June 1~~31, ~~2022~~2025, Karbon-X Corp. completed afollowing private placement pursuant to Rule 506(c) of the Securities Exchange Act of 1934, as amended. In that private placement the company sold 3,820,000 units at $0.25 per unit for total gross proceeds of $955,000. Each unit consisted of one share of common stock and one warrant to purchase a share of common stock for $0.75 per share for a period of two years.

~~From~~During ~~November~~the ~~2022~~year ~~through~~ended ~~August~~May 1031, ~~2023~~2025, ~~Karbon-X Corp. completed a private placement pursuant to Rule 506(c) of~~ the ~~Securities~~Company ~~Exchange Act of 1934, as amended. In that private placement the company~~ sold 41,~~632~~926,~~297~~742 shares ~~of common stock~~ at $0.5090 per share for total ~~gross~~ proceeds of $21,~~316~~712,~~486~~099.

On ~~June~~March 631, ~~2023~~2025, the Company converted a loan for $~~100~~350,000 principal and $16,724 interest into ~~200~~407,~~000~~471 shares at a price of $0.5090 per share.

~~During~~On ~~November~~March ~~2023~~31, 2025, the Company ~~sold~~issued 5057,~~000~~875 shares ~~of common stock and warrants~~ at $2.9004 per ~~unit~~share for ~~total~~compensation ~~proceeds~~ of $~~100~~118,~~000~~007.

~~During~~On ~~January~~May ~~2024~~22, 2025, the Company ~~revalued~~converted ~~the~~360,000 ~~common~~options ~~stock~~related ~~issued~~ to ~~certain~~its ~~previous~~stock ~~private~~option ~~placement~~plan ~~investors~~into ~~from~~205,715 ~~$2.00~~shares ~~per~~via ~~unit~~a tocashless $0exercise.~~90 per unit and issued an additional 61,111 shares.~~

On ~~February~~May 1315, ~~2024~~2025, ~~the Company entered into a convertible note with an accredited investor for $150~~7,~~000~~429 ~~with~~shares awere ~~one-time~~issued ~~interest~~upon ~~fee~~exercise of ~~$37~~10,~~500~~400 ~~converted~~warrants ~~into~~in ~~common~~a ~~shares~~cashless ~~originally at $0~~exercise.~~90 per share.~~

Item 6. Selected Financial Data.

Not applicable.

Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations.

The following discussion relates to the historical operations and financial statements of Karbon-X Corp. for the fiscal years ending May 31, ~~2024~~2025 and May 31, ~~2023~~2024.

13 Table of Contents

Forward-Looking Statements

The following Management’s Discussion and Analysis should be read in conjunction with our financial statements and the related notes thereto included elsewhere in this Annual Report. The Management’s Discussion and Analysis contains forward-looking statements that involve risks and uncertainties, such as statements of our plans, objectives, expectations and intentions. Any statements that are not statements of historical fact are forward-looking statements. When used, the words “believe,” “plan,” “intend,” “anticipate,” “target,” “estimate,” “expect,” and the like, and/or future-tense or conditional constructions (“will,” “may,” “could,” “should,” etc.), or similar expressions, identify certain of these forward-looking statements. These forward-looking statements are subject to risks and uncertainties that could cause actual results or events to differ materially from those expressed or implied by the forward-looking statements in this Annual Report. Our actual results and the timing of events could differ materially from those anticipated in these forward-looking statements. Factors that could cause or contribute to such differences in results and outcomes include, without limitation, those specifically addressed under the heading “Risks Factors” in our various filings with the Securities and Exchange Commission. We do not undertake any obligation to update forward-looking statements to reflect events or circumstances occurring after the date of this Annual Report.

As a result of the Reorganization Agreement and the change in business and operations of the Company, a discussion of the financial results of the Company, formally known as Cocoluv, Inc., prior to February 21, 2022 is not pertinent, and, under generally accepted accounting principles in the United States the historical financial results of Karbon-X Project, Inc., the acquirer for accounting purposes, prior to the Reorganization Agreement are considered the historical financial results of the Company.

The following discussion highlights the Company’s results of operations and the principal factors that have affected its consolidated financial condition as well as its liquidity and capital resources for the periods described, and provides information that management believes is relevant for an assessment and understanding of the Company’s consolidated financial condition and results of operations presented herein. The following discussion and analysis are based Karbon-X Corp’s audited and unaudited financial statements contained in this Current Report, which have been prepared in accordance with generally accepted accounting principles in the United States. You should read the discussion and analysis together with such financial statements and the related notes thereto.

Overview

Karbon-X Corp. was incorporated in the State of Nevada under the name Cocoluv, Inc. on September 13, 2017 and established a fiscal year end of May 31. On April 7, 2022 the Company changed its name to Karbon-X Corp.

Table of Contents

On February 21, 2022, pursuant to the terms of a Share Exchange Agreement, the Company acquired all of the issued and outstanding shares of common stock of Karbon-X Project Inc. ("Karbon-X"), and Karbon-X became the wholly owned subsidiary of the Company in a reverse merger (the "Reverse Acquisition"). Pursuant to the Reverse Acquisition, all of the issued and outstanding shares of Karbon-X common stock were converted, at an exchange ratio of 20,000-for-1, into an aggregate of 20,000,000 shares of the Company's common stock, resulting in Karbon-X becoming a wholly owned subsidiary of the Company and all debt owed to the related party of Cocoluv, Inc. was forgiven. The accompanying financial statements' share information has been retroactively adjusted to reflect the exchange ratio in the Reverse Acquisition.

Karbon-X provides customized transactional options, tailored insights, and scalable access to the Verified Emissions Reduction markets.

Karbon-X changes the marketing framework of traditional carbon marketing by engaging the public vs industry with multiple forms of technology based greenhouse gas reduction builds. Karbon-X will allow the public to purchase carbon offsets from an APP that is subscription based, with multiple levels of investment for every budget. Each subscription will support clean energy projects such as solar or wind power, methane capture, or reforestation and will reduce greenhouse gas emissions with provable, verifiable carbon credits.

Effects of COVID-19

In March 2020, the World Health Organization declared COVID-19 a global pandemic. This contagious disease outbreak and the related adverse public health developments have adversely affected workforces, economies, and financial markets globally, leading to an economic downturn. Management has determined that there has been no significant impact to the Company’s operations, however management continues to monitor the situation.

14 Table of Contents

Critical Accounting Policies

~~Basis~~The preparation of ~~Presentation~~our consolidated financial statements in conformity with U.S. GAAP requires management to make estimates and assumptions that affect the amounts reported therein. Critical accounting policies and estimates are those that are most important to the portrayal of our financial condition and results of operations and require management’s most difficult, subjective, or complex judgments, often as a result of the need to make estimates about the effect of matters that are inherently uncertain. The following policies involve significant judgments and estimates. Our significant accounting policies are described further in Note 1 to the consolidated financial statements.

Karbon-X Corp. was incorporated in the State of Nevada under the name Cocoluv, Inc. on September 13, 2017 and established a fiscal year end of May 31.

On February 21, 2022, pursuant to the terms of a Share Exchange Agreement, the Company acquired all of the issued and outstanding shares of common stock of Karbon-X Project Inc. ("Karbon-X"), and Karbon-X became the wholly owned subsidiary of the Company in a reverse merger (the "Reverse Acquisition"). Pursuant to the Reverse Acquisition, all of the issued and outstanding shares of Karbon-X common stock were converted, at an exchange ratio of 20,000-for-1, into an aggregate of 20,000,000 shares of the Company's common stock, resulting in Karbon-X becoming a wholly owned subsidiary of the Company and all debt owed to the related party of Cocoluv, Inc. was forgiven. Karbon-X Project Inc. was incorporated in British Columbia on February 11, 2022 and established a fiscal year end of May 31. The accompanying financial statements' share information has been retroactively adjusted to reflect the exchange ratio in the Reverse Acquisition. As part of the Reverse Acquisition, on April 14, 2022 the Company changed its name to Karbon-X Corp.

Under generally accepted accounting principles in the United States ("US GAAP"), because the combined entity will be dependent on Karbon-X's senior management, the Reverse Acquisition was accounted for as a recapitalization effected by a share exchange, wherein Karbon-X is considered the acquirer for accounting and financial reporting purposes. On the date of the reorganization, the assets and liabilities of Karbon-X have been brought forward at their book value and consolidated with Cocoluv, Inc.’s assets, which comprised of cash and cash equivalents of $134 and liabilities which comprises due to related party of $99,902 No goodwill has been recognized. Accordingly, the assets and liabilities and the historical operations that are reflected in the consolidated financial statements are those of Karbon-X and are recorded at the historical cost basis of Karbon-X.

Going concern

To date the Company has generated minimal revenues from its business operations and has incurred operating losses since inception of $4,937,342. The Company will require additional funding to meet its ongoing obligations and to fund anticipated operating losses. The ability of the Company to continue as a going concern is dependent on raising capital to fund its initial business plan and ultimately to attain profitable operations. Accordingly, these factors raise substantial doubt as to the Company’s ability to continue as a going concern. The Company intends to continue to fund its business by way of private placements and advances from related parties as may be required. These consolidated financial statements do not include any adjustments relating to the recoverability and classification of recorded asset amounts or amounts and classification of liabilities that might result from this uncertainty.

Basis of Presentation

The consolidated financial statements include the accounts of the Company and its subsidiary. All significant intercompany accounts and transactions have been eliminated in consolidation.

The consolidated financial statements present the consolidated balance sheet, statements of operations, stockholders’ equity and cash flows of the Company. These consolidated financial statements are presented in the United States dollar and have been prepared in accordance with accounting principles generally accepted in the United States.

Use of Estimates and Assumptions

Preparation of the consolidated financial statements in conformity with generally accepted accounting principles requires management to make estimates and assumptions that affect certain 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 period. Accordingly, actual results could differ from those estimates.

Cash and Cash Equivalents

For purposes of the statement of cash flows, the Company considers highly liquid financial instruments purchased with a maturity of three months or less to be cash equivalents.

15 Table of Contents

Accounts Receivable

Accounts receivable represent amounts due from customers for goods or services provided by the Company. Accounts receivable are recorded at the invoiced amount. The Company evaluates the collectability of accounts receivable based on historical collection experience, the age of outstanding receivables, and specific facts and circumstances related to individual customers.

In accordance with Accounting Standards Update (ASU) 2016-13, Financial Instruments—Credit Losses (Topic 326), also known as the Current Expected Credit Loss (CECL) model, the Company now utilizes a forward-looking approach to estimate expected credit losses over the lifetime of the receivables. This model considers historical loss experience, current conditions, and reasonable and supportable forecasts to assess credit risk.

Sales Tax Receivable

Sales tax receivable consists of the accumulated reclaimable GST paid by the Company on purchases made in Canada.

Property and Equipment

Property and equipment are carried at cost less accumulated depreciation and amortization. Depreciation and amortization are calculated using the straight-line method over the estimated useful lives of the assets which are between three to seven years.

Costs of major additions and improvements are capitalized while expenditures for maintenance and repairs, which do not extend the life of the asset, are expensed. Upon sale or disposition of property and equipment, the cost and related accumulated depreciation and amortization are eliminated from the accounts and any resulting gain or loss is credited or charged to income. Long-lived assets held and used by us are reviewed based on market factors and operational considerations for impairment whenever events or changes in circumstances indicate that the carrying amount of an asset may not be recoverable.

Inventory

As of March 1, 2024 it was management's decision to revalue inventory at the lower of cost or market. Net realizable value is estimated based on current selling prices, with provisions established for slow-moving and obsolete inventory. This change from the previous weighted average method to lower of cost or market had no significant impact on the current or prior consolidated financial statements.

Investments

The Company accounts for investments with a 20% to 50% ownership and a significant, but not controlling influence as equity method investments. Investments with a greater than 50% ownership and a controlling influence are accounted for using the consolidation method. The Company assesses the potential impairment of equity method investments when indicators such as a history of operating losses, negative earnings and cash flow outlook, and the financial condition and prospects for the investee’s business segment might indicate a loss in value.

During November 2023, the Company has abandoned the silviculture investment deal and decided to write off the carrying value of the Equity Investment in Silviculture. Accordingly, amidst ongoing disputes which we are currently discussing, the Company has written off the carrying value of Investment of $2,564,203, accumulated value of shares to be issued $ 1,500,000 and recognized loss on write off $1,064,203 in its statement of operations for the year ended May 31, 2024.

Fair Value of Financial Instruments

The ~~carrying~~Company ~~amount~~uses ofa ~~the~~three-tier ~~Company’s~~fair ~~financial~~value hierarchy to classify and disclose all assets and liabilities ~~approximate~~measured ~~their~~at fair ~~values~~value ~~due~~on a recurring basis, as well as assets and liabilities measured at fair value on a non-recurring basis, in periods subsequent to their ~~short-term~~initial ~~maturities~~measurement. The hierarchy requires the Company to use observable inputs when available, and to minimize the use of unobservable inputs, when determining fair value. The three tiers are defined as follows:

~~Foreign~~● ~~Currency~~Level ~~Translation~~1—Observable inputs that reflect quoted market prices (unadjusted) for identical assets or liabilities in active markets; ● Level 2—Observable inputs other than quoted prices in active markets that are observable either directly or indirectly in the marketplace for identical or similar assets and liabilities; and ● Level 3—Unobservable inputs that are supported by little or no market data, which require the Company to develop its own assumptions.

~~The~~Other ~~functional~~than ~~currency~~the ofderivative ~~the~~liabilities ~~Company~~presented isbelow, the ~~Canadian~~carrying ~~Dollar~~amount ~~(“CAD”).~~of ~~For financial statement purposes,~~ the ~~reporting~~Company’s ~~currency~~financial isassets ~~the~~and ~~United~~liabilities ~~States~~approximate ~~Dollar~~their ~~(“USD”)~~fair values.

16The ~~Table~~Company measures certain financial instruments at fair value on a recurring basis in accordance with ASC 820, Fair Value Measurement. As of ~~Contents~~May 31, 2025, the Company evaluated the conversion features embedded in certain convertible promissory notes and determined that they represent derivative liabilities requiring bifurcation under ASC 815-15.

~~For~~14 ~~financial~~Table reporting purposes, the consolidated financial statements are translated into the Company’s reporting currency, USD. Asset and liabilities are translated using the closing exchange rate in effect at the balance sheet date with the resulting translation adjustments included as a separate component of ~~shareholder’s equity through other comprehensive income (loss) in the consolidated statement of operations.~~ Contents

~~Income~~The ~~and~~Company ~~expenses~~uses ~~are~~valuation ~~translated~~methods atto estimate the ~~average~~fair ~~yearly~~value ~~rates~~ of ~~exchange.~~the ~~The~~derivative ~~Company~~liabilities ~~includes~~associated ~~realized~~with ~~gains~~its ~~and~~convertible ~~losses~~notes. ~~from~~The ~~foreign~~model ~~currency~~incorporates ~~transactions~~significant inunobservable ~~other income (expense)~~inputs, ~~net in the consolidated statement of operations.~~ including:

~~Warrants~~· Expected stock price volatility · Risk-free interest rates · Estimated time to maturity · Probability of uplisting · Expected trading volumes

~~There~~Because isthese ~~estimation~~inputs ~~uncertainty~~are ~~with~~unobservable ~~respect~~and torequire ~~selecting~~significant ~~inputs~~management tojudgment, the ~~Black-Sholes~~Company ~~model~~has ~~used~~classified tothe ~~determine~~derivative ~~the~~liabilities ~~fair~~as ~~value~~Level of3 in the ~~warrants~~fair value hierarchy.

The ~~above~~following ~~estimates~~table ~~and~~summarizes ~~assumptions~~the ~~are~~fair ~~reviewed~~value ~~regularly.~~hierarchy ~~Revisions~~of tothe ~~accounting~~Company’s ~~estimates~~financial ~~are~~liabilities ~~recognized~~measured inat ~~the~~fair ~~period~~value inon ~~which~~a ~~the~~recurring ~~estimates~~basis ~~are~~as ~~revised~~of ~~and~~May in31, ~~any future periods affected.~~2025:

Earnings per Common Share

	Level 1		Level 2		Level 3		Total
Derivative liabilities – convertible notes		-		-	$	168,358	$	168,358
Other financial instruments		-		-		-		-
Total Embedded Derivatives		-		-	$	168,358	$	168,358

The ~~basic~~following ~~loss~~table ~~per~~summarizes ~~share is calculated by dividing~~ the ~~Company’s~~changes ~~net~~in ~~loss~~Level ~~available~~3 toderivative ~~common~~liabilities ~~shareholders~~measured byat ~~the~~fair ~~weighted~~value ~~average~~on ~~number~~a ofrecurring ~~common shares during the year~~basis. The diluted loss per share is calculated by dividing the Company’s net loss available to common shareholders by the diluted weighted average number of shares outstanding during the year. The diluted weighted average number of shares outstanding is the basic weighted number of shares adjusted for any potentially dilutive debt or equity. As of May 31, 2024, potential dilutive securities had an anti-dilutive effect and were not included in the calculation of diluted net loss per share.

The consolidated financial statements include the accounts of the Company and its subsidiary. All significant intercompany accounts and transactions have been eliminated in consolidation.

	May 31, 2025
Balance at beginning of period		-
Purchases / issuances		275,419
Total (gains) losses recognized in earnings		54,831
Settlements (net)		(179,666	)
Change in unrealized (gains) losses included in earnings for instruments still held at period end		18,116
Balance at end of period		168,358

~~The~~15 ~~consolidated~~Table ~~financial statements present the consolidated balance sheet, statements~~ of operations, stockholders’ equity and cash flows of the Company. These consolidated financial statements are presented in the United States dollar and have been prepared in accordance with accounting principles generally accepted in the United States.Contents

Revenue Recognition

In May 2014, the FASB issued ASU No. 2014-09, Revenue from Contracts with Customers. Since ASU 2014-09 was issued, several additional ASUs have been issued to clarify various elements of the guidance. These standards provide guidance on recognizing revenue, including a five-step model to determine when revenue recognition is appropriate. The standard requires that an entity recognize revenue to depict the transfer of control of promised goods or services to customers in an amount that reflects the consideration to which the entity expects to be entitled in exchange for those goods or services. Under ASC 606, the Company recognizes revenue from the commercial sales of carbon credits and consulting services by applying the following steps: (1) identify the contract with a customer; (2) identify the performance obligations in the contract; (3) determine the transaction price; (4) allocate the transaction price to each performance obligation in the contract; and (5) recognize revenue when each performance obligation is satisfied.

Rates for consulting services are typically per day, per hour, or a similar basis. Consulting revenue is recognized over the period in which the service is provided.

Revenue for sales of carbon credits is recognized at a point in time when control of the credit transfers to the buyer. The Company act as a principal in all revenue transactions.

Financial Condition and Results of Operations

Fiscal year ended May 31, ~~2023~~2024

For the Fiscal Year ended May 31, ~~2023~~2024 the Company generated $9412,~~833~~057 in revenue from its business operations and incurred a net loss of $12,~~987~~744,~~877~~583. As of May 31, ~~2023~~2024, the Company had working capital of $~~117~~2,~~692~~273,655.

Sales and Revenue

For the Fiscal Year ended May 31, ~~2023~~2024 the Company generated $9412,~~833~~057 in revenue. We are just at the beginning of our commercialization efforts which we expect to improve during the current fiscal year.

Operating Expenses

Operating expenses for the Fiscal Year ended May 31, ~~2023~~2025 totaled $1,~~989~~602,~~830~~897. Operating expenses included marketing expenses of $1176,~~250~~476,~~959,~~ office and general expenses, professional fees, development expenses for our app and expenses relating to a project feasibility studies. The majority of marketing expenses a one-time expense paid in Company equity.

Net Loss

Net loss from operations after income taxes and foreign currency translation loss was $12,~~997~~733,~~135~~200 during the Fiscal Year ended May 31, ~~2023~~2024. Again, this was as a result principally of marketing expenses but also for office and general expenses, app development expense and project feasibility costs.

1716 Table of Contents

Fiscal year ended May 31, ~~2024~~2025

For the Fiscal Year ended May 31, ~~2024~~2025 the Company generated $~~412~~3,~~057~~163,772 in revenue from its business operations and incurred a net loss of $27,~~744~~084,~~583~~463. As of May 31, ~~2024~~2025, the Company had working capital of $(1,~~956~~902,~~915~~607).

Sales and Revenue

For the Fiscal Year ended May 31, ~~2024~~2025 the Company generated $~~412~~3,~~057~~163,772 in revenue. We are just at the beginning of our commercialization efforts which we expect to ~~see~~improve ~~progress~~ during the current fiscal year.

Operating Expenses

Operating expenses for the Fiscal Year ended May 31, ~~2024~~2025 totaled $17,~~602~~449,~~897~~147. Operating expenses included salary expenses of $~~754~~3,~~286~~774,033, professional fees of $~~252~~859,~~064~~088 marketing expenses of $2,044,903, and office and general expenses, development expenses for our app and expenses relating to a project feasibility studies.

Net Loss

Net loss from operations after income taxes and foreign currency translation loss was $27,~~733~~084,~~200~~463 during the Fiscal Year ended May 31, ~~2024~~2025. Again, this was as a result principally of the loss of investment related to Silviculture.

Liquidity and Capital Resources

The following table sets forth the major components of our statements and consolidated statements of cash flows for the periods presented.

	Fiscal Year Ended May 31, 2024
	Fiscal Year Ended May 31, 2025
Cash used in operating activities	$	1(6,~~098~~498,~~134~~943	)
Cash from financing activities	$	4,~~358~~561,~~391~~300
Cash used in investing activities	$	802,407
Cash from (used in) investing activities	$	(2,543	)
Change in cash during the period	$	2(1,~~480~~940,~~721~~186	)
Effect of exchange rate change	$	1030,~~730~~868
Cash, beginning of period	$	~~206~~2,~~820~~675,400
Cash, end of period	$	2704,~~675,400~~346

As17 Table of ~~May 31, 2024, the Company had $2,796,684 in current assets.~~Contents

As of May 31, 2025, the Company had $7,325,111 in current assets.

To date, the Company has financed its operations through equity sales.

OnDuring ~~March 7, 2022~~ the ~~Company~~year ~~commenced~~ended aMay ~~private~~31, ~~placement~~2025, ~~pursuant to Rule 506(c) promulgated under Regulation D of~~ the ~~Securities~~Company ~~Exchange~~sold ~~Act of 1934, as amended. The private placement is ongoing. The private placement sought to raise $~~1,~~000~~926,~~000~~742 ~~through~~shares ~~the sale of Units~~ at $0.2590 per ~~Unit, each consisting of one~~ share ~~of common stock and one warrant to purchase one share of common stock~~ for ~~two~~total ~~years~~proceeds ~~at an exercise price~~ of $~~0.50 per share. As of September~~ 1, ~~2022 we have obtained $955~~712,~~000 in gross proceeds from this offering~~099.

From November 2022 through August 10, 2023, Karbon-X Corp. completed a private placement pursuant to Rule 506(c) of the Securities Exchange Act of 1934, as amended. In that private placement the company sold 4,632,297 shares of common stock at $0.50 per share for total gross proceeds of $2,316,486.

During November 2023, the Company sold 50,000 common stock at $.90 per unit for total proceeds of $100,000.

During January 2024, the Company revalued the common stock from $2.00 per unit to $0.90 per unit for certain previous private placement investors and issued an additional 61,111 shares.

18 Table of Contents

Future Financing

In connection with its proposed business plan and possible acquisitions, in addition to the possible proceeds from this offering the Company will be required to complete substantial and significant additional capital formation. Such formation could be through additional equity offerings, debt, bank financings or a combination of any source of financing. There can be no assurance that the Company will be successful in completion of such financings.

Plan of Operations

As noted above, the continuation of our current plan of operations requires us to raise significant additional capital. If we are successful in raising capital through the sale of common shares, we believe that we will have sufficient cash resources to fund our plan of operations through 2025. If we are unable to do so, we may have to curtail and possibly cease some operations. We intend to use the net proceeds from the offering for research and development, operations, regulatory compliance, intellectual property, working capital and general corporate purposes.

We continually evaluate our plan of operations to determine the manner in which we can most effectively utilize our limited cash resources. The timing of completion of any aspect of our plan of operations is highly dependent upon the availability of cash to implement that aspect of the plan and other factors beyond our control. There is no assurance that we will successfully obtain the required capital or revenues, or, if obtained, that the amounts will be sufficient to fund our ongoing operations.

Capital Expenditures

As of May 31, ~~2024~~2025 we had capital expenditures of $~~802~~2,~~407~~543.

Commitments and Contractual Obligations

As a “smaller reporting company” as defined by Item 10 of Regulation S-K, the Company is not required to provide this information.

Off-balance Sheet Arrangements

The Company has no off-balance sheet arrangements.

Going Concern

To date the Company has generated $~~421~~3,~~890~~575,829 in revenues from its business operations and has incurred operating losses since inception of $411,~~937~~990,~~342~~833. As of May 31, ~~2024~~2025, the Company has working capital of ($(1,~~956~~902,~~915~~607). The Company will require additional funding to meet its ongoing obligations and to fund anticipated operating losses. The ability of the Company to continue as a going concern is dependent on raising capital to fund its initial business plan and ultimately to attain profitable operations. Accordingly, these factors raise substantial doubt as to the Company’s ability to continue as a going concern. The Company intends to continue to fund its business by way of private placements and advances from related parties as may be required. These financial statements do not include any adjustments relating to the recoverability and classification of recorded asset amounts or amounts and classification of liabilities that might result from this uncertainty.

The accompanying financial statements have been prepared on a going concern basis, which contemplates the realization of assets and the satisfaction of liabilities in the normal course of business. These financial statements do not include any adjustments relating to the recovery of the recorded assets or the classification of the liabilities that might be necessary should the Company be unable to continue as a going concern.

1918 Table of Contents

Item 8. Financial Statements and Supplementary Data.

Contents

Part 1	FINANCIAL INFORMATION
	Report of Independent Registered Public Accounting Firm	F-1
	Consolidated Balance Sheets as of May 31, 2024 and May 31, 2023	F-2
	Consolidated Balance Sheets as of May 31, 2025 and May 31, 2024	F-2
	Consolidated Statement of Operations for the Years Ended May 31, 2024 and 2023	F-3
	Consolidated Statements of Operations and Comprehensive Income (Loss) for the Years Ended May 31, 2025 and 2024	F-3
	Consolidated Statements of Stockholders’ Equity (deficiency) for the Years Ended May 31, 2024 and 2023	F-4
	Consolidated Statements of Changes in Shareholders’ Equity (deficit) for the Years Ended May 31, 2025 and 2024	F-4
	Consolidated Statements of Cash Flows for the Years Ended May 31, 2024 and 2023	F-5
	Consolidated Statements of Cash Flows for the Years Ended May 31, 2025 and 2024	F-5
	Notes to Consolidated Financial Statements	F-6

2019 Table of Contents

REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM

To the Board of Directors and Shareholders of Karbon-X Corp.

Opinion on the Financial Statements

We have audited the accompanying consolidated balance sheets of Karbon-X Corp. (“the Company”) as of May 31, ~~2024~~2025 and ~~2023~~2024, and the related consolidated statements of operations, changes in shareholders’ equity, and cash ~~flow~~flows for each of the years in the two-year period ended May 31, ~~2024~~2025, and the related notes (collectively referred to as the financial statements). In our opinion, the financial statements present fairly, in all material respects, the financial position of the Company as of May 31, ~~2024~~2025 and ~~2023~~2024, and the results of its operations and its cash flows for each of the years in the two-year period ended May 31, ~~2024~~2025, in conformity with accounting principles generally accepted in the United States of America.

Going Concern

The accompanying financial statements have been prepared assuming that the Company will continue as a going concern. As discussed in Note 1 to the financial statements, the Company has generated minimal revenues from its business operations and has incurred operating losses since inception. These factors, among others, raise substantial doubt about the Company’s ability to continue as a going concern. Management’s plans in regard to these matters are also described in Note 1. The 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 audits. 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 audit 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. We determined that there were no critical audit matters.

Fruci & Associates II, PLLC – PCAOB ID #05525 We have served as the Company’s auditor since 2022. Spokane, Washington September 15, 2025

We have served as the Company’s auditor since 2022.

Spokane, Washington

September 13, 2024

F-1

Table of Contents

KARBON-X CORP.

Consolidated Balance Sheets

	May 31, 2024			May 31, 2023
	May 31, 2025			May 31, 2024
ASSETS
Current assets
Cash and cash equivalents	$	2704,~~675,400~~346		$	~~206~~2,~~820~~675,400
Accounts Receivable		113,074			-
Accounts receivable, net		1,782			120,284
Sales tax receivable		7,210			45,586
Inventories, net		99,644			316,738
Prepaid expenses and other current assets		1865,~~000~~674			591,~~767~~000
Total current assets		2,796,684			312,173
Deposits		23,815			-
Property and equipment		6,918			9,116
Investments in equity securities		301,260			-
Internally developed software		521,372			522,771
Securities receivables		3,789,651			-
Right of use asset		316,519			68,307
Total current assets		5,786,172			3,113,422
Inventory		316,738			80,750
Property and equipment, net		6,132			6,918
Investment in Silviculture		-			1,514,483
Right of use asset, net		503,091			316,519
Security deposit		12,351			7,515
Other assets		10,683			12,351
Total assets	$	3,970,582		$	2,515,115
Internally developed software, net		473,895			521,372
Total assets	$	6,779,972		$	3,970,582
LIABILITIES AND SHAREHOLDERS’ EQUITY
Current liabilities
Accounts payable	$	~~127~~1,~~219~~091,701		$	69127,~~732~~219
Current portion of lease liability		21,945			14,688
Deferred Revenue		3,864,080			-
Short term loan		~~36,500~~-			~~100~~36,~~000~~500
Stock Payable		630,000			-
Stock payable		-			630,000
Payroll liabilities		2421,~~103~~146			1024,~~061~~104
Total current liabilities		839,769			194,481
Convertible notes payable, net of discounts		2,301,666			-
Noncurrent portion of lease liability		302,557			55,415
Convertible notes – interest payable		181,353			-
Total liabilities		1,142,325			249,896
Embedded Derivative		168,358			-
Current portion of lease liabilities		60,475			21,945
Total current liabilities		7,688,779			839,767
Non-current portion of lease liabilities		460,266			302,557
Total liabilities	$	8,149,045		$	1,142,325
Commitments and contingencies		-			-
Shareholders’ equity (deficit)
Common stock $0.001 par value, 200,000,000 shares authorized, 82,174,750 and 73,540,000 shares issued and outstanding as of May 31, 2024 and May 31, 2023, respectively.		82,176			72,579
Common stock $0.001 par value, 200,000,000 shares authorized, 81,992,857 and 82,174,750 shares issued and outstanding as of May 31, 2025 and May 31, 2024, respectively.		81,994			82,176
Shares to be issued		-			1,750,000
Additional Paid-in capital		10,563,140			7,675,826
Additional Paid-in capital		7,675,826			2,638,532
Accumulated deficit		(11,990,833	)		(4,937,342	)
Accumulated deficit		(4,937,342	)		(2,192,106	)
Accumulated other comprehensive gain (loss)		(23,374	)		7,597
Accumulated other comprehensive gain (loss)		7,597			(3,786	)
Total shareholders’ equity		(1,369,973	)		2,828,257
Total shareholders’ equity		2,828,257			2,265,219
Total liabilities and shareholders’ equity	$	6,779,972		$	3,970,582
Total liabilities and shareholders’ equity	$	3,970,582		$	2,515,115

The accompanying notes are an integral part of these consolidated financial statements

F-2

Table of Contents

KARBON-X CORP.

Consolidated Statements of Operations and Comprehensive Income (Loss)

	For the Year Ended			For the Year Ended
	May 31,2024			May 31,2023
	May 31, 2025			May 31, 2024
Operations
Total revenue	$	~~412~~3,~~057~~163,772		$	9412,~~833~~057
Cost of revenue		~~356~~2,~~103~~362,305			1356,~~025~~103
Gross profit		55801,~~954~~467			855,~~808~~954
Marketing expenses		~~176~~2,~~476~~044,903			1176,~~250,959~~476
Salaries and wages		~~754~~3,~~286~~774,034			~~211~~754,~~588~~286
Interest expense		35,856			-
Professional fees		859,088			252,064
Professional fees		252,064			255,764
Other operating expenses		771,123			384,215
Other operating expenses		384,215			271,519
Total operating expenses		7,449,148			1,567,041
Total operating expenses		1,602,897			1,989,830
Loss from Operations		(6,647,681	)		(1,511,087	)
Loss from Operations		(1,546,943	)		(1,981,022	)
Interest income (expense)		(339,204	)		(41,606	)
Gain(loss) on investment		~~(1,191,890~~-	)		-(1,191,890	)
Other income (expenses)		(5,750	)		(6,855	)
Gain (loss) on change in fair value of derivative liabilities		(72,927	)		-
Net loss before income taxes		(2,744,583	)		(1,987,877	)
Other income (expenses)		6,320			-
Net loss before income taxes		(7,053,492	)		(2,744,583	)
Federal income tax expense		-			-
Net loss		(27,~~744~~053,~~583~~492	)		(12,~~987~~744,~~877~~583	)
Other comprehensive loss
Foreign currency translation gain (loss)		11(30,~~383~~971	)		(911,~~258~~383	)
Total comprehensive loss		(27,~~733~~084,~~200~~463	)		(12,~~997~~733,~~135~~200	)
Earnings Per Share
Weighted average basic and diluted shares outstanding		7783,~~165~~559,~~230~~068			6977,~~742~~165,~~784~~230
Basic and fully diluted loss per share	$	(0.0408	)	$	(0.0304	)

The accompanying notes are an integral part of these consolidated financial statements

F-3

Table of Contents

KARBON-X CORP.

Consolidated Statement of Changes in Shareholders’ Equity

For the Years Ended May 31, ~~2024~~2025 and ~~2023~~2024

	Common Stock						Stock to			Additional Paid			Accumulated			Accumulated otherComprehensive
	Common stock						Additional paid-in			Shares to			Retained earnings			Accumulated other comprehensive			Total Stockholders'
Description	Shares			Amount			be issued			in Capital			Deficit			gain (loss)			Total
	Shares			Amount			capital			be issued			(deficit)			profit (loss)			Equity
Balance May 31, 2022		68,320,000		$	68,320		$	-		$	786,822		$	(204,229	)	$	(13,044	)	$	637,870
Balance at May 31, 2023		72,579,000		$	72,579		$	2,638,532			1,750,000		$	(2,192,106	)	$	(3,786	)	$	2,265,219
Shares to be issued for investment		-			-			~~1,125,000~~			-375,000			-			-			1375,~~125,~~000
Shares to be issued for stock compensation								625,000												625,000
Issuance of shares for cash and warrants, net		6,895,750			6,897			4,318,827			-			-			-			4,325,724
Issuance of shares and warrants for cash		4,259,000			4,259			-			1,851,710			-			-			1,855,969
Issuance of shares as compensation		2,500,000			2,500			622,500			(625,000	)		-			-			-
Translation gain (loss)																	9,258			9,258
Issuance of share upon convertible loan		200,000			200			99,800			-			-			-			100,000
Net loss		-			-			-			-			(1,987,877	)		-			(1,987,877	)
Offering expenses								(3,833	)											(3,833	)
Balance May 31, 2023		72,579,000		$	72,579		$	1,750,000		$	2,638,532		$	(2,192,106	)	$	(3,786	)	$	2,265,219
Write off investment in Silviculture											(1,500,000	)								(1,500,000	)
Shares to be issued for investment.					-			375,000			-			-			-			375,000
Net income (loss)		-			-			-			-			(2,744,583	)					(2,744,583	)
Shares to issued as stock Compensation		2,500,000			2,500			(625,000	)		622,500			-			-			-
Foreign currency translation		-			-			-			-			(653	)		11,383			10,730
Issuance of shares for cash And warrants, net		6,895,750			6,897			-			4,318,827			-			-			4,325,724
Balance at May 31 , 2024		82,174,750			82,176			7,675,826			-			(4,937,342	)		7,597			2,828,257
Conversion of loan to shares		200,000			200			-			99,800			-			-			100,000
Issuance of shares for cash, net		1,926,742			1,927			1,707,510												1,709,437
Offering expenses		-			-			-			(3,833	)								(3,833	)
Issuance of shares for warrants		7,429			7			(7	)											-
Write off of Investment in silviculture		-			-			(1,500,000	)		-			-			-			(1,500,000	)
Issuance of shares as compensation		288,590			289			155,276												155,565
Translation loss		-			-			-			-			(653	)		11,383			10,730
Issuance of share upon convertible loan		407,471			407			549,504												549,911
Net loss for the period		-			-			-			-			(2,744,583	)					(2,744,583	)
Option compensation expense								472,219												472,219
Balance May 31, 2024		82,174,750		$	82,176		$	-		$	7,675,826		$	(4,937,342	)	$	7,597		$	2,828,257
Cancelled shares		(2,812,125	)		(2,812	)		2,812												-
Net income (loss)													$	(7,053,492	)	$	-		$	(7,053,492	)
Foreign currency translation														-			(30,971	)	$	(30,971	)
Balance at May 31,2025		81,992,857		$	81,994		$	10,563,140			-		$	(11,990,834	)	$	(23,374	)	$	(1,369,075	)

The accompanying notes are an integral part of these consolidated financial statements

F-4

Table of Contents

KARBON-X CORP.

Consolidated Statements of Cash Flow

	For the Year Ended			For the Year Ended
	May 31, 2024			May 31, 2023
	May 31, 2025			May 31, 2024
Cash flows from operating activities
Net (loss) income	$	(27,~~744~~053,~~583~~492	)	$	(12,~~987~~744,~~877~~583	)
Adjustments to reconcile net loss to net cash:
Depreciation expense		23,~~194~~225			12,~~219~~194
Loss on investment		~~1,191,890~~-			81,~~039~~191,890
Amortization of Right of Use Asset		(246,996	)		3,177
Gain on change in fair value of derivative		168,358			-
Stock based compensation		-			625,000
Amortization of Right of Use Asset		29,215			(246,996	)
Stock based compensation		627,495			-
Changes in operating assets and liabilities:
Sales tax receivable		~~38,376~~-			~~(34~~38,~~777~~376	)
Accounts receivable		~~(113~~118,~~074~~502	)		-(113,074	)
Accounts payable		32,448			38,979
Marketable securities		(301,260	)		-
Stock payable		~~630,000~~-			-630,000
Payroll liabilities		39,082			7,084
Securities receivable		(3,789,651	)		-
Inventory		(235,988	)		(80,750	)
Accounts payable		334,486			32,448
Prepaid expenses		58,767			(59,465	)
Deferred revenue		3,864,080			-
Payments made on operating lease		254,587			1,205
Other current liabilities		(141,896	)		39,082
Security deposit		(4,837	)		(6,903	)
Inventory		217,094			(235,988	)
Cash used in operating activities		(1,098,134	)		(1,485,069	)
Prepaid expenses		(888,489	)		58,767
Payments made on operating lease		196,239			254,587
Other current assets		(166,641	)		(4,837	) )
Cash used in operating activities		(6,498,943	)		(1,098,134	)
Cash flows from investing activities
Acquisition of property and equipment		-(2,543	)		~~(7,058~~-	)
Cash paid for equity method investment		~~(802,407~~-	)		(~~397~~802,~~523~~407	)
Cash paid for software development		-			~~(345,994~~-	)
Cash used in investing activities		(~~802~~7,~~407~~847	)		(~~750~~802,~~575~~407	)
Cash flows from financing activities
Proceeds from short term loan		~~36,500~~-			~~100~~36,~~000~~500
Proceeds from issuance of shares and warrants		4,321,891			1,855,969
Proceeds from convertible notes		2,993,392			-
Cash provided by financing activities		4,358,391			1,955,969
Debt discount on convertible notes		(141,529	)		-
Effect of translation changes on cash		10,730			(9,155	)
Proceeds from issuance of shares and warrants		1,709,437			4,321,891
Change in cash and cash equivalents		2,468,580			(270,520	)
Cash provided by financing activities		4,561,300			4,358,391
Cash, beginning of period		206,820			477,339
Effect of translation changes on cash		(30,868	)		10,730
Cash, end of period	$	2,675,400			206,820
Change in cash and cash equivalents		(1,971,054	)		2,468,580
Non cash operating activities
Cash, beginning of period		2,675,400			206,820
Capitalization of right of use asset	$	-		$	(71,425	)
Cash, end of period	$	704,346		$	2,675,400
Capitalization of lease liability	$	-		$	(68,920	)
Depreciation expense	$	-		$	1,219
Loss on investment	$	-		$	8,039
Amortization of Right of Use Asset	$	-		$	3,177
Stock based compensation	$	-		$	625,000
Non cash investing and financing activities
Shares to be issued for the Silviculture investment	$	-		$	1,125,000
Write off of Investment in Silviculture investment	$	-		$	(1,500,000	)
Write off of Investment in Silviculture investment		(1,500,000	)
Issuance of shares upon convertible loan		549,911			-
Shares to be issued as stock based compensation	$	-		$	625,000
Supplemental disclosures
Cash paid for interest	$	-		$	-
Cash paid for income taxes	$	-		$	-

The accompanying notes are an integral part of these consolidated financial statements

F-5

Table of Contents

KARBON-X CORP.

Notes to Consolidated Financial Statements

May 31, ~~2024~~2025

Note 1 - Basis of Presentation and Significant Accounting Policies

Karbon-X Corp. was incorporated in the State of Nevada under the name Cocoluv, Inc. on September 13, 2017 and established a fiscal year end of May 31.

On February 21, 2022, pursuant to the terms of a Share Exchange Agreement, the Company acquired all of the issued and outstanding shares of common stock of Karbon-X Project Inc. ("Karbon-X"), and Karbon-X became the wholly owned subsidiary of the Company in a reverse merger (the "Reverse Acquisition"). Pursuant to the Reverse Acquisition, all of the issued and outstanding shares of Karbon-X common stock were converted, at an exchange ratio of 20,000-for-1, into an aggregate of 20,000,000 shares of the Company's common stock, resulting in Karbon-X becoming a wholly owned subsidiary of the Company and all debt owed to the related party of Cocoluv, Inc. was forgiven. Karbon-X Project Inc. was incorporated in British Columbia on February 11, 2022 and established a fiscal year end of May 31. The accompanying financial statements' share information has been retroactively adjusted to reflect the exchange ratio in the Reverse Acquisition. As part of the Reverse Acquisition, on April 14, 2022 the Company changed its name to Karbon-X Corp.

Under generally accepted accounting principles in the United States ("US GAAP"), because the combined entity will be dependent on Karbon-X's senior management, the Reverse Acquisition was accounted for as a recapitalization effected by a share exchange, wherein Karbon-X is considered the acquirer for accounting and financial reporting purposes. On the date of the reorganization, the assets and liabilities of Karbon-X have been brought forward at their book value and consolidated with Cocoluv, Inc.’s assets, which comprised of cash and cash equivalents of $134 and liabilities which comprises due to related party of $99,902 (see Note 1 Basis of Presentation below). No goodwill has been recognized. Accordingly, the assets and liabilities and the historical operations that are reflected in the consolidated financial statements are those of Karbon-X and are recorded at the historical cost basis of Karbon-X.

Going concern

To ~~date~~The ~~the~~ Company has ~~generated~~recently ~~minimal~~began ~~revenues~~significant revenue generation from its business operations and has incurred operating losses since inception of $411,~~937~~990,~~342~~833. The Company will require additional funding to meet its ongoing obligations and to fund anticipated operating losses. The ability of the Company to continue as a going concern is dependent on raising capital to fund its initial business plan and ultimately to attain profitable operations. Accordingly, these factors raise substantial doubt as to the Company’s ability to continue as a going concern. The Company intends to continue to fund its business by way of private placements and advances from related parties as may be required. These consolidated financial statements do not include any adjustments relating to the recoverability and classification of recorded asset amounts or amounts and classification of liabilities that might result from this uncertainty.

Basis of Presentation

The consolidated financial statements include the accounts of the Company and its ~~subsidiary~~subsidiaries. All significant intercompany accounts and transactions have been eliminated in consolidation.

Use of Estimates and Assumptions

Cash and Cash Equivalents

For purposes of the statement of cash flows, the Company considers highly liquid financial instruments purchased with a maturity of three months or less to be cash equivalents.

F-6

Table of Contents

Accounts Receivable

Accounts receivable represent amounts due from customers for goods or services provided by the Company. Accounts receivable are recorded at the invoiced amount., ~~The~~net ~~Company~~of ~~evaluates~~allowance ~~the collectability~~ of ~~accounts~~$0 ~~receivable~~and ~~based~~$0 onas ~~historical collection experience, the age~~ of ~~outstanding~~May ~~receivables~~31, ~~and~~2025 ~~specific facts~~ and ~~circumstances~~2024, ~~related to individual customers~~respectively.

Sales Tax Receivable

Sales tax receivable consists of the accumulated reclaimable GST paid by the Company on purchases made in Canada.

Property and Equipment

Inventory

AsInventories ofare ~~March~~stated 1,at ~~2024~~the itlower ~~was~~of ~~management's~~cost ~~decision~~or tonet ~~revalue~~realizable ~~inventory~~value. atCost ~~the~~is ~~lower~~determined ofusing ~~cost~~the orweighted ~~market~~average method. Net realizable value is the estimated ~~based~~selling onprice ~~current~~in ~~selling~~the ~~prices,~~ordinary ~~with~~course ~~provisions~~of ~~established~~business, ~~for~~less ~~slow-moving~~applicable ~~and~~variable ~~obsolete~~selling ~~inventory~~expenses. ~~This~~The ~~change~~Company ~~from~~periodically ~~the~~reviews ~~previous~~inventories ~~weighted~~for ~~average~~obsolescence ~~method~~and toany ~~lower~~inventories ofidentified ~~cost~~as orobsolete ~~market~~are ~~had~~written nodown ~~significant impact on the current~~ or ~~prior~~written ~~consolidated financial statements~~off.

Investments

During November 2023, the Company ~~has~~ abandoned the silviculture investment deal and decided to write off the carrying value of the Equity Investment in Silviculture. Accordingly, amidst ongoing disputes which we are currently discussing, the Company has written off the carrying value of Investment of $2,564,203, accumulated value of shares to be issued $ 1,500,000 and recognized loss on write off $1,064,203 in its statement of operations for the year ended May 31, 2024.

F-7

Table of Contents

Fair Value of Financial Instruments

The Company uses a three-tier fair value hierarchy to classify and disclose all assets and liabilities measured at fair value on a recurring basis, as well as assets and liabilities measured at fair value on a non-recurring basis, in periods subsequent to their initial measurement. The hierarchy requires the Company to use observable inputs when available, and to minimize the use of unobservable inputs, when determining fair value. The three tiers are defined as follows:

F-7 Table of Contents

	●	Level 1—Observable inputs that reflect quoted market prices (unadjusted) for identical assets or liabilities in active markets;

	●	Level 2—Observable inputs other than quoted prices in active markets that are observable either directly or indirectly in the marketplace for identical or similar assets and liabilities; and

	●	Level 3—Unobservable inputs that are supported by little or no market data, which require the Company to develop its own assumptions.

~~The~~Other than the derivative liabilities presented below, the carrying amount of the Company’s financial assets and liabilities approximate their fair values ~~due to their short-term maturities~~.

The Company measures certain financial instruments at fair value on a recurring basis in accordance with ASC 820, Fair Value Measurement. As of May 31, 2025, the Company evaluated the conversion features embedded in certain convertible promissory notes and determined that they represent derivative liabilities requiring bifurcation under ASC 815-15.

The Company uses valuation methods to estimate the fair value of the derivative liabilities associated with its convertible notes. The model incorporates significant unobservable inputs, including:

	·	Expected stock price volatility
	·	Risk-free interest rates
	·	Estimated time to maturity
	·	Probability of uplisting
	·	Expected trading volumes

Because these inputs are unobservable and require significant management judgment, the Company has classified the derivative liabilities as Level 3 in the fair value hierarchy.

The following table summarizes the fair value hierarchy of the Company’s financial liabilities measured at fair value on a recurring basis as of May 31, 2025:

	Level 1		Level 2		Level 3		Total
Derivative liabilities – convertible notes		-		-	$	168,358	$	168,358
Other financial instruments		-		-		-		-
Total Embedded Derivatives		-		-	$	168,358	$	168,358

The following table summarizes the changes in Level 3 derivative liabilities measured at fair value on a recurring basis.

	May 31, 2025
Balance at beginning of period		-
Purchases / issuances		275,419
Total (gains) losses recognized in earnings		54,831
Settlements (net)		(179,666	)
Change in unrealized (gains) losses included in earnings for instruments still held at period end		18,116
Balance at end of period		168,358

F-8

Table of Contents

Revenue Recognition

Rates for consulting services are typically per day, per hour, or a similar basis. Consulting revenue is recognized over the period in which the service is provided.

Revenue for sales of carbon credits is recognized at a point in time when control of the credit transfers to the buyer. The Company ~~acts~~act as a principal in all revenue transactions. ~~Additionally, the Company has a subscription-based model that is materially consistent with how revenue is recognized for the sales of carbon credits.~~

Foreign Currency Translation

The functional currency of the Company is the Canadian Dollar (“CAD”). For financial statement purposes, the reporting currency is the United States Dollar (“USD”).

For financial reporting purposes, the consolidated financial statements are translated into the Company’s reporting currency, USD. Asset and liabilities are translated using the closing exchange rate in effect at the balance sheet date with the resulting translation adjustments included as a separate component of shareholder’s equity through other comprehensive income (loss) in the consolidated statement of operations.

Income and expenses are translated at the average yearly rates of exchange. The Company includes realized gains and losses from foreign currency transactions in other income (expense), net in the consolidated statement of operations.

Warrants and Options

There is estimation uncertainty with respect to selecting inputs to the Black-Sholes model used to determine the fair value of ~~the~~ warrants (Note 67) and options (Note 10). These inputs include the stock price of $0.~~25,~~9 - $0.75, exercise price of $0.75, time to maturity of two - five years, annual risk-free interest rate ranging from 4.33% - 4.74%, and annualized volatility ranging from ~~1294~~1,294.9% - ~~1279~~1,279.3%.

The above estimates and assumptions are reviewed regularly. Revisions to accounting estimates are recognized in the period in which the estimates are revised and in any future periods affected.

Significant Estimates

Significant estimates applied in the preparation of these financial statements include the estimated useful lives of property and equipment, the inputs used in the valuation of embedded derivatives on convertible notes. share volatility and estimated life of options and warrants in determining their fair value as well as the expected potential for the realization of deferred tax assets in determining the amount of the valuation allowance thereto.

F-8 Table of Contents

Earnings per Common Share

The basic loss per share is calculated by dividing the Company’s net loss available to common shareholders by the weighted average number of common shares during the year. The diluted loss per share is calculated by dividing the Company’s net loss available to common shareholders by the diluted weighted average number of shares outstanding during the year. The diluted weighted average number of shares outstanding is the basic weighted number of shares adjusted for any potentially dilutive debt or equity. As of May 31, ~~2024~~2025, potential dilutive securities of approximately 6,663,148 shares had an anti-dilutive effect and were not included in the calculation of diluted net loss per share.

F-9

Table of Contents

Segment Reporting

ASC Topic 280, “Segment Reporting,” requires use of the “management approach” model for segment reporting. The management approach model is based on the way a company’s management organizes segments within the company for making operating decisions and assessing performance. Our Chief Operating Decision Maker, Chad Clovis, Chief Executive Officer, President, and Director, reviews financial information and allocates resources on a consolidated basis. The Company operates as a single segment and will evaluate additional segment disclosure requirements as it expands its operations.

Reclassifications

Certain amounts in the consolidated financial statements for the prior year have been reclassified to conform to the current year presentation. These reclassifications had no impact on net earnings, financial position, or cash flows.

Recently Issued Accounting Standards

The Financial Accounting Standards Board (FASB) has issued several updates relevant to the Company:

	Update 2025-01: Income Statement—Reporting Comprehensive Income—Expense Disaggregation Disclosures (Subtopic 220-40): Clarifying the Effective Date Effective for annual reporting periods beginning after December 15, 2026, and interim periods within annual reporting periods beginning after December 15, 2027. Early adoption is permitted.

	Update 2024-04: Debt—Debt with Conversion and Other Options (Subtopic 470-20): Induced Conversions of Convertible Debt Instruments. Effective for annual reporting periods beginning after December 15, 2025, and interim periods within those annual periods. Early adoption is permitted.

	Update 2024-03: Income Statement—Reporting Comprehensive Income—Expense Disaggregation Disclosures (Subtopic 220-40): Disaggregation of Income Statement Expenses. Effective for annual reporting periods beginning after December 15, 2026, and interim periods beginning after December 15, 2027. Early adoption is permitted.

	Update 2024-02: Codification Improvements—Amendments to Remove References to the Concepts Statements. Effective for public business entities for fiscal years beginning after December 15, 2024. For all other entities, effective for fiscal years beginning after December 15, 2025. Early application is permitted.

	Update 2024-01: Compensation—Stock Compensation (Topic 718): Scope Application of Profits Interest and Similar Awards. Effective for public business entities for annual periods beginning after December 15, 2024, and interim periods within those annual periods. For all other entities, effective for annual periods beginning after December 15, 2025, and interim periods within those annual periods. Early adoption is permitted.

The Company is in the process of evaluating the impact these recently issued accounting standards will have on the Company’s financial statements.

F-10

Table of Contents

Note 2 – Prepaid Expenses

As of May 31, ~~2024~~2025 and May 31, ~~2023~~2024, prepaid expenses consisted of the following:

Description	May 31,~~2024~~ 2025		May 31,~~2023~~ 2024
Prepaid inventory		-		59,767
Advertising & Promotional Agreement	$	179,532	$	-
Other Prepaids		1,000		-
Prepaid inventory		636,563		-
Total	$	1,000	$	59,767
Other Prepaids		49,580		1,000
Total	$	865,674	$	1,000

Note 3 – Inventory

Inventory as of May 31, ~~2024~~2025 and May 31, ~~2023~~2024, consisted of the following:

Description	May 31,~~2024~~ 2025		May 31,~~2023~~ 2024
Carbon Credit Inventory	$	~~316~~99,~~738~~644	$	80316,~~750~~738
Total	$	~~316~~99,~~738~~644	$	80316,~~750~~738

Carbon credit inventory represents carbon credits currently held for sale and are stated at the lower of cost or market.

Note 4 - Property and Equipment

The amount of property and equipment as of May 31, ~~2024~~2025 and May 31, ~~2023~~2024, consisted of the following:

Description	May 31,~~2024~~ 2025			May 31,~~2023~~ 2024
Furniture and fixtures	$	69,~~589~~076		$	6,~~607~~589
Computer and equipment		3,~~695~~664			3,~~705~~695
Total property cost	$	1012,~~284~~741		$	10,~~312~~284
Accumulated depreciation		(36,~~366~~608	)		(13,~~196~~366	)
Property and equipment, net	$	6,~~918~~132		$	96,~~116~~918

The Company did not purchase significant property, plant and equipment for the year ended May 31, ~~2024~~2025. Depreciation expense for the year ended May 31, ~~2024~~2025 ~~and~~was ~~2023 were~~ $23,~~194 and $1,219, respectively~~225.

Note 5 – ~~Shareholders’~~Convertible ~~Equity~~Notes

~~During~~As ~~the~~of ~~year ended~~ May 31, ~~2024~~2025, Karbon-X Corp. ~~completed~~issued ~~following~~convertible ~~private~~promissory ~~placement~~notes ~~pursuant~~totaling USD $2,443,195 to ~~Rule~~multiple ~~506(c)~~investors as part of ~~the~~its ~~Securities~~capital-raising ~~Exchange~~efforts. ~~Act~~The notes bear simple interest at a rate of 10% ~~1934~~per annum - quarter, asand ~~amended~~have maturity terms of 1 year or less.

During ~~July~~the –year ~~September 2023~~ended, ~~Karbon-X~~May ~~Corp.~~31, ~~completed~~2025, atwo ~~private~~notes ~~placement pursuant to Rule 506(c)~~ of ~~the~~principal ~~Securities~~$350,000 ~~Exchange~~and ~~Act~~interest of ~~1934~~16,724 aswere ~~amended.~~converted Ininto ~~that private placement the company sold 3~~404,~~274,858~~471 shares ~~of common stock~~ at $0.~~50 per~~ 90/share ~~for gross proceeds of $ 1,637,429, net of expenses related to issuances of $83,993~~.

~~F-9~~The ~~Table~~Company recorded discounts of ~~Contents~~$141,529, interest expense and discount amortization related to convertible notes of $372,071 and loss on change in fair value of derivatives of $72,927 for the year ended May 31, 2025.

OnThe ~~June~~notes 6include a conversion feature, ~~2023~~allowing the ~~Company~~holders ~~converted~~to aconvert ~~loan~~the ~~for~~principal ~~$100,000~~and accrued interest into ~~200,000~~the ~~shares~~Company's common stock. Conversion is permitted at ~~price~~the option of ~~$0.50~~the ~~per~~lender ~~share.~~at any time after the earlier of:

During November 2023, the Company sold 50,000 common stock and warrants at $.90 per unit for total proceeds of $100,000.

1.	Twenty-four months from the date of issuance, or

2.		The Company’s listing on OTCQX, Nasdaq, or NYSE.

~~During~~The ~~January~~conversion ~~2024,~~price ~~the~~is ~~Company revalued~~ the ~~common~~lesser ~~stock from $2.00 per unit to $0.90 per unit for certain previous private placement investors and issued an additional 61,111 shares.~~of:

During the year ended May 31, 2023, Karbon-X Corp. completed a private placement pursuant to Rule 506(c) of the Securities Exchange Act of 1934, as amended. In that private placement the company sold 720,000 units at $0.25 per unit for total proceeds of $180,000. Each unit consisted of share of common stock and warrant to purchase a share of common stock for $0.75 per share for a period of two years.

	1.	80% of the twenty-day weighted average closing price of the Company’s common stock preceding the conversion (but not less than the average of the four notes $0.56 per share), and of the trading day immediately preceding such conversion (but not less than $0.75 per share) or (ii) $0.90 per share.

	2.	The notes range from $0.50 - $0.90 per share.

During the year ended May 31, 2023, Karbon-X Corp. completed a private placement pursuant to Rule 506(c) of the Securities Exchange Act of 1934, as amended. In that private placement the company sold 3,539,000 shares of common stock at $0.50 per share for gross proceeds of $1,769,500, net of costs directly related to the share issuance of $93,531.

During the year ended May 31, 2023, the Company executed an agreement to issue 2,500,000 shares as stock compensation at a price of $0.25 per share, representing a value of $625,000 based on the value of services received. However, as a result of the silviculture impairment and the subsequent abandonment of the investment deal in November 2023, the shares were written off.

Note 6 – Warrants

During the year ended May 31, 2024, the Company issued 10,400 warrants in connection with one private placement. Each warrant entitles the holder to acquire one common share of the Corporation at an exercise price of $0.50 with a two-year term. The 10,400 units of warrants and shares were issued as a commission fee valued at $2,236. Additionally, the Company had 830,000 expired warrants and 2,990,000 exercised warrants at an average price of $0.75 during the same period.

During the year ended May 31, 2023, the Company issued 720,000 warrants in connection with one private placement. Each warrant entitles the holder to acquire one common share of the Corporation at an exercise price of $0.75 with a two year term. The 720,000 units of warrants and shares were issued in exchange for $180,000.

F-10 Table of Contents

A detail of warrant activity for the year ended May 31, 2024 is as follows:

Description	Number			Weighted averageexercise price		Weighted averageremaining contractuallife (in years)
Outstanding May 31, 2023		4,140,000		$	0.75		0.83
Exercised		(2,990,000	)		0.75		-
Granted		10,400			0.75		1.13
Expired		(830,000	)		0.75
Cancelled		-			-		-
Outstanding May 31, 2024		330,400			0.63		0.63

Note 7 – Investments

On May 31, 2023, the Company executed an amended share exchange agreement to buy up to 80% of Silviculture Systems in exchange for cash and shares of Karbon-X Corp valued at $7,250,000. $3,250,000 paid for in shares and the remaining $3,500,000 paid for in cash over the next three years. The issuance of shares was to occur in tranches upon the completion of milestones. As of May 31, 2023, the Company has paid $397,523 in cash, has a 24% ownership in Silviculture Systems and has a significant, but not controlling interest in Silviculture Systems. The shares related to the 24% ownership are shown as shares to be issued and have been valued at the most recent stock purchase price of $0.25 per share. This investment has been accounted for as an equity method investment and its respective gain/loss for the period has been recorded in the statement of operations. For the year ended May 31, 2023, the Company recorded a loss on equity method investment of $8,039.

Note 8 – Internally Developed Software

In accordance with ASC 350-40, the Company has capitalized internally developed software for its development of a mobile application. The software is currently in its application development stage and all related costs are being capitalized as incurred. Once the software is ready for implementation, the Company will begin amortizing the software over its estimated useful life. As of May 31, 2024 and May 31, 2023, the Company has capitalized internally developed software of $521,372 and $522,771, respectively.

Note 9 – Short Term Note

On January 13, 2023, the Company obtained a short term loan of $100,000 from a third party. This loan had an interest rate of 8% per annum and was due in full on July 10, 2023, which were fully converted as of year end.

Note 10 – Commitments and Contingencies

Operating Leases

The Company leases office space from a third party under an operating lease agreement over 60 months which expires in November 2029. The lease also includes the payment of executory costs.

F-11

Table of Contents

~~Lease~~Conversion ~~expense~~is ~~for~~further ~~operating~~restricted ~~leases generally consist of both fixed and variable components. Expense related~~ to ~~fixed~~ensure ~~lease~~that ~~payments~~no ~~are~~lender ~~recognized~~converts onan aamount ~~straight-line~~of ~~basis over~~ the ~~lease~~note ~~term.~~that ~~Variable~~would ~~lease~~result ~~payments are generally expensed as incurred, where applicable, and include agreed-upon changes~~ in ~~rent,~~owning ~~certain~~more ~~non-lease~~than ~~components, such as maintenance and other services provided by the lessor, and other charges included in the lease~~9.9% ~~Leases with an initial term~~ of ~~twelve months or less are not recorded on~~ the ~~balance~~outstanding ~~sheet.~~common Westock ~~recognized~~at ~~total~~any ~~lease expense of approximately $34,511 and $15,992 for the years ended May 31, 2024 and 2023, primarily related to operating lease costs paid to lessors from operating cash flows~~time. ~~We entered into our new operating lease in April 2024 with a term of five years.~~

~~Future~~The ~~minimum~~Borrower ~~lease~~may ~~payments~~prepay ~~under~~the ~~operating~~principal ~~leases~~amount ~~that~~and ~~have~~any ~~initial~~unpaid ~~noncancelable~~interest ~~lease~~or ~~terms~~any inportion ~~excess~~thereof ofat ~~one~~any ~~year~~time atwithout ~~May~~notice, 31further interest, ~~2024~~bonus, ~~were~~or aspenalty, ~~follows:~~provided that a minimum of six months’ interest shall be payable regardless of the prepayment date.

SCHEDULE OF FUTURE MINIMUM LEASE PAYMENTS UNDER OPERATING LEASES	Total
Year Ended May 31,
2024	$	29,573
2025		109,477
2026		109,477
2027		114,685
2028		119,893
Thereafter		135,529
Total lease payment		618,633
Less: Imputed interest		(160,065	)
Operating lease liabilities		458,568
Operating lease liability - current		37,522
Operating lease liability - non-current	$	418,895

The issuance of these convertible promissory notes provided the Company with necessary capital to support its operations and strategic initiatives while offering investors the potential for equity participation in the Company's future growth.

SCHEDULE OF OTHER SUPPLEMENTAL INFORMATION UNDER OPERATING LEASE
Weighted average discount rate 1	10.25	%
Weighted average remaining lease term (years)	3.17

Prepayment Option

1The ~~weighted~~Company ~~average~~may ~~discount~~prepay ~~rate~~the notes at any time without penalty, provided that a minimum of six months’ interest is ~~determined~~payable. ~~using~~This ~~the~~provision ~~incremental~~ensures ~~borrowing~~lenders ~~rates~~are ~~for~~compensated ~~each~~regardless ~~individual~~of ~~lease~~the prepayment date.

~~Note~~As 11of –May ~~Subsequent~~31, ~~Events~~2025, the Company owed principal of $2,443,195, net of discounts of $333,334, accrued interest of $118,853, and embedded liabilities of $59,325.

~~Effective~~Note ~~June~~6 ~~21,~~– ~~2024~~Shareholders’ ~~private placement investors exercised 2,023,334 options to purchase shares at $0.25 per share, resulting in proceeds to the Company of $508,834.~~ Equity

~~Subsequent~~During ~~events~~the ~~have~~year ~~been~~ended ~~evaluated~~May ~~through September 13~~31, ~~2024~~2025, ~~the~~Karbon-X ~~date~~Corp ~~these~~completed ~~financial~~following ~~statements~~private ~~were~~placement ~~available~~pursuant to beRule ~~released~~506(c) ~~and~~of ~~note~~the noSecurities ~~other~~Exchange ~~events~~Act ~~requiring~~of ~~disclosure~~1934, as amended.

During the year ended May 31, 2025, the Company sold 1,926,742 shares at $0.90 per share for total proceeds of $1,712,099.

On March 31, 2025, the Company converted a loan for $350,000 principal and $16,724 interest into 407,471 shares at a price of $0.90 per share.

On March 31, 2025, the Company issued 57,875 shares at $2.04 per share for compensation of $118,007.

On May 22, 2025, the Company converted 360,000 options related to its stock option plan into 205,715 shares via a cashless exercise.

On May 15, 2025, 10,400 warrants were exercised in a cashless exercise for 7,429 shares.

Note 7 – Warrants

During the year ended May 31, 2024, the Company issued 10,400 warrants in connection with one private placement. Each warrant entitles the holder to acquire one common share of the Corporation at an exercise price of $0.50 with a two year term. The 10,400 units of warrants and shares were issued as a commission fee valued at $2,236. Additionally, the Company had 830,000 expired warrants and 2,990,000 exercised warrants at an average price of $0.75 during the same period. During the year ended May 31, 2025, these warrants were exercised in a cashless exercise for 7,429 shares.

A detail of warrant activity for the year ended May 31, 2025 is as follows:

Description	Number			Weighted average exercise price		Weighted average remaining contractual life (in years)
Outstanding May 31, 2023		4,140,000		$	0.75		0.83
Exercised		(2,990,000	)		0.75		-
Granted		10,400			0.75		1.13
Expired		(830,000	)		0.75		-
Cancelled

Outstanding May 31, 2024		330,400		$	0.63		0.63
Exercised		(10,400	)		0.50		-
Granted
Expired		(320,000	)
Cancelled
Outstanding May 31, 2025		-			-		-

F-12

Table of Contents

Note 8 – Investments

On October 24, 2024, Karbon-X Corp. entered into a Carbon Credit Purchase Agreement with DevvStream Holdings Inc. As part of this agreement, Karbon-X Corp. received 174,953 common shares of New Pubco, a company formed from the merger of DevvStream Holdings Inc. and Focus Impact Acquisition Corp., a special purpose acquisition company (SPAC) listed on the Nasdaq Stock Exchange. The shares were issued at a deemed price of $6.50 per share, resulting in an initial valuation of USD $1,137,197.

On October 28, 2024, Karbon-X Corp. entered into a Carbon Credit Forward Purchase Agreement with DevvStream Holdings Inc., under which Karbon-X Corp. will sell verified greenhouse gas offset or carbon credits, specifically C-Sink Credits, to DevvStream Holdings Inc. The purchase price for these credits is USD $2,892,000, payable in 444,923 common shares of New Pubco at a deemed price of $6.50 per share. This agreement is classified as a futures contract under relevant U.S. GAAP guidance.

Initial Recognition and Measurement

At initial recognition, the common shares of New Pubco received under the agreements are classified as equity securities and measured at fair value upon initial recognition in accordance with ASC 321, "Investments—Equity Securities". The Company recorded an initial fair value of the securities based on observable market prices at the time of execution, consistent with a Level 1 fair value measurement, as the shares were actively traded on the Nasdaq Stock Exchange.

	·	For the Carbon Credit Purchase Agreement, the fair value of the 174,953 shares was recognized as $68,232.

	·	For the Carbon Credit Forward Purchase Agreement, the 444,923 shares were valued at $173,520, representing the purchase price of the C-Sink Credits to be delivered in the future.

Upon entering into the forward purchase agreement, Karbon-X Corp. also recognized a deferred revenue liability of $2,892,000, as the performance obligation to deliver the carbon credits had not yet been satisfied. This deferred revenue will be recognized as income upon delivery of the carbon credits. Refer to Note 7 for further details on deferred revenue.

Subsequent Measurement and True-Up Provision

Subsequent to initial recognition, the equity securities are measured at fair value in accordance with ASC 321, "Investments—Equity Securities". Additionally, as the securities are denominated in a foreign currency, a currency translation adjustment (CTA) is recorded to reflect the impact of exchange rate fluctuations. The CTA is included in other comprehensive income (OCI) in accordance with ASC 830, "Foreign Currency Matters".

As of May 31, 2025, the fair market value (FMV) of New Pubco shares was USD $0.49 per share. In compliance with ASC 321, the Company marked the investment to fair value, resulting in the following adjustments:

	·	The fair value of investments was at the current market price of $0.49 per share.

	·	To address the difference between the contractual price and the current market price, Karbon-X recorded a securities receivable for the true-up portion guaranteed under the agreements. The true-up provision ensures that the Company will be made whole if the market value of the shares remains below the contracted value during the adjustment period. As of May 31, 2025, no additional shares have been issued under these provisions.

F-13

Table of Contents

As of May 31, 2025, the balances were as follows:

Description	Balance (USD)
Investments in Equity Securities	$	301,260
Securities Receivable	$	3,789,651
Total Value	$	4,090,911

Fair Value Hierarchy

The equity securities of New Pubco are measured using Level 1 inputs, as the shares are actively traded on the Nasdaq Stock Exchange.

The Company's exposure to impairment is mitigated by the true-up provision, which ensures no loss is ultimately recognized. While the securities are remeasured to fair market value quarterly, the receivable reflects the guaranteed recovery under the agreement.

Note 9 – Internally Developed Software

In accordance with ASC 350-40, the Company has capitalized internally developed software for its development of a mobile application. The software completed its application development stage and all related costs as of March 1, 2025 and any additional costs since then are being expensed as incurred. The software has been completed and placed into service; the Company began amortizing the software over its estimated useful life of three years on March 1, 2025.

As of May 31, 2025 and May 31, 2024, the Company has capitalized internally developed software of $473,895 and $521,372, respectively. The Company recorded amortization expense of $43,081 and $0 for the years ended May 31, 2025 and 2024, respectively. The decrease in value is primarily attributed to amortization over the asset’s useful life, other changes in value are the result of the impact of cumulative translation adjustments (CTA) resulting from the remeasurement of foreign currency values to USD.

Note 10 - Stock Option Plan

Description of the Plan

The Company has adopted the 2024 Employees', Directors', Officers', and Consultants' Stock Option Plan (the "Plan") on May 16, 2024, which authorizes the issuance of options to purchase up to 5,000,000 shares of common stock. The Plan was amended to authorize the issuance of options to purchase up to 15,000,000 shares of common stock. The Plan is designed to attract, retain, and motivate employees, directors, officers, and consultants by providing them with an opportunity to acquire a proprietary interest in the Company.

Types of Options

The Plan provides for the issuance of both Incentive Stock Options (ISOs) and Nonstatutory Stock Options (NSOs). ISOs are intended to qualify under Section 422 of the Internal Revenue Code, while NSOs do not qualify under Section 422.

Eligibility

Options may be granted to employees, directors, officers, and consultants of the Company. Special provisions apply to individuals owning more than 10% of the Company's stock.

Administration

The Plan is administered by the Compensation Committee of the Board of Directors, which has the authority to determine the terms and conditions of each option grant.

Shares Available

The maximum number of shares that may be issued under the Plan is 5,000,000 shares of common stock.

F-14

Table of Contents

Option Terms:

	·	Exercise Price: The exercise price of options granted under the Plan must be at least 100% of the fair market value of the stock on the date of grant.
	·	Term: Options granted under the Plan have a maximum term of ten years from the date of grant.
	·	Vesting: The vesting schedule for options is determined by the Compensation Committee at the time of grant.

Payment for Shares

Upon exercise of an option, the optionee may pay the exercise price in cash or cashless exercise, with the consent of the Compensation Committee, by tendering shares of common stock.

Adjustments

In the event of a stock split, merger, or other corporate event, the number of shares subject to the Plan and the exercise price of outstanding options will be adjusted as determined by the Compensation Committee.

Transferability

Options granted under the Plan are generally non-transferable, except under specific conditions as outlined in the Plan.

Termination of Employment

The Plan provides specific rules for the exercise of options upon termination of employment, including termination for cause, disability, or death.

Legal Compliance

The issuance of shares under the Plan is subject to compliance with federal and state securities laws.

Plan Duration

The Plan became effective upon adoption by the Board of Directors and options may not be granted after December 31, 2026.

Activity Under the Plan

As of May 31, 2025, the following activity has occurred under the Plan, which started in second quarter of this fiscal year :

Description	Number of Shares			Weighted Average Exercise Price		Weighted average remaining life (in years)
Options Authorized		15,000,000
Options Granted		4,612,000		$	0.79		5.00
Options Exercised		360,000		$	0.79
Options Forfeited		(25,125	)	$	0.75
Options Outstanding		4,226,875		$	0.79		4.25
Options Vested		1,596,850		$	0.79		4.00
Options Unvested		2,630,025		$	0.79		4.30

As of May 31, 2025, the intrinsic value of the 4,226,875 outstanding options was $1,183,525.

F-15

Table of Contents

Fair Value of Options

The fair value of each option grant is estimated on the date of grant using the Black-Scholes option pricing model with the following weighted-average assumptions:

Expected Volatility: 35%

○

The Company determined expected volatility based on an analysis of comparable publicly traded companies in the same or similar industry. As a startup in a new industry, Karbon-X lacks sufficient historical trading data. The analysis considered market trends and the high-growth, high-risk nature of the carbon management and sustainability sector. The selected volatility reflects industry patterns of startups in comparable markets, ensuring reasonability and alignment with peer data.

Expected Life: 5 Years

○

Based on the vesting schedule and anticipated exercise behavior of option holders.

Risk-Free Interest Rate: 5%

○

The rate reflects the yield on U.S. Treasury securities with a term consistent with the expected life of the options. Given the current interest rate environment, a 5% rate is appropriate for options granted during Q3 FY2025. This aligns with the Federal Reserve’s policy rates and prevailing market conditions.

Expected Dividends: 0%

○

The Company does not currently pay dividends, consistent with its growth-oriented business strategy.

Stock-Based Compensation Expense

For the year ended May 31, 2025, the Company recognized stock-based compensation expense of USD $472,219.

Note 11 – Income Taxes

The Company accounts for income taxes in accordance with ASC 740, “Income Taxes.” Deferred income taxes are recognized for temporary differences between the financial statement carrying amounts of assets and liabilities and their respective tax bases and for operating loss and tax credit carryforwards. A valuation allowance is established when, based on available evidence, it is more likely than not that some or all of the deferred tax assets will not be realized.

Given the Company’s history of operating losses and negative evidence outweighing positive evidence, the Company has recorded a full valuation allowance against its net deferred tax assets. Accordingly, no income tax expense (benefit) has been recognized for the years presented.

F-16

Table of Contents

Components of loss before income taxes were as follows:

	May 31, 2025			May 31, 2024
Domestic		(2,108,311	)		(1,589,940	)
Foreign		(4,041,647	)		(1,154,643	)
Total		(6,149,958	)		(2,744,583	)

The provision for income taxes consisted of:

	May 31, 2025		May 31, 2024
Federal		-		-
State		-		-
Foreign		-		-
Total income tax expense (benefit)		-		-

	May 31, 2025			May 31, 2024
Deferred tax assets:
Net operating loss carryforwards		(2,328,333	)		(1,036,842	)
Valuation allowance		(2,328,333	)		(1,036,842	)
Net deferred tax assets		-			-
Deferred tax liabilities		-			-
Net deferred tax asset (liability) recognized		-			-

As of May 31, 2025, the Company had U.S. federal and state net operating loss (“NOL”) carryforwards of approximately $11,087,300 and $4,937,342, respectively. Federal NOLs generated in tax years beginning after December 31, 2017 do not expire and are available to offset up to 80% of taxable income in future years. The Company had no unrecognized tax benefits as of May 31, 2025 or May 31, 2024 and does not expect a significant change in unrecognized tax benefits within the next 12 months.

Note 12 – Commitments and Contingencies

Legal Proceedings

In February 2024, Karbon-X were notified of a former employee filing a lawsuit against the company for wrongful termination. The Company is currently counter-suing and is expecting to prevail.

Operating Leases

The Company has entered into a operating lease for office space commencing on July 1, 2025, with an early occupancy period beginning on February 1, 2025. The lease has a term of 5 years, expiring on June 30, 2030. During the early occupancy period (February 1, 2025 – June 30, 2025), no rent payments are required.

Lease expense for operating leases generally consist of both fixed and variable components. Expense related to fixed lease payments are recognized on a straight-line basis over the lease term. Variable lease payments are generally expensed as incurred, where applicable, and include agreed-upon changes in rent, certain non-lease components, such as maintenance and other services provided by the lessor, and other charges included in the lease. Leases with an initial term of twelve months or less are not recorded on the balance sheet. We recognized total lease expense of approximately $167,086 and $28,430 for the years ended May 31, 2025 and 2024, primarily related to operating lease costs paid to lessors from operating cash flows. We entered into our operating lease in April 2024 with a term of five years.

F-17

Table of Contents

Future minimum lease payments under operating leases that have initial noncancelable lease terms in excess of one year at May 31, 2025 were as follows:

SCHEDULE OF FUTURE MINIMUM LEASE PAYMENTS UNDER OPERATING LEASES	Total
Calendar Year Ended
2025	$	46,356
2026		116,092
2027		123,348
2028		125,767
2029		128,185
Thereafter		54,418
Total lease payment		594,168
Less: Imputed interest		(73,427	)
Operating lease liabilities		520,741

Operating lease liability - current		60,475
Operating lease liability - non-current	$	460,266

SCHEDULE OF OTHER SUPPLEMENTAL INFORMATION UNDER OPERATING LEASE
Weighted average discount rate	5.00	%
Weighted average remaining lease term (years)	5.08

Note 13 – Subsequent Events

On June 1, 2025, the Company entered into an Asset Purchase Agreement with Allcot AG to acquire specified assets (including certain subsidiary shares, intellectual property, database, project pipeline, and contract rights) for cash consideration of $350,000. The Company expects to account for the transaction as an asset acquisition under ASC 805; valuation is ongoing and the financial effects are not yet reasonably estimable.

The Company converted four convertible notes in August 2025 of principal $2,193,195 and accrued interest of $117,329 into 4,749,156 shares at conversion prices ranging from $0.45 - $0.90.

On August 5, 2025, the Company issued a $3.5 million unsecured convertible note to Hedera Foundation SECZ bearing simple interest of 10% per quarter. The note is convertible at the greater of 90% of the 20-day VWAP or $0.90 per share with a maturity of one year or less.

In July 2025, the Company issued a $125,000 note and the note was repaid in August 2025.

In August 2025, due to a supplier issue, $1,276,800 in deferred revenue was refunded to a customer, we are in negotiations with this customer to recommence this contract at a similar price.

Effective July 29, 2025, Christopher Mulgrew is no longer Chief Financial Officer of the Company and Adriana Ebell was appointed Acting Chief Financial Officer.

The Company evaluated subsequent events through September 15, 2025 and identified no other events requiring recognition or additional disclosure.

F-18

Table of Contents

Item 9A. Controls and Procedures

~~Management’s~~Disclosure ~~Annual~~Controls ~~Report on Internal Control over Financial Reporting. Our management is responsible for establishing~~ and ~~maintaining adequate internal control over financial reporting (as defined in Rule 13a-15(f) under the Exchange Act)~~Procedures. Our internal control over financial reporting is a process designed to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes of accounting principles generally accepted in the United States.

We maintain disclosure controls and procedures designed to provide reasonable assurance that information required to be disclosed by the Company in the reports that it files or submits under the Exchange Act is recorded, processed, summarized and reported within the time periods specified in the SEC’s rules and forms, and that such information is accumulated and communicated to management, including our Chief Executive Officer and Chief Financial Officer, to allow timely decisions regarding required disclosure. With the participation of our Chief Executive Officer and Chief Financial Officer, management evaluated the effectiveness of the Company’s disclosure controls and procedures as of May 31, 2025 under Rules 13a-15(e) and 15d-15(e).

Management’s Annual Report on Internal Control over Financial Reporting.

Our management is responsible for establishing and maintaining adequate internal control over financial reporting (as defined in Rule 13a-15(f) under the Exchange Act). Our internal control over financial reporting is a process designed to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes of accounting principles generally accepted in the United States.

Because of its inherent limitations, internal control over financial reporting may not prevent or detect misstatements. Therefore, even those systems determined to be effective can provide only reasonable assurance of achieving their control objectives.

Our management evaluated the effectiveness of the Company’s internal control over financial reporting as of May 31, ~~2024~~2025. In making this assessment, our management used the criteria set forth by the Committee of Sponsoring Organizations of the Treadway Commission (COSO) in 2013 Internal Control — Integrated Framework. Based on this evaluation, our management concluded that, as of May 31, ~~2024~~2025, our internal ~~control~~controls over financial reporting ~~was~~were not effective due to material weaknesses arising from limited accounting personnel, which results in insufficient segregation of duties and inadequate review controls over complex and non-routine transactions.

This annual report does not include an attestation report of our registered public accounting firm regarding internal control over financial reporting. Management’s report was not subject to attestation by our registered public accounting firm pursuant to rules of the SEC that permits us to provide only management’s report in this annual report.

Changes in Internal Control over Financial Reporting.

There were no changes in our internal control over financial reporting that occurred during the fiscal year ended May 31, ~~2024~~2025 that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.

Item 9B. Other Information

None.

Item 10. Directors, Executive Officers and Corporate Governance

The table below reflects the Company's executive officers and directors. There is no agreement or understanding between the Company and each current or proposed director or executive officer pursuant to which he was selected as an officer or director. The address for each such officer and director is ~~1410~~6575 ~~Columbia~~West ~~Ave.,~~Loop ~~Castlegar~~South, BCSuite ~~Canada~~500, ~~N1N~~Bellaire, ~~3K3~~TX 77401.

Name	~~Intended Positions and Offices~~Age	~~Age~~Positions and Offices
Chad Clovis	~~Chief Executive Officer, President and Director~~46	45Chief Executive Officer, President and Director
Christopher Mulgrew	Chief Financial Officer	51
Brett Hull	61	Director
Brett Hull	Director	60
Justin Bourque	44	Director
Justin Bourque	Director	43

The Directors and Officers named above will serve until the next annual meeting of the stockholders or until their respective resignation or removal from office. Thereafter, Directors are anticipated to be elected for one-year terms at the annual stockholders’ meeting. Officers will hold their positions at the pleasure of the Board of Directors.

Table of Contents

Chad Clovis, Chief Executive Officer, President and Director

Chad Clovis is the Chief Executive Officer of Karbon-X Corp. which he founded in 2022. Mr. Clovis has been the CEO of Chenn Holdings since 2013 performing business development and business expansion services for multiple businesses in the dirt works and oilfield transportation space. In 2014 he was the founder and Operations Manager of CCV Ltd a full-service oilfield trucking company which was successfully sold to Petrogas Logistics in 2016 where Mr.Clovis became the Manager of Northern Operations. After founding Karbon-X in early 2022 Mr.Clovis completed a reverse take over of Cocoluv, Inc., an OTC listed company, and raised substantial funds to operate the business through its growth period. Chad Clovis is 44 years old.

Chad Clovis is a professional operator with more then 80,000 hours operating various pieces of oilfield equipment including high pressure chemical pumpers, sour sealed tank units, high pressure water blast units and hydro vac units of various configurations. Mr. Clovis attended BCIT in 2011 to obtain the National Safety Officer designation, Leadership in Business Excellence designation and Janus Mentor Training designation which he graduated with honors.

Christopher Mulgrew, Chief Financial Officer

As Chief Financial Officer of Karbon-X Corp., Christopher Mulgrew is responsible for all of the company's financial functions, including accounting, audit, treasury, corporate finance, and investor relations. Prior to joining the Company, Mr. Mulgrew was the CFO of Boomitra Inc. - a carbon project proponent named 2024 Time Magazine 100 Most Influential Companies and winner of the 2023 Earthshot Prize.

As a senior executive in high-growth industries for over 20 years, Mr. Mulgrew's contributions range from being the senior finance person at a $1.4B private equity firm to being the visionary behind the world’s first live-streaming yoga app. He thrives solving complex problems and creating cohesive organizations that get full leverage out of their value propositions.

21 Table of Contents

Christopher Mulgrew holds a Master of Business Administration from Rice University, Jesse H. Jones Graduate School of Business, a Bachelor of Business Administration in Accounting from Simon Fraser University, Beedie School of Business, and has completed the Master Class in Private Equity at the London School of Business. Mr. Mulgrew has qualified as a Chartered Public Accountant in Canada and a Certified Public Accountant in the US.

Brett Hull, Director

Brett Andrew Hull is a Canadian–American former ice hockey player and general manager, and currently an executive vice president of the St. Louis Blues of the National Hockey League (NHL). He played for the Calgary Flames, St. Louis Blues, Dallas Stars, Detroit Red Wings, and Phoenix Coyotes between 1986 and 2005. His career total of 741 goals is fifth highest in NHL history, and he is one of five players to score 50 goals in 50 games. He was a member of two Stanley Cup winning teams — 1999 with the Dallas Stars and 2002 with the Detroit Red Wings. In 2017 Hull was named one of the 100 Greatest NHL Players in history.

Known as one of the game's greatest snipers, Hull was an elite scorer at all levels of the game. He played college hockey for the University of Minnesota-Duluth Bulldogs, where he scored 52 goals in 1985–86. He scored 50 the following year with the Moncton Golden Flames of the American Hockey League (AHL) and had five consecutive NHL seasons of at least 50 goals. His 86 goals in 1990–91 is the third-highest single-season total in NHL history, with the first two being the same person, Wayne Gretzky. Hull won the Hart Memorial Trophy and Lester B. Pearson Award that year as the league's most valuable player. He was named a first team all-star on three occasions and played in eight NHL All-Star Games.

Justin Bourque, Director

Justin Bourque is an experienced and passionate leader with 27 years of diverse Industry and Indigenous Community development experience.

Presently, Justin is the Founder and President of Asokan Generational Developments, a consulting firm providing strategic advisory services focused on bridging the gap between Industry and Indigenous Communities.

As a passionate Indigenous leader, Justin is deeply committed to enhancing the relationships between corporations and Indigenous Communities. with extensive experience in both, he sees the value in mutually beneficial relationships. Building Indigenous resilience, economic sovereignty and shareholder value through development and management of meaningful partnerships between Indigenous Communities and Industry. He has been at the forefront of ideating, developing and successfully executing a number of major projects, both greenfield and brownfield, representing Indigenous Communities as well as corporate clients. These projects included a number of complex Indigenous equity ownership transactions, where he has served in diverse roles, including as an advisor, management committee representative, project lead, lead negotiator, Indigenous Community leader, President and Director of the Board post-closing. Most recently, Justin has played an integral role in three major Indigenous equity transactions worth approximately $2.6 billion and involving more than 35 unique Indigenous Communities throughout Alberta. As part of executing these transactions, Justin supported the raise of nearly $0.5 billion in capital.

In recognition of his exemplary leadership and invaluable contributions to Indigenous Communities, in December 2022, Justin was awarded Queen Elizabeth II’s Platinum Jubilee Medal. In November 2023, Asokan was added to the Indigenomics Institute 10 To Watch List for demonstrating excellence and leadership in the emerging $100 billion Indigenous economy. Justin was also named one of Canada’s Top 20 Dynamic CEOs by The CEO Publication; One of 10 Most Innovative Business Leaders to Follow in 2022 by CIO Views; and Top 50 Under 50 by YMM. Justin has also been awarded the JA Northern Alberta Business Hall of Fame "Innovator" Award for his forward-thinking leadership and innovative spirit during his tenure as CEO of Willow Lake Métis Nation in Anzac, Alberta. During his time as CEO, Justin built the Nation’s innovative governance and ESG frameworks, and forged several strategic partnerships to create revenue and job opportunities, spur community development, and secure the Nation’s future. Under his leadership, Willow Lake Métis became a self-governing Nation. In addition, through the Sohkastwawin initiative, which in Cree means “the act of being resilient”, the previously landless Nation purchased 205 acres of land that it plans to reclaim and develop in a sustainable way, providing their community a home for the first time.

2221 Table of Contents

Involvement in Certain Legal Proceedings

No director, executive officer, promoter or control person of Karbon-X has, during the last ten years: (i) been convicted in or is currently subject to a pending a criminal proceeding (excluding traffic violations and other minor offenses); (ii) been a party to a civil proceeding of a judicial or administrative body of competent jurisdiction and as a result of such proceeding was or is subject to a judgment, decree or final order enjoining future violations of, or prohibiting or mandating activities subject to any federal or state securities or banking or commodities laws including, without limitation, in any way limiting involvement in any business activity, or finding any violation with respect to such law, nor (iii) any bankruptcy petition been filed by or against the business of which such person was an executive officer or a general partner, whether at the time of the bankruptcy or for the two years prior thereto.

Committees of the Board

Decisions of the Board of Directors are generally taken by written unanimous resolutions. The current Board comprises two members and is intending to hold regularly scheduled meetings. The entire board provides the functions of Audit, Compensation and Governance committees until such time as charters for these committees can be adopted and they can be populated by independent directors.

Family Relationships

None

Compliance with Section 16(A) of The Exchange Act

Section 16(a) of the Securities Exchange Act of 1934, as amended, requires that our directors and executive officers and persons who beneficially own more than 10% of our common stock (referred to herein as the “reporting persons”) file with the SEC various reports as to their ownership of and activities relating to our common stock. Such reporting persons are required by the SEC regulations to furnish us with copies of all Section 16(a) reports they file. Based solely upon a review of copies of Section 16(a) reports and representations received by us from reporting persons, and without conducting any independent investigation of our own during the fiscal year ended May 31, 2023, all forms required, if any, were filed with the SEC by such reporting persons.

Changes in Nominating Procedures

None

Item 11. Executive Compensation

Summary Compensation Table

Compensation Discussion and Analysis

Executive Officer and Director Compensation of the Company

23 Table of Contents

Summary Compensation Table

The following table sets forth the total compensation paid to, or accrued by, the Named Executive Officers and any other employees earning over $100,000 per year ~~from~~for ~~February~~May 131, ~~2022~~2024 ~~(date~~and ~~of inception) through~~ May 31, ~~2024~~2025. No restricted stock awards, long-term incentive plan payout or other types of compensation were paid to these executive officers during that period.

Name	Year	Fees Earned or paid in cash ($)		Stock awards ($)		Option Awards ($)		Non-equity incentive plan compensation ($)		Change in pension value and nonqualified deferred compensation earnings		All other compensation ($)		Total ($)
Chad Clovis	~~2023~~2024	$	87180,~~054~~250		-		-		-		-		-	$	87180,~~054~~250
	2024	$	180,250											$	180,250
	2025	$	396,076		70,751								72,750		539,577
Marita Dautel	2023	$	82,473		-		-		-		-		-	$	82,473
Christopher Mulgrew	2024	$	-		-		-		-		-		-		-
	2024		-		-		-		-		-		-		-
	2025	$	282,077		47,312		-		-		-		49,312		378,701

2422 Table of Contents

Employment Agreements

On ~~February~~September 1716, ~~2022~~2024 the Company entered into an employment contract with Chad Clovis as President of Karbon-X Project. Pursuant to the contract Mr. Clovis is paid an annual salary of $~~150~~450,000.

Equity Compensation Plans

On June 24, 2024 the Company adopted the 2024 Employees’ Directors’ Officers’ and Consultants’ Stock Option Plan. Which authorizes the Company to issue up to 5,000,000 options to purchase common stock at a price, term and vesting as determined by the Board of Directors. The plan was amended to authorize the issuance of up to 15,000,000 options to purchase common stock. Also on June 24, 2024 the Company issued 2,105,000 options to employees and officers exercisable for five years at an exercise price of $0.75 per share.

The Board may grant incentive bonuses to our executive officers and/or future executive officers in its sole discretion. Bonuses will be granted if the Board believes such bonuses are in the Company’s best interest, after analyzing our current business objectives and growth, if any, and the amount of revenue we are able to generate each month, which revenue is a direct result of the actions and ability of such executives. Other than our bonus plan we have no current equity compensation plans.

All compensation and stock option plans for executives and employees will be governed by the Compensation and Governance Committee.

Expense Reimbursement

We will reimburse our officers and directors for reasonable expenses incurred during the course of their performance.

Retirement Plans and Benefits.

None.

Director Compensation

We do not have a standard compensation arrangement for directors. The Company intends to form a Compensation and Governance Committee to make such determinations, with approval by both the Board of Directors and the Audit Committee.

Item 12. Security Ownership of Certain Beneficial Owners and Management and Related Stockholder Matters

The following table sets forth the number of shares of common stock beneficially owned by (i) those persons or groups known to beneficially own more than 5% of the Company's common stock, (ii) each current director and executive officer of the Company, and (iii) all the current executive officers and directors as a group. The information is set forth as of the time immediately after closing the reorganization.

Pursuant to Rule 13d-3 under the Exchange Act, a beneficial owner of securities is a person who directly or indirectly, through any contract, arrangement, understanding, relationship or otherwise has, or shares, voting power and/or investment power with respect to the securities, and any person who has the right to acquire beneficial ownership of the security within 60 days through any means, including the exercise of any option, warrant or right or the conversion of a security. Any shares that are not outstanding that a person has the right to acquire are deemed to be outstanding for the purpose of calculating the percentage of beneficial ownership of such person, but are not deemed to be outstanding for the purpose of calculating the percentage of beneficial ownership of any other person.

2523 Table of Contents

After the acquisition of Karbon-X Project, the following table represents a list of the principal stockholders:

Title of Class	Name of Beneficial Owner	Amount of Beneficial Ownership		Percentage of Stock
Common Stock	Chad Clovis, Chief Executive Officer, President and Director (1)		1416,500,000		1720.94	%
Common Stock	CM Equity AG		5,000,000		6.121	%
Common Stock	Morsevo Trading, Inc		4,662,125		5.8	%
Common Stock	Hummingbird Trust		4,225,000		5.2	%
Common Stock	Tyler Skinner		4,708,334		5.8	%
Common Stock	CBKT Ventures		4,074,250		5.0	%
Common Stock	Brett Hull, Director		152,777		0.2	%
Common Stock	Justin Bourque, Director		111,110		0.1	%
Common Stock	All directors and officers as a group (4 persons)		16,763,887		20.8	%

(1) Consists of 1714,~~000~~500,000 shares held directly by Mr. Clovis and 2,000,000 shares held by Jennifer Clovis, who is the spouse of Mr. Clovis.

2624 Table of Contents

CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

None

Director Independence

The Company is not currently listed on any national exchange, or quoted on any inter-dealer quotation service, that imposes independence requirements on any committee of the Company’s directors, such as an audit, nominating or compensation committee. The Company currently does not currently have any independent directors on its Board.

Item 14. Principal Accounting Fees and Services

Audit Fees

The aggregate fees billed for the fiscal year ended May 31, ~~2024~~2025 and ~~2023~~2024, for professional services rendered by the principal accountants for the audit of the registrant's annual financial statements and review of financial statements included in the registrant's Form 10-K or services that are normally provided by the accountant in connection with statutory and regulatory filings or engagements were: $4667,~~700~~099 and $2346.700,~~000~~ respectively.

Audit Related Fees

Consists of assurance and related services by the independent registered public accounting firm that are reasonably related to the performance of the audit or review of our consolidated financial statements and are not reported above under “Audit Fees.” The services for the fees disclosed under this category include consultation regarding our correspondence with the SEC and other accounting consulting. These fees amounted to $0 for May 31, ~~2024~~2025 and ~~2023~~2024, respectively.

Tax ~~fees~~Fees

Consists of all services performed by a principal accountant’s tax division except those related to the audit. Typical services include tax compliance, tax planning, and tax advice. Tax compliance services generally include preparation of original and amended tax returns as well as claims for tax refunds. Tax planning and tax advice services would include, but are not limited to, assistance with tax audits and appeals, requests for tax rulings, and tax planning related to mergers and acquisitions. These fees amounted to $0 for May 31, ~~2024~~2025 and ~~2023~~2024, respectively.

All Other Fees

Other than the services reported above, no other fees billed for professional services provided by the principal accountant ~~for the year ended May 31, 2024 and 2023~~.

Audit Committee Pre-Approval Policies

Our Board of Directors performing as the Audit Committee by their Chair has approved the principal accountant's performance of services for the audit of the registrant's annual financial statements and review of financial statements included in our Report on Form 10-K or services that are normally provided by the accountant in connection with statutory and regulatory filings or engagements for the fiscal year ending May 31, ~~2024~~2025. Audit-related fees and all other fees, if any, were approved by the Board of Directors.

2725 Table of Contents

Item 15. Exhibits, Financial Statement Schedules

The following exhibits are filed as part of this Annual Report.

The following Exhibits are included herein:

Exhibit No.		Description
3.1		Articles of lncorporation of Cocoluv, Inc. dated September 13, 2017.
3.2		Articles of Amendment of Cocoluv, Inc. April 22, 2022
3.3		Bylaws
10.1		Reorganization Agreement among Karbon-X Corp., Karbon-X Project and Reymund Guillermo dated as of February 21, 2022. (incorporated by reference to Exhibit 3.1(i) of the Company’s filing on Form 8-K filed with the Securities and Exchange Commission on July 1, 2022)
10.2		Employment Agreement dated February 17, 2022 between the Company and Chad Clovis (incorporated by reference to Exhibit 3.1(i) of the Company’s filing on Form 8-K filed with the Securities and Exchange Commission on July 1, 2022)
10.3		Employment Agreement dated February 17, 2022 between the Company and Marita Dautel (incorporated by reference to Exhibit 3.1(i) of the Company’s filing on Form 8-K filed with the Securities and Exchange Commission on July 1, 2022)
10.4		Commercial Lease Agreement dated May 6, 2022 between the Company and 459063 Ltd. (incorporated by reference to Exhibit 3.1(i) of the Company’s filing on Form 8-K filed with the Securities and Exchange Commission on July 1, 2022)
10.5		Karbon-X Corp. 2024 Employees, Officers’, Directors’ and Consultants’ Stock Option Plan, as amended
10.6		Joint Venture Agreement dated November 14, 2022 among Karbon-X Project, Silviculture Systems Corp. and 4EverForest Foundation.
10.7		Joint Venture Partnership Agreement dated August 2023, among Karbon-X Corp., Metis Settlements Development Corporation, and sokan Generational Developments Ltd.,
10.8		Acquisition Agreement dated May 31, 2023 among Karbon-X Project, Silviculture Systems Corp. and 4EverForest Foundation.
10.9		Carbon Credit Purchase Agreement effective as of October 14, 2024 between Karbon-X Corp. and Devvstream Holdings, Inc.
10.10		Asset Purchase Agreement between Karbon-X Corp. and Allcot AG dated as of May 14, 2025 (incorporated by reference to Exhibit 10.1 of the Company’s filing on Form 8-K filed with the Securities and exchange Commission on June 30, 2025.
21.1		List of Subsidiaries
31.1		Rule 13(a)-14(a)/15(d)-14(a) Certification of Chief Executive Officer
31.2		Rule 13(a)-14(a)/15(d)-14(a) Certification of Chief Financial Officer
32.1		Section 1350 Certification of Chief Executive Officer
32.2		Section 1350 Certification of Chief ~~Executive~~Financial Officer
101.INS		Inline XBRL Instance Document (the instance document does not appear in the Interactive Data File because its XBRL tags are embedded within the Inline XBRL document).
101.SCH		Inline XBRL Taxonomy Extension Schema Document.
101.CAL		Inline XBRL Taxonomy Extension Calculation Linkbase Document.
101.DEF		Inline XBRL Taxonomy Extension Definition Linkbase Document.
101.LAB		Inline XBRL Taxonomy Extension Labels Linkbase Document.
101.PRE		Inline XBRL Taxonomy Extension Presentation Linkbase Document.
104		Cover Page Interactive Data File (formatted as inline XBRL and contained in Exhibit 101).

2826 Table of Contents

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this transition report to be signed on its behalf by the undersigned, thereunto duly authorized.

	Karbon-X Corp.
September 13, 2024	By:	/s/ Chad Clovis
September 15, 2025	By:	/s/ Chad Clovis
		Chad Clovis
		Chief Executive Officer
		Chief Executive Officer (principal executive officer and principal financial officer)
		(principal executive officer and principal financial officer)

Pursuant to the requirements of Section 13 or 15(d) of the Securities Exchange Act of 1934, this report has been signed below by the following persons on behalf of the registrant and in the capacities and on the dates indicated.

Date: September 13, 2024	/s/ Chad Clovis
Date: September 15, 2025		/s/ Chad Clovis
	~~Chad Clovis, Director~~	Chad Clovis, Director
	~~and Chief Executive Officer~~	and Chief Executive Officer
Date: September 13, 2024	/s/ Christopher Mulgrew
Date: September 15, 2025		/s/ Adriana Ebell
	Christopher Mulgrew, Director and Chief Financial Officer
		Adriana Ebell Acting Chief Financial Officer
Date: September 15, 2025		/s/ Brett Hull
		Brett Hull, Director
Date: September 15, 2025		/s/ Justin Bourque
		Justin Bourque, Director

2927

Filing Compare · Karbon-X Corp.