STOCKHOLDERS’ EQUITY (Tables)

12 Months Ended

May 31, 2025

Accumulated Other Comprehensive Income (Loss) [Line Items]

	●	Stock price at issuance: $2.00
	●	Exercise price: $1.00 Expected term: .75 years
	●	Volatility: 95%
	●	Risk-free interest rate: 4.19%
	●	Dividend yield: none

	●	Stock price at issuance: $2.00
	●	Exercise price: $1.50 Expected term: 5 years
	●	Volatility: 118%
	●	Risk-free interest rate: 4.09%
	●	Dividend yield: none

	●	Stock price at issuance: $2.00
	●	Exercise price: $1.50 Expected term: 5 years
	●	Volatility: 118%
	●	Risk-free interest rate: 3.81%
	●	Dividend yield: none

SCHEDULE OF WARRANTS

	Warrant Shares Outstanding		Weighted Average Exercise Price		Weighted Average Remaining Contractual Term (in years)
Outstanding at May 31, 2024		617,600	$	.72		1.05

Warrants granted		850,000	$	1.47		4.80
Warrants exercised		-		-		-
Warrants canceled		-		-		-

Outstanding at May 31, 2025		1,467,600		1.20		3.0
Exercisable at May 31, 2025		1,467,600

Common Stock [Member] | Service [Member]

Accumulated Other Comprehensive Income (Loss) [Line Items]

SCHEDULE OF FAIR VALUE DETERMINED USING BLACK-SCHOLES OPTIONS PRICING MODEL

	●	Stock price at issuance: $1.00
	●	Expected Terms: 1.167 - 1.33 years
	●	Exercise price: $1.00
	●	Volatility: 102%
	●	Risk-free interest rate: 3.85-4.24%
	●	Dividend yield: none

Common Stock [Member] | Convertible Notes [Member]

Accumulated Other Comprehensive Income (Loss) [Line Items]

SCHEDULE OF FAIR VALUE DETERMINED USING BLACK-SCHOLES OPTIONS PRICING MODEL

	●	Stock price at issuance: $1.00
	●	Exercise Price: $1.00
	●	Expected term: .981 years
	●	Volatility: 102%
	●	Risk-free interest rate: 4.24%

- Definition

Line items represent financial concepts included in a table. These concepts are used to disclose reportable information associated with domain members defined in one or many axes to the table.

+ References

Reference 1: http://www.xbrl.org/2003/role/disclosureRef
-Topic 815
-SubTopic 30
-Name Accounting Standards Codification
-Section 50
-Paragraph 2
-Subparagraph (d)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147480870/815-30-50-2

Reference 2: http://www.xbrl.org/2003/role/disclosureRef
-Topic 815
-SubTopic 30
-Name Accounting Standards Codification
-Section 50
-Paragraph 2
-Subparagraph (c)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147480870/815-30-50-2

Reference 3: http://www.xbrl.org/2003/role/disclosureRef
-Topic 815
-SubTopic 30
-Name Accounting Standards Codification
-Section 50
-Paragraph 2
-Subparagraph (b)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147480870/815-30-50-2

Reference 4: http://www.xbrl.org/2003/role/disclosureRef
-Topic 815
-SubTopic 30
-Name Accounting Standards Codification
-Section 50
-Paragraph 2
-Subparagraph (a)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147480870/815-30-50-2

Reference 5: http://www.xbrl.org/2003/role/disclosureRef
-Topic 220
-SubTopic 10
-Name Accounting Standards Codification
-Section 50
-Paragraph 4
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147482765/220-10-50-4

Reference 6: http://www.xbrl.org/2003/role/disclosureRef
-Topic 220
-SubTopic 10
-Name Accounting Standards Codification
-Section 50
-Paragraph 5
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147482765/220-10-50-5

Reference 7: http://www.xbrl.org/2003/role/disclosureRef
-Topic 830
-SubTopic 30
-Name Accounting Standards Codification
-Section 50
-Paragraph 1
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147481674/830-30-50-1

Reference 8: http://www.xbrl.org/2003/role/disclosureRef
-Topic 830
-SubTopic 30
-Name Accounting Standards Codification
-Section 45
-Paragraph 17
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147481694/830-30-45-17

Reference 9: http://www.xbrl.org/2003/role/disclosureRef
-Topic 830
-SubTopic 30
-Name Accounting Standards Codification
-Section 45
-Paragraph 20
-Subparagraph (a)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147481694/830-30-45-20

Reference 10: http://www.xbrl.org/2003/role/disclosureRef
-Topic 830
-SubTopic 30
-Name Accounting Standards Codification
-Section 45
-Paragraph 20
-Subparagraph (b)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147481694/830-30-45-20

Reference 11: http://www.xbrl.org/2003/role/disclosureRef
-Topic 830
-SubTopic 30
-Name Accounting Standards Codification
-Section 45
-Paragraph 20
-Subparagraph (c)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147481694/830-30-45-20

Reference 12: http://www.xbrl.org/2003/role/disclosureRef
-Topic 830
-SubTopic 30
-Name Accounting Standards Codification
-Section 45
-Paragraph 20
-Subparagraph (d)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147481694/830-30-45-20

+ Details

Blue Chip Capital Group Inc. 10-K/A