Form 10-Q - Quarterly report [Sections 13 or 15(d)]

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

FORM 10-Q

☒ QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the quarterly period ended August 31, 2024

☐ TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the transition period from _________ to _________

Commission file number: 000-50612

UNIQUE LOGISTICS INTERNATIONAL, INC.

(Exact name of registrant as specified in its charter)

Nevada

01-0721929

(State or other jurisdiction

of incorporation or organization)

(I.R.S. Employer

Identification No.)

154-09 146th Ave

Jamaica, NY

11434

(Address of principal executive offices)

(Zip Code)

(718) 978-2000

(Registrant’s telephone number, including area code)

Securities registered under Section 12(b) of the Act:

Title of each class		Trading symbol(s)		Name of exchange on which registered
None		None		None

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 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 every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files).

Yes ☒ No ☐

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a small reporting company, or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company,” and “emerging growth company” in Rule 12b-2 of the Exchange Act.

Large accelerated filer	☐	Accelerated filer	☐

Non-accelerated filer	☒	Smaller reporting company	☒

		Emerging growth company	☐

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act: ☐

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).

Yes ☐ No ☒

As of December 16, 2024, there were 799,141,770 shares of the registrant’s common stock outstanding.

UNIQUE LOGISTICS INTERNATIONAL, INC.

FORM 10-Q

FOR THE QUARTERLY PERIOD ENDED AUGUST 31, 2024

TABLE OF CONTENTS

		Page

PART I. FINANCIAL INFORMATION		F-1

ITEM 1.	Financial Statements	F-1

	Condensed Consolidated Balance Sheets	F-1

	Condensed Consolidated Statements of Operations	F-2

	Condensed Consolidated Statements of Comprehensive Income	F-3

	Condensed Consolidated Statements of Changes in Stockholders’ Equity	F-4

	Condensed Consolidated Statements of Cash Flows	F-5

	Notes to Condensed Consolidated Financial Statements	F-6

ITEM 2.	Management’s Discussion and Analysis of Financial Condition and Results of Operations	3

ITEM 3.	Quantitative and Qualitative Disclosures About Market Risk	8

ITEM 4.	Controls and Procedures	8

PART II. OTHER INFORMATION		9

ITEM 1.	Legal Proceedings	9

ITEM 1A.	Risk Factors	9

ITEM 2.	Unregistered Sales of Equity Securities and Use of Proceeds	9

ITEM 3.	Defaults Upon Senior Securities	9

ITEM 4.	Mine Safety Disclosures	9

ITEM 5.	Other Information	9

ITEM 6.	Exhibits	10

SIGNATURES		11

PART I - FINANCIAL INFORMATION

ITEM 1. FINANCIAL STATEMENTS

UNIQUE LOGISTICS INTERNATIONAL, INC.

CONDENSED CONSOLIDATED BALANCE SHEETS

	August 31, 2024		May 31, 2024
	(Unaudited)		(Audited)

ASSETS
Current Assets:
Cash and cash equivalents	$	3,520,910	$	3,799,561
Accounts receivable, net		61,208,381		38,601,255
Contract assets		9,440,169		3,961,199
Other current assets and prepaids		5,973,307		5,370,376
Total current assets		80,142,767		51,732,391

Property and equipment, net		697,780		659,701

Other noncurrent assets:
Goodwill		23,768,631		20,516,018
Intangible assets, net		12,547,753		11,196,171
Equity-method investments		3,973,365		3,457,449
Operating lease right-of-use assets, net		8,296,928		9,019,914
Deferred tax asset, net		1,659,830		4,307,486
Other noncurrent assets		2,423,373		2,426,314
Total other noncurrent assets		52,669,880		50,923,352
Total assets	$	133,510,427	$	103,315,444

Liabilities and Stockholders’ Equity
Current Liabilities:
Accounts payable	$	33,750,804	$	19,983,859
Accrued expenses and current liabilities		8,520,080		6,471,835
Accrued freight		11,337,212		4,054,220
Revolving credit facility		22,788,539		13,125,031
Current portion of notes payable		1,084,130		1,272,165
Current portion of operating lease liability		2,318,315		2,588,817
Total current liabilities		79,799,080		47,495,927

Noncurrent liabilities
Notes payable, net of current portion		10,679,028		10,727,835
Notes payable to related parties		13,297,010		11,147,010
Notes payable		13,297,010		11,147,010
Operating lease liability, net of current portion		6,450,163		6,902,171
Derivative liabilities		5,572,000		5,669,000
Other noncurrent liabilities		9,349,755		10,961,931
Total noncurrent liabilities		45,347,956		45,407,947

Total liabilities		125,147,036		92,903,874

Commitments and contingencies (Note 6)		-		-

Stockholders’ Equity:
Preferred Stock, $0.001 par value: 5,000,000 shares authorized, 941,240 issued and outstanding as of August 31, 2024 and May 31, 2024, respectively.		-		-

Series A Convertible Preferred stock, $0.001 par value; 120,065 issued and outstanding as of August 31, 2024 and May 31, 2024, respectively. Liquidation preference $120 at August 31, 2024		120		120
Series B Convertible Preferred stock, $0.001 par value; 820,800 issued and outstanding as of August 31, 2024 and May 31, 2024, respectively. Liquidation preference of $821 at August 31, 2024		821		821
Series C Convertible Preferred stock, $0.001 par value; 195, issued and outstanding as of August 31, 2024 and May 31, 2024, respectively. Liquidation preference $3.3 million at August 31, 2024		-		-
Series D Convertible Preferred stock, $0.001 par value; 180 issued and outstanding as of August 31, 2024 and May 31, 2024, respectively. Liquidation preference $3.1 million at August 31, 2024		-		-
Preferred stock, value		-		-

Common stock, $0.001 par value; 800,000,000 shares authorized; 799,141,770 shares issued and outstanding as of August 31, 2024 and May 31, 2024, respectively.		799,142		799,142
Additional paid-in capital		180,220		180,220
Accumulated other comprehensive income		1,206		(161,543	)
Retained earnings		3,845,292		5,952,906
Total Stockholders’ Equity attributable to common shareholder		4,826,801		6,771,666
Equity attributable to noncontrolling interests		3,536,590		3,639,904
Total Stockholders’ Equity		8,363,391		10,411,570
Total Liabilities and Stockholders’ Equity	$	133,510,427	$	103,315,444

See notes accompanying condensed consolidated financial statements.

F-1

UNIQUE LOGISTICS INTERNATIONAL, INC.

CONDENSED CONSOLIDATED STATEMENTS OF OPERATION

(Unaudited)

	For the Three Months Ended August 31, 2024			For the Three Months Ended August 31, 2023
Revenues:
Airfreight services	$	47,248,102		$	19,147,970
Ocean freight and ocean services		57,064,403			30,728,501
Contract logistics		975,579			572,712
Customs brokerage and other services		9,910,153			12,419,101
Total revenues		115,198,237			62,868,284

Equity method earnings		465,856			175,696

Costs and operating expenses:
Airfreight services		44,845,501			17,892,433
Ocean freight and ocean services		51,117,718			25,819,755
Contract logistics		255,558			168,158
Customs brokerage and other services		8,506,125			10,748,897
Salaries and related costs		5,218,613			6,016,892
Professional fees		1,055,949			807,893
Rent and occupancy		1,362,424			1,096,565
Selling and promotion		576,144			714,971
Depreciation and amortization		467,626			699,400
Foreign exchange (gains) and losses		(28,237	)		(194,186	)
Other expense		639,722			666,165
Total costs and operating expenses		114,017,143			64,436,943

Income (loss) from operations		1,646,950			(1,392,963	)

Other income (expenses)
Interest expense		(2,018,622	)		(1,390,208	)
Change in fair value of derivative liabilities		1,613,621			(21,788	)
Total other income (expenses)		(405,001	)		(1,411,996	)

Net income (loss) before income taxes		1,241,949			(2,804,959	)

Income tax expense (benefit)		3,349,563			(493,831	)

Net loss		(2,107,614	)		(2,311,128	)

Noncontrolling interest		(103,314	)		80,477

Net loss attributable to for common shareholders	$	(2,210,928	)	$	(2,230,651	)

Net loss attributable to common shareholders per common share
– basic and dilited	$	(0.00	)	$	(0.00	)

Weighted average common shares outstanding
– basic		799,141,770			799,141,770
– diluted		799,141,770			799,141,770

See notes to accompanying condensed consolidated financial statements.

F-2

UNIQUE LOGISTICS INTERNATIONAL, INC.

CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME

(unaudited)

	For the Three Months Ended August 31, 2024			For the Three Months Ended August 31, 2023
Net Loss	$	(2,107,614	)	$	(2,311,128	)
Other comprehensive income, net of tax:
Foreign currency translation gain		162,749			3
Other comprehensive loss		(1,944,865	)		(2,311,125	)
Net loss (gain) attributable to noncontrolling interest		(103,314	)		80,477
Comprehensive loss attributable to common shareholder	$	(2,048,179	)	$	(2,230,648	)

See notes to accompanying condensed consolidated financial statements.

F-3

UNIQUE LOGISTICS INTERNATIONAL, INC.

CONDENSED CONSOLIDATED STATEMENT OF STOCKHOLDERS’ EQUITY

(unaudited)

For the Three Months Ended August 31, 2024

	Shares		Amount		Shares		Amount		Shares		Amount		Shares		Amount		Shares		Amount		capital		income			earning			stockholder			Interest			Equity
	Series A Preferred Stock				Series B Preferred Stock				Series C Preferred Stock				Series D Preferred Stock				Common Stock				Additional Paid in		Accumulated Comprehensive			Retained			Total Stockholders’ equity attributable to common			Non- Controlling			Total Stockholders
	Shares		Amount		Shares		Amount		Shares		Amount		Shares		Amount		Shares		Amount		capital		income			earning			stockholder			Interest			Equity
Balance, June 1, 2024		120,065	$	120		820,800	$	821		195	$	-		180	$	-		799,141,770	$	799,142	$	180,220	$	(161,543	)	$	5,952,906		$	6,771,666		$	3,639,904		$	10,411,570

Other comprehensive income (loss), net of tax		-		-		-		-		-		-		-		-		-		-		-		162,749			-			162,749			-			162,749

Net loss		-		-		-		-		-		-		-		-		-		-		-		-			(2,107,614	)		(2,107,614	)		(103,314	)		(2,210,928	)

Balance, August 31, 2024		120,065	$	120		820,800	$	821		195	$	-		180	$	-		799,141,770	$	799,142	$	180,220	$	1,206		$	3,845,292		$	4,826,801		$	3,536,590		$	8,363,391

For the Three Months Ended August 31, 2023

	Series A Preferred Stock				Series B Preferred Stock				Series C Preferred Stock				Series D Preferred Stock				Common Stock				Additional Paid in		Accumulated Comprehensive		Retained			Total Stockholders’ equity attributable to common			Non- Controlling			Total Stockholders
	Shares		Amount		Shares		Amount		Shares		Amount		Shares		Amount		Shares		Amount		capital		income		earning			stockholder			Interest			Equity
Balance, June 1, 2023		120,065	$	120		820,800	$	821		195	$	-		180	$	-		799,141,770	$	799,142	$	180,220	$	3,258	$	13,066,109		$	14,049,670		$	3,545,963		$	17,595,633
Balance		120,065	$	120		820,800	$	821		195	$	-		180	$	-		799,141,770	$	799,142	$	180,220	$	3,258	$	13,066,109		$	14,049,670		$	3,545,963		$	17,595,633

Other comprehensive income (loss), net of tax		-		-		-		-		-		-		-		-		-		-		-		1		-			1			-			1

Net loss		-		-		-		-		-		-		-		-		-		-		-		-		(2,230,651	)		(2,230,651	)		(80,477	)		(2,311,128	)

Balance, August 31, 2023		120,065	$	120		820,800	$	821		195	$	-		180	$	-		799,141,770	$	799,142	$	180,220	$	3,259	$	10,835,458		$	11,819,020		$	3,465,486		$	15,284,506
Balance		120,065	$	120		820,800	$	821		195	$	-		180	$	-		799,141,770	$	799,142	$	180,220	$	3,259	$	10,835,458		$	11,819,020		$	3,465,486		$	15,284,506

See notes to accompanying condensed consolidated financial statements.

F-4

UNIQUE LOGISTICS INTERNATIONAL, INC.

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(unaudited)

	For the Three Months Ended August 31, 2024			For the Three Months Ended August 31, 2023
CASH FLOWS FROM OPERATING ACTIVITIES:
Net loss	$	(2,107,614	)	$	(2,311,128	)
Adjustments to reconcile net income to net cash used in operating activities:
Depreciation and amortization		467,627			497,450
Amortization of the right of use assets		734,256			201,950
Equity method investment income		(465,856	)		(175,696	)
Change in net deferred tax provision		2,647,656			187,824
Change in fair value of derivative liabilities		(97,000	)		21,788
Change in fair value of warrants		(1,516,621	)		-
Changes in operating assets and liabilities:
Accounts receivable		(19,166,940	)		(9,382,076	)
Contract assets		(5,177,435	)		268,668
Prepaid expenses and current assets		(547,013	)		1,975,196
Deposits and other noncurrent assets		2,941			(497,125	)
Accounts payable		7,256,651			1,906,315
Accrued expenses and other current liabilities		1,678,088			(761,074	)
Accrued freight		6,782,042			(1,119,311	)
Operating lease liability		(733,780	)		(118,379	)
Net Cash Used in Operating Activities		(10,242,998	)		(9,305,598	)
CASH FLOWS FROM INVESTING ACTIVITIES:
Purchase of property and equipment		(125,365	)		(87,658	)
Cash acquired in connection with acquisition of business interest		500,297			-
Net Cash Provided by (Used in) Investing Activities		374,932			(87,658	)
CASH FLOWS FROM FINANCING ACTIVITIES:
Borrowing on notes payable		-			5,497,983
Repayment of notes payable		(236,842	)		-
Repayment of debt due to related parties		-			(4,250,001	)
Deferred offering costs		-			(485,973	)
Revolving credit facility, net		9,663,508			5,257,188
Net Cash Provided by Financing Activities		9,426,666			6,019,197

Effect of exchange rate on cash and equivalents		162,749			3

Net change in cash and cash equivalents		(278,651	)		(3,374,056	)

Cash and cash equivalents - Beginning of period		3,799,561			6,744,238
Cash and cash equivalents - End of period	$	$3,520,910		$	3,370,182
SUPPLEMENTARY CASH FLOW INFORMATION:
Cash Paid During the period for:
Income taxes	$	-		$	280,321
Interest	$	1,252,614		$	1,351,972
SUPPLEMENTARY DISCLOSURE OF NON-CASH INVESTING AND FINANCING ACTIVITIES:
Operating lease asset and liability additions	$	11,270		$	-
Promissory notes issued in connection with acquisition of business interest (Note 2) at fair value	$	2,169,652		$	-

F-5

UNIQUE LOGISTICS INTERNATIONAL, INC.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

August 31, 2024

1. NATURE OF BUSINESS AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

Nature of Business

Unique Logistics International, Inc. and its subsidiaries (the “Company” or “Unique”) is a non-asset-based provider of global logistics and freight forwarding services operating through a worldwide network of offices and exclusive or non-exclusive agents. The Company’s customers include retailers and wholesalers, electronics, high technology, industrial and manufacturing companies around the world. The Company provides a range of international logistics services that enable its customers to outsource sections of their supply chain process. This range of services can be categorized as follows:

	●	Air Freight
	●	Ocean Freight
	●	Customs Brokerage and Compliance
	●	Warehousing and Distribution
	●	Order Management

Basis of Presentation

These condensed consolidated financial statements are prepared in accordance with accounting principles generally accepted in the United States of America (“GAAP”) and include all accounts of the Company and its majority owned subsidiaries stated in U.S. dollars, the Company’s functional currency. For subsidiaries operating outside the U.S., the financial information will be accounted for on a one-month lag. Substantially all unremitted earnings of international subsidiaries are free of legal and contractual restrictions. All intercompany transactions and balances have been eliminated in the condensed consolidated financial statements.

The unaudited interim financial information furnished herein reflects all adjustments, consisting solely of normal recurring items, which in the opinion of management are necessary to fairly state the financial position of the Company and the results of its operations for the periods presented. The results reported in these interim condensed consolidated financial statements should not be regarded as necessary indicative of results that may be expected for an entire fiscal year. This report should be read in conjunction with the Company’s consolidated financial statements and notes thereto included in the Company’s Form 10-K for the year ended May 31, 2024. The Company assumes that the users of the interim financial information herein have read or have access to the audited financial statements for the preceding fiscal year and that the adequacy of additional disclosure needed for a fair presentation may be determined in that context. The condensed consolidated balance sheet on May 31, 2024 was derived from audited financial statements but does not include all disclosures required by accounting principles generally accepted in the United States of America.

Liquidity and Going Concern

The Company’s financial statements are prepared on a going concern basis, which contemplates the realization of assets and the satisfaction of obligations in the normal course of business. In accordance with ASU No. 2014-15, Disclosure of Uncertainties about an Entity’s Ability to Continue as a Going concern (Subtopic 205-40), the Company has evaluated whether there are conditions and events, considered in the aggregate, that raise substantial doubt about its ability to continue as a going concern within one year after the date that the condensed consolidated financial statements are issued.

The Company’s principal sources of cash are (i) cash generated from operations, (ii) borrowings available under its revolving line of credit and (iii) proceeds from future debt or equity issuances. As of August 31, 2024, the Company had cash on hand of approximately $3.5 million, working capital of $0.3 million, and $2.2 million available to draw under its TBK Facility. On September 12, 2024, the Company entered into an agreement with TBK Bank (the “TBK Facility”) to temporarily increase the credit limit under the TBK Facility from $25.0 million to $30.0 million for a period of six months. The Company has incurred net losses of $2.1 million and used cash for its operations in the amount of $10.2 million during the quarter ended August 31, 2024 primarily due to the ramp up of accounts receivable and accounts payable during the most recent quarter ended due to an increase in sales. The net losses and cash used in operations are indicators of substantial doubt.

The Company is currently evaluating several different strategies to enhance its liquidity position. These strategies may include, but are not limited to, pursuing additional actions under its strategic plan, seeking additional financing from both the public and private markets through the issuance of equity securities and seeking to extend the term of outstanding debt. The outcome of these matters cannot be predicted with any certainty at this time. There can be no assurance that the Company will be able to raise the capital it needs to continue its operations on satisfactory terms or at all. If capital is not available to the Company when, and in the amounts needed, the Company could be required to liquidate its assets, cease or curtail operations, which could materially harm its business, financial condition and results of operations, or seek protection under applicable bankruptcy laws or similar state proceedings.

The Company is continually evaluating its liquidity requirements in light of its operating needs, growth initiatives and capital resources. Based on its assessment of the Company’s projected cash flow and business performance as of and subsequent to August 31, 2024, management believes that the Company’s current cash and cash availability under the TBK facility would be sufficient to support its operations for at least the next 12 months from the issuance of this report. The Company's plan includes the items noted above as well as securing external financing which may include raising debt or equity capital. These plans are not entirely within the Company's control including its ability to raise sufficient capital on favorable terms, if at all, absent an infusion of sufficient capital there is substantial doubt about its ability to continue as a going concern for twelve months after the date the condensed consolidated financial statements for the quarter ended August 31, 2024 are issued.

Use of Estimates

The preparation of condensed consolidated financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosures of contingent assets and liabilities at the date of the consolidated financial statements and the reported amounts of revenue and expenses during the reported period. Actual results could differ from those estimates.

F-6

Significant estimates inherent in the preparation of the condensed consolidated financial statements include determinations of the useful lives and expected future cash flows of long-lived assets, including intangibles, valuation of assets and liabilities acquired in business combinations, and estimates and assumptions in valuation of debt and equity instruments, including derivative liabilities. In addition, the Company makes significant judgments to recognize revenue – see policy note “Revenue Recognition” below.

Revenue Recognition

The Company adopted ASC 606, Revenue from Contracts with Customers. Under ASC 606, revenue is recognized when control of the promised goods or services is transferred to the Company’s customers, in an amount that reflects the consideration the Company expects to receive in exchange for services. The Company recognizes revenue upon meeting each performance obligation based on the allocated amount of the total consideration of the contract to each specific performance obligation.

To determine revenue recognition, the Company applies the following five steps:

	1.	Identify the contract(s) with a customer;

	2.	Identify the performance obligations in the contract;

	3.	Determine the transaction price;

	4.	Allocate the transaction price to the performance obligations in the contract; and

	5.	Recognize revenue as or when the performance obligation is satisfied.

Revenue is recognized as follows:

	i.	Freight income - export sales

		Freight income from the provision of air, ocean, and land freight forwarding services are recognized over time based on a relative transit time basis through the sail or departure from origin port. The Company is the principal in these transactions and recognizes revenue on a gross basis.

	ii.	Freight income - import sales

		Freight income from the provision of air, ocean, and land freight forwarding services are recognized over time based on a relative transit time basis through the delivery to the customer’s designated location. The Company is the principal in these transactions and recognizes revenue on a gross basis.

	iii.	Customs brokerage and other service income

		Customs brokerage and other service income from the provision of other services are recognized at the point in time the performance obligation is met.

F-7

The Company’s business practices require, for accurate and meaningful disclosure, that it recognizes revenue over time. The “over time” policy is the period from point of origin to arrival of the shipment at the Port of entry (or in the case when the customer requires delivery to a designated point, the arrival at that delivery point). This overtime policy requires the Company to make significant judgements to recognize revenue over the estimated duration of time from port of origin to arrival at port of entry. The point in the process when the Company meets its obligation in the port of entry and the subsequent transfer of the goods to the customer is when the customer has the obligation to pay, has taken physical possession, has legal title, risk and awards (ownership) and has accepted the goods. The Company has elected to not disclose the aggregate amount of the transaction price allocated to performance obligations that are unsatisfied as of the end of the period as the Company’s contracts with its customers have an expected duration of one year or less.

The Company uses independent contractors and third-party carriers in the performance of its transportation services. The Company evaluates who controls the transportation services to determine whether its performance obligation is to transfer services to the customer or to arrange for services to be provided by another party. The Company determined it acts as the principal for its transportation services performance obligation since it is in control of establishing the prices for the specified services, managing all aspects of the shipments process and assuming the risk of loss for delivery and collection.

Revenue billed prior to realization is recorded as contract liabilities on the consolidated balance sheets and contract costs incurred prior to revenue recognition are recorded as contract assets on the consolidated balance sheets.

Contract Assets

Contract assets represent amounts for which the Company has the right to consideration for the services provided while a shipment is still in-transit but for which it has not yet completed the performance obligation and has not yet invoiced the customer. Upon completion of the performance obligations, which can vary in duration based upon the method of transport and billing the customer, these amounts become classified within accounts receivable.

Contract Liabilities

Contract liabilities represent the amount of obligation to transfer goods or services to a customer for which consideration has been received.

Disaggregation of Revenue from Contracts with Customers

The following table disaggregates gross revenue from our clients by significant geographic area for the three months ended August 31, 2024, and 2023, based on origin of shipment (imports) or destination of shipment (exports):

SCHEDULE OF DISAGGREGATION OF REVENUE

	For the Three		For the Three
	Months Ended		Months Ended
	August 31, 2024		August 31, 2023
China, Hong Kong & Taiwan	$	31,368,145	$	18,636,757
Southeast Asia		24,519,520		10,294,944
United States		19,507,301		14,361,646
India Sub-continent		28,174,571		6,715,013
Other		11,628,700		12,859,925
Total revenue	$	115,198,237	$	62,868,284

F-8

Foreign Currency Translation

For most of our international operations conducted by the subsidiaries operating outside the U.S, local currencies have been determined to be functional currencies. The Company translates functional currency assets and liabilities to their U.S. dollar equivalents at exchange rates in effect as of the balance sheet date and income and expense amounts at average exchange rates for the period. The U.S. dollar effects that arise from changing translation rates are recorded in Other comprehensive income/(loss). Transaction gains or losses result from a change in exchange rates between the functional currency and the currency in which a foreign currency transaction is denominated. The Company aggregates all transaction gains and losses and classify the net amount in a single caption in the income statement in operating income as foreign exchange transactions, net.

Fair Value Measurement

The Company follows the authoritative guidance that establishes a formal framework for measuring fair values of assets and liabilities in the consolidated financial statements that are already required by generally accepted accounting principles to be measured at fair value. The guidance defines fair value as the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date (exit price). The transaction is based on a hypothetical transaction in the principal or most advantageous market considered from the perspective of the market participant that holds the asset or owes the liability.

The Company utilizes market data or assumptions that market participants who are independent, knowledgeable, and willing and able to transact would use in pricing the asset or liability, including assumptions about risk and the risks inherent in the inputs to the valuation technique. These inputs can be readily observable, market corroborated or generally unobservable. The Company attempts to utilize valuation techniques that maximize the use of observable inputs and minimize the use of unobservable inputs.

The Company is able to classify fair value balances based on the observability of those inputs. The guidance establishes a formal fair value hierarchy based on the inputs used to measure fair value. The hierarchy gives the highest priority to Level 1 measurements and the lowest priority to level 3 measurements, and accordingly, Level 1 measurement should be used whenever possible.

The hierarchy is broken down into three levels based on the reliability of inputs as follows:

Level 1 – Quoted prices in active markets for identical assets or liabilities or published net asset value for alternative investments with characteristics similar to a mutual fund.

Level 2 – Inputs other than quoted prices included within Level 1 that are observable for the asset or liability, either directly or indirectly.

Level 3 – Unobservable inputs for the asset or liability.

The methods used may produce a fair value calculation that may not be indicative of net realizable value or reflective of future fair values. Furthermore, while management believes its valuation methods are appropriate, the fair value of certain financial instruments could result in a difference fair value measurement at the reporting date. There were no changes in the Company’s valuation methodologies from the prior year.

F-9

For purpose of this disclosure, the fair value of a financial instrument is the amount at which the instrument could be exchanged in a current transaction between willing parties, other than in a forced sale or liquidation. The carrying amounts for financial assets and liabilities such as cash and cash equivalents, accounts receivable - trade, contract assets, factoring reserve, other prepaid expenses and current assets, accounts payable – trade and other current liabilities, including contract liabilities, convertible notes, promissory notes, all approximate fair value due to their short-term nature as of August 31, 2024, and May 31, 2024. The carrying amount of the long-term debt approximates fair value because the interest rates on these instruments approximate the interest rate on debt with similar terms available to the Company. Lease liabilities approximate fair value based on the incremental borrowing rate used to discount future cash flows. The Company had Level 3 liabilities (See Derivative liabilities note) as of August 31, 2024, and May 31, 2024. There were no transfers between levels during the reporting period.

Accounts Receivable

Accounts receivable from revenue transactions are based on invoiced prices which the Company expects to collect. In the normal course of business, the Company extends credit to customers that satisfy pre-defined credit criteria. The Company generally does not require collateral to support customer receivables. Accounts receivable, as shown on the consolidated balance sheets, is net of allowances when applicable. Management estimates that allowance for credit losses is based on ongoing review of existing economic conditions, the financial conditions of the customers, historical trends in credit losses, and the amount and age of past due accounts. The Company’s trade accounts receivable present similar credit risk characteristics and the allowance for credit loss is estimated on a collective basis, using a credit loss-rate method that uses historical credit loss information and considers the current economic environment. As of each August 31, 2024, and May 31, 2024 the allowance for credit losses was approximately $1.0 million, and the bad debt expense was immaterial for each of the quarters ended August 31, 2024 and 2023.

Concentrations

Revenue from one major customer was 13% of the Company’s total revenue for the three months ending August 31, 2024. There were no customers with revenue greater than 10% for the three months ended August 31, 2023.

Goodwill and Other Intangibles

The Company accounts for business acquisitions in accordance with GAAP. Goodwill in such acquisitions is determined as the excess of fair value over amounts attributable to specific tangible and intangible assets. GAAP specifies criteria to be used in determining whether intangible assets acquired in a business combination must be recognized and reported separately from goodwill. Amounts assigned to goodwill and other identifiable intangible assets are based on independent appraisals or internal estimates.

In accordance with GAAP, the Company does not amortize goodwill or indefinite-lived intangible assets. Management evaluates the remaining useful life of an intangible asset that is not being amortized each reporting period to determine whether events and circumstances continue to support an indefinite useful life. If an intangible asset that is not being amortized is subsequently determined to have a finite useful life, it is amortized prospectively over its estimated remaining useful life. Amortizable intangible assets, including tradenames and non-compete agreements, are amortized on a straight-line basis over 3 to 10 years. Customer relationships are amortized on a straight-line basis over 12 to 15 years.

The Company tests goodwill for impairment annually as of May 31 or if an event occurs or circumstances change that indicate that the fair value of the entity, or the reporting unit, may be below its carrying amount.

F-10

Derivative Liability

Convertible Preferred Stock Series A, C and D feature anti-dilution provision that expires on a specified date. Management has determined the anti-dilution provision embedded in preferred stock Series A, C and D is required to be accounted for separately from the preferred stock as a derivative liability and recorded at fair value. Separation of the anti-dilution option as a derivative liability is required because its economic characteristics are considered more akin to an equity instrument and therefore the anti-dilution option is not considered to be clearly and closely related to the economic characteristics of the preferred stock.

The Company has identified and recorded derivative instruments arising from an anti-dilution provision. An embedded derivative liability is representing the rights of holders of Convertible Preferred Stock Series A, C and D to receive additional common stock of the Company upon issuance of any additional common stock by the Company prior to qualified financing event as defined in the agreement. Each reporting period, the embedded derivative liability, if material, would be adjusted to reflect fair value at each period end with changes in fair value recorded in the “Change in fair value of embedded derivative liability” financial statement line item of the company’s statements of operations.

	Level 1		Level 2		Level 3
Derivative liabilities as of June 1, 2023	$	-	$	-	$	11,558,261
Addition		-		-		-
Change in fair value		-		-		21,788
Derivative liabilities as of August 31, 2023	$	-	$	-	$	11,580,049

Derivative liabilities as of June 1, 2024	$	-	$	-	$	5,669,000
Derivative liabilities, beginning balance	$	-	$	-	$	5,669,000
Addition		-		-		-
Change in fair value		-		-		(97,000)
Derivative liabilities as of August 31, 2024	$	-	$	-	$	5,572,000
Derivative liabilities, ending balance	$	-	$	-	$	5,572,000

The underlying value of the anti-dilution provision is calculated from estimating the probability and value of the provision assuming a near term financing event. For the period ended August 31, 2024, based on the assumption of how antidilutive shares of Convertible Preferred Series A, C and D would be exchanged in the near future for common stock, and the fact that the antidilution provision of these shares is effective through December 31, 2024, the assumptions include probability of the financing event, estimated value of common stock at the exchange point and estimated time to financing event.

The key inputs into the model were as follows:

SCHEDULE OF FAIR VALUE ASSUMPTION

	August 31, 2024			May 31, 2024
Risk-free interest rate		3.91	%		4.96	%
Probability of capital raise (financing event)		30	%		30	%
Probability of sale (financing event)		50	%		50	%
Derivative liabilities measurement input		50	%		50	%
Estimated value of common stock capital raise per share	$	0.0059		$	0.0067
Estimated value of common stock upon sale per share	$	0.0070		$	0.0079
Estimated time to financing event		1.5 years			1.75 years

F-11

Income Taxes

Income taxes are accounted for under the asset and liability method of accounting. Under this method, deferred tax assets and liabilities are recognized for the future tax consequences attributed to differences between the financial statement carrying amounts of existing assets and liabilities and their respective tax bases, the tax effect of loss carry forwards and tax credit carry forwards. Deferred tax assets and liabilities are measured using enacted tax rates expected to apply to taxable income in the years in which those temporary differences are expected to be recovered or settled. The effect on deferred tax assets and liabilities of a change in tax rates is recognized in income in the period that includes the enactment date. A valuation allowance is established when necessary to reduce deferred tax assets to amounts expected to be realized.

The Company uses a two-step approach to recognizing and measuring uncertain income tax positions (tax contingencies). The first step is to evaluate the tax position for recognition by determining if the weight of available evidence indicates it is more likely than not the position will be sustained on audit, including resolution of related appeals or litigation processes. The second step is to measure the tax benefit as the largest amount which is more than 50% likely of being realized upon ultimate settlement. The Company considers many factors when evaluating its tax positions and estimating our tax benefits, which may require periodic adjustments, and which may not match the ultimate future outcome.

Segment Reporting

Based on the guidance provided by the Financial Accounting Standards Board’s Accounting Standards Codification (“ASC”) Topic 280, Segment Reporting, management has determined that the Company currently operates in one primary geographical segment, the United States of America, where most of its customers are located, and consists of a single reporting unit given the similarities in economic characteristics between its operations and the common nature of its products, services, and customers.

Comprehensive Income

Comprehensive income consists of net earnings and other gains and losses affecting equity that, under GAAP, are excluded from net earnings. For the Company, these consist of foreign currency translation gains and losses, net of related income tax effects and comprehensive income or loss attributable to the noncontrolling interests. Accumulated other comprehensive income or loss consisted entirely of foreign currency translation adjustments, net of related income tax effects for the periods ended August 31, 2024 and 2023.

F-12

Earnings per Share

The computations of basic and diluted earnings per share were as follows:

		August 31, 2024			August 31, 2023
		For the Three Months Ended
		August 31, 2024			August 31, 2023
Numerator:
Net loss		$	(2,107,614	)		(2,311,128	)
Effect of dilutive securities:			-			-
Diluted net loss		$	(2,107,614	)		(2,311,128	)

Denominator:
Weighted average common shares outstanding – basic			799,141,770			799,141,770

Dilutive securities:*
Series A Preferred	*		-			-
Series B Preferred	*		-			-
Series C Preferred	*		-			-
Series D Preferred	*		-			-
Dilutive securities	*		-			-
						-
Weighted average common shares outstanding and assumed conversion – diluted			799,141,770			799,141,770

Basic and Diluted net loss per common share		$	(0.00	)	$	(0.00	)

*	Due to a net loss for the three months ended August 31, 2024 and 2023, only weighted average common shares are used in calculations. As August 31, 2024 and 2023, the Company’s dilution of all outstanding securities would be as follows:

	August 31, 2024 and 2023
Weighted average common shares outstanding – basic		799,141,770
Series A Preferred		1,168,177,320
Series B Preferred		5,373,342,576
Series C Preferred		1,206,351,359
Series D Preferred		1,130,954,399
Weighted average common shares outstanding and assumed conversion		1,130,954,399
Weighted average common shares outstanding and assumed conversion – diluted		9,677,967,425

2. ACQUISITIONS

On August 1, 2024, the Company closed the acquisition of all of the share capital owned by Unique Logistics Holdings Limited, a Hong Kong corporation (“ULHK”), in Unique Logistics International (Sin) Pte Ltd. (“Unique Singapore”) pursuant to a Share Sale and Purchase Agreement, as amended, between the Company and ULHK.

The total consideration for the purchased shares was calculated at an estimated fair value of $2,169,652. The Company issued two promissory notes to ULHK, one on August 1, 2024, in the principal amount of $1,800,000 and one executed on October 21, 2024, in the amount of $350,000 in lieu of cash payment of $350,000 as per the original agreement. The principal amount under these notes is due in full on August 1, 2026, with interest accruing at an annual rate of 15%, payable semi-annually. Both notes were recorded as notes payable at face value of $2,150,000, as agreed with the Seller upon this acquisition, which approximated fair value as of August 1, 2024.

Purchase Price Allocation

The Company obtained full control of Unique Singapore and consolidated this entity as of the acquisition date. GAAP requires an acquirer to recognize the assets acquired, the liabilities assumed, and any noncontrolling interest in the acquired entity at the acquisition date, measured at their fair values as of that date. The acquisition method of accounting requires extensive use of estimates and judgments to allocate the considerations transferred to the identifiable tangible and intangible assets acquired and liabilities assumed.

The following summarizes preliminary estimates of fair values of the assets acquired and liabilities assumed at the acquisition:

	At Fair Value
Assets Acquired:
Current assets	$	4,288,925
Identifiable intangible assets		1,727,000
Fixed Assets and other non-current assets		4,911
Goodwill		3,252,614

Liabilities Assumed:
Current liabilities		(7,103,798	)
Purchase Price	$	2,169,652

The goodwill acquired is primarily attributable to the workforce retained of the acquired business and synergies expected to arise after the Company’s acquisition of the above operating subsidiary. It is also anticipated that the goodwill will be deductible for tax purposes.

The Company paid approximately $0.3 million of closing costs for legal, accounting, and other professional fees that were expensed during the three-month period ended August 31, 2024.

Identifiable intangible assets and their amortization periods are estimated as follows:

		Cost Basis				Useful Life
Customer relationships		$	1,727,000				8 years

Amortization of identifiable intangible assets was immaterial for the period from the acquisition date to the end of the reporting period August 31, 2024. The future amortization schedule is as follows:

For the Twelve Months Ending August 31
2025	$	179,896
2026		215,875
2027		215,875
2028		215,875
2029		215,875
Thereafter		683,604
Total	$	1,727,000

Pro Forma Information (Unaudited)

The results of operations of Unique Singapore which the Company acquired on August 1, 2024, have not been included in our August 31, 2024, condensed consolidated financial statements because of the company’s decision to include earnings from consolidated subsidiaries on a one-month lag basis.

The following unaudited pro forma financial information represents a summary of the consolidated results of operations of the Company for the three months ended August 31, 2024 and 2023, assuming the acquisitions had been completed as of June 1, 2023, first day of the period presented. The proforma adjustments include the elimination of intercompany revenue and expense transactions. The pro forma financial information is not necessarily indicative of the results of operations that would have been achieved if the acquisitions had been effective as of these dates, or of future results.

SCHEDULE OF PRO FORMA INFORMATION

	Three Months Ended August 31, 2024			Three Months Ended August 31, 2023

Revenue, net	$	115,936,396		$	62,998,717
Net loss attributable to registrant		(4,345,888	)		(3,140,570	)
Weighted average shares of common stock outstanding, basic and diluted		799,141,770			799,141,770
Net loss per share, basic and diluted	$	(0.01	)		(0.00	)

3. ACCRUED EXPENSES AND OTHER CURRENT LIABILITIES

Accrued expenses and other current liabilities consisted of the following on August 31, 2024 and May 31, 2024:

	August 31, 2024		May 31, 2024

Accrued professional fees	$	3,375,281	$	2,744,066
Accrued salaries and related expenses		1,353,877		1,620,083
Accrued interest		1,493,203		800,850
Accrued refunds		336,378		529,757
Accrued sales and marketing expense		582,161		187,915
Accrued income tax		427,848		106,213
Accrued overdraft liabilities		42,910		21,725
Other accrued expenses and current liabilities		908,422		461,226
	$	8,520,080	$	6,471,835

F-13

4. FINANCING ARRANGEMENTS

Financing arrangements on the consolidated balance sheets consists of:

SCHEDULE OF FINANCING ARRANGEMENT

	August 31, 2024		May 31, 2024

Revolving Credit Facility	$	22,788,539	$	13,125,031
Term Debt		11,763,158		12,000,000
Notes payable, gross		34,551,697		25,125,031
Less: Current portion		23,872,669		14,397,196
Notes payable, net of current portion	$	10,679,028	$	10,727,835

Revolving Credit Facility

The TBK Facility provides for the Company to have access to the lesser of (i) $25.0 million and (ii) the Formula Amount (as defined in the loan and security agreement with respect thereto). The TBK Agreement is for an initial term of 24 months and may be extended or renewed, unless terminated in accordance with its terms, and is currently scheduled to mature on June 1, 2025, and an interest rate based on Wall Street Journal Prime Rate plus 2.75%.

On December 11, 2024, the Company entered into a waiver to the TBK Agreement with TBK Bank, SSB whereby TBK Bank agreed to waive a specified event of default for the quarter ended August 31, 2024. Also, on September 4, 2024, the Company entered into an amendment to the security and loan agreement for a temporary increase in the available credit limit from $25.0 million to $30.0 million through March 4, 2025. All other terms of the TBK Agreement remain the same.

Term Debt

On March 10, 2023, the Company entered into a financing agreement (the “Financing Agreement”) and related fee letter as a borrower with certain of its subsidiaries party thereto as guarantors (collectively with the Company, the “Borrowers”), the lenders party thereto(collectively, the “Lenders”), CB Agent Services LLC, as origination agent, and Alter Domus (US) LLC, as collateral agent and administrative agent (together with CB Agents, the “Agents”) (collectively, the “Parties”). The Financing Agreement provides for an initial senior secured term loan in a principal amount of $4,210,526 and a delayed draft term loan in an aggregate principal amount of up to $14,789,474. On June 30, 2023, the Company borrowed on the delayed draft term loan amount of $5,263,158.

The Company is subject to certain financial covenants as part of the Financing Agreement. During several periods since entering into the Financing Agreement, the Company was in violation of the EBITDA leverage ratio financial covenant set forth in Section 7.03(c) thereof. The Company entered into a waiver agreement with the Agents dated as of February 5, 2024, whereby the Agents waived the requirements of, among other requirements, Section 7.03(c) of the Financing Agreement for each of the fiscal quarters in the fiscal year ending May 31, 2024 and for the quarter ended August 31, 2024. The Company is also non-compliant with the EBITDA leverage ratio financial covenant for the second quarter ended November 30, 2024 and is currently working with the lender on a new waiver agreement.

F-14

5. RELATED PARTY TRANSACTIONS

The Company has the following debt due to related parties:

SCHEDULE OF RELATED PARTY TRANSACTION

	August 31, 2024		May 31, 2024

Due to FTS ⁽¹⁾	$	500,000	$	500,000
Due to ULHK⁽²⁾		12,797,010		10,647,010
Due to related parties		13,297,010		11,147,010
Less: current portion		-		-
	$	13,297,010	$	11,147,010

(1)

Promissory note dated February 21, 2023, in connection with the acquisitions completed in the principal amount of $500,000 for the remaining 35% share capital of Unique Logistics International (India) Private Ltd. acquired by the Company from Frangipani Trade Services (“FTS”) maturing December 31, 2025, and bearing no interest. FTS is owned by the Company’s CEO.

(2)

This debt relates to the February 21, 2023 acquisition by the Company of the share capital owned by ULHK, an entity with over 10% investment in the Company in eight ULHK subsidiaries for a combination of cash and promissory notes issued to ULHK.

In addition, on August 1, 2024, the Company completed the acquisition of all of the share capital owned by ULHK in Unique Singapore pursuant to a share sale and purchase agreement, as amended, between the Company and ULHK. Patrick Lee, a director of the Company, is also a director of ULHK and is the Group Chief Operating Officer of ULHK. Richard Lee, an owner of ULHK, is also an affiliate of the Company through his interests in Great Eagle Freight Limited, a related party. As consideration for the purchased shares, including the Company’s assumption of $1,800,000 of indebtedness owed to ULHK by Unique Singapore, the Company issued two promissory notes in the aggregate principal amount of $2,150,000 to ULHK. The Company issued to ULHK a promissory note in the principal amount of $1,800,000 upon closing of the acquisition on August 1, 2024, and a second promissory note in the amount of $350,000 to cover the additional portion of the purchase price on October 21, 2024. The principal amount under both promissory notes is due in full on August 1, 2026, with interest accruing at an annual rate of 15%, payable semi-annually. The total consideration for the purchased shares in the amount of $2,150,000 was calculated at an estimated fair value ,of $2,169,652.

Transactions listed below are between the Company and ULHK and its operating subsidiaries. These are considered related party transactions due to ULHK being an entity with a more than 10% investment in the Company.

Accounts Receivable and Payable

Transactions with related parties account for $2.5 million and $5.6 million, respectively, of accounts receivable and accounts payable as of August 31, 2024, compared to $1.2 million and $5.2 million, respectively, of accounts receivable and accounts payable as of May 31, 2024.

Revenue and Expenses

Revenue from related party transactions is for export services from related parties or for delivery at place imports nominated by such related parties. For the three months ended August 31, 2024, and 2023 these transactions represented approximately $0.3 million and $1.8 million, respectively.

Direct costs are services billed to the Company by related parties for shipping activities. For the three months ended August 31, 2024 and 2023 these transactions represented approximately $6.1 million and $1.6 million, respectively.

F-15

6. OTHER LONG-TERM LIABILITIES

Merger Termination

On December 18, 2022, the Company entered into an Agreement and Plan of Merger by and among Edify Acquisition Corp., a Delaware corporation (“Buyer”), Edify Merger Sub, Inc., a Nevada corporation (“Merger Sub”), and the Company, as amended and supplemented (the “Merger Agreement”). On March 1, 2024, the Company, Buyer and Merger Sub entered into a mutual termination agreement, pursuant to which they mutually agreed to terminate the Merger Agreement effective as of such date.

As a result of terminating the Merger Agreement, besides the merger termination costs of approximately $10.4 million initially and adjusted to $9.9 million for the year ended May 31, 2024, the Company also recognized an impairment charge for the previously deferred uplist costs in the amount of $3.1 million as reflected on the statement of operations for the year ended May 31, 2024.

Amendment to the financing agreement and a waiver

As previously disclosed, on March 10, 2023, the Company entered into the Financing Agreement as borrower with certain of its subsidiaries party thereto as guarantors, the Lenders, and the Agents, for an initial senior secured term loan in a principal amount of $4,210,526 and a delayed draft term loan in an aggregate principal amount of up to $14,789,474.

Effective March 1, 2024, the Parties entered into a waiver and amendment no. 2 to the Financing Agreement (the “Second Waiver”), whereby the Agents and the Lenders agreed to waive: (i) (a) that certain Event of Default (as defined in Section 9.01 of the Financing Agreement) that has occurred or may occur due to the Borrowers’ noncompliance with Section 7.03(a) of the Financing Agreement for each of the fiscal quarters in the fiscal year ending May 31, 2024 and for the fiscal quarter ending August 31, 2024 (the “FCCR Event of Default”), (b) that certain Event of Default that has occurred or may occur due to the Borrowers’ noncompliance with Section 7.03(b) of the Financing Agreement for each of the fiscal quarters in the fiscal year ending May 31, 2024 and for the fiscal quarter ending August 31, 2024 (the “Liquidity Event of Default”) and (c) that certain Event of Default that has occurred or may occur due to the Borrowers’ noncompliance with Section 7.03(c) of the Financing Agreement for each of the fiscal quarters in the fiscal year ending May 31, 2024 and for the fiscal quarter ending August 31, 2024 (together with the FCCR Event of Default and the Liquidity Event of Default, the “Specified Events of Default”); and (ii) interest at the post-default rate with respect to the Specified Events of Default from the date such event occurred through the Second Waiver effective date. As noted above, the Company is still non-compliant with Section 7.03(c) of the Financing Agreement in the second quarter ended November 30, 2024 and is currently working with the lender on a new waiver agreement.

In addition, pursuant to the Second Waiver, the borrowers agreed to (i) pay the administrative agent a non-refundable Waiver Fee in an aggregate amount of $3,000,000, which was deemed fully earned on the effective date of the Second Waiver, and (ii) issue the origination agent or its designee warrants, in form and substance satisfactory to the origination agent, entitling the holder thereof to purchase a number of shares of the Company’s common stock equal to the greater of (a) 7% of enterprise value as calculated in a manner to be mutually agreed and acceptable to the origination agent and the Company on a fully diluted basis and (b) $7,000,000, on terms, conditions and in a form reasonably acceptable to origination agent, and having an exercise price of $0.01 per share.

The anti-dilution provisions applicable to the warrants shall at no time be less favorable to the holder thereof than those accorded by the parent to any other person on or after the effective date. The warrants shall be exercisable for a period of 7.5 years unless otherwise agreed within the warrant agreement, which is currently being drafted. This contract did not meet qualification requirements to be classified as equity because there is no explicit limit on the number of shares to be delivered in a share settlement. Accordingly, the warrants were classified as a liability as the issuer is obligated to settle the warrant by issuing a variable number of shares and the monetary value of the obligation based on a predetermined fixed amount, variation in something other than the issuers stock price, in this case the amount is the enterprise value of the Company at the time of the future financing event. As the warrants were not yet issued on the balance sheet date, these expected warrants were recorded as other long-term liability with an estimated fair market value of $6,879,823 as of May 31, 2024 and $5,363,202 as of August 31, 2024.

Due to the unique nature of these warrants, which the Company anticipates will have an effective date of August 31, 2024, a Monte Carlo simulation was necessary in order to properly perform the valuation. Monte Carlo simulation analysis is mathematically similar to that used in a Black-Scholes option pricing model. However, in a Monte Carlo simulation, a computer is used to generate random price movements, which are constrained by the expected volatility of the underlying security. Where each step in a binomial model contains two possible outcomes, each step in a Monte Carlo simulation contains an unlimited number of potential outcomes. For the fair value of the warrants to be issued, a simulation using a risk neutral drift factor, the risk-free rate, was used.

F-16

The key inputs into the model were as follows:

SCHEDULE OF FAIR VALUE ASSUMPTION

	August 31, 2024			May 31, 2024
Risk-free interest rate		3.91	%		4.5	%
Discount rate		13.3	%		6.0	%
Probability of financing event next 2 years		85	%		85.0	%
Probability of financing event years 2 through 7.5		90	%		90.0	%
Term		7.0 years			7.3 years

The Company has identified and recorded these expected warrants (prior to issuance) due to the contractual nature of this liability as a long-term liability. Once issued, these warrants will be reclassified into derivative liability as representing the rights of holders of these warrants to receive certain shares of common stock upon qualified financing event. Accordingly, the Company is treating this long-term liability as derivative liability and adjusting it to reflect fair value at each period end with changes in fair value recorded in the “Change in fair value of derivative liabilities” financial statement line item of the Company’s statements of operations.

	Level 1		Level 2		Level 3
Other long-term liabilities as June 1, 2024	$	-	$	-	$	6,879,823
Addition		-		-
Change in fair value of derivative liabilities		-		-		(1,516,621	)
Other long-term liabilities as August 31, 2024	$	-	$	-	$	5,363,202

7. STOCKHOLDERS’ EQUITY

Common Stock

The Company is authorized to issue 800,000,000 shares of common stock, par value of $0.001 per share.

Preferred Shares

The Company is authorized to issue 5,000,000 shares of preferred stock, $0.001, par value per share.

Series A Convertible Preferred

The shares of the Company’s Series A Preferred Stock contain an anti-dilution provision that provides for an adjustment necessary to maintain the stockholders’ fully diluted ownership percentage as of the date of issuance of the shares of Series A Preferred Stock.

Subject to the rights of holders of shares of the Company’s Series B Preferred Stock, which shares rank pari passu with shares of the Company’s Series A Preferred Stock in terms of liquidation preference, in the event of any liquidation, dissolution or winding up of the Company, either voluntary or involuntary, the stockholders of record of shares of the Company’s Series A Preferred Stock shall be entitled to receive, at their option, immediately prior and in preference to any distribution to the holders of the Company’s common stock and other junior securities, a liquidation preference equal to their stated value per share.

Series B Convertible Preferred

Subject to the rights of holders of shares of the Company’s Series A Preferred Stock, which shares rank pari passu with shares of the Company’s Series B Preferred Stock in terms of liquidation preference, in the event of any liquidation, dissolution or winding up of the Company, either voluntary or involuntary, the stockholders of record of shares of Series B Preferred Stock shall be entitled to receive, at their option, immediately prior and in preference to any distribution to the holders of the Company’s common stock and other junior securities, a liquidation preference equal to their stated value per share.

Series C & D Convertible Preferred

The holders of the Company’s Series C and Series D Preferred Stock shall be entitled to receive, upon liquidation, dissolution or winding up of the Company, the amount of cash, securities, or other property to which such holder would be entitled to receive with respect to such shares of Preferred Stock if such shares had been converted to shares of common stock immediately prior to such liquidation, dissolution or winding up.

8. COMMITMENTS AND CONTINGENCIES

Litigation

From time to time, the Company may become involved in litigation relating to claims arising in the ordinary course of the business. There are no claims or actions pending or threatened against the Company that, if adversely determined, would in the Company’s management’s judgment have a material adverse effect on the Company.

Leases

The Company leases office space, warehouse facilities and equipment under non-cancellable lease agreements expiring on various dates through October 2028. Office leases contain provisions for future rent increases. The Company adopted ASC 842 from inception, requiring the Company to recognize an asset and liability on the consolidated balance sheets for lease arrangements with terms longer than 12 months. The Company has elected the practical expedient to not apply the recognition requirement to leases with a term of less than one year (short term leases). The Company uses its incremental borrowing rate to discount lease payments to present value. The incremental borrowing rate is based on the estimated interest rate the Company could obtain for borrowing over a similar term of the lease at commencement date. Rental escalations, renewal options and termination options, when applicable, have been factored into the Company’s determination of lease payments when appropriate. The Company does not separate lease and non-lease components of contracts. Variable payments related to pass-through costs for maintenance, taxes and insurance or adjustments based on an index such as Consumer Price Index are not included in the measurement of the lease liability or asset and are expensed as incurred.

F-17

The components of lease expense were as follows:

SCHEDULE OF COMPONENTS OF LEASE EXPENSE

	For the Three Months Ended		For the Three Months Ended
	August 31, 2024		August 31, 2023
Operating lease (right of use (“ROU”) amortization)	$	734,256		587,418
Interest on lease liabilities		190,890		211,151
Total net lease cost	$	925,146		798,569

Supplemental balance sheet information related to leases was as follows:

	August 31, 2024		May 31, 2024

Operating leases:
Operating lease ROU assets, net	$	8,296,928	$	9,019,914

Current operating lease liabilities		2,318,315		2,588,817
Noncurrent operating lease liabilities		6,450,163		6,902,171
Total operating lease liabilities	$	8,768,478	$	9,490,988

Supplemental cash flow and other information related to leases was as follows:

	For the Three Months Ended			For the Three Months Ended
	August 31, 2024			August 31, 2023

ROU assets obtained in exchange for lease liabilities:
Operating leases	$	11,270			-
Weighted average remaining lease term (in years):
Operating leases		3.18			4.14
Weighted average discount rate:
Operating leases		8.22	%		9.09	%

Future Minimum Payments for the Twelve Months Ending August 31,

SCHEDULE OF MINIMUM LEASE PAYMENTS

	August 31, 2024
2025	$	3,157,532
2026		2,847,715
2027		2,877,307
2028		1,090,344
2029		83,735
Thereafter		-
Total lease payments		10,056,633
Less: imputed interest		1,288,155
Total lease obligations	$	8,768,478

F-18

9. INCOME TAX PROVISION

The breakout of foreign and domestic pretax income (loss) is as follows:

SCHEDULE OF PRETAX INCOME

	For the Three Months Ended August 31, 2024		For the Three Months Ended August 31, 2023

Domestic	$	977,766	$	(4,170,245	)
Foreign		264,183		1,365,286
Pretax income	$	1,241,949	$	(2,804,959	)

The quarterly tax provision is determined using an estimated annual effective tax rate, adjusted for discrete items arising in the applicable quarter. The Company recorded a provision for income tax expense of $3.3 million, reflecting an effective tax rate of 269.7%, and $0.5 million of income tax benefit, reflecting an effective tax rate of 17.6%, for the three months ended August 31, 2024, and August 31, 2023, respectively. For the three-months ended August 31, 2024, our effective tax rate differed from the U.S. federal statutory rate primarily due to the recognition of a valuation allowance during the period. The Company has determined that it is not more likely than not to recognize a portion of its federal, foreign and state deferred tax assets. For the three-months ended August 31, 2023, our effective tax rate differed from the U.S. federal statutory rate primarily as a result of the foreign derived intangible income deduction.

The Company evaluated the provisions of ASC 740 related to the accounting for uncertainty in income taxes recognized in an enterprise’s financial statements. ASC 740 prescribes a comprehensive model for how a company should recognize, present, and disclose uncertain positions that the Company has taken or expects to take in its tax return. For those benefits to be recognized, a tax position must be more-likely-than-not to be sustained upon examination by taxing authorities. Differences between tax positions taken or expected to be taken in a tax return and the net benefit recognized and measured pursuant to the interpretation are referred to as “unrecognized benefits.” A liability is recognized (or amount of net operating loss carry forward or amount of tax refundable is reduced) for unrecognized tax benefit because it represents an enterprise’s potential future obligation to the taxing authority for a tax position that was not recognized as a result of applying the provisions of ASC 740. Interest and penalties related to the unrecognized tax positions are required to be calculated and would be classified as “tax expense” in the statement of operations. Interest expense in the amount of $0.1 million has been recorded related to the unrecognized tax positions for the period ended August 31, 2024 and none for the period ended August 31, 2023. These reserves would impact income tax expense if released into income. The Company does not expect a change to its unrealized tax position in the next twelve months.

The Company has filed its income tax returns in the U.S. federal jurisdiction, various state jurisdictions, and various international jurisdictions. Tax years 2020 and forward generally remain open for examination for federal and state tax purposes. Tax years 2017 and forward generally remain open for examination for foreign tax purposes. To the extent utilized in future years’ tax returns, net operating losses as of May 31, 2024 and 2023 will remain subject to examination until the respective tax year is closed.

10. SUBSEQUENT EVENTS

Line of credit increase

As previously reported, on July 20, 2023, the Company and its operating subsidiaries (collectively, “Borrower”) entered into a loan and security agreement with TBK Bank, SSB, a Texas State Savings Bank (the “Agreement”), for a facility under which TBK Bank will advance funds secured on eligible trade receivables of the Company. The Agreement was further amended by amendments No. 1 and 2 thereto, dated as of February 5, 2024 and August 7, 2024, respectively.

On September 12, 2024, Borrower and TBK Bank entered into Amendment No. 3 to the Agreement, whereby the parties agreed to temporarily increase the maximum amount that Borrower may borrow under the Agreement from $25,000,000 to $30,000,000 through March 12, 2025, after which the maximum amount that Borrower may borrow under the Agreement will revert back to $25,000,000.

Amendment of the related party debt

As previously reported, on February 21, 2023, the Company issued to ULHK, promissory notes, as amended, with the following original principal amounts: $2,000,000 (the “Second Net Assets Note”), $1,000,000 (the “Original Seller Note”), and $1,000,000 (the “ULHK Note”), respectively. Further, on March 5, 2024, the Company issued ULHK a promissory note in the aggregate principal amount of $2,500,000 (“Note 11”) and a promissory note in the aggregate principal amount of $3,400,000 (“Note 12”).

On October 7, 2024, the Company and ULHK amended the ULHK Note to extend the maturity date thereof from June 30, 2025 to December 31, 2025. Further, on October 7, 2024, the Company and ULHK amended the Second Net Assets Note the Original Seller Note, Note 11 and Note 12 to extend the maturity dates on each of these promissory notes from June 30, 2025 to December 31, 2025.

Acquisition of Unique Singapore

On August 1, 2024, the Company closed the acquisition of all of the share capital owned ULHK in Unique Singapore. The total consideration for the purchased shares in the amount of $2,150,000 was calculated at an estimated fair value of $2,169,652. As part of the consideration for the purchased shares, the Company, by mutual agreement with ULHK, issued to ULHK a promissory note in the principal amount of $350,000 in lieu of the cash payment originally contemplated under the purchase agreement. The principal amount under this note is due in full on October 21, 2026, with interest accruing at an annual rate of 15%, payable semi-annually. This note has been already accrued as part of the acquisition accounting and included in the related party debt line item of the condensed consolidated financial statements of the Company as of August 31, 2024.

Line of credit waiver of financial covenant

On December 11, 2024, the Company entered into an amendment and waiver to the loan and security agreement with respect to the TBK Facility, dated July 20, 2023, with TBK Bank, SSB whereby the bank agreed to waive a specified event of default as of August 31, 2024. All other terms and conditions of the original and amended loan and security agreement with respect to the TBK Facility remain the same. This loan is scheduled to mature on June 1, 2025.

F-19

ITEM 2. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

Note Regarding Forward-Looking Statements

This Quarterly Report on Form 10-Q includes a number of forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended and Section 21E of the Securities Exchange Act of 1934, as amended, (the “Exchange Act”) that reflect management’s current views with respect to future events and financial performance. These statements are based upon beliefs of, and information currently available to, the Company’s management as well as estimates and assumptions made by the Company’s management. Readers are cautioned not to place undue reliance on these forward-looking statements, which are only predictions and speak only as of the date hereof. When used herein, the words “anticipate,” “believe,” “estimate,” “expect,” “forecast,” “future,” “intend,” “plan,” “predict,” “project,” “target,” “potential,” “will,” “would,” “could,” “should,” “continue” or the negative of these terms and similar expressions as they relate to the Company or the Company’s management identify forward-looking statements.

Our financial statements are prepared in accordance with accounting principles generally accepted in the United States (“GAAP”). These accounting principles require us to make certain estimates, judgements and assumptions. We believe that the estimates, judgements and assumptions upon which we rely are reasonable based upon information available to us at the time that these estimates, judgements and assumptions are made. These estimates, judgements and assumptions can affect the reported amounts of assets and liabilities as of the date of the condensed consolidated financial statements as well as the reported amounts of revenues and expenses during the periods presented. Our condensed consolidated financial statements would be affected to the extent there are material differences between these estimates and actual results. The following discussion should be read in conjunction with our condensed consolidated financial statements and notes thereto appearing elsewhere in this report.

The forward-looking statements made in this report are based only on events or information as of the date on which the statements are made in this report. Such statements reflect the current view of the Company with respect to future events and are subject to risks, uncertainties, assumptions, and other factors, including the risks relating to the Company’s business, industry, and the Company’s operations and results of operations. Should one or more of these risks or uncertainties materialize, or should the underlying assumptions prove incorrect, actual results may differ significantly from those anticipated, believed, estimated, expected, intended, or planned You should read this report and the documents we refer to in this report and have filed as exhibits to this report completely and with the understanding that our actual future results may be materially different from what we expect. These risks include, by way of example and without limitation:

● The Company provides services to customers engaged in international commerce. Everything that affects international trade has the potential to expand or contract our primary market and adversely impact our operating results

● We depend on operators of aircrafts, ships, trucks, ports and airports

● We derive a significant portion of our total revenues and net revenues from our largest customers

● Due to our dependence on a limited number of customers, we are subject to a concentration of credit risk

● Our earnings may be affected by seasonal changes in the transportation industry

● Our business is affected by ever increasing regulations from a number of sources in the United States and in foreign locations in which we operate

● As a corporation transacting business in multiple countries, we are subject to formal or informal investigations from governmental authorities or others in the countries in which we do business

● The global economy and capital and credit markets continue to experience uncertainty and volatility

● Our business is subject to significant seasonal fluctuations driven by market demands and each quarter is affected by seasonal trends

● Our revenue and direct costs are subject to significant fluctuations depending on supply and demand for freight capacity

Although we believe that the expectations reflected in the forward-looking statements are reasonable, we cannot guarantee future results, levels of activity, or performance. Readers are urged to carefully review and consider the various disclosures made by us in this report and in our other reports filed with the Securities and Exchange Commission (“SEC”). We undertake no obligation to update or revise forward-looking statements to reflect changed assumptions, the occurrence of unanticipated events or changes in the future operating results over time except as required by law. We believe that our assumptions are based upon reasonable data derived from and known about our business and operations. No assurances are made that actual results of operations or the results of our future activities will not differ materially from our assumptions.

Business Overview and Recent Developments

The Company is a global logistics and freight forwarding company.

Unique Logistics provides a range of international logistics services that enable its customers to outsource to the Company sections of their supply chain process. Our global network of trained employees and integrated information systems seamlessly manage the services that we provide. We enable our customers to share data regarding their international vendors and purchase orders with us, execute the flow of goods and information under their operating instructions, provide visibility to the flow of goods from factory to distribution center or store and, when required, update their inventory records.

Our range of services can be categorized as follows:

	●	Air freight services
	●	Ocean freight services
	●	Customs brokerage and compliance services
	●	Warehousing and distribution services
	●	Order management

On August 1, 2024, the Company acquired of all of the share capital owned by Unique Logistics Holdings Limited, a Hong Kong corporation (“ULHK”), in Unique Logistics International (Sin) Pte Ltd. (“Unique Singapore”) pursuant to a Share Sale and Purchase Agreement, as amended, between the Company and ULHK.

Industry Trends, Trade Conditions and Competition

We specialize in shipping by air and sea from Asia to the United States. Our business is thus intricately linked to the economic, political and other market factors that impact trade and shipping in this sector. Geopolitical factors have resulted in United States’ importers moving production from China to other countries in the region. This trend poses challenges to ensure that we meet the changing logistics requirements of our customers and secure the capacity necessary by air or sea to successfully ship products for our customers from other parts of Asia.

Shipping from Asia to the United States continues to be influenced by the conflicts in the Middle East. United States’ importers have also been wary of the potential impact of East Coast dockworkers’ industrial action, first anticipated in October 2024 and now deferred to, possibly, January 2025. In anticipation of such disruptions and the longer transit times on some shipping routes due to the Middle East conflicts, customers have accelerated their shipping to protect inventory levels. This has caused congestion and poses challenges for us to manage shipping capacity.

Air shipping volumes have increased as a result of accelerated shipping and another more recent trend: the increasing amount of air freight volumes utilized by Chinese E-Commerce shipping companies. Increasing air shipping volumes and reduced air freight capacity for commercial imports has increased air freight costs.

United States’ importers remain wary of the potential impact of further tariffs on imports from China and are starting to plan further relocation of production in the longer term and even more accelerated shipping in the shorter term. We will likely begin to see the impact of anticipated tariffs in our financial results for the last quarter of our fiscal year ending May 31, 2025.

Results of Operations for the Three Months Ended August 31, 2024 and August 31, 2023

Revenue

For the three months ended August 31, 2024 and 2023, Unique Logistics’ revenue by product line was as follows:

	For the Three Months Ended August 31, 2024		For the Three Months Ended August 31, 2023		$ change			% change

Airfreight services	$	47,248,102	$	19,147,970	$	28,100,132			146.8	%
Ocean freight and ocean services		57,064,403		30,728,501		26,335,902			85.7	%
Contract logistics		975,579		572,712		402,867			70.3	%
Customs brokerage and other services		9,910,153		12,419,101		(2,508,948	)		(20.2	)%
Total revenues	$	115,198,237	$	62,868,284		52,329,953			83.2	%

The increase in total revenues for the three months ended August 31, 2024, compared to the three months ended August 31, 2023, is primarily due to increases in airfreight services revenue and ocean freight and ocean services revenue, offset by a decrease in revenue from customs brokerage and other services.

The increase in air freight revenue was due to an approximately 68.7% increase in pricing (that is, the rates that we charge customers), which was responsible for 68.5% of the total increase in airfreight services revenue, and an approximately 46.3% increase in volume during the three months ended August 31, 2024 compared to the comparable period of 2023. The increases in both pricing and volume were due to significant increases in demand for air freight services due to geopolitical issues discussed above and the rerouting of vessels traveling from Asia to Europe and the East Coast of the United States during the quarter ended August 31, 2024 compared to the quarter ended August 31, 2023.

The increase in ocean freight revenue was due to a price increase of approximately 117.6% for such services compared to the three-month period ended August 31, 2023, as shipping demand picked up, which resulted in a 117.1% increase in ocean freight revenue period-over period, offset by a 17.1% decrease in such revenue resulting from a 14.7% decrease in volume due to a shift by major customers to airfreight services, quarter over quarter.

The decrease in revenue from custom brokerage and other services during the three months ended August 31, 2024 compared to the quarter ended August 31, 2023, was a result of customers paying their own duties at the Company’s encouragement.

Costs and Operating Expenses

For the three months ended August 31, 2024 and August 31, 2023, Unique Logistics’ costs and operating expenses were as follows:

	For the Three Months ended August 31, 2024			For the Three Months ended August 31, 2023			$ change			% change
Cost of sales
Airfreight services	$	44,845,501		$	17,892,433		$	26,953,068			150.6	%
Ocean freight and ocean services		51,117,718			25,819,755			25,297,963			98.0	%
Contract logistics		255,558			168,158			87,400			52.0	%
Customs brokerage and other services		8,506,125			10,748,897			(2,242,772	)		(20.9	)%
Salaries and related costs		5,218,613			6,016,892			(798,279	)		(13.3	)%
Professional fees		1,055,949			807,893			248,056			30.7	%
Rent and occupancy		1,362,424			1,096,565			265,859			24.2	%
Selling and promotion		576,144			714,971			(138,827	)		(19.4	)%
Depreciation and amortization		467,626			699,400			(231,774	)		(33.1	)%
Foreign exchange (gains) and losses		(28,237	)		(194,186	)		165,949			(85.5	)%
Other expense		639,722			666,165			(26,443	)		(4.0	)%
Total operating expenses	$	114,017,143		$	64,436,943			49,580,200			76.9	%

The 76.9% increase in operating expenses was primarily due to a 97.1% increase in the cost of sales, offset by an aggregate decrease in other operating expenses. The increase in the cost of sales in each of airfreight services, ocean freight and ocean services, and contract logistics was primarily attributable to the increased revenues during the three months ended August 31, 2024 compared to the same period of 2023, as discussed above under Revenue.

Gross Margins

Although revenue and direct costs both increased during the three months ended August 31, 2024 compared to the three months ended August 31, 2023, the gross margin as a percentage of revenue decreased from 13.1% during the 2023 period to 9.1% during the 2024 period. This decrease was primarily the result of an increase in airfreight revenue that historically produces lower margins than ocean freight revenue due to higher utilization during the 2024 period of spot market contracts as opposed to ocean freight minimum quantity commitments that generally provide more favorable freight rates than the spot market. Gross margin is an important measurement of the logistics company efficiency and profitability. The Company is focused on this and other measures when making strategic decisions and investments.

Other Income (Expenses)

During the quarter ended August 31, 2024, total other expenses were approximately $0.4 million and consisted primarily of $2.0 million of interest expense offset by change in fair value of derivative liabilities resulting in gain of $1.6 million. During the quarter ended August 31, 2023, total other expenses consisted of $1.4 million of interest expense and a $0.2 million decrease in the fair value of derivative liabilities. The increase in interest expense quarter over quarter was due to higher debt balances during the quarter ended August 31, 2024, as borrowings under our line of credit with TBK Bank increased due to higher sales and payments made to the shipping lines. Also, interest expense increased due to our restructuring of promissory notes due to ULHK in 2024 that resulted in our issuing new notes that accrue interest to replace interest free notes. Changes in the fair value of derivative liabilities are due to a reduction in the enterprise value of the Company that is a primary driver for the mark to market valuation adjustment.

Income Tax Expense (Benefit)

Due to cumulative taxable losses as of August 31, 2024, the Company established a deferred tax asset valuation allowance in the amount of $3.4 million which resulted in tax expense of $3.3 million as part of its annual tax provision compared with income tax benefit of $0.5 million recorded during the three months ended August 31, 2023, based on net loss before income taxes for that quarter. This deferred tax asset valuation allowance is reversable in future periods when there will be sufficient cumulative taxable income.

Liquidity and Capital Resources

Critical Accounting Estimates

We consider an accounting estimate to be critical if: (1) the accounting estimate requires us to make assumptions about matters that were highly uncertain at the time the accounting estimate was made, and (2) changes in the estimate that are reasonably likely to occur from period to period, or use of different estimates that we reasonably could have used in the current period, would have a material impact on our financial condition or results of operations.

Management has discussed the development and selection of these critical accounting estimates with our board of directors. In addition, there are other items within our financial statements that require estimation but are not deemed critical as defined above. Changes in estimates used in these and other items could have a material impact on our financial statements.

Adjusted EBITDA

We define adjusted EBITDA as earnings before interest, taxes, depreciation and amortization, transaction gains and losses, other income, merger and acquisition costs, impairment charges and certain other non-recurring items.

Adjusted EBITDA is not a measurement of financial performance under GAAP and may not be comparable to other similarly titled measures of other companies. We present adjusted EBITDA because we believe that adjusted EBITDA is a useful supplement to net income as an indicator of operating performance. We use adjusted EBITDA as a financial metric to measure the financial performance of the business because management believes that it provides additional information with respect to the performance of our fundamental business activities. For this reason, we believe that adjusted EBITDA will also be useful to others, including our stockholders, as a valuable financial metric.

Adjusted EBITDA should not be considered as an alternative to net income, as an indicator of performance or as an alternative to cash flows from operating activities as an indicator of cash flows, in each case as determined in accordance with GAAP, or as a measure of liquidity. In addition, adjusted EBITDA does not take into account changes in certain assets and liabilities as well as interest and income taxes that can affect cash flows. We do not intend the presentation of this non-GAAP financial measure to be considered in isolation or as a substitute for results prepared in accordance with GAAP. This non-GAAP financial measure should be read only in conjunction with our condensed consolidated financial statements prepared in accordance with GAAP.

Following is the reconciliation of our consolidated net income to adjusted EBITDA for the three months ended August 31, 2024 and 2023:

	For the three months Ended August 31, 2024			For the three months ended August 31, 2023
Net loss	$	(2,107,614	)	$	(2,311,128	)

Add back:
Income tax expense (benefit)		3,349,563			(493,831	)
Depreciation and amortization		467,626			497,450
(Gain)/loss on foreign exchange		(28,237	)		(194,186	)
Change in fair value of derivative liabilities		(1,613,621	)		21,788
Interest expense		2,018,622			1,390,208

Adjusted EBITDA	$	2,086,339		$	(1,089,699	)

ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

As a smaller reporting company, we are not required to provide the information required by this item.

ITEM 4. CONTROLS AND PROCEDURES

We maintain “disclosure controls and procedures,” as defined in Rules 13a-15(e) and 15d-15(e) under the Exchange Act, that are designed to ensure that information required to be disclosed by us in reports that we file or submit 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 our principal executive officer to allow timely decisions regarding required disclosure. In designing and evaluating our disclosure controls and procedures, the Company recognized that disclosure controls and procedures, no matter how well conceived and operated, can provide only reasonable assurance of achieving the desired control objectives, and we necessarily are required to apply our judgment in evaluating the cost-benefit relationship of possible disclosure controls and procedures.

As of August 31, 2024, our management, with the participation of our Chief Executive Officer and Chief Financial Officer, evaluated the effectiveness of our disclosure controls and procedures. Our management recognizes that any controls and procedures, no matter how well designed and operated, can provide only reasonable assurance of achieving their objectives, and management necessarily applies its judgment in evaluating the cost-benefit relationship of possible controls and procedures. Our Chief Executive Officer and Chief Financial Officer have concluded, based upon the evaluation described above, that as of August 31, 2024, our disclosure controls and procedures were not effective and require remediation in order to be effective at the reasonable assurance level.

In addition, our auditors identified material weaknesses in our internal control over financial reporting (as defined in Rules 13a-15(f) and 15d-15(f) under the Exchange Act) during the audit of the fiscal year ended May 31, 2024. A material weakness is a deficiency, or combination of deficiencies, in internal control over financial reporting, such that there is a reasonable possibility that a material misstatement of our annual or interim financial statements will not be prevented or detected on a timely basis. The material weaknesses identified relate to the fact that we did not design and maintain an effective control environment commensurate with our financial reporting requirements, including (a) lack of a sufficient number of trained professionals with an appropriate level of accounting knowledge, training and experience and (b) we have not completed a full risk assessment of our internal control over financial reporting at the activity level, including process documentation and testing. In the course of preparing the financial statements for the year ended May 31, 2024, we identified separate material weaknesses in internal control over financial reporting, which relates to the ineffective design and implementation of information technology general controls (“ITGC”) combined with the lack of properly designed management review controls to compensate for these deficiencies. The Company’s ITGC deficiencies included improperly designed controls pertaining to user access rights and segregation of duties over systems that are critical to the Company’s system of financial reporting. Management’s general assessment of the above processes in light of the Company’s size, maturity and complexity, as to the design and effectiveness of the internal control over financial reporting, is that the key controls and procedures in each of these processes provide reasonable assurance regarding reliability of financial reporting and the preparation of financial statements for external purposes in accordance with GAAP.

Changes in Internal Control over Financial Reporting

There have not been any changes in our internal control over financial reporting during the quarter ended August 31, 2024 that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.

PART II - OTHER INFORMATION

ITEM 1. LEGAL PROCEEDINGS

The Company is not involved in any disputes and does not have any litigation matters pending that it believes could have a material adverse effect on its financial condition or results of operations. There is no action, suit, proceeding, inquiry or investigation before or by any court, public board, government agency, self-regulatory organization or body pending or, to the knowledge of the Company’s executive officers or any of its subsidiaries, threatened against or affecting the Company, its common stock, any of its subsidiaries or of the Company’s or the Company’s subsidiaries’ officers or directors in their capacities as such, in which an adverse decision could have a material adverse effect.

From time to time, however, we may become involved in various lawsuits and legal proceedings that arise in the ordinary course of our business. Litigation is subject to inherent uncertainties, and an adverse result in any such matters may arise from time to time that may harm our business.

ITEM 1A. RISK FACTORS

Our business, financial condition, results of operations, and cash flows may be impacted by a number of factors, many of which are beyond our control, including those set forth in our most recent Annual Report on Form 10-K and in our other filings with the SEC, the occurrence of any one of which could have a material adverse effect on our actual results. There have been no material changes to the Risk Factors previously disclosed in our Annual Report on Form 10-K and our other filings with the SEC.

ITEM 2. UNREGISTERED SALES OF EQUITY SECURITIES, USE OF PROCEEDS, AND ISSUER REPURCHAES OF EQUITY SECURITIES.

There were no unregistered sales of the Company’s equity securities during the quarter ended August 31, 2024.

ITEM 3. DEFAULTS UPON SENIOR SECURITIES

None.

ITEM 4. MINE SAFETY DISCLOSURES

Not Applicable.

ITEM 5. OTHER INFORMATION

None.

ITEM 6. EXHIBITS

		Incorporated by
		Reference		Filed or Furnished
Exhibit Number	Exhibit Description	Form	Exhibit	Filing Date	Herewith
10.1	Promissory Note in the principal amount of $1,800,000, dated August 1, 2024, in favor of Unique Logistics Holdings Limited.	8-K	10.1	8/7/2024
31.1	Rule 13a-14(a) / 15d-14(a) Certification of Chief Executive Officer.				X
31.2	Rule 13a-14(a) / 15d-14(a) Certification of Chief Financial Officer.				X
32.1	Section 1350 Certification of Chief Executive Officer.				X
32.2	Section 1350 Certification of Chief Financial Officer.				X
101.INS	Inline XBRL Instance Document				X
101.SCH	Inline XBRL Taxonomy Extension Schema Document				X
101.CAL	Inline XBRL Taxonomy Extension Calculation Linkbase Document				X
101.DEF	Inline XBRL Taxonomy Extension Definition Linkbase Document				X
101.LAB	Inline XBRL Taxonomy Extension Label Linkbase Document				X
101.PRE	Inline XBRL Taxonomy Extension Presentation Linkbase Document				X
104	Cover Page Interactive Data File (embedded within the Inline XBRL document)				X

SIGNATURES

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

UNIQUE LOGISTICS INTERNATIONAL, INC.

By:	/s/ Sunandan Ray
	Sunandan Ray
	Chief Executive Officer (Principal Executive Officer)

	December 16, 2024

By:	/s/ Eli Kay
	Eli Kay
	Chief Financial Officer (Principal Financial Officer)

	December 16, 2024

Exhibit 31.1

CERTIFICATION OF PRINCIPAL EXECUTIVE OFFICER

PURSUANT TO SECTION 302 OF THE

SARBANES-OXLEY ACT OF 2002

I, Sunandan Ray, certify that:

1. I have reviewed this quarterly report on Form 10-Q of Unique Logistics International, Inc.;

2. Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;

3. Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;

4. The registrant’s other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:

(a) Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;

(b) Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;

(c) Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and

(d) Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and

5. The registrant’s other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent functions):

(a) All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and

(b) Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.

Date: December 16, 2024

/s/ Sunandan Ray
Sunandan Ray
Chief Executive Officer

Exhibit 31.2

CERTIFICATION OF PRINCIPAL FINANCIAL OFFICER

PURSUANT TO SECTION 302 OF THE

SARBANES-OXLEY ACT OF 2002

I, Eli Kay, certify that:

1. I have reviewed this quarterly report on Form 10-Q of Unique Logistics International, Inc.;

(b) Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.

Date: December 16, 2024

/s/ Eli Kay
Eli Kay
Chief Financial Officer

Exhibit 32.1

CERTIFICATION PURSUANT TO

18 U.S.C. SECTION 1350

AS ADOPTED PURSUANT TO

SECTION 906 OF THE SARBANES OXLEY ACT OF 2002

In connection with the Quarterly Report of Unique Logistics International, Inc. (the “Company”) on Form 10-Q for the period ended August 31, 2024, as filed with the Securities and Exchange Commission on the date hereof (the “Report”), I, Sunandan Ray, Chief Executive Officer of the Company, certify, pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, that to the best of my knowledge:

(1) The Report fully complies with the requirements of section 13(a) or 15(d) of the Securities Exchange Act of 1934; and

(2) The information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company.

/s/ Sunandan Ray
Sunandan Ray
Chief Executive Officer

December 16, 2024

Exhibit 32.2

CERTIFICATION PURSUANT TO

18 U.S.C. SECTION 1350

AS ADOPTED PURSUANT TO

SECTION 906 OF THE SARBANES OXLEY ACT OF 2002

In connection with the Quarterly Report of Unique Logistics International, Inc. (the “Company”) on Form 10-Q for the period ended August 31, 2024, as filed with the Securities and Exchange Commission on the date hereof (the “Report”), I, Eli Kay, Chief Financial Officer of the Company, certify, pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, that to the best of my knowledge:

(1) The Report fully complies with the requirements of section 13(a) or 15(d) of the Securities Exchange Act of 1934; and

(2) The information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company.

/s/ Eli Kay
Eli Kay
Chief Financial Officer

December 16, 2024

Cover - shares	3 Months Ended
Cover - shares	Aug. 31, 2024	Dec. 16, 2024
Cover [Abstract]
Document Type	10-Q
Amendment Flag	false
Document Quarterly Report	true
Document Transition Report	false
Document Period End Date	Aug. 31, 2024
Document Fiscal Period Focus	Q1
Document Fiscal Year Focus	2025
Current Fiscal Year End Date	--05-31
Entity File Number	000-50612
Entity Registrant Name	UNIQUE LOGISTICS INTERNATIONAL, INC.
Entity Central Index Key	0001281845
Entity Tax Identification Number	01-0721929
Entity Incorporation, State or Country Code	NV
Entity Address, Address Line One	154-09 146th Ave
Entity Address, City or Town	Jamaica
Entity Address, State or Province	NY
Entity Address, Postal Zip Code	11434
City Area Code	(718)
Local Phone Number	978-2000
Entity Current Reporting Status	Yes
Entity Interactive Data Current	Yes
Entity Filer Category	Non-accelerated Filer
Entity Small Business	true
Entity Emerging Growth Company	false
Entity Shell Company	false
Entity Common Stock, Shares Outstanding		799,141,770

Condensed Consolidated Balance Sheets - USD ($)	Aug. 31, 2024	May 31, 2024
Current Assets:
Cash and cash equivalents	$ 3,520,910	$ 3,799,561
Accounts receivable, net	61,208,381	38,601,255
Contract assets	9,440,169	3,961,199
Other current assets and prepaids	5,973,307	5,370,376
Total current assets	80,142,767	51,732,391
Property and equipment, net	697,780	659,701
Other noncurrent assets:
Goodwill	23,768,631	20,516,018
Intangible assets, net	12,547,753	11,196,171
Equity-method investments	3,973,365	3,457,449
Operating lease right-of-use assets, net	8,296,928	9,019,914
Deferred tax asset, net	1,659,830	4,307,486
Other noncurrent assets	2,423,373	2,426,314
Total other noncurrent assets	52,669,880	50,923,352
Total assets	133,510,427	103,315,444
Current Liabilities:
Accounts payable	33,750,804	19,983,859
Accrued expenses and current liabilities	8,520,080	6,471,835
Accrued freight	11,337,212	4,054,220
Revolving credit facility	22,788,539	13,125,031
Current portion of notes payable	1,084,130	1,272,165
Current portion of operating lease liability	2,318,315	2,588,817
Total current liabilities	79,799,080	47,495,927
Noncurrent liabilities
Operating lease liability, net of current portion	6,450,163	6,902,171
Derivative liabilities	5,572,000	5,669,000
Other noncurrent liabilities	9,349,755	10,961,931
Total noncurrent liabilities	45,347,956	45,407,947
Total liabilities	125,147,036	92,903,874
Commitments and contingencies (Note 6)
Stockholders’ Equity:
Preferred stock, value
Common stock, $0.001 par value; 800,000,000 shares authorized; 799,141,770 shares issued and outstanding as of August 31, 2024 and May 31, 2024, respectively.	799,142	799,142
Additional paid-in capital	180,220	180,220
Accumulated other comprehensive income	1,206	(161,543)
Retained earnings	3,845,292	5,952,906
Total Stockholders’ Equity attributable to common shareholder	4,826,801	6,771,666
Equity attributable to noncontrolling interests	3,536,590	3,639,904
Total Stockholders’ Equity	8,363,391	10,411,570
Total Liabilities and Stockholders’ Equity	133,510,427	103,315,444
Series A Convertible Preferred Stock [Member]
Stockholders’ Equity:
Preferred stock, value	120	120
Series B Convertible Preferred Stock [Member]
Stockholders’ Equity:
Preferred stock, value	821	821
Series C Convertible Preferred Stock [Member]
Stockholders’ Equity:
Preferred stock, value
Series D Convertible Preferred Stock [Member]
Stockholders’ Equity:
Preferred stock, value
Series D Preferred Stock [Member]
Stockholders’ Equity:
Preferred stock, value
Nonrelated Party [Member]
Noncurrent liabilities
Notes payable	10,679,028	10,727,835
Related Party [Member]
Current Assets:
Accounts receivable, net	2,500,000	1,200,000
Current Liabilities:
Accounts payable	5,600,000	5,200,000
Current portion of notes payable
Noncurrent liabilities
Notes payable	$ 13,297,010	$ 11,147,010

Condensed Consolidated Balance Sheets (Parenthetical) - USD ($) $ in Millions	Aug. 31, 2024	May 31, 2024
Preferred stock, par value	$ 0.001	$ 0.001
Preferred stock, shares authorized	5,000,000	5,000,000
Preferred stock, shares issued	941,240	941,240
Preferred stock, shares outstanding	941,240	941,240
Common stock, par value	$ 0.001	$ 0.001
Common stock, shares authorized	800,000,000	800,000,000
Common stock, shares issued	799,141,770	799,141,770
Common stock, shares outstanding	799,141,770	799,141,770
Series A Convertible Preferred Stock [Member]
Preferred stock, par value	$ 0.001	$ 0.001
Preferred stock, shares issued	120,065	120,065
Preferred stock, shares outstanding	120,065	120,065
Liquidation preference	$ 120.0
Series B Convertible Preferred Stock [Member]
Preferred stock, par value	$ 0.001	$ 0.001
Preferred stock, shares issued	820,800	820,800
Preferred stock, shares outstanding	820,800	820,800
Liquidation preference	$ 821.0
Series C Convertible Preferred Stock [Member]
Preferred stock, par value	$ 0.001	$ 0.001
Preferred stock, shares issued	195	195
Preferred stock, shares outstanding	195	195
Liquidation preference	$ 3.3
Series D Convertible Preferred Stock [Member]
Preferred stock, par value	$ 0.001	$ 0.001
Preferred stock, shares issued	180	180
Preferred stock, shares outstanding	180	180
Liquidation preference	$ 3.1

Condensed Consolidated Statements of Operation (Unaudited) - USD ($)	3 Months Ended
	Aug. 31, 2024	Aug. 31, 2023
Revenues:
Total revenues	$ 115,198,237	$ 62,868,284
Equity method earnings	465,856	175,696
Costs and operating expenses:
Airfreight services	44,845,501	17,892,433
Ocean freight and ocean services	51,117,718	25,819,755
Contract logistics	255,558	168,158
Customs brokerage and other services	8,506,125	10,748,897
Salaries and related costs	5,218,613	6,016,892
Professional fees	1,055,949	807,893
Rent and occupancy	1,362,424	1,096,565
Selling and promotion	576,144	714,971
Depreciation and amortization	467,626	699,400
Foreign exchange (gains) and losses	(28,237)	(194,186)
Other expense	639,722	666,165
Total costs and operating expenses	114,017,143	64,436,943
Income (loss) from operations	1,646,950	(1,392,963)
Other income (expenses)
Interest expense	(2,018,622)	(1,390,208)
Change in fair value of derivative liabilities	1,613,621	(21,788)
Total other income (expenses)	(405,001)	(1,411,996)
Net income (loss) before income taxes	1,241,949	(2,804,959)
Income tax expense (benefit)	3,349,563	(493,831)
Net loss	(2,107,614)	(2,311,128)
Noncontrolling interest	(103,314)	80,477
Net loss attributable to for common shareholders	$ (2,210,928)	$ (2,230,651)
Net loss attributable to common shareholders per common share
Net loss attributable to common shareholders per common share basic	$ (0.00)	$ (0.00)
Net loss attributable to common shareholders per common share diluted	$ (0.00)	$ (0.00)
Weighted average common shares outstanding
– basic	799,141,770	799,141,770
– diluted	799,141,770	799,141,770
Airfreight Services [Member]
Revenues:
Total revenues	$ 47,248,102	$ 19,147,970
Ocean Freight and Ocean Services [Member]
Revenues:
Total revenues	57,064,403	30,728,501
Contract Logistics [Member]
Revenues:
Total revenues	975,579	572,712
Customs Brokerage and Other Services [ Member]
Revenues:
Total revenues	$ 9,910,153	$ 12,419,101

Consolidated Statements of Comprehensive Income (Unaudited) - USD ($)	3 Months Ended
	Aug. 31, 2024	Aug. 31, 2023
Income Statement [Abstract]
Net Loss	$ (2,107,614)	$ (2,311,128)
Other comprehensive income, net of tax:
Foreign currency translation gain	162,749	3
Other comprehensive loss	(1,944,865)	(2,311,125)
Net loss (gain) attributable to noncontrolling interest	(103,314)	80,477
Comprehensive loss attributable to common shareholder	$ (2,048,179)	$ (2,230,648)

Condensed Consolidated Statement of Stockholders' Equity (Unaudited) - USD ($)	Preferred Stock [Member] Series A Preferred Stock [Member]	Preferred Stock [Member] Series B Preferred Stock [Member]	Preferred Stock [Member] Series C Preferred Stock [Member]	Preferred Stock [Member] Series D Preferred Stock [Member]	Common Stock [Member]	Additional Paid-in Capital [Member]	AOCI Attributable to Parent [Member]	Retained Earnings [Member]	Parent [Member]	Noncontrolling Interest [Member]	Total
Balance at May. 31, 2023	$ 120	$ 821			$ 799,142	$ 180,220	$ 3,258	$ 13,066,109	$ 14,049,670	$ 3,545,963	$ 17,595,633
Balance, shares at May. 31, 2023	120,065	820,800	195	180	799,141,770
Other comprehensive income (loss), net of tax							1		1		1
Net loss											(2,230,651)
Net loss								(2,230,651)	(2,230,651)	(80,477)	(2,311,128)
Balance at Aug. 31, 2023	$ 120	$ 821			$ 799,142	180,220	3,259	10,835,458	11,819,020	3,465,486	15,284,506
Balance, shares at Aug. 31, 2023	120,065	820,800	195	180	799,141,770
Balance at May. 31, 2024	$ 120	$ 821			$ 799,142	180,220	(161,543)	5,952,906	6,771,666	3,639,904	10,411,570
Balance, shares at May. 31, 2024	120,065	820,800	195	180	799,141,770
Other comprehensive income (loss), net of tax							162,749		162,749		162,749
Net loss								(2,107,614)	(2,107,614)	(103,314)	(2,210,928)
Net loss											(2,107,614)
Balance at Aug. 31, 2024	$ 120	$ 821			$ 799,142	$ 180,220	$ 1,206	$ 3,845,292	$ 4,826,801	$ 3,536,590	$ 8,363,391
Balance, shares at Aug. 31, 2024	120,065	820,800	195	180	799,141,770

Condensed Consolidated Statements of Cash Flows (Unaudited) - USD ($)	3 Months Ended
	Aug. 31, 2024	Aug. 31, 2023
CASH FLOWS FROM OPERATING ACTIVITIES:
Net loss	$ (2,107,614)	$ (2,311,128)
Adjustments to reconcile net income to net cash used in operating activities:
Depreciation and amortization	467,627	497,450
Amortization of the right of use assets	734,256	201,950
Equity method investment income	(465,856)	(175,696)
Change in net deferred tax provision	2,647,656	187,824
Change in fair value of derivative liabilities	(97,000)	21,788
Change in fair value of warrants	(1,516,621)
Changes in operating assets and liabilities:
Accounts receivable	(19,166,940)	(9,382,076)
Contract assets	(5,177,435)	268,668
Prepaid expenses and current assets	(547,013)	1,975,196
Deposits and other noncurrent assets	2,941	(497,125)
Accounts payable	7,256,651	1,906,315
Accrued expenses and other current liabilities	1,678,088	(761,074)
Accrued freight	6,782,042	(1,119,311)
Operating lease liability	(733,780)	(118,379)
Net Cash Used in Operating Activities	(10,242,998)	(9,305,598)
CASH FLOWS FROM INVESTING ACTIVITIES:
Purchase of property and equipment	(125,365)	(87,658)
Cash acquired in connection with acquisition of business interest	500,297
Net Cash Provided by (Used in) Investing Activities	374,932	(87,658)
CASH FLOWS FROM FINANCING ACTIVITIES:
Borrowing on notes payable		5,497,983
Repayment of notes payable	(236,842)
Repayment of debt due to related parties		(4,250,001)
Deferred offering costs		(485,973)
Revolving credit facility, net	9,663,508	5,257,188
Net Cash Provided by Financing Activities	9,426,666	6,019,197
Effect of exchange rate on cash and equivalents	162,749	3
Net change in cash and cash equivalents	(278,651)	(3,374,056)
Cash and cash equivalents - Beginning of period	3,799,561	6,744,238
Cash and cash equivalents - End of period	3,520,910	3,370,182
Cash Paid During the period for:
Income taxes		280,321
Interest	1,252,614	1,351,972
SUPPLEMENTARY DISCLOSURE OF NON-CASH INVESTING AND FINANCING ACTIVITIES:
Operating lease asset and liability additions	11,270
Promissory notes issued in connection with acquisition of business interest (Note 2) at fair value	$ 2,169,652

NATURE OF BUSINESS AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

3 Months Ended

Aug. 31, 2024

Accounting Policies [Abstract]

NATURE OF BUSINESS AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

1. NATURE OF BUSINESS AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

Nature of Business

	●	Air Freight
	●	Ocean Freight
	●	Customs Brokerage and Compliance
	●	Warehousing and Distribution
	●	Order Management

Basis of Presentation

Liquidity and Going Concern

Use of Estimates

Revenue Recognition

To determine revenue recognition, the Company applies the following five steps:

	1.	Identify the contract(s) with a customer;

	2.	Identify the performance obligations in the contract;

	3.	Determine the transaction price;

	4.	Allocate the transaction price to the performance obligations in the contract; and

	5.	Recognize revenue as or when the performance obligation is satisfied.

Revenue is recognized as follows:

	i.	Freight income - export sales

		Freight income from the provision of air, ocean, and land freight forwarding services are recognized over time based on a relative transit time basis through the sail or departure from origin port. The Company is the principal in these transactions and recognizes revenue on a gross basis.

	ii.	Freight income - import sales

		Freight income from the provision of air, ocean, and land freight forwarding services are recognized over time based on a relative transit time basis through the delivery to the customer’s designated location. The Company is the principal in these transactions and recognizes revenue on a gross basis.

	iii.	Customs brokerage and other service income

		Customs brokerage and other service income from the provision of other services are recognized at the point in time the performance obligation is met.

Contract Assets

Contract Liabilities

Contract liabilities represent the amount of obligation to transfer goods or services to a customer for which consideration has been received.

Disaggregation of Revenue from Contracts with Customers

SCHEDULE OF DISAGGREGATION OF REVENUE

	For the Three		For the Three
	Months Ended		Months Ended
	August 31, 2024		August 31, 2023
China, Hong Kong & Taiwan	$	31,368,145	$	18,636,757
Southeast Asia		24,519,520		10,294,944
United States		19,507,301		14,361,646
India Sub-continent		28,174,571		6,715,013
Other		11,628,700		12,859,925
Total revenue	$	115,198,237	$	62,868,284

Foreign Currency Translation

Fair Value Measurement

The hierarchy is broken down into three levels based on the reliability of inputs as follows:

Level 1 – Quoted prices in active markets for identical assets or liabilities or published net asset value for alternative investments with characteristics similar to a mutual fund.

Level 2 – Inputs other than quoted prices included within Level 1 that are observable for the asset or liability, either directly or indirectly.

Level 3 – Unobservable inputs for the asset or liability.

Accounts Receivable

Concentrations

Goodwill and Other Intangibles

Derivative Liability

	Level 1		Level 2		Level 3
Derivative liabilities as of June 1, 2023	$	-	$	-	$	11,558,261
Addition		-		-		-
Change in fair value		-		-		21,788
Derivative liabilities as of August 31, 2023	$	-	$	-	$	11,580,049

Derivative liabilities as of June 1, 2024	$	-	$	-	$	5,669,000
Derivative liabilities, beginning balance	$	-	$	-	$	5,669,000
Addition		-		-		-
Change in fair value		-		-		(97,000)
Derivative liabilities as of August 31, 2024	$	-	$	-	$	5,572,000
Derivative liabilities, ending balance	$	-	$	-	$	5,572,000

The key inputs into the model were as follows:

SCHEDULE OF FAIR VALUE ASSUMPTION

	August 31, 2024			May 31, 2024
Risk-free interest rate		3.91	%		4.96	%
Probability of capital raise (financing event)		30	%		30	%
Probability of sale (financing event)		50	%		50	%
Derivative liabilities measurement input		50	%		50	%
Estimated value of common stock capital raise per share	$	0.0059		$	0.0067
Estimated value of common stock upon sale per share	$	0.0070		$	0.0079
Estimated time to financing event		1.5 years			1.75 years

Income Taxes

Segment Reporting

Comprehensive Income

Earnings per Share

The computations of basic and diluted earnings per share were as follows:

		August 31, 2024			August 31, 2023
		For the Three Months Ended
		August 31, 2024			August 31, 2023
Numerator:
Net loss		$	(2,107,614	)		(2,311,128	)
Effect of dilutive securities:			-			-
Diluted net loss		$	(2,107,614	)		(2,311,128	)

Denominator:
Weighted average common shares outstanding – basic			799,141,770			799,141,770

Dilutive securities:*
Series A Preferred	*		-			-
Series B Preferred	*		-			-
Series C Preferred	*		-			-
Series D Preferred	*		-			-
Dilutive securities	*		-			-
						-
Weighted average common shares outstanding and assumed conversion – diluted			799,141,770			799,141,770

Basic and Diluted net loss per common share		$	(0.00	)	$	(0.00	)

*	Due to a net loss for the three months ended August 31, 2024 and 2023, only weighted average common shares are used in calculations. As August 31, 2024 and 2023, the Company’s dilution of all outstanding securities would be as follows:

	August 31, 2024 and 2023
Weighted average common shares outstanding – basic		799,141,770
Series A Preferred		1,168,177,320
Series B Preferred		5,373,342,576
Series C Preferred		1,206,351,359
Series D Preferred		1,130,954,399
Weighted average common shares outstanding and assumed conversion		1,130,954,399
Weighted average common shares outstanding and assumed conversion – diluted		9,677,967,425

ACQUISITIONS

3 Months Ended

Aug. 31, 2024

Business Combination, Asset Acquisition, and Joint Venture Formation [Abstract]

ACQUISITIONS

2. ACQUISITIONS

Purchase Price Allocation

The following summarizes preliminary estimates of fair values of the assets acquired and liabilities assumed at the acquisition:

	At Fair Value
Assets Acquired:
Current assets	$	4,288,925
Identifiable intangible assets		1,727,000
Fixed Assets and other non-current assets		4,911
Goodwill		3,252,614

Liabilities Assumed:
Current liabilities		(7,103,798	)
Purchase Price	$	2,169,652

The Company paid approximately $0.3 million of closing costs for legal, accounting, and other professional fees that were expensed during the three-month period ended August 31, 2024.

Identifiable intangible assets and their amortization periods are estimated as follows:

		Cost Basis				Useful Life
Customer relationships		$	1,727,000				8 years

For the Twelve Months Ending August 31
2025	$	179,896
2026		215,875
2027		215,875
2028		215,875
2029		215,875
Thereafter		683,604
Total	$	1,727,000

Pro Forma Information (Unaudited)

SCHEDULE OF PRO FORMA INFORMATION

	Three Months Ended August 31, 2024			Three Months Ended August 31, 2023

Revenue, net	$	115,936,396		$	62,998,717
Net loss attributable to registrant		(4,345,888	)		(3,140,570	)
Weighted average shares of common stock outstanding, basic and diluted		799,141,770			799,141,770
Net loss per share, basic and diluted	$	(0.01	)		(0.00	)

ACCRUED EXPENSES AND OTHER CURRENT LIABILITIES

3 Months Ended

Aug. 31, 2024

Payables and Accruals [Abstract]

ACCRUED EXPENSES AND OTHER CURRENT LIABILITIES

3. ACCRUED EXPENSES AND OTHER CURRENT LIABILITIES

Accrued expenses and other current liabilities consisted of the following on August 31, 2024 and May 31, 2024:

	August 31, 2024		May 31, 2024

Accrued professional fees	$	3,375,281	$	2,744,066
Accrued salaries and related expenses		1,353,877		1,620,083
Accrued interest		1,493,203		800,850
Accrued refunds		336,378		529,757
Accrued sales and marketing expense		582,161		187,915
Accrued income tax		427,848		106,213
Accrued overdraft liabilities		42,910		21,725
Other accrued expenses and current liabilities		908,422		461,226
	$	8,520,080	$	6,471,835

FINANCING ARRANGEMENTS

3 Months Ended

Aug. 31, 2024

Debt Disclosure [Abstract]

FINANCING ARRANGEMENTS

4. FINANCING ARRANGEMENTS

Financing arrangements on the consolidated balance sheets consists of:

SCHEDULE OF FINANCING ARRANGEMENT

	August 31, 2024		May 31, 2024

Revolving Credit Facility	$	22,788,539	$	13,125,031
Term Debt		11,763,158		12,000,000
Notes payable, gross		34,551,697		25,125,031
Less: Current portion		23,872,669		14,397,196
Notes payable, net of current portion	$	10,679,028	$	10,727,835

Revolving Credit Facility

Term Debt

RELATED PARTY TRANSACTIONS

3 Months Ended

Aug. 31, 2024

RELATED PARTY TRANSACTIONS

5. RELATED PARTY TRANSACTIONS

The Company has the following debt due to related parties:

SCHEDULE OF RELATED PARTY TRANSACTION

	August 31, 2024		May 31, 2024

Due to FTS ⁽¹⁾	$	500,000	$	500,000
Due to ULHK⁽²⁾		12,797,010		10,647,010
Due to related parties		13,297,010		11,147,010
Less: current portion		-		-
	$	13,297,010	$	11,147,010

(1)

(2)

Accounts Receivable and Payable

Revenue and Expenses

OTHER LONG-TERM LIABILITIES

3 Months Ended

Aug. 31, 2024

Debt Disclosure [Abstract]

OTHER LONG-TERM LIABILITIES

6. OTHER LONG-TERM LIABILITIES

Merger Termination

Amendment to the financing agreement and a waiver

The key inputs into the model were as follows:

SCHEDULE OF FAIR VALUE ASSUMPTION

	August 31, 2024			May 31, 2024
Risk-free interest rate		3.91	%		4.5	%
Discount rate		13.3	%		6.0	%
Probability of financing event next 2 years		85	%		85.0	%
Probability of financing event years 2 through 7.5		90	%		90.0	%
Term		7.0 years			7.3 years

	Level 1		Level 2		Level 3
Other long-term liabilities as June 1, 2024	$	-	$	-	$	6,879,823
Addition		-		-
Change in fair value of derivative liabilities		-		-		(1,516,621	)
Other long-term liabilities as August 31, 2024	$	-	$	-	$	5,363,202

STOCKHOLDERS’ EQUITY

3 Months Ended

Aug. 31, 2024

Equity [Abstract]

STOCKHOLDERS’ EQUITY

7. STOCKHOLDERS’ EQUITY

Common Stock

The Company is authorized to issue 800,000,000 shares of common stock, par value of $0.001 per share.

Preferred Shares

The Company is authorized to issue 5,000,000 shares of preferred stock, $0.001, par value per share.

Series A Convertible Preferred

Series B Convertible Preferred

Series C & D Convertible Preferred

COMMITMENTS AND CONTINGENCIES

3 Months Ended

Aug. 31, 2024

Commitments and Contingencies Disclosure [Abstract]

COMMITMENTS AND CONTINGENCIES

8. COMMITMENTS AND CONTINGENCIES

Litigation

Leases

The components of lease expense were as follows:

SCHEDULE OF COMPONENTS OF LEASE EXPENSE

	For the Three Months Ended		For the Three Months Ended
	August 31, 2024		August 31, 2023
Operating lease (right of use (“ROU”) amortization)	$	734,256		587,418
Interest on lease liabilities		190,890		211,151
Total net lease cost	$	925,146		798,569

Supplemental balance sheet information related to leases was as follows:

	August 31, 2024		May 31, 2024

Operating leases:
Operating lease ROU assets, net	$	8,296,928	$	9,019,914

Current operating lease liabilities		2,318,315		2,588,817
Noncurrent operating lease liabilities		6,450,163		6,902,171
Total operating lease liabilities	$	8,768,478	$	9,490,988

Supplemental cash flow and other information related to leases was as follows:

	For the Three Months Ended			For the Three Months Ended
	August 31, 2024			August 31, 2023

ROU assets obtained in exchange for lease liabilities:
Operating leases	$	11,270			-
Weighted average remaining lease term (in years):
Operating leases		3.18			4.14
Weighted average discount rate:
Operating leases		8.22	%		9.09	%

Future Minimum Payments for the Twelve Months Ending August 31,

SCHEDULE OF MINIMUM LEASE PAYMENTS

	August 31, 2024
2025	$	3,157,532
2026		2,847,715
2027		2,877,307
2028		1,090,344
2029		83,735
Thereafter		-
Total lease payments		10,056,633
Less: imputed interest		1,288,155
Total lease obligations	$	8,768,478

INCOME TAX PROVISION

3 Months Ended

Aug. 31, 2024

Income Tax Disclosure [Abstract]

INCOME TAX PROVISION

9. INCOME TAX PROVISION

The breakout of foreign and domestic pretax income (loss) is as follows:

SCHEDULE OF PRETAX INCOME

	For the Three Months Ended August 31, 2024		For the Three Months Ended August 31, 2023

Domestic	$	977,766	$	(4,170,245	)
Foreign		264,183		1,365,286
Pretax income	$	1,241,949	$	(2,804,959	)

SUBSEQUENT EVENTS

3 Months Ended

Aug. 31, 2024

Subsequent Events [Abstract]

SUBSEQUENT EVENTS

10. SUBSEQUENT EVENTS

Line of credit increase

Amendment of the related party debt

Acquisition of Unique Singapore

Line of credit waiver of financial covenant

NATURE OF BUSINESS AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Policies)

3 Months Ended

Aug. 31, 2024

Accounting Policies [Abstract]

Nature of Business

Nature of Business

	●	Air Freight
	●	Ocean Freight
	●	Customs Brokerage and Compliance
	●	Warehousing and Distribution
	●	Order Management

Liquidity and Going Concern

Basis of Presentation

Liquidity and Going Concern

Use of Estimates

Use of Estimates

Revenue Recognition

Revenue Recognition

To determine revenue recognition, the Company applies the following five steps:

	1.	Identify the contract(s) with a customer;

	2.	Identify the performance obligations in the contract;

	3.	Determine the transaction price;

	4.	Allocate the transaction price to the performance obligations in the contract; and

	5.	Recognize revenue as or when the performance obligation is satisfied.

Revenue is recognized as follows:

	i.	Freight income - export sales

		Freight income from the provision of air, ocean, and land freight forwarding services are recognized over time based on a relative transit time basis through the sail or departure from origin port. The Company is the principal in these transactions and recognizes revenue on a gross basis.

	ii.	Freight income - import sales

		Freight income from the provision of air, ocean, and land freight forwarding services are recognized over time based on a relative transit time basis through the delivery to the customer’s designated location. The Company is the principal in these transactions and recognizes revenue on a gross basis.

	iii.	Customs brokerage and other service income

		Customs brokerage and other service income from the provision of other services are recognized at the point in time the performance obligation is met.

Contract Assets

Contract Liabilities

Contract liabilities represent the amount of obligation to transfer goods or services to a customer for which consideration has been received.

Disaggregation of Revenue from Contracts with Customers

SCHEDULE OF DISAGGREGATION OF REVENUE

	For the Three		For the Three
	Months Ended		Months Ended
	August 31, 2024		August 31, 2023
China, Hong Kong & Taiwan	$	31,368,145	$	18,636,757
Southeast Asia		24,519,520		10,294,944
United States		19,507,301		14,361,646
India Sub-continent		28,174,571		6,715,013
Other		11,628,700		12,859,925
Total revenue	$	115,198,237	$	62,868,284

Foreign Currency Translation

Foreign Currency Translation

Fair Value Measurement

Fair Value Measurement

The hierarchy is broken down into three levels based on the reliability of inputs as follows:

Level 1 – Quoted prices in active markets for identical assets or liabilities or published net asset value for alternative investments with characteristics similar to a mutual fund.

Level 2 – Inputs other than quoted prices included within Level 1 that are observable for the asset or liability, either directly or indirectly.

Level 3 – Unobservable inputs for the asset or liability.

Accounts Receivable

Accounts Receivable

Concentrations

Goodwill and Other Intangibles

Goodwill and Other Intangibles

Derivative Liability

Derivative Liability

	Level 1		Level 2		Level 3
Derivative liabilities as of June 1, 2023	$	-	$	-	$	11,558,261
Addition		-		-		-
Change in fair value		-		-		21,788
Derivative liabilities as of August 31, 2023	$	-	$	-	$	11,580,049

Derivative liabilities as of June 1, 2024	$	-	$	-	$	5,669,000
Derivative liabilities, beginning balance	$	-	$	-	$	5,669,000
Addition		-		-		-
Change in fair value		-		-		(97,000)
Derivative liabilities as of August 31, 2024	$	-	$	-	$	5,572,000
Derivative liabilities, ending balance	$	-	$	-	$	5,572,000

The key inputs into the model were as follows:

SCHEDULE OF FAIR VALUE ASSUMPTION

	August 31, 2024			May 31, 2024
Risk-free interest rate		3.91	%		4.96	%
Probability of capital raise (financing event)		30	%		30	%
Probability of sale (financing event)		50	%		50	%
Derivative liabilities measurement input		50	%		50	%
Estimated value of common stock capital raise per share	$	0.0059		$	0.0067
Estimated value of common stock upon sale per share	$	0.0070		$	0.0079
Estimated time to financing event		1.5 years			1.75 years

[custom:MergerTerminationPolicyTextBlock]

Income Taxes

Income Taxes

Segment Reporting

Segment Reporting

Comprehensive Income

Comprehensive Income

Earnings per Share

Earnings per Share

The computations of basic and diluted earnings per share were as follows:

		August 31, 2024			August 31, 2023
		For the Three Months Ended
		August 31, 2024			August 31, 2023
Numerator:
Net loss		$	(2,107,614	)		(2,311,128	)
Effect of dilutive securities:			-			-
Diluted net loss		$	(2,107,614	)		(2,311,128	)

Denominator:
Weighted average common shares outstanding – basic			799,141,770			799,141,770

Dilutive securities:*
Series A Preferred	*		-			-
Series B Preferred	*		-			-
Series C Preferred	*		-			-
Series D Preferred	*		-			-
Dilutive securities	*		-			-
						-
Weighted average common shares outstanding and assumed conversion – diluted			799,141,770			799,141,770

Basic and Diluted net loss per common share		$	(0.00	)	$	(0.00	)

*	Due to a net loss for the three months ended August 31, 2024 and 2023, only weighted average common shares are used in calculations. As August 31, 2024 and 2023, the Company’s dilution of all outstanding securities would be as follows:

	August 31, 2024 and 2023
Weighted average common shares outstanding – basic		799,141,770
Series A Preferred		1,168,177,320
Series B Preferred		5,373,342,576
Series C Preferred		1,206,351,359
Series D Preferred		1,130,954,399
Weighted average common shares outstanding and assumed conversion		1,130,954,399
Weighted average common shares outstanding and assumed conversion – diluted		9,677,967,425

NATURE OF BUSINESS AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Tables)

3 Months Ended

Aug. 31, 2024

SCHEDULE OF DISAGGREGATION OF REVENUE

	For the Three		For the Three
	Months Ended		Months Ended
	August 31, 2024		August 31, 2023
China, Hong Kong & Taiwan	$	31,368,145	$	18,636,757
Southeast Asia		24,519,520		10,294,944
United States		19,507,301		14,361,646
India Sub-continent		28,174,571		6,715,013
Other		11,628,700		12,859,925
Total revenue	$	115,198,237	$	62,868,284

SCHEDULE OF FAIR VALUE OF DERIVATIVE LIABILITIES

	Level 1		Level 2		Level 3
Derivative liabilities as of June 1, 2023	$	-	$	-	$	11,558,261
Addition		-		-		-
Change in fair value		-		-		21,788
Derivative liabilities as of August 31, 2023	$	-	$	-	$	11,580,049

Derivative liabilities as of June 1, 2024	$	-	$	-	$	5,669,000
Derivative liabilities, beginning balance	$	-	$	-	$	5,669,000
Addition		-		-		-
Change in fair value		-		-		(97,000)
Derivative liabilities as of August 31, 2024	$	-	$	-	$	5,572,000
Derivative liabilities, ending balance	$	-	$	-	$	5,572,000

SCHEDULE OF COMPUTATIONS OF BASIC AND DILUTED EARNING PER SHARE

The computations of basic and diluted earnings per share were as follows:

		August 31, 2024			August 31, 2023
		For the Three Months Ended
		August 31, 2024			August 31, 2023
Numerator:
Net loss		$	(2,107,614	)		(2,311,128	)
Effect of dilutive securities:			-			-
Diluted net loss		$	(2,107,614	)		(2,311,128	)

Denominator:
Weighted average common shares outstanding – basic			799,141,770			799,141,770

Dilutive securities:*
Series A Preferred	*		-			-
Series B Preferred	*		-			-
Series C Preferred	*		-			-
Series D Preferred	*		-			-
Dilutive securities	*		-			-
						-
Weighted average common shares outstanding and assumed conversion – diluted			799,141,770			799,141,770

Basic and Diluted net loss per common share		$	(0.00	)	$	(0.00	)

*	Due to a net loss for the three months ended August 31, 2024 and 2023, only weighted average common shares are used in calculations. As August 31, 2024 and 2023, the Company’s dilution of all outstanding securities would be as follows:

SCHEDULE OF DILUTION OF ALL OUTSTANDING SECURITIES

	August 31, 2024 and 2023
Weighted average common shares outstanding – basic		799,141,770
Series A Preferred		1,168,177,320
Series B Preferred		5,373,342,576
Series C Preferred		1,206,351,359
Series D Preferred		1,130,954,399
Weighted average common shares outstanding and assumed conversion		1,130,954,399
Weighted average common shares outstanding and assumed conversion – diluted		9,677,967,425

Convertible Preferred Stock [Member]

SCHEDULE OF FAIR VALUE ASSUMPTION

The key inputs into the model were as follows:

SCHEDULE OF FAIR VALUE ASSUMPTION

	August 31, 2024			May 31, 2024
Risk-free interest rate		3.91	%		4.96	%
Probability of capital raise (financing event)		30	%		30	%
Probability of sale (financing event)		50	%		50	%
Derivative liabilities measurement input		50	%		50	%
Estimated value of common stock capital raise per share	$	0.0059		$	0.0067
Estimated value of common stock upon sale per share	$	0.0070		$	0.0079
Estimated time to financing event		1.5 years			1.75 years

ACQUISITIONS (Tables)

3 Months Ended

Aug. 31, 2024

Business Combination, Asset Acquisition, and Joint Venture Formation [Abstract]

SCHEDULE OF FAIR VALUES OF ASSETS ACQUIRED AND LIABILITIES ASSUMED

The following summarizes preliminary estimates of fair values of the assets acquired and liabilities assumed at the acquisition:

	At Fair Value
Assets Acquired:
Current assets	$	4,288,925
Identifiable intangible assets		1,727,000
Fixed Assets and other non-current assets		4,911
Goodwill		3,252,614

Liabilities Assumed:
Current liabilities		(7,103,798	)
Purchase Price	$	2,169,652

SCHEDULE OF INTANGIBLE ASSETS AND AMORTIZATION PERIODS

Identifiable intangible assets and their amortization periods are estimated as follows:

		Cost Basis				Useful Life
Customer relationships		$	1,727,000				8 years

SCHEDULE OF AMORTIZATION OF INTANGIBLE ASSETS

For the Twelve Months Ending August 31
2025	$	179,896
2026		215,875
2027		215,875
2028		215,875
2029		215,875
Thereafter		683,604
Total	$	1,727,000

SCHEDULE OF PRO FORMA INFORMATION

	Three Months Ended August 31, 2024			Three Months Ended August 31, 2023

Revenue, net	$	115,936,396		$	62,998,717
Net loss attributable to registrant		(4,345,888	)		(3,140,570	)
Weighted average shares of common stock outstanding, basic and diluted		799,141,770			799,141,770
Net loss per share, basic and diluted	$	(0.01	)		(0.00	)

ACCRUED EXPENSES AND OTHER CURRENT LIABILITIES (Tables)

3 Months Ended

Aug. 31, 2024

Payables and Accruals [Abstract]

SCHEDULE OF ACCRUED EXPENSES AND OTHER CURRENT LIABILITIES

Accrued expenses and other current liabilities consisted of the following on August 31, 2024 and May 31, 2024:

	August 31, 2024		May 31, 2024

Accrued professional fees	$	3,375,281	$	2,744,066
Accrued salaries and related expenses		1,353,877		1,620,083
Accrued interest		1,493,203		800,850
Accrued refunds		336,378		529,757
Accrued sales and marketing expense		582,161		187,915
Accrued income tax		427,848		106,213
Accrued overdraft liabilities		42,910		21,725
Other accrued expenses and current liabilities		908,422		461,226
	$	8,520,080	$	6,471,835

FINANCING ARRANGEMENTS (Tables)

3 Months Ended

Aug. 31, 2024

Debt Disclosure [Abstract]

SCHEDULE OF FINANCING ARRANGEMENT

Financing arrangements on the consolidated balance sheets consists of:

SCHEDULE OF FINANCING ARRANGEMENT

	August 31, 2024		May 31, 2024

Revolving Credit Facility	$	22,788,539	$	13,125,031
Term Debt		11,763,158		12,000,000
Notes payable, gross		34,551,697		25,125,031
Less: Current portion		23,872,669		14,397,196
Notes payable, net of current portion	$	10,679,028	$	10,727,835

RELATED PARTY TRANSACTIONS (Tables)

3 Months Ended

Aug. 31, 2024

SCHEDULE OF RELATED PARTY TRANSACTION

The Company has the following debt due to related parties:

SCHEDULE OF RELATED PARTY TRANSACTION

	August 31, 2024		May 31, 2024

Due to FTS ⁽¹⁾	$	500,000	$	500,000
Due to ULHK⁽²⁾		12,797,010		10,647,010
Due to related parties		13,297,010		11,147,010
Less: current portion		-		-
	$	13,297,010	$	11,147,010

(1)

(2)

OTHER LONG-TERM LIABILITIES (Tables)

3 Months Ended

Aug. 31, 2024

SCHEDULE OF DERIVATIVE LIABILITIES AT FAIR VALUE

	Level 1		Level 2		Level 3
Derivative liabilities as of June 1, 2023	$	-	$	-	$	11,558,261
Addition		-		-		-
Change in fair value		-		-		21,788
Derivative liabilities as of August 31, 2023	$	-	$	-	$	11,580,049

Derivative liabilities as of June 1, 2024	$	-	$	-	$	5,669,000
Derivative liabilities, beginning balance	$	-	$	-	$	5,669,000
Addition		-		-		-
Change in fair value		-		-		(97,000)
Derivative liabilities as of August 31, 2024	$	-	$	-	$	5,572,000
Derivative liabilities, ending balance	$	-	$	-	$	5,572,000

Warrant [Member]

SCHEDULE OF FAIR VALUE ASSUMPTION

The key inputs into the model were as follows:

SCHEDULE OF FAIR VALUE ASSUMPTION

	August 31, 2024			May 31, 2024
Risk-free interest rate		3.91	%		4.5	%
Discount rate		13.3	%		6.0	%
Probability of financing event next 2 years		85	%		85.0	%
Probability of financing event years 2 through 7.5		90	%		90.0	%
Term		7.0 years			7.3 years

SCHEDULE OF DERIVATIVE LIABILITIES AT FAIR VALUE

	Level 1		Level 2		Level 3
Other long-term liabilities as June 1, 2024	$	-	$	-	$	6,879,823
Addition		-		-
Change in fair value of derivative liabilities		-		-		(1,516,621	)
Other long-term liabilities as August 31, 2024	$	-	$	-	$	5,363,202

COMMITMENTS AND CONTINGENCIES (Tables)

3 Months Ended

Aug. 31, 2024

Commitments and Contingencies Disclosure [Abstract]

SCHEDULE OF COMPONENTS OF LEASE EXPENSE

The components of lease expense were as follows:

SCHEDULE OF COMPONENTS OF LEASE EXPENSE

	For the Three Months Ended		For the Three Months Ended
	August 31, 2024		August 31, 2023
Operating lease (right of use (“ROU”) amortization)	$	734,256		587,418
Interest on lease liabilities		190,890		211,151
Total net lease cost	$	925,146		798,569

SCHEDULE OF SUPPLEMENTAL BALANCE SHEET INFORMATION

Supplemental balance sheet information related to leases was as follows:

	August 31, 2024		May 31, 2024

Operating leases:
Operating lease ROU assets, net	$	8,296,928	$	9,019,914

Current operating lease liabilities		2,318,315		2,588,817
Noncurrent operating lease liabilities		6,450,163		6,902,171
Total operating lease liabilities	$	8,768,478	$	9,490,988

SCHEDULE OF SUPPLEMENTAL CASH FLOW AND OTHER INFORMATION RELATED TO LEASES

Supplemental cash flow and other information related to leases was as follows:

	For the Three Months Ended			For the Three Months Ended
	August 31, 2024			August 31, 2023

ROU assets obtained in exchange for lease liabilities:
Operating leases	$	11,270			-
Weighted average remaining lease term (in years):
Operating leases		3.18			4.14
Weighted average discount rate:
Operating leases		8.22	%		9.09	%

SCHEDULE OF MINIMUM LEASE PAYMENTS

Future Minimum Payments for the Twelve Months Ending August 31,

SCHEDULE OF MINIMUM LEASE PAYMENTS

	August 31, 2024
2025	$	3,157,532
2026		2,847,715
2027		2,877,307
2028		1,090,344
2029		83,735
Thereafter		-
Total lease payments		10,056,633
Less: imputed interest		1,288,155
Total lease obligations	$	8,768,478

INCOME TAX PROVISION (Tables)

3 Months Ended

Aug. 31, 2024

Income Tax Disclosure [Abstract]

SCHEDULE OF PRETAX INCOME

The breakout of foreign and domestic pretax income (loss) is as follows:

SCHEDULE OF PRETAX INCOME

	For the Three Months Ended August 31, 2024		For the Three Months Ended August 31, 2023

Domestic	$	977,766	$	(4,170,245	)
Foreign		264,183		1,365,286
Pretax income	$	1,241,949	$	(2,804,959	)

SCHEDULE OF DISAGGREGATION OF REVENUE (Details) - USD ($)	3 Months Ended
	Aug. 31, 2024	Aug. 31, 2023
Total revenue	$ 115,198,237	$ 62,868,284
China, Hong Kong & Taiwan [Member]
Total revenue	31,368,145	18,636,757
Southeast Asia [Member]
Total revenue	24,519,520	10,294,944
UNITED STATES
Total revenue	19,507,301	14,361,646
INDIA
Total revenue	28,174,571	6,715,013
Other [Member]
Total revenue	$ 11,628,700	$ 12,859,925

SCHEDULE OF FAIR VALUE OF DERIVATIVE LIABILITIES (Details) - USD ($)	3 Months Ended
	Aug. 31, 2024	Aug. 31, 2023
Platform Operator, Crypto Asset [Line Items]
Derivative liabilities, beginning balance	$ 5,669,000
Change in fair value	1,613,621	$ (21,788)
Derivative liabilities, ending balance	5,572,000
Fair Value, Inputs, Level 1 [Member]
Platform Operator, Crypto Asset [Line Items]
Derivative liabilities, beginning balance
Addition
Change in fair value
Derivative liabilities, ending balance
Fair Value, Inputs, Level 2 [Member]
Platform Operator, Crypto Asset [Line Items]
Derivative liabilities, beginning balance
Addition
Change in fair value
Derivative liabilities, ending balance
Fair Value, Inputs, Level 3 [Member]
Platform Operator, Crypto Asset [Line Items]
Derivative liabilities, beginning balance	5,669,000	11,558,261
Addition
Change in fair value	(97,000)	21,788
Derivative liabilities, ending balance	$ 5,572,000	$ 11,580,049

SCHEDULE OF FAIR VALUE ASSUMPTION (Details)	3 Months Ended	12 Months Ended
SCHEDULE OF FAIR VALUE ASSUMPTION (Details)	Aug. 31, 2024 $ / shares	May 31, 2024 $ / shares
Term	7 years	7 years 3 months 18 days
Convertible Preferred Stock [Member]
Estimated time to financing event	1 year 6 months	1 year 9 months
Measurement Input, Risk Free Interest Rate [Member] \| Warrant [Member]
Probability of financing event years 2 through 7.5	3.91	4.5
Measurement Input, Risk Free Interest Rate [Member] \| Convertible Preferred Stock [Member]
Derivative liabilities measurement input	3.91	4.96
Measurement Input Probability of Capital Rise Financing Event [Member] \| Convertible Preferred Stock [Member]
Derivative liabilities measurement input	30	30
Measurement Input Probability of Sale Financing Event [Member] \| Convertible Preferred Stock [Member]
Derivative liabilities measurement input	50	50
Measurement Input Capital Rise [Member] \| Convertible Preferred Stock [Member]
Estimated value of common stock	$ 0.0059	$ 0.0067
Measurement Input Sale [Member] \| Convertible Preferred Stock [Member]
Estimated value of common stock	$ 0.0070	$ 0.0079
Measurement Input, Discount Rate [Member] \| Warrant [Member]
Probability of financing event years 2 through 7.5	13.3	6.0
Measurement Input Probability Of Probability Of Financing Event Next Two Years [Member] \| Warrant [Member]
Probability of financing event years 2 through 7.5	85	85.0
Measurement Input Probability Of Probability Of Financing Event Years Two Through Seven Five [Member] \| Warrant [Member]
Probability of financing event years 2 through 7.5	90	90.0

SCHEDULE OF COMPUTATIONS OF BASIC AND DILUTED EARNING PER SHARE (Details) - USD ($)

3 Months Ended

Aug. 31, 2024

Aug. 31, 2023

Net loss

$ (2,107,614)

$ (2,311,128)

Effect of dilutive securities:

Diluted net loss

$ (2,107,614)

$ (2,311,128)

Weighted average common shares outstanding – basic

799,141,770

Weighted average common shares outstanding and assumed conversion – diluted

799,141,770

Basic net income loss per share

$ (0.00)

Diluted net income loss per share

$ (0.00)

Series A Preferred Stock [Member]

Weighted average common shares outstanding and assumed conversion – diluted

^[1]

Series B Preferred Stock [Member]

Weighted average common shares outstanding and assumed conversion – diluted

^[1]

Series C Preferred Stock [Member]

Weighted average common shares outstanding and assumed conversion – diluted

^[1]

Series D Preferred Stock [Member]

Weighted average common shares outstanding and assumed conversion – diluted

^[1]

[1]	Due to a net loss for the three months ended August 31, 2024 and 2023, only weighted average common shares are used in calculations. As August 31, 2024 and 2023, the Company’s dilution of all outstanding securities would be as follows:

SCHEDULE OF DILUTION OF ALL OUTSTANDING SECURITIES (Details) - shares	3 Months Ended
	Aug. 31, 2024	Aug. 31, 2023
Weighted average common shares outstanding - basic	799,141,770	799,141,770
Weighted average common shares outstanding and assumed conversion - diluted	9,677,967,425	9,677,967,425
Series A Preferred Stock [Member]
Weighted average common shares outstanding and assumed conversion	1,168,177,320	1,168,177,320
Series B Preferred Stock [Member]
Weighted average common shares outstanding and assumed conversion	5,373,342,576	5,373,342,576
Series C Preferred Stock [Member]
Weighted average common shares outstanding and assumed conversion	1,206,351,359	1,206,351,359
Series D Preferred Stock [Member]
Weighted average common shares outstanding and assumed conversion	1,130,954,399	1,130,954,399

NATURE OF BUSINESS AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Details Narrative) - USD ($)	3 Months Ended
	Aug. 31, 2024	Aug. 31, 2023	Sep. 12, 2024	Sep. 11, 2024	May 31, 2024
Product Information [Line Items]
Cash on hand	$ 3,520,910				$ 3,799,561
Working capital	300,000
Net loss	2,107,614	$ 2,311,128
Cash used in operating activities	$ 10,242,998	$ 9,305,598
Tradenames and Non-Compete Agreements [Member] \| Minimum [Member]
Product Information [Line Items]
Finite lived assets amortization period	3 years
Tradenames and Non-Compete Agreements [Member] \| Maximum [Member]
Product Information [Line Items]
Finite lived assets amortization period	10 years
Customer Relationships [Member] \| Minimum [Member]
Product Information [Line Items]
Finite lived assets amortization period	12 years
Customer Relationships [Member] \| Maximum [Member]
Product Information [Line Items]
Finite lived assets amortization period	15 years
Revenue from Contract with Customer Benchmark [Member] \| Customer Concentration Risk [Member] \| One Customer [Member]
Product Information [Line Items]
Concentration risk percentage	13.00%
Revenue from Contract with Customer Benchmark [Member] \| Customer Concentration Risk [Member] \| No Customers [Member]
Product Information [Line Items]
Concentration risk percentage		10.00%
Loan Agreement [Member] \| Subsequent Event [Member]
Product Information [Line Items]
Line of credit facility maximum borrowing capacity			$ 30,000,000	$ 25,000,000
TBK Bank, SSB [Member]
Product Information [Line Items]
Long term line of credit	$ 2,200,000

SCHEDULE OF FAIR VALUES OF ASSETS ACQUIRED AND LIABILITIES ASSUMED (Details) - USD ($)	Aug. 31, 2024	Aug. 01, 2024	May 31, 2024
Assets Acquired:
Goodwill	$ 23,768,631		$ 20,516,018
Unique Logistics Holdings Limited [Member]
Assets Acquired:
Current assets		$ 4,288,925
Identifiable intangible assets		1,727,000
Fixed Assets and other non-current assets		4,911
Goodwill		3,252,614
Liabilities Assumed:
Current liabilities		(7,103,798)
Purchase Price		$ 2,169,652

SCHEDULE OF INTANGIBLE ASSETS AND AMORTIZATION PERIODS (Details) - Customer Relationships [Member]	Aug. 01, 2024 USD ($)
Acquired Finite-Lived Intangible Assets [Line Items]
Acquired finite-lived intangible asset, residual value	$ 1,727,000
Identifiable intangible assets useful life	8 years

SCHEDULE OF AMORTIZATION OF INTANGIBLE ASSETS (Details) - Unique Logistics Holdings Limited [Member]	Aug. 31, 2024 USD ($)
Business Acquisition [Line Items]
2025	$ 179,896
2026	215,875
2027	215,875
2028	215,875
2029	215,875
Thereafter	683,604
Total	$ 1,727,000

SCHEDULE OF PRO FORMA INFORMATION (Details) - Unique Logistics Holdings Limited [Member] - USD ($)	3 Months Ended
	Aug. 31, 2024	Aug. 31, 2023
Business Acquisition [Line Items]
Revenue, net	$ 115,936,396	$ 62,998,717
Net loss attributable to registrant	$ (4,345,888)	$ (3,140,570)
Weighted average shares of common stock outstanding, basic	799,141,770	799,141,770
Weighted average shares of common stock outstanding, diluted	799,141,770	799,141,770
Net loss per share, basic	$ (0.01)	$ (0.00)
Net loss per share, diluted	$ (0.01)	$ (0.00)

ACQUISITIONS (Details Narrative) - Unique Logistics Holdings Limited [Member] - USD ($)	Oct. 21, 2024	Aug. 01, 2024	Aug. 31, 2024
Business Acquisition [Line Items]
Total consideration		$ 2,169,652
Payments to acquire businesses		$ 350,000
Maturity date		Aug. 01, 2026
Interest rate		15.00%
Business acquisition cost			$ 300,000
Notes Payable [Member]
Business Acquisition [Line Items]
Debt instrument face amount		$ 21,500
Promissory Note One [Member]
Business Acquisition [Line Items]
Payments to acquire businesses		$ 1,800,000
Promissory Note Two [Member] \| Subsequent Event [Member]
Business Acquisition [Line Items]
Payments to acquire businesses	$ 350,000

SCHEDULE OF ACCRUED EXPENSES AND OTHER CURRENT LIABILITIES (Details) - USD ($)	Aug. 31, 2024	May 31, 2024
Payables and Accruals [Abstract]
Accrued professional fees	$ 3,375,281	$ 2,744,066
Accrued salaries and related expenses	1,353,877	1,620,083
Accrued interest	1,493,203	800,850
Accrued refunds	336,378	529,757
Accrued sales and marketing expense	582,161	187,915
Accrued income tax	427,848	106,213
Accrued overdraft liabilities	42,910	21,725
Other accrued expenses and current liabilities	908,422	461,226
Accrued expenses and other current liabilities	$ 8,520,080	$ 6,471,835

SCHEDULE OF FINANCING ARRANGEMENT (Details) - USD ($)	Aug. 31, 2024	May 31, 2024
Debt Disclosure [Abstract]
Revolving Credit Facility	$ 22,788,539	$ 13,125,031
Term Debt	11,763,158	12,000,000
Notes payable, gross	34,551,697	25,125,031
Less: Current portion	23,872,669	14,397,196
Notes payable, net of current portion	$ 10,679,028	$ 10,727,835

FINANCING ARRANGEMENTS (Details Narrative) - USD ($)		3 Months Ended
FINANCING ARRANGEMENTS (Details Narrative) - USD ($)	Jun. 30, 2023	Aug. 31, 2024	Dec. 11, 2024	Mar. 10, 2023
Loan And Securtiy Agreement [Member]
Short-Term Debt [Line Items]
Line of credit, maximum facility		$ 25,000,000.0
Prime rate percentage		2.75%
TBK Agreement [Member]
Short-Term Debt [Line Items]
Line of credit term		24 months
Maturity date		Jun. 01, 2025
Loan And Securtiy Amendment Agreement [Member] \| Subsequent Event [Member]
Short-Term Debt [Line Items]
Line of credit, maximum facility			$ 30,000,000.0
Financing Agreement [Member] \| Maximum [Member]
Short-Term Debt [Line Items]
Loan principal amount				$ 14,789,474
Financing Agreement [Member] \| Senior Secured Term Loan [Member]
Short-Term Debt [Line Items]
Loan principal amount				4,210,526
Financing Agreement [Member] \| Delayed Draft Term Loan [Member]
Short-Term Debt [Line Items]
Term loan borrowed	$ 5,263,158
Financing Agreement [Member] \| Delayed Draft Term Loan [Member] \| Maximum [Member]
Short-Term Debt [Line Items]
Loan principal amount				$ 14,789,474

SCHEDULE OF RELATED PARTY TRANSACTION (Details) - USD ($)

Aug. 01, 2024

Aug. 31, 2024

May 31, 2024

Due to related parties

$ 11,763,158

$ 12,000,000

Less: current portion

(1,084,130)

(1,272,165)

Frangipani Trade Services [Member]

Due to related parties

500,000

Unique Logistics International HK Limited [Member]

Due to related parties

^[1]

12,797,010

10,647,010

Related Party [Member]

Due to related parties

13,297,010

11,147,010

Less: current portion

$ 13,297,010

$ 11,147,010

Unique Logistics International Pte. Ltd. [Member]

Due to related parties

$ 2,150,000

Estimated fair value

$ 1,800,000

Debt Instrument, Maturity Date

Aug. 01, 2026

Debt Instrument, Interest Rate, Stated Percentage

15.00%

Unique Logistics International Pte. Ltd. [Member] | Promissory Note One [Member]

Due to related parties

$ 1,800,000

Unique Logistics International Pte. Ltd. [Member] | Promissory Note Two [Member]

Due to related parties

350,000

Unique Logistics Holdings Limited [Member]

Estimated fair value

2,169,652

Consideration for purchase shares

$ 21,500

[1]	This debt relates to the February 21, 2023 acquisition by the Company of the share capital owned by ULHK, an entity with over 10% investment in the Company in eight ULHK subsidiaries for a combination of cash and promissory notes issued to ULHK.

SCHEDULE OF RELATED PARTY TRANSACTIONS (Details) (Parenthetical)	Feb. 21, 2023 USD ($)
Unique Logistics International HK Limited [Member]
Related Party Transaction [Line Items]
Ownership percentage	10.00%
Frangipani Trade Services [Member]
Related Party Transaction [Line Items]
Share capital percentage	35.00%
Promissory Notes [Member] \| Frangipani Trade Services [Member]
Related Party Transaction [Line Items]
Principal amount	$ 500,000
Debt, maturity date	Dec. 31, 2025

RELATED PARTY TRANSACTIONS (Details Narrative) - USD ($)	3 Months Ended
	Aug. 31, 2024	Aug. 31, 2023	May 31, 2024	Feb. 21, 2023
Related Party Transaction [Line Items]
Accounts receivable	$ 61,208,381		$ 38,601,255
Accounts payable	33,750,804		19,983,859
Revenue from related party transactions	115,198,237	$ 62,868,284
Related Party [Member]
Related Party Transaction [Line Items]
Accounts receivable	2,500,000		1,200,000
Accounts payable	5,600,000		$ 5,200,000
Revenue from related party transactions	300,000	1,800,000
Direct operating costs	$ 6,100,000	$ 1,600,000
Unique Logistics International HK Limited [Member]
Related Party Transaction [Line Items]
Ownership percentage				10.00%

SCHEDULE OF DERIVATIVE LIABILITIES AT FAIR VALUE (Details) - USD ($)	3 Months Ended
	Aug. 31, 2024	Aug. 31, 2023
Platform Operator, Crypto Asset [Line Items]
Derivative liabilities, beginning balance	$ 5,669,000
Change in fair value of derivative liabilities	1,613,621	$ (21,788)
Derivative liabilities, ending balance	5,572,000
Fair Value, Inputs, Level 1 [Member]
Platform Operator, Crypto Asset [Line Items]
Derivative liabilities, beginning balance
Change in fair value of derivative liabilities
Derivative liabilities, ending balance
Fair Value, Inputs, Level 1 [Member] \| Warrant [Member]
Platform Operator, Crypto Asset [Line Items]
Derivative liabilities, beginning balance
Addition
Change in fair value of derivative liabilities
Derivative liabilities, ending balance
Fair Value, Inputs, Level 2 [Member]
Platform Operator, Crypto Asset [Line Items]
Derivative liabilities, beginning balance
Change in fair value of derivative liabilities
Derivative liabilities, ending balance
Fair Value, Inputs, Level 2 [Member] \| Warrant [Member]
Platform Operator, Crypto Asset [Line Items]
Derivative liabilities, beginning balance
Addition
Change in fair value of derivative liabilities
Derivative liabilities, ending balance
Fair Value, Inputs, Level 3 [Member]
Platform Operator, Crypto Asset [Line Items]
Derivative liabilities, beginning balance	5,669,000	11,558,261
Change in fair value of derivative liabilities	(97,000)	21,788
Derivative liabilities, ending balance	5,572,000	$ 11,580,049
Fair Value, Inputs, Level 3 [Member] \| Warrant [Member]
Platform Operator, Crypto Asset [Line Items]
Derivative liabilities, beginning balance	6,879,823
Change in fair value of derivative liabilities	(1,516,621)
Derivative liabilities, ending balance	$ 5,363,202

OTHER LONG-TERM LIABILITIES (Details Narrative) - USD ($)	3 Months Ended	12 Months Ended
	Aug. 31, 2024	May 31, 2024	Mar. 01, 2024	Mar. 10, 2023
Short-Term Debt [Line Items]
Asset Impairment charge		$ 10,400,000
Adjustments to asset Impairment charges		9,900,000
Impairment charge		3,100,000
Fair value of derivative liability	$ 5,572,000	5,669,000
Financing Agreement [Member]
Short-Term Debt [Line Items]
Non-refundable waiver fee	3,000,000
Enterprise value percentage			7.00%
warrant value			$ 7,000,000
Warrant exercise price			$ 0.01
Fair value of derivative liability	$ 5,363,202	$ 6,879,823
Financing Agreement [Member] \| Maximum [Member]
Short-Term Debt [Line Items]
Debt instrument face amount				$ 14,789,474
Financing Agreement [Member] \| Senior Secured Term Loan [Member]
Short-Term Debt [Line Items]
Debt instrument face amount				$ 4,210,526

STOCKHOLDERS’ EQUITY (Details Narrative) - $ / shares	Aug. 31, 2024	May 31, 2024
Equity [Abstract]
Common stock, shares authorized	800,000,000	800,000,000
Common stock, par value	$ 0.001	$ 0.001
Preferred stock, shares authorized	5,000,000	5,000,000
Preferred stock, par value	$ 0.001	$ 0.001

SCHEDULE OF COMPONENTS OF LEASE EXPENSE (Details) - USD ($)	3 Months Ended
	Aug. 31, 2024	Aug. 31, 2023
Commitments and Contingencies Disclosure [Abstract]
Operating lease (right of use (“ROU”) amortization)	$ 734,256	$ 587,418
Interest on lease liabilities	190,890	211,151
Total net lease cost	$ 925,146	$ 798,569

SCHEDULE OF SUPPLEMENTAL BALANCE SHEET INFORMATION (Details) - USD ($)	Aug. 31, 2024	May 31, 2024
Commitments and Contingencies Disclosure [Abstract]
Operating lease ROU assets, net	$ 8,296,928	$ 9,019,914
Current operating lease liabilities	2,318,315	2,588,817
Noncurrent operating lease liabilities	6,450,163	6,902,171
Total operating lease liabilities	$ 8,768,478	$ 9,490,988

SCHEDULE OF SUPPLEMENTAL CASH FLOW AND OTHER INFORMATION RELATED TO LEASES (Details) - USD ($)	3 Months Ended
	Aug. 31, 2024	Aug. 31, 2023
Commitments and Contingencies Disclosure [Abstract]
Operating leases, ROU assets obtained in exchange for lease liabilities	$ 11,270
Operating leases, Weighted average remaining lease term (in years)	3 years 2 months 4 days	4 years 1 month 20 days
Operating leases, Weighted average discount rate	8.22%	9.09%

SCHEDULE OF MINIMUM LEASE PAYMENTS (Details) - USD ($)	Aug. 31, 2024	May 31, 2024
Commitments and Contingencies Disclosure [Abstract]
2025	$ 3,157,532
2026	2,847,715
2027	2,877,307
2028	1,090,344
2029	83,735
Thereafter
Total lease payments	10,056,633
Less: imputed interest	1,288,155
Total lease obligations	$ 8,768,478	$ 9,490,988

SCHEDULE OF PRETAX INCOME (Details) - USD ($)	3 Months Ended
SCHEDULE OF PRETAX INCOME (Details) - USD ($)	Aug. 31, 2024	Aug. 31, 2023
Income Tax Disclosure [Abstract]
Domestic	$ 977,766	$ (4,170,245)
Foreign	264,183	1,365,286
Net income (loss) before income taxes	$ 1,241,949	$ (2,804,959)

INCOME TAX PROVISION (Details Narrative) - USD ($)	3 Months Ended
INCOME TAX PROVISION (Details Narrative) - USD ($)	Aug. 31, 2024	Aug. 31, 2023
Income Tax Disclosure [Abstract]
Income tax expense (benefit)	$ 3,349,563	$ (493,831)
Effective tax rate	269.70%	17.60%
Unrecognized tax positions, interest expense	$ 100,000	$ 0

SUBSEQUENT EVENTS (Details Narrative) - USD ($)	Mar. 13, 2025	Oct. 07, 2024	Aug. 01, 2024	Sep. 12, 2024	Sep. 11, 2024	Aug. 31, 2024	May 31, 2024	Mar. 05, 2024	Feb. 21, 2023
Subsequent Event [Line Items]
Promissory note						$ 11,763,158	$ 12,000,000
Unique Logistics Holdings Limited [Member]
Subsequent Event [Line Items]
Estimated fair value			$ 2,169,652
Payments to acquire businesses			$ 350,000
Maturity date			Aug. 01, 2026
Interest rate			15.00%
Unique Logistics Holdings Limited [Member]
Subsequent Event [Line Items]
Consideration for purchase shares			$ 21,500
Estimated fair value			2,169,652
Promissory Note [Member] \| Unique Logistics Holdings Limited [Member]
Subsequent Event [Line Items]
Payments to acquire businesses			$ 350,000
Maturity date			Oct. 21, 2026
Interest rate			15.00%
Unique Logistics Holdings Limited [Member]
Subsequent Event [Line Items]
Principal amount								$ 2,500,000
Promissory note								$ 3,400,000
Unique Logistics Holdings Limited [Member] \| Second Net Assets Note [Member]
Subsequent Event [Line Items]
Principal amount									$ 2,000,000
Unique Logistics Holdings Limited [Member] \| Original Seller Note [Member]
Subsequent Event [Line Items]
Principal amount									1,000,000
Unique Logistics Holdings Limited [Member] \| ULHK Note [Member]
Subsequent Event [Line Items]
Principal amount									$ 1,000,000
Subsequent Event [Member] \| Unique Logistics Holdings Limited [Member] \| Original Seller Note [Member]
Subsequent Event [Line Items]
Maturity date, description		extend the maturity dates on each of these promissory notes from June 30, 2025 to December 31, 2025
Subsequent Event [Member] \| Unique Logistics Holdings Limited [Member] \| ULHK Note [Member]
Subsequent Event [Line Items]
Maturity date, description		extend the maturity date thereof from June 30, 2025 to December 31, 2025
Loan Agreement [Member] \| Forecast [Member]
Subsequent Event [Line Items]
Repayment of loan	$ 25,000,000
Loan Agreement [Member] \| Subsequent Event [Member]
Subsequent Event [Line Items]
Line of credit borrowing capacity				$ 30,000,000	$ 25,000,000

Unique Logistics (PK) (USOTC:UNQL)
Historical Stock Chart
From Feb 2025 to Mar 2025

Click Here for more Unique Logistics (PK) Charts.

Unique Logistics (PK) (USOTC:UNQL)
Historical Stock Chart
From Mar 2024 to Mar 2025

Market Data

News

Trading Tools

Markets

Discover

Hot Features

Follow Feed

Options Flow

Monitor

UNQL Unique Logistics International Inc (PK)

Unique Logistics International Inc (PK) News

Your Recent History

Company

Business

Popular

Get The App

Trending Now

Toplists

Market Data

News

Trading Tools

Markets

Discover

Hot Features

Follow Feed

Options Flow

Monitor

UNQL Unique Logistics International Inc (PK)

Unique Logistics International Inc (PK) News

Your Recent History

Company

Business

Popular

Get The App

Go Ad-Free