XML 45 R29.htm IDEA: XBRL DOCUMENT v3.25.3
Shareholder’s Equity (Tables)
 12 Months Ended
Jun. 30, 2025
Shareholder’s Equity [Line Items]  
Schedule of Key Inputs Used to Estimate the Fair Value of Share Options

For the years ended June 30, 2025, 2024 and 2023, key inputs used to estimate the fair value of share options on the grant dates are as follows:

   Options
granted in
June
2021		 
Risk-free interest rate   0.87%
Expected life of the options   6.25 years 
Expected volatility   64.75%
Expected dividend yield   0.00%
Fair value  $0.14*

 

Binomial option pricing model

 

    Options
granted in
January
2022		  
Fair value of the ordinary shares on the date of option grant   $ 0.84 * 
Risk-free interest rate     1.53% to 1.589 %
Option life     10 years  
Expected volatility     88.68% to 94.17 %
Expected dividend yield     0.00 %
Exercise price   $  0.84 *
Expected early exercise multiple     2.80  

 

   Options
granted in
June 2025		 
Fair value of the ordinary shares on the date of option grant  $17.40 
Risk-free interest rate   4.23%
Option life   10 years 
Expected volatility   65.34%
Expected dividend yield   0.00%
Exercise price  $17.40 
Expected early exercise multiple   2.80 

 

*These have been restated for the 38-for-1 forward stock split.
Schedule of Activities Share Options

A summary of activities of the share options for the years ended June 30, 2025 and 2024 are presented as follows:

 

   Number
of Share
Options		   Weighted
Average
Exercise
Price		   Weighted
Average
Grant-date Fair value		   Weighted
Average
Remaining
Contractual
Term		   Aggregate
Intrinsic
Value		 
       $   $   Year   $ 
Outstanding as of July 1, 2023   30,400,304    0.26    0.15    8.06    10,608,693 
Granted   
-
    
-
    
-
    
-
    
-
 
Expired, forfeited or cancelled   (1,727,290)   0.25    0.14    
-
    
-
 
Outstanding as of June 30, 2024   28,673,014    0.26    0.15    7.06    (4,856,370)
Granted   592,230    17.40    10.39    10.00    (213,203)
Expired, forfeited or cancelled   (4,774,738)   0.25    0.14    6.55    (11,393,123)
Outstanding as of June 30, 2025   24,490,506    0.68    0.40    6.16    440,464,693 
Exercisable as of June 30, 2025   18,543,582    0.25    0.15    6.21    315,665,450 
Vested and Expected to Vest as of June 30, 2025   24,490,506    0.68    0.40    6.16    440,464,693