XML 23 R5.htm IDEA: XBRL DOCUMENT v3.25.3
Combined Statements of Changes in Shareholders' Equity - USD ($)
$ in Thousands
Common Stock [Member]
Additional Paid-in Capital [Member]
Retained Earnings [Member]
Total
Balance (in shares) at Jun. 30, 2022 56,000,000      
Balance at Jun. 30, 2022 $ 6 $ 32,401 $ (26,488) $ 5,919
Net income for the year 0 0 (3,469) (3,469)
Share-based compensation recognized in equity $ 0 753 0 753
Balance (in shares) at Jun. 30, 2023 56,000,000      
Balance at Jun. 30, 2023 $ 6 33,154 (29,957) 3,203
Net income for the year 0 0 (743) (743)
Share-based compensation recognized in equity $ 0 102 0 102
Balance (in shares) at Jun. 30, 2024 56,000,000      
Balance at Jun. 30, 2024 $ 6 33,256 (30,700) 2,562
Net income for the year 0 0 (5,369) (5,369)
Share-based compensation recognized in equity $ 0 236 0 236
New shares issued (in shares) 112,000,000      
New shares issued $ 11 997 0 1,008
Waiver of loan for capital contribution   11,294   11,294
Balance (in shares) at Jun. 30, 2025 168,000,000      
Balance at Jun. 30, 2025 $ 17 $ 45,783 $ (36,069) $ 9,731