XML 16 R5.htm IDEA: XBRL DOCUMENT v3.25.0.1
Condensed Statements of Stockholders’ Equity (Unaudited) - USD ($)
Common Stock
Class A
Common Stock
Class B
Additional Paid in Capital
Accumulated Deficit
Preferred Stock
Series Seed
Class A
Class B
Total
Begning Balance at Jun. 30, 2023 $ 66 $ 180 $ 6,768,775 $ (5,023,207) $ 400     $ 1,746,214
Begning Balance (in Shares) at Jun. 30, 2023 660,000 1,795,940     4,000,000      
Conversion of class A common stock into class B common stock $ (131) $ 131    
Conversion of class A common stock into class B common stock (in Shares) (1,310,000) 1,310,000          
Conversion of series seed preferred stock into class A common stock $ 100 $ (100)    
Conversion of series seed preferred stock into class A common stock (in Shares) 1,000,000     (1,000,000)      
Stock based compensation – 2022 Equity Incentive Plan 63,960     63,960
Net loss for the period (437,294)     (437,294)
Ending Balance at Sep. 30, 2023 $ 35 $ 311 6,832,735 (5,460,501) $ 300     1,372,880
Ending Balance (in Shares) at Sep. 30, 2023 350,000 3,105,940     3,000,000      
Begning Balance at Jun. 30, 2023 $ 66 $ 180 6,768,775 (5,023,207) $ 400     1,746,214
Begning Balance (in Shares) at Jun. 30, 2023 660,000 1,795,940     4,000,000      
Net loss for the period               (782,093)
Ending Balance at Dec. 31, 2023 $ 35 $ 311 6,876,747 (5,805,300) $ 300     1,072,093
Ending Balance (in Shares) at Dec. 31, 2023 350,000 3,105,940     3,000,000      
Begning Balance at Sep. 30, 2023 $ 35 $ 311 6,832,735 (5,460,501) $ 300     1,372,880
Begning Balance (in Shares) at Sep. 30, 2023 350,000 3,105,940     3,000,000      
Stock based compensation – 2022 Equity Incentive Plan     44,012         44,012
Net loss for the period       (344,799)       (344,799)
Ending Balance at Dec. 31, 2023 $ 35 $ 311 6,876,747 (5,805,300) $ 300     1,072,093
Ending Balance (in Shares) at Dec. 31, 2023 350,000 3,105,940     3,000,000      
Begning Balance at Jun. 30, 2024 $ 27 $ 796 11,040,583 (7,304,949)       3,736,457
Begning Balance (in Shares) at Jun. 30, 2024 270,000 7,960,919       270,000 7,960,919  
Issuance of class B common stock upon vesting of restricted stock units – 2022 Equity Incentive Plan $ 1 21,514       21,515
Issuance of class B common stock upon vesting of restricted stock units – 2022 Equity Incentive Plan (in Shares) 9,166            
Stock based compensation – 2022 Equity Incentive Plan 160,885       160,885
Net loss for the period (856,082)       (856,082)
Ending Balance at Sep. 30, 2024 $ 27 $ 797 11,222,982 (8,161,031)       3,062,775
Ending Balance (in Shares) at Sep. 30, 2024 270,000 7,970,085            
Begning Balance at Jun. 30, 2024 $ 27 $ 796 11,040,583 (7,304,949)       3,736,457
Begning Balance (in Shares) at Jun. 30, 2024 270,000 7,960,919       270,000 7,960,919  
Net loss for the period               (1,861,109)
Ending Balance at Dec. 31, 2024   $ 827 11,372,382 (9,166,061)       2,207,148
Ending Balance (in Shares) at Dec. 31, 2024   8,270,583       0 8,270,583  
Begning Balance at Sep. 30, 2024 $ 27 $ 797 11,222,982 (8,161,031)       3,062,775
Begning Balance (in Shares) at Sep. 30, 2024 270,000 7,970,085            
Conversion of class A common stock into class B common stock $ (27) $ 27      
Conversion of class A common stock into class B common stock (in Shares) (270,000) 270,000            
Issuance of class B common stock upon vesting of restricted stock units – 2022 Equity Incentive Plan $ 3 68,164       68,167
Issuance of class B common stock upon vesting of restricted stock units – 2022 Equity Incentive Plan (in Shares)   30,498            
Stock based compensation – 2022 Equity Incentive Plan 81,236       81,236
Net loss for the period (1,005,030)       (1,005,030)
Ending Balance at Dec. 31, 2024   $ 827 $ 11,372,382 $ (9,166,061)       $ 2,207,148
Ending Balance (in Shares) at Dec. 31, 2024   8,270,583       0 8,270,583