XML 16 R5.htm IDEA: XBRL DOCUMENT v3.25.1
Condensed Consolidated Statements of Stockholders’ Equity (Unaudited) - USD ($)
Common Stock
Class A
Common Stock
Class B
Additional Paid in Capital
Accumulated Deficit
Preferred Stock
Series Seed
Total
Balance at Jun. 30, 2023 $ 66 $ 180 $ 6,768,775 $ (5,023,207) $ 400 $ 1,746,214
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)
Balance at Sep. 30, 2023 $ 35 $ 311 6,832,735 (5,460,501) $ 300 1,372,880
Balance (in Shares) at Sep. 30, 2023 350,000 3,105,940     3,000,000  
Balance at Jun. 30, 2023 $ 66 $ 180 6,768,775 (5,023,207) $ 400 1,746,214
Balance (in Shares) at Jun. 30, 2023 660,000 1,795,940     4,000,000  
Net loss for the period           (1,302,763)
Balance at Mar. 31, 2024 $ 15 $ 531 6,920,756 (6,325,970) $ 100 595,432
Balance (in Shares) at Mar. 31, 2024 150,000 5,305,940     1,000,000  
Balance at Sep. 30, 2023 $ 35 $ 311 6,832,735 (5,460,501) $ 300 1,372,880
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)
Balance at Dec. 31, 2023 $ 35 $ 311 6,876,747 (5,805,300) $ 300 1,072,093
Balance (in Shares) at Dec. 31, 2023 350,000 3,105,940     3,000,000  
Conversion of class A common stock into class B common stock $ (220) $ 220
Conversion of class A common stock into class B common stock (in Shares) (2,200,000) 2,200,000      
Conversion of series seed preferred stock into class A common stock $ 200 $ (200)
Conversion of series seed preferred stock into class A common stock (in Shares) 2,000,000     (2,000,000)  
Stock based compensation – 2022 Equity Incentive Plan 44,009 44,009
Net loss for the period (520,670) (520,670)
Balance at Mar. 31, 2024 $ 15 $ 531 6,920,756 (6,325,970) $ 100 595,432
Balance (in Shares) at Mar. 31, 2024 150,000 5,305,940     1,000,000  
Balance at Jun. 30, 2024 $ 27 $ 796 11,040,583 (7,304,949)   3,736,457
Balance (in Shares) at Jun. 30, 2024 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)
Balance at Sep. 30, 2024 $ 27 $ 797 11,222,982 (8,161,031)   3,062,775
Balance (in Shares) at Sep. 30, 2024 270,000 7,970,085        
Balance at Jun. 30, 2024 $ 27 $ 796 11,040,583 (7,304,949)   3,736,457
Balance (in Shares) at Jun. 30, 2024 270,000 7,960,919        
Net loss for the period           (2,670,469)
Balance at Mar. 31, 2025 $ 838 11,620,357 (9,975,415)   1,645,780
Balance (in Shares) at Mar. 31, 2025 8,378,081        
Balance at Sep. 30, 2024 $ 27 $ 797 11,222,982 (8,161,031)   3,062,775
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)
Balance at Dec. 31, 2024 $ 827 11,372,382 (9,166,061)   2,207,148
Balance (in Shares) at Dec. 31, 2024 8,270,583        
Issuance of class B common stock under separation agreement $ 2 55,313   55,315
Issuance of class B common stock under separation agreement (in Shares) 20,000        
Modification of related party debt 18,022   18,022
Issuance of class B common stock upon vesting of restricted stock units – 2022 Equity Incentive Plan $ 9 127,076   127,085
Issuance of class B common stock upon vesting of restricted stock units – 2022 Equity Incentive Plan (in Shares) 87,498        
Stock based compensation – 2022 Equity Incentive Plan 47,564   47,564
Net loss for the period (809,354)   (809,354)
Balance at Mar. 31, 2025 $ 838 $ 11,620,357 $ (9,975,415)   $ 1,645,780
Balance (in Shares) at Mar. 31, 2025 8,378,081