XML 16 R5.htm IDEA: XBRL DOCUMENT v3.25.3
Condensed Consolidated Statements of Stockholders’ Equity (Unaudited) - USD ($)
Common Stock
Class A
Common Stock
Class B
Additional Paid in Capital
Accumulated Other Comprehensive Income
Accumulated Deficit
Total
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, 2025 $ 188 $ 996 15,490,763 $ 21,259 (14,047,224) 1,465,982
Balance (in Shares) at Jun. 30, 2025 1,875,795 9,961,227        
Conversion of class A common stock into class B common stock $ (188) $ 188
Conversion of class A common stock into class B common stock (in Shares) (1,875,795) 1,875,795        
Issuance of class B common stock in at-the-market offering $ 653 21,356,909 21,357,562
Issuance of class B common stock in at-the-market offering (in Shares)   6,533,723        
Issuance of class B common stock upon exercise of warrants $ 16,414 152,425,166 152,441,580
Issuance of class B common stock upon exercise of warrants (in Shares)   164,150,220        
Issuance of class B common stock upon settlement of debt $ 187 4,121,686 4,121,873
Issuance of class B common stock upon settlement of debt (in Shares)   1,871,681        
Issuance of class B common stock under settlement agreement $ 38 1,661,212 1,661,250
Issuance of class B common stock under settlement agreement (in Shares)   375,000        
Issuance of class B common stock for services $ 40 416,864 416,904
Issuance of class B common stock for services (in Shares)   400,000        
Issuance of class B common stock upon exercise of options – 2022 Equity Incentive Plan $ 9 (9)
Issuance of class B common stock upon exercise of options – 2022 Equity Incentive Plan (in Shares)   90,172        
Issuance of class B common stock upon vesting of restricted stock units – 2022 Equity Incentive Plan $ 13 92,282 92,295
Issuance of class B common stock upon vesting of restricted stock units – 2022 Equity Incentive Plan (in Shares)   125,452        
Issuance of restricted stock awards – 2022 Equity Incentive Plan $ 122 4,230,654 4,230,776
Issuance of restricted stock awards – 2022 Equity Incentive Plan (in Shares)   1,215,000        
Stock based compensation – 2022 Equity Incentive Plan 78,205 78,205
Currency translation adjustment (2,800) (2,800)
Net loss for the period (13,367,699) (13,367,699)
Balance at Sep. 30, 2025 $ 18,660 $ 199,873,732 $ 18,459 $ (27,414,923) $ 172,495,928
Balance (in Shares) at Sep. 30, 2025 186,598,270