XML 54 R33.htm IDEA: XBRL DOCUMENT v3.25.3
Convertible debentures (Tables)
12 Months Ended
Jun. 30, 2025
Convertible debentures  
Schedule of components of convertible debentures

    

June 30,

    

June 30,

2025

2024

Principal balance

$

8,740,000

$

10,840,000

Less: conversions into ordinary shares

(7,780,000)

(1,200,000)

Less: repayments in cash

(960,000)

(1,860,000)

Remaining balance

7,780,000

Less: debentures discount and debts issuance cost

 

 

(2,615,989)

Total

$

$

5,164,011

Less: non-current

(3,283,992)

Total current

$

$

1,880,019

Convertible Debt Issued on October 21, 2022  
Convertible debentures  
Schedule of Black Scholes options pricing model

Share price

    

$

0.27

Exercise price

$

1.20

Expected terms (in years)

 

7

Expected volatility

 

109

%

Annual rate of quarterly dividends

 

%

Risk free interest rate

 

1.52

%

Convertible Debt Issued on December 29, 2023  
Convertible debentures  
Schedule of Black Scholes options pricing model

Share price

    

$

4.15

 

Exercise price

$

15.00

Expected terms (in years)

 

10

Expected volatility

 

175

%

Annual rate of quarterly dividends

 

%

Risk free interest rate

 

1.72

%