XML 42 R32.htm IDEA: XBRL DOCUMENT v3.25.1

Convertible Note (Tables)

6 Months Ended

Dec. 31, 2024

Convertible Note [Line Items]

Schedule of Fixed Conversion Prices

The holder of the Notes shall have the right, at such holder’s sole discretion, to convert all or any portion of the convertible notes into Class A ordinary shares at anytime after September 23, 2024 at following fixed conversion prices.

		Conversion Price
		US$
First Closing of First Tranche			4.71
Second Closing of First Tranche			4.47
Third Closing of First Tranche			3.25

Schedule of Fair Value Measurements Inputs

The following table provides quantitative information regarding Level 3 fair value measurements inputs for the Company’s warrants at their measurement dates:

		First Closing				Second Closing				Third Closing
Issuance Date		On September 24, 2024				On October 7, 2024				On December 12, 2024
Risk-free rate			3.62	%			4.00	%			4.37	%
Estimated volatility rate			43.79	%			43.88	%			44.39	%
Dividend yield			0	%			0	%			0	%
Spot price of underling ordinary share			3.87				3.86				2.53
Exercise price			4.71				4.47				3.25
Fair value of Purchase Warrant in USD			106,000				120,000				149,000

Balance sheet date		On December 31, 2024
		First Closing				Second Closing				Third Closing
Risk-free rate			4.56	%			4.57	%			4.58	%
Estimated volatility rate			42.38	%			42.61	%			44.78	%
Dividend yield			0	%			0	%			0	%
Spot price of underling ordinary share			1.57				1.57				1.57
Exercise price			2.81				2.81				2.81
Fair value of Purchase Warrant in USD			51,000				48,000				80,000

Convertible Note [Member]

Convertible Note [Line Items]

Schedule of Fair Value Measurements Inputs

The following table provides quantitative information regarding Level 3 fair value measurements inputs for the Company’s derivate liabilities at their measurement dates:

		First Closing				Second Closing				Third Closing
Issuance Date		On September 24, 2024				On October 7, 2024				On December 12, 2024
Risk-free rate			3.86%~ 4.02	%			4.28%~ 4.41	%			4.34%~ 4.35	%
Estimated volatility rate			37.57%~ 42.09	%			38.86%~ 45.27	%			38.52%~ 43.00	%
Dividend yield			0	%			0	%			0	%
Bond yield			8.32	%			8.62	%			8.66	%

		First Closing				First Closing				Second Closing				Second Closing				Second Closing				Third Closing
Extinguishment date or Balance sheet date		On November 22, 2024				On December 6, 2024				On December 6, 2024				On December 23, 2024				On December 31, 2024				On December 31, 2024
Risk-free rate			4.53	%			4.32%~4.42	%			4.41	%			4.39%~4.41	%			4.33%~4.41	%			4.30%~4.32	%
Estimated volatility rate			37.60	%			38.04%~43.99	%			39.17%~48.45	%			44.96%~49.86	%			42.25%~45.65	%			41.23%~49.31	%
Dividend yield			0	%			0	%			0	%			0	%			0	%			0	%
Bond yield			8.32	%			8.64	%			8.64	%			8.81	%			8.75	%			8.75	%

X

- Definition

Tabular disclosure of convertible debt instrument. Includes, but is not limited to, principal amount and amortized premium or discount.

+ References

No definition available.

+ Details

Name:	us-gaap_ConvertibleDebtTableTextBlock
Namespace Prefix:	us-gaap_
Data Type:	dtr-types:textBlockItemType
Balance Type:	na
Period Type:	duration

X

- Definition

Line items represent financial concepts included in a table. These concepts are used to disclose reportable information associated with domain members defined in one or many axes to the table.

+ References

No definition available.

+ Details

Name:	us-gaap_DebtConversionLineItems
Namespace Prefix:	us-gaap_
Data Type:	xbrli:stringItemType
Balance Type:	na
Period Type:	duration

X

- Definition

Tabular disclosure of input and valuation technique used to measure fair value and change in valuation approach and technique for each separate class of asset and liability measured on recurring and nonrecurring basis.

+ References

Reference 1: http://www.xbrl.org/2003/role/exampleRef
-Topic 820
-SubTopic 10
-Name Accounting Standards Codification
-Section 55
-Paragraph 103
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147482078/820-10-55-103

Reference 2: http://www.xbrl.org/2003/role/disclosureRef
-Topic 820
-SubTopic 10
-Name Accounting Standards Codification
-Section 50
-Paragraph 2
-Subparagraph (bbb)(2)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147482106/820-10-50-2

Reference 3: http://www.xbrl.org/2003/role/disclosureRef
-Topic 820
-SubTopic 10
-Name Accounting Standards Codification
-Section 50
-Paragraph 2
-Subparagraph (bbb)(1)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147482106/820-10-50-2

+ Details

Name:	us-gaap_FairValueAssetsAndLiabilitiesMeasuredOnRecurringAndNonrecurringBasisValuationTechniquesTableTextBlock
Namespace Prefix:	us-gaap_
Data Type:	dtr-types:textBlockItemType
Balance Type:	na
Period Type:	duration

X

- Details

Name:	us-gaap_DebtInstrumentAxis=us-gaap_ConvertibleNotesPayableMember
Namespace Prefix:
Data Type:	na
Balance Type:
Period Type: