XML 44 R26.htm IDEA: XBRL DOCUMENT v3.25.2
FAIR VALUE MEASUREMENTS (Tables)
12 Months Ended
Jun. 30, 2025
Fair Value Disclosures [Abstract]  
Schedule of assets and liabilities measured at fair value on recurring bases
               
   Fair Value Measurements at
Reporting Date Using
   Level 1  Level 2  Level 3
          
Assets:               
                
Investment in equity securities   387,851         
Total assets at fair value  $387,851       $ 
Liabilities:               
               
Contingent consideration           630,000 
Total liabilities at fair value  $       $630,000 
Schedule of key input to valuing the contingent consideration liability
     
Stock Price  $0.29 
Exercise Price   $0.53 - $1.92 
Volatility   116% - 141% 
Risk Free Rate   3.61% - 4.02% 
Expected Dividends   0%
Discount Rate (Monte-Carlo model only)   0%
Expected Term (years)   2.70 8.38 

 

At initial recognition of the contingent consideration, the inputs were:

 

Stock Price  $1.92 
Exercise Price   $0.46 - $4.50 
Volatility   107% - 133%  
Risk Free Rate   4.22% - 5.14% 
Expected Dividends   0%
Discount Rate (Monte-Carlo model only)   12%
Expected Term (years)   0.569.88 
Schedule of fair value measurement on recurring basis
               
   Fair Value Measurements at
Reporting Date Using
   Quoted Prices in
Active Markets for Identical Assets Inputs
  Significant Other
Observable Inputs
  Significant Other Unobservable Inputs
   (Level 1)  (Level 2)  (Level 3)
          
The roll forward of the contingent consideration liability is as follows:               
Balance June 30, 2024          $12,310,000 
Fair value adjustment           (11,680,000)
Contingent Consideration Liability at June 30, 2025          $630,000