XML 56 R42.htm IDEA: XBRL DOCUMENT v3.25.3
Loans Payable (Tables)
 12 Months Ended
Jun. 30, 2025
Loans Payable [Abstract]  
Schedule of Loan Balance

The loan balance consists of the following:

 

   June 30,
2025		   June 30,
2024		 
Equipment loans (a)  $34,645   $84,357 
Vehicle loans (b)   88,762    146,283 
Other loans   1,237,103    652,697 
Total   1,360,510    883,337 
Less: loan payable, current   (1,300,112)   (746,962)
Loan payable, non-current  $60,398   $136,375 
Schedule of Other Loans

Other loans

 

   June 30,
2025		   June 30,
2024		 
Loan A  $120,000   $150,000 
Loan B   50,000    200,000 
Loan C   50,000    50,000 
Loan D   95,000    175,000 
Loan E   12,009    77,697 
Loan F   50,000    
—
 
Loan G   19,995    
—
 
Loan H   99,975    
—
 
Loan I   317,252    
—
 
Loan J   10,000    
—
 
Loan K   100,000    
—
 
Loan L   50,003    
—
 
Loan M   23,347    
—
 
Loan N   139,595    
—
 
Loan O   99,927    
—
 
Total  $1,237,103   $652,697 
Schedule of Repayment of Loans

The repayment schedule for the Company’s loans is as follows:

 

Twelve months ending June 30,  Vehicle
loans		   Equipment
loans		   Others   Total 
2026  $37,167    30,977    1,311,400    1,379,544 
2027   35,353    5,790    
—
    41,143 
2028   13,406    
—
    
—
    13,406 
2029   8,937    
—
    
—
    8,937 
Total undiscounted borrowings   94,863    36,767    1,311,400    1,443,030 
Less: imputed interest   (6,101)   (2,122)   (74,297)   (82,520)
Total  $88,762    34,645    1,237,103    1,360,510