XML 77 R66.htm IDEA: XBRL DOCUMENT v3.24.3
Equity (Details Narrative) - USD ($)
3 Months Ended 12 Months Ended
Aug. 29, 2024
Jun. 18, 2024
May 12, 2022
May 11, 2021
Sep. 30, 2024
Sep. 30, 2023
Jun. 30, 2024
May 13, 2022
May 05, 2021
Subsidiary, Sale of Stock [Line Items]                  
Common stock, shares authorized         180,000,000   180,000,000    
Preferred stock shares authorized         20,000,000   20,000,000    
Preferred stock, par value         $ 0.001   $ 0.001    
Common stock, par value         $ 0.001   $ 0.001    
Common Stock, Shares, Outstanding         31,359,899   31,359,899    
Preferred stock, shares issued         0   0    
Preferred stock, shares outstanding         0   0    
Stock-based compensation expense         $ 205,960 $ 117,882      
Options vested         0        
Stock options vested         71,343 66,366      
Share-Based Compensation Arrangement by Share-Based Payment Award, Options, Outstanding, Period Increase (Decrease)         62,500        
Common Stock [Member]                  
Subsidiary, Sale of Stock [Line Items]                  
Stock issued for RSU's vested         285,869        
Stock to be issued for RSU's vested         71,343        
Mr Vassily [Member]                  
Subsidiary, Sale of Stock [Line Items]                  
Cash performance bonus     $ 60,000            
Options, grants in period     330,000            
Exercise price               $ 1.12  
Chenlong Tan [Member]                  
Subsidiary, Sale of Stock [Line Items]                  
Options, grants in period     3,000,000            
Stock options granted 1,200,000                
Monte Carlo [Member]                  
Subsidiary, Sale of Stock [Line Items]                  
Share price     $ 1.12            
Volatility rate     95.65%            
Expected term     10 years            
Risk free rate of return     2.93%            
Dividend yield     0.00%            
Equity Incentive Plan [Member]                  
Subsidiary, Sale of Stock [Line Items]                  
Number of shares authorized                 5,000,000
Private Placement Offering [Member]                  
Subsidiary, Sale of Stock [Line Items]                  
Share price   $ 2.00              
Warrants fair value   $ 3,100,000              
Relative fair value after allocation of shares   $ 1,700,000              
Warrant exercise price   2.40              
Volatility rate   104.00%              
Expected term   5 years              
Risk free rate of return   4.24%              
Share Cancellation [Member]                  
Subsidiary, Sale of Stock [Line Items]                  
Share price   $ 2.40              
Number of share cancellation   541,667              
Additional paid-in capital   $ 542              
Registered Direct Offering [Member]                  
Subsidiary, Sale of Stock [Line Items]                  
Shares issued   2,083,334              
Purchase of warrants   2,083,334              
Aggregate gross proceeds   $ 5,000,002              
Warrants outstanding term   5 years              
Share price   $ 2.40              
Compensation fee percentage   6.50%              
Placement agent fees and other direct offering costs   $ 456,913              
Aggregate offering costs   $ 4,543,089              
Stock Issued For Vested RSUs [Member]                  
Subsidiary, Sale of Stock [Line Items]                  
Number of RSU's granted             107,293    
Restricted Stock Units (RSUs) [Member]                  
Subsidiary, Sale of Stock [Line Items]                  
Number of RSU's granted         71,427        
Stock-based compensation expense         $ 31,788 $ 7,500      
Number of restricted shares, forfeited         0 0      
Unvested RSUs         47,619   3,250    
Unamortized expense         $ 60,000   $ 1,788    
Conversion of RSUs vested, shares         357,212        
Restricted Stock Units (RSUs) [Member] | Various Parties [Member]                  
Subsidiary, Sale of Stock [Line Items]                  
Number of RSU's granted       46,546          
Options Granted [Member]                  
Subsidiary, Sale of Stock [Line Items]                  
Stock-based compensation expense         $ 110,382 $ 110,382      
Equity Option [Member]                  
Subsidiary, Sale of Stock [Line Items]                  
Common stock, par value $ 0.001                
Share price $ 1.30                
Volatility rate 101.00%                
Expected term 5 years 8 months 15 days                
Risk free rate of return 3.66%                
Stock-based compensation expense         $ 63,790        
Dividend yield 0.00%                
Exercise price per share $ 1.43                
Stock options term 10 years                
Stock options vested 30,000       32,500        
Share price $ 1.43