XML 85 R69.htm IDEA: XBRL DOCUMENT v3.25.2
Equity (Details Narrative) - USD ($)
 1 Months Ended 12 Months Ended
Aug. 29, 2024
Jun. 18, 2024
May 12, 2022
May 11, 2021
Jun. 18, 2024
Jun. 30, 2025
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    
Warrants issued           0 0    
Placement agent fees and other direct offering costs           $ 325,000 $ 975,000    
Additional paid-in capital             $ 85,381    
Common stock, shares issued           31,359,899 31,359,899    
Common stock, shares outstanding           31,359,899 31,359,899    
Preferred stock, shares issued           0 0    
Preferred stock, shares outstanding           0 0    
Stock to be issued for RSU's vested             285,869    
Common stock, par value           $ 0.001 $ 0.001    
Common Stock [Member]                  
Subsidiary, Sale of Stock [Line Items]                  
Stock to be issued for RSU's vested           285,869 107,293    
Stock to be issued for RSU's vested           121,739 44,285    
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                 10,000,000
Private Placement Offering [Member]                  
Subsidiary, Sale of Stock [Line Items]                  
Warrants fair value   $ 3,100,000     $ 3,100,000        
Relative fair value after allocation of shares   $ 1,700,000     $ 1,700,000        
Share price   $ 2.0     $ 2.0        
Warrant exercise price   $ 2.4              
Volatility rate   104.00%              
Expected term   5 years              
Risk free rate of return   4.24%              
Share Cancellation [Member]                  
Subsidiary, Sale of Stock [Line Items]                  
Number of share cancellation   541,667              
Additional paid-in capital   $ 542              
Registered Direct Offering [Member]                  
Subsidiary, Sale of Stock [Line Items]                  
Stock issued new, shares         2,083,334        
Warrants issued   2,083,334     2,083,334        
Gross proceeds from the sale of equity         $ 5,000,002        
Warrants outstanding term   5 years     5 years        
Warrant exercise price   $ 2.40     $ 2.40        
Placement agent fees and other direct offering costs         $ 456,913        
Proceeds from the sale of equity         $ 4,543,089        
Stock Issued For Vested R S Us [Member]                  
Subsidiary, Sale of Stock [Line Items]                  
Number of RSU's granted           0 107,293    
Restricted Stock Units (RSUs) [Member]                  
Subsidiary, Sale of Stock [Line Items]                  
Number of RSU's granted           88,094 62,600    
Stock-based compensation expense           $ 93,455 $ 71,014    
Number of restricted shares, forfeited           0 0    
Unvested RSUs           13,890 3,250    
Unamortized expense           $ 8,333 $ 1,788    
Conversion of RSUs vested, shares           407,608 330,154    
Stock to be issued for RSU's vested             44,285    
Restricted Stock Units (RSUs) [Member] | Various Parties [Member]                  
Subsidiary, Sale of Stock [Line Items]                  
Number of RSU's granted       46,546          
Equity Option [Member]                  
Subsidiary, Sale of Stock [Line Items]                  
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           $ 362,325      
Dividend yield 0.00%                
Common stock, par value $ 0.001                
Exercise price per share $ 1.43                
Stock options term 10 years                
Stock options vested 30,000         32,500      
Share price $ 1.43                
Stock options were vested           355,000