XML 111 R93.htm IDEA: XBRL DOCUMENT v3.25.3
Intangible Assets (Details) - USD ($)
$ in Millions
12 Months Ended
Jun. 30, 2025
Jun. 30, 2024
Jun. 30, 2021
Intangible Assets [Line Items]      
Estimate term of useful life 16 years 17 years 20 years
Average growth term 4 years    
Growth rate 213.00%    
Percentage of long-term 35.00%    
Percentage of amortisation estimated 5.00%    
Average useful life for intangible 20 years    
Corporate tax rate 25.00% 25.00%  
Long term growth rate 2.50%    
Percentage of revenue reduction 47.00%    
Revenue reduction compounded growth rate period 5 years    
Discount rate 41.00%    
FY30 [Member]      
Intangible Assets [Line Items]      
Recoverable amount (in Dollars) $ 35.5    
FY26 [Member]      
Intangible Assets [Line Items]      
Forecast revenue growth rates 596.00%    
Percentage of forecast on salary and benefits remainder of fiscal year 207.00%    
Percentage of long-term 1.00%    
FY27 [Member]      
Intangible Assets [Line Items]      
Forecast revenue growth rates 108.00%    
Percentage of forecast on salary and benefits year one 205.00%    
Percentage of long-term 16.00%    
FY28 [Member]      
Intangible Assets [Line Items]      
Forecast revenue growth rates 73.00%    
Percentage of forecast on salary and benefits year one 41.00%    
FY29 [Member]      
Intangible Assets [Line Items]      
Forecast revenue growth rates 77.00%    
Percentage of forecast on salary and benefits year one 20.00%    
Percentage of long-term 35.00%    
FY24 [Member]      
Intangible Assets [Line Items]      
Forecast revenue growth rates    
FY26 to FY30 [Member]      
Intangible Assets [Line Items]      
Percentage of gross margins 50.00%    
FY29 One [Member]      
Intangible Assets [Line Items]      
Percentage of forecast on salary and benefits year one 6.00%    
FY25 [Member]      
Intangible Assets [Line Items]      
Percentage of long-term 130.00%    
CY28 [Member]      
Intangible Assets [Line Items]      
Percentage of long-term 25.00%    
Top of range [member]      
Intangible Assets [Line Items]      
Period of financial budgets approved by management 5 years    
Pre-tax discount rate 30.00%    
Forecast revenue growth rates 19.00%    
Average timeframe profitability term 3 years    
Bottom of range [member]      
Intangible Assets [Line Items]      
Period of financial budgets approved by management 3 years    
Pre-tax discount rate 25.00%    
Forecast revenue growth rates 18.00%    
Average timeframe profitability term 2 years    
Discounted Cash Flow Model [Member]      
Intangible Assets [Line Items]      
Percentage of revenue reduction 30.00%    
Revenue reduction compounded growth rate period 5 years    
Australia [Member]      
Intangible Assets [Line Items]      
Corporate tax rate 30.00%    
AUD [Member]      
Intangible Assets [Line Items]      
Exchange rate 1    
USD [Member]      
Intangible Assets [Line Items]      
Exchange rate 0.65