XML 62 R33.htm IDEA: XBRL DOCUMENT v3.25.4
Acquisitions and Other Significant Transactions (Tables)
 12 Months Ended
Jun. 30, 2025
Acquisitions and Other Significant Transactions [Abstract]  
Schedule of Fair Value of the Consideration of Payment

Fair value of the consideration of payment

 

Equity shares   33,504,531 
Warrants   1,030,000 
Total consideration   34,534,531 

Fair value of the consideration of payment

 

Cash payment   215,415 
Regulatory activities   727,985 
Total consideration   943,400 
Schedule of Fair Value of the Consideration of Payment

 Assets acquired, liabilities assumed, and non-controlling interest recognized

 

Net assets incorporated  Total 
Cash and cash equivalents  $554,420 
Trade and other receivables  $4,036,558 
Property, plant and equipment  $3,319,313 
Intangible assets  $74,841,933 
Right of use assets  $100,896 
Inventories  $2,235,482 
Borrowings / Financial debt  $(19,608,629)
Accounts payable  $(5,806,020)
Lease liabilities  $(117,463)
Warrant liabilities  $(181,093)
Deferred tax liabilities  $(15,767,275)
Total net assets identified  $43,608,122 
Non-controlling interest  $6,316,790 
Previously held interest - revalued at FV  $1,283,319 
Gain on purchase  $1,473,482 
Total consideration  $34,534,531 
Cash and cash equivalents   252,923 
Other financial assets   73,950 
Trade receivables   596,463 
Other receivables   288,861 
Income and minimum presumed recoverable income taxes   19,998 
Inventories   4,031,412 
Property, plant and equipment   816,576 
Intangible assets   2,217,985 
Right of use asset   168,988 
Trade and other payables   (2,302,332)
Borrowings   (743,279)
Employee benefits and social security   (23,346)
Deferred revenue and advances from customers   (2,515)
Provisions   (355,898)
Lease liabilities   (168,988)
Deferred tax liabilities   (996,824)
Total net assets identified   3,873,974 
      
Non-controlling interest   (1,898,247)
      
Gain from a bargain purchase   (1,032,327)
      
Total consideration   943,400