XML 34 R5.htm IDEA: XBRL DOCUMENT v3.25.4
Consolidated Statement of Changes in Shareholders’ Deficit / Equity - USD ($)
Issued capital
Shares to be issued
Own shares held
Share premium
Stock options and share based incentives
Retained (deficit) earnings
Foreign currency translation reserve
Revaluation of PP&E and effect of tax rate change
Attributable to the equity holders of the parent
Non-controlling Interests
Total
Balance at Jun. 30, 2022 $ 326,694     $ (7,566,943) $ 777,376 $ (6,607,764) $ 1,773,218 $ (1,004,755) $ (12,302,174) $ 137,171,291 $ 124,869,117
Increase in capital 203,476     555,760 759,236 759,236
Changes in ownership interests in subsidiaries     (29,474,351) (29,474,351) (46,940,078) (76,414,429)
Share-based incentives of subsidiaries     1,076,480 1,076,480 3,009,120 4,085,600
Business combination     24,464,108 24,464,108 130,515,236 154,979,344
Distribution of dividends     (452,129) (452,129)
(Loss) / Profit for the year     40,435,923 40,435,923 12,686,685 53,122,608
Other comprehensive loss     (1,048,439) (319,161) (1,367,600) (1,011,645) (2,379,245)
Balance at Jun. 30, 2023 530,170   (12,021,426) 1,853,856 33,828,159 724,779 (1,323,916) 23,591,622 234,978,480 258,570,102
Increase in capital 68,199   (7,319) 206,720 267,600 267,600
Changes in ownership interests in subsidiaries   (437,154) 6,297,799 5,860,645 557,267 6,417,912
Share-based incentives of subsidiaries   4,368,319 4,368,319 9,592,291 13,960,610
Business combination   1,114,083 1,114,083
Distribution of dividends   (174,800) (174,800)
(Loss) / Profit for the year   (32,685,398) (32,685,398) 3,624,094 (29,061,304)
Other comprehensive loss   (189,952) (189,952) (902,881) (1,092,833)
Balance at Jun. 30, 2024 598,369 (444,473) (5,516,907) 6,222,175 1,142,761 534,827 (1,323,916) 1,212,836 248,788,534 250,001,370
Increase in capital 111,345 346,160 457,505 457,505
Changes in ownership interests in subsidiaries 22,327 11,791,403 11,813,730 11,416,836 23,230,566
Share-based incentives of subsidiaries 1,049,706 1,049,706 3,326,658 4,376,364
Business combination 379,462 77,589 33,047,480 33,504,531 6,316,790 39,821,321
BIOX of deconsolidation (220,368,368) (220,368,368)
Distribution of dividends (72,051) (72,051)
(Loss) / Profit for the year (111,460,708) (111,460,708) (65,178,892) (176,639,600)
Other comprehensive loss (2,548,683) (2,548,683) (1,132,026) (3,680,709)
Balance at Jun. 30, 2025 $ 1,089,176 $ 77,589 $ (422,146) $ 39,668,136 $ 7,271,881 $ (110,317,947) $ (2,013,856) $ (1,323,916) $ (65,971,083) $ (16,902,519) $ (82,873,602)