XML 112 R101.htm IDEA: XBRL DOCUMENT v3.25.3
FAIR VALUE MEASUREMENTS - Schedule of changes in the fair value (Details)
12 Months Ended
Jun. 30, 2025
USD ($)
Shares issuable pursuant to Subscription agreement  
Fair value asset  
Fair value $ 2,425,647
Change in valuation inputs or other assumptions 64,298
Fair value 2,489,945
Private Placement Warrants  
Fair value liability  
Fair value 307,656
Change in valuation inputs or other assumptions (184,594)
Fair value 123,062
Tau Agreement Liability  
Fair value liability  
Initial measurement 1,090,949
Fair value of advance requests 1,652,300
Transferred to equity (1,911,472)
Change in valuation inputs or other assumptions (291,990)
Fair value 539,787
Conversion Derivative  
Fair value liability  
Fair value 16,462,690
Change in valuation inputs or other assumptions (16,359,505)
Fair value 103,185
Earnout Liability  
Fair value liability  
Fair value 12,298,000
Change in valuation inputs or other assumptions (929,000)
Fair value 11,369,000
Contingent Guarantee  
Fair value liability  
Fair value 3,256,863
Shares issued as partial payment (1,210,290)
Change in valuation inputs or other assumptions 839,774
Exchanged to Merger financing note (2,886,347)
Merger Financing Derivative  
Fair value liability  
Fair value
Initial measurement 113,044
Change in valuation inputs or other assumptions (49,348)
Fair value 63,696
Secured Convertible Derivative  
Fair value liability  
Fair value
Initial measurement 89,535
Change in valuation inputs or other assumptions (89,535)
Fair value