XML 40 R29.htm IDEA: XBRL DOCUMENT v3.25.3

SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Tables)

12 Months Ended

Jun. 30, 2025

SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

Schedule of basic and diluted net income (loss) per share of Common Stock

The following table reflects the calculation of basic and diluted net income (loss) per share of common stock (in dollars, except share amounts):

​	​	​	​	​	​	​	​	​	​
​	​	FOR THE YEAR ENDED		​	FOR THE TRANSITION PERIOD ENDED
​	​	June 30, 2025		​	June 30, 2024
​		Non-		​	​	​		Non-
​		Redeemable			Redeemable			redeemable
Basic and diluted net income (loss) per share of Common Stock		​	​	​	​			​
Numerator:		​	​	​	​			​
Net income (loss)	​	$	5,750,820	​	$	(11,279,605)	​	$	(108,927,342)
Deemed dividend	​	​	—	​	​	—	​	​	(15,422,431)
Allocation of net income (loss)	​	$	5,750,820	​	$	(11,279,605)	​	$	(124,349,773)
Denominator:	​	​	​	​		​	​		​
Basic and diluted weighted average shares outstanding	​	​	5,987,645	​		18,500	​		178,651
Basic net income (loss) per share of Common Stock	​	$	0.96	​	$	(609.72)	​	$	(696.05)

The following table reflects the calculation of diluted net income (loss) per share of common stock (in dollars, except share amounts):

​	​	​	​	​	​	​	​	​	​
​		FOR THE YEAR ENDED			FOR THE TRANSITION PERIOD ENDED
​	​	June 30, 2025		​	June 30, 2024
​	​	Non-			​	​		Non-
​	​	redeemable		​	Redeemable		​	redeemable
Diluted net income (loss) per common stock		​			​			​
Numerator:		​			​			​
Allocation of net income (loss),	​	$	5,750,820	​	$	(11,279,605)	​	$	(124,349,773)
Change in fair value of financial instruments	​		(15,147,345)	​		—	​		—
Interest on dilutive instruments	​		7,148,116	​		—	​		—
Allocation of net income (loss), as adjusted	​	$	(2,248,409)	​	$	(11,279,605)	​	$	(124,349,773)
Denominator:	​			​			​
Dilutive weighted average common stock outstanding	​		5,987,645	​		18,500	​		178,651
If converted shares	​		—	​		—	​		—
​	​		5,987,645	​		18,500	​		178,651
Diluted net income (loss) per common stock	​	$	(0.38)	​	$	(609.72)	​	$	(696.05)

Schedule of dilutive instruments

​

​	​	​	​	​
Description		June 30, 2025		June 30, 2024
Sellers Notes		15,103,895	​	14,012,965
Convertible notes		5,317,252	​	4,722,875
Secured convertible note	​	49,230,040	​	9,801,273
Subscription agreement	​	4,354,048	​	938,967
Tau agreement	​	35,282	​	—
Promissory note		6,215	​	379,375
Total Shares issuable under Convertible Note obligations – if converted total dilutive		74,046,732	​	29,855,455
​	​	​	​	​
Public Warrants		10,062,500	​	10,062,500
Private Warrants		5,553,125	​	5,553,125
Secured convertible note warrants		600,000	​	600,000
Total excluded under treasury method – out of the money		16,215,625	​	16,215,625

X

- References

No definition available.

+ Details

Name:	us-gaap_AccountingPoliciesAbstract
Namespace Prefix:	us-gaap_
Data Type:	xbrli:stringItemType
Balance Type:	na
Period Type:	duration

X

- Definition

Tabular disclosure of securities (including those issuable pursuant to contingent stock agreements) that could potentially dilute basic earnings per share (EPS) in the future that were not included in the computation of diluted EPS because to do so would increase EPS amounts or decrease loss per share amounts for the period presented, by antidilutive securities.

+ References

Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef
-Name Accounting Standards Codification
-Topic 260
-SubTopic 10
-Section 50
-Paragraph 1
-Subparagraph (c)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147482662/260-10-50-1

+ Details

Name:	us-gaap_ScheduleOfAntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareTextBlock
Namespace Prefix:	us-gaap_
Data Type:	dtr-types:textBlockItemType
Balance Type:	na
Period Type:	duration

X

- Definition

Tabular disclosure of an entity's basic and diluted earnings per share calculations, including a reconciliation of numerators and denominators of the basic and diluted per-share computations for income from continuing operations.

+ References

Reference 1: http://www.xbrl.org/2009/role/commonPracticeRef
-Topic 260
-SubTopic 10
-Name Accounting Standards Codification
-Section 50
-Paragraph 1
-Subparagraph (a)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147482662/260-10-50-1

+ Details

Name:	us-gaap_ScheduleOfEarningsPerShareBasicAndDilutedTableTextBlock
Namespace Prefix:	us-gaap_
Data Type:	dtr-types:textBlockItemType
Balance Type:	na
Period Type:	duration