XML 170 R4.htm IDEA: XBRL DOCUMENT v3.25.3
Consolidated Statements of Operations and Comprehensive Loss - USD ($)
 12 Months Ended
Jun. 30, 2025
Jun. 30, 2024
Revenues:    
Total revenues $ 5,200,138 $ 4,466,775
Cost of goods sold (3,157,996) (2,881,060)
Gross profit 2,042,142 1,585,715
Operating expenses:    
Consulting fees 619,108 5,468,126
General and administrative expenses 1,138,266 2,452,954
Personnel expenses 1,195,958 951,451
Sales and marketing expenses 416,596 351,298
Operating lease expense 303,869 284,169
Licensing fees 65,839
Depreciation expense 9,467 10,385
Total operating expenses 3,683,264 9,584,222
Loss from operations (1,641,122) (7,998,507)
Other income (expenses):    
Change in fair value of warrants 2,024,942
Loss on extinguishment of warrants (285,346)
IPO related expenses (600,000) (50,523)
Unrealized loss on investments (354,781)
Realized gain on investments 50,675
Other income 44 121,889
Interest income 215,586 2,574
Interest expense (114,006) (1,242,140)
Total other incomes (expenses) 1,291,895 (1,522,981)
Loss before taxes (349,227) (9,521,488)
Income tax expense (benefit) 333,497 (209,343)
Net loss (682,724) (9,312,145)
Foreign currency translation adjustment 3,518 (13,673)
Comprehensive loss $ (679,206) $ (9,325,818)
Basic loss per share on net loss $ (0.53) $ (10.63)
Diluted loss per share on net loss $ (0.53) $ (10.63)
Weighted average shares outstanding - basic 1,277,346 876,266
Weighted average shares outstanding - diluted 1,277,346 876,266
Merchandise Revenue [Member]    
Revenues:    
Total revenues $ 5,200,138 $ 3,956,962
Sales of Consumable Products [Member]    
Revenues:    
Total revenues 358,536
Revenue From Licensing Customers [Member]    
Revenues:    
Total revenues $ 151,277