XML 76 R38.htm IDEA: XBRL DOCUMENT
v3.25.3

Shareholders' Equity (Tables) | 12 Months Ended
--- | ---
Jun. 30, 2025
Shareholders’ Equity [Abstract] |
Schedule of Movement of Warrants | The movement of warrants is as follows:
|  | As of June 30, 2025 |
|  | Valuation |  |  | Series A |  |  | Series B |
|  | US$ |  |  | Share |  |  | Valuation |  |  | Share |  |  | Valuation |
Balance at beginning of the year |  | $ | — |  |  |  | — |  |  |  | — |  |  |  | — |  |  |  | — |
Issuance(a) |  |  | 10,559,739 |  |  |  | 160,000 |  |  |  | 4,122,940 |  |  |  | 160,000 |  |  |  | 6,436,799 |
Exerciset(b) |  |  | 3,693,843 |  |  |  | 159,920 |  |  |  | 918,183 |  |  |  | 139,891 |  |  |  | 3,693,843 |
Fair value changes(c) |  |  | (6,761,463 | ) |  |  | — |  |  |  | (3,204,725 | ) |  |  | — |  |  |  | (3,556,738 | )
Balance at end of the year |  | $ | 104,433 |  |  |  | 80 |  |  |  | 32 |  |  |  | 20,109 |  |  |  | 104,401 |
(a) | On September 20, 2024, the Company issued 160,000(Pre-consolidation 4,000,000) units to public, and each unit in such offering included one Class A Ordinary Share, one Series A warrant and one Series B warrant. The Company uses the Binominal Tree pricing model to value the warrants, and the fair value allocated to the warrants at the date of issuance was $10,559,739.
(b) | On November 27, 2024, the holder exchanged a total of 159,920 Series A warrants (3,998,000 before the split) by signing a stock exchange agreement. The Company uses the Binominal Tree pricing model to value the warrants, and the fair value allocated to the Series A warrants at the date of exchange was $918,183. In October, 2024, the Holders exercised an aggregate of 139,890(Pre-consolidation 3,497,241 ) Series B warrants through an alternative cashless exercise option. The Company uses the Binominal Tree pricing model to value the warrants, and the fair value allocated to the Series B warrants at the date of exercise was $3,693,843.
(c) | The number of remaining unexercised Series A warrants and Series B warrants is 80 and 20,109 respectively. The fair value of these warrants as of June 30, 2025 is $104,433. The total gain from changes in the fair value of warrants for the fiscal year 2025 is $6,761,463.
Schedule of Fair Value Measurements Inputs | The following table provides quantitative information regarding Level 3 fair value measurements inputs for the Company’s warrants at their measurement dates:
|  | As of June 30, |  |  | As of November 27, |  |  | As of October 7, |  |  | As of September 20, |
|  | 2025 |  |  | 2024 |  |  | 2024 |  |  | 2024 |
Volatility |  |  | 64.7 | % |  |  | 64.6 | % |  |  | 63.5 | % |  |  | 63.0 | %
Stock price |  |  | 1.3 |  |  |  | 0.21 |  |  |  | 0.29 |  |  |  | 0.58 |
Expected life of the warrants to convert |  |  | 4.2 |  |  |  | 4.81 |  |  |  | 4.95 |  |  |  | 5 |
Risk free rate |  |  | 3.7 | % |  |  | 4.1 | % |  |  | 3.9 | % |  |  | 3.5 | %
Dividend yield |  |  | 0 | % |  |  | 0 | % |  |  | 0 | % |  |  | 0 | %

X
- References No definition available. + Details
Name: | us-gaap_EquityAbstract
Namespace Prefix: | us-gaap_
Data Type: | xbrli:stringItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of input and valuation technique used to measure fair value and change in valuation approach and technique for each separate class of asset and liability measured on recurring and nonrecurring basis. + References Reference 1: http://www.xbrl.org/2003/role/disclosureRef -Topic 820 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 2 -Subparagraph (bbb)(1) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482106/820-10-50-2 Reference 2: http://www.xbrl.org/2003/role/exampleRef -Topic 820 -SubTopic 10 -Name Accounting Standards Codification -Section 55 -Paragraph 103 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482078/820-10-55-103 Reference 3: http://www.xbrl.org/2003/role/disclosureRef -Topic 820 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 2 -Subparagraph (bbb)(2) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482106/820-10-50-2 + Details
Name: | us-gaap_FairValueAssetsAndLiabilitiesMeasuredOnRecurringAndNonrecurringBasisValuationTechniquesTableTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of changes in the separate accounts comprising stockholders' equity (in addition to retained earnings) and of the changes in the number of shares of equity securities during at least the most recent annual fiscal period and any subsequent interim period presented is required to make the financial statements sufficiently informative if both financial position and results of operations are presented. + References Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Name Accounting Standards Codification -Section 50 -Paragraph 2 -SubTopic 10 -Topic 505 -Publisher FASB -URI https://asc.fasb.org/1943274/2147481112/505-10-50-2 + Details
Name: | us-gaap_ScheduleOfStockholdersEquityTableTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration