XML 42 R29.htm IDEA: XBRL DOCUMENT v3.25.0.1
LONG TERM LOAN (Tables)
 12 Months Ended
Jun. 30, 2024
Debt Disclosure [Abstract]  
Schedule of Long-term Debt Instruments

As of June 30, 2024, long term loan consisted of the following:

 

   Shares
pledged		   Principal   Accrued
interest
liability		   Balance 
                 
Received long term loan on April 27, 2021   10,000,000   $200,000   $127,123   $327,123 
Received long term loan on June 3, 2021   3,050,000    290,000    178,449    468,449 
Received long term loan on June 4, 2021   500,000    50,000    30,767    80,767 
Received long term loan on June 23, 2021   300,000    30,000    18,132    48,132 
Received long term loan on July 12, 2021   80,000    10,000    5,940    15,940 
Received long term loan on September 1, 2021   1,540,000    60,000    33,962    93,962 
Received long term loan on September 22, 2021   500,000    50,000    27,726    77,726 
Received long term loan on September 27, 2021   500,000    50,000    27,589    77,589 
Received long term loan on October 29, 2021   161,840    12,138    6,485    18,623 
Received long term loan on November 9, 2021   500,000    50,000    26,411    76,411 
Received long term loan on November 16, 2021   1,400,000    140,000    73,414    213,414 
Received long term loan on November 18, 2021   500,000    50,000    26,164    76,164 
Received long term loan on November 29, 2021   200,000    20,000    10,345    30,345 
Received long term loan on November 30, 2021   100,000    10,000    5,167    15,167 
Received long term loan on October 13, 2022   2,625,000    21,000    7,203    28,203 
Received long term loan on March 10, 2023   1,000,000    10,000    2,620    12,620 
Received long term loan on March 14, 2023   1,000,000    10,000    2,597    12,597 
Received long term loan on March 16, 2023   1,000,000    10,000    2,586    12,586 
Received long term loan on April 17, 2023   6,000,000    30,000    7,233    37,233 
Received long term loan on May 9, 2023   1,000,000    10,000    2,290    12,290 
Received long term loan on June 24, 2021   600,000    60,000    38,236    98,236 
Total   32,556,840   $1,173,138   $660,439   $1,833,577 
Schedule of Maturities of Long-Term Debt

The principal balance, the scheduled principal payments, the schedule interest payments, and the weighted average interest rates of the long-term loan future maturities are as follows:

 

Year Ending June 30  Principal
Balance		   Scheduled
Principal
Payments		   Schedule
Interest
Payments		   Weighted
Average
Interest
Rate		 
2025   1,173,138    -    234,628    20.00%
2026   473,138    700,000    112,883    9.62%
2027   21,000    452,138    67,413    14.25%
2028   -    21,000    3,057    14.56%