XML 25 R6.htm IDEA: XBRL DOCUMENT v3.25.4
UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS EQUITY - USD ($)
Total
Common Stock
Additional Paid-In Capital
Accumulated Other Comprehensive Income (Loss)
Accumulated losses
Non-controlling Interest
Accumulated Deficit
Balance, shares at Jun. 30, 2023   1,176,200,278          
Balance, amount at Jun. 30, 2023 $ 36,220,536 $ 1,176,200 $ 45,415,958 $ (79,192)   $ 0 $ (10,292,430)
Shares issued to service provider, shares   1,000,000          
Shares issued to service provider, amount 134,000 $ 1,000 133,000 0   0 0
Shares issued for private placement, shares   44,651,232          
Shares issued for private placement, amount 4,318,207 $ 44,651 4,273,556 0   0 0
Cancellation of non-vested shares, shares   (504,924)          
Cancellation of non-vested shares, amount (175,985) $ (505) (175,480) 0   0 0
Net loss for the year (3,187,774) 0 0 0   0 (3,187,774)
Foreign currency translation adjustment 7,286 $ 0 0 7,286   0 0
Net income (loss) for the period (3,187,774)            
Foreign currency translation adjustment 7,286            
Balance, shares at Jun. 30, 2024   1,221,346,586          
Balance, amount at Jun. 30, 2024 37,316,270 $ 1,221,346 49,647,034 (71,906) $ (13,480,204) 0 (13,480,204)
Shares issued to service provider, shares   2,700,000          
Shares issued to service provider, amount 930,000 $ 2,700 927,300 0 0 0  
Shares issued for private placement, shares   6,024,439          
Shares issued for private placement, amount 584,000 $ 6,024 577,976 0 0 0  
Net loss for the year 354,715            
Shares issued to employee, vested portion, shares   2,020,000          
Shares issued to employee, vested portion, amount 242,264 $ 2,020 240,244 0 0 0  
Shares issued as settlement of promissory notes, shares   9,655,542          
Shares issued as settlement of promissory notes, amount 675,888 $ 9,656 666,232 0 0 0  
Net income (loss) for the period 354,715 0 0 0 354,715 0  
Foreign currency translation adjustment (96,183) $ 0 0 (96,183) 0 0  
Balance, shares at Sep. 30, 2024   1,241,746,567          
Balance, amount at Sep. 30, 2024 40,006,954 $ 1,241,746 52,058,786 (168,089) (13,125,489) 0  
Balance, shares at Jun. 30, 2024   1,221,346,586          
Balance, amount at Jun. 30, 2024 37,316,270 $ 1,221,346 49,647,034 (71,906) (13,480,204) 0 (13,480,204)
Shares issued to service provider, shares   8,856,550          
Shares issued to service provider, amount 1,816,947 $ 8,856 1,808,091 0   0 0
Net loss for the year (4,782,977)            
Foreign currency translation adjustment (88,903) $ 0 0 (88,903)   0 0
Shares issued to employee, vested portion, shares   2,070,000          
Shares issued to employee, vested portion, amount 523,048 $ 2,070 520,978 0   0 0
Net income (loss) for the period (4,783,013) $ 0 0 0   (36) (4,782,977)
Foreign currency translation adjustment (88,903)            
Share issued for private placement, shares   21,202,213          
Share issued for private placement, amount 1,983,000 $ 21,202 1,961,798 0   0 0
Shares issued for as settlement of promissory notes, shares   9,655,542          
Shares issued for as settlement of promissory notes, amount 675,888 $ 9,656 666,232 0   0 0
Shares cancelled, shares   (800,000)          
Shares cancelled, amount (80,000) $ (800) (79,200) 0   0 0
Shares issued to director, vested portion, shares   350,000          
Shares issued to director, vested portion, amount 5,534 $ 350 5,184 0   0 0
Balance, shares at Jun. 30, 2025   1,262,680,891          
Balance, amount at Jun. 30, 2025 37,368,771 $ 1,262,680 54,530,117 (160,809) (18,263,181) (36) $ (18,263,181)
Shares issued to service provider, shares   1,000,000          
Shares issued to service provider, amount 95,000 $ 1,000 94,000 0 0 0  
Shares issued for private placement, shares   5,600,000          
Shares issued for private placement, amount 448,000 $ 5,600 442,400 0 0 0  
Net loss for the year (919,555)            
Net income (loss) for the period (919,555) 0 0 0 (919,555) 0  
Foreign currency translation adjustment (18,659) 0 0 (18,659) 0 0  
Share based compensation to employee, vested portion 32,642 0 32,642 0 0 0  
Share based compensation to director, vested portion 8,345 $ 0 8,345 0 0 0  
Balance, shares at Sep. 30, 2025   1,269,280,891          
Balance, amount at Sep. 30, 2025 $ 37,014,544 $ 1,269,280 $ 55,107,504 $ (179,468) $ (19,182,736) $ (36)