Derivative Liabilities (Tables)

6 Months Ended

Dec. 31, 2024

Derivative Liabilities

Schedule of Black-Scholes Inputs and Assumptions for valuation and Re-valuation of its Derivative Liabilities

The table below sets forth the Black-Scholes inputs and assumptions for the Company’s valuation and re-valuation of its derivative liabilities for the three months ending December 31:

	2024
Weighted average expected term (years)		0.01 – 4.67
Risk-free interest rate		4.26% - 4.69	%
Dividend yield		0	%
Volatility		6.69% - 117.89	%

Schedule of Derivative Liabilities

A summary of the activity related to derivative liabilities for the three months ending December 31, 2024, is as follows:

	Warrant Derivative Liabilities			Conversion Option Derivative Liability			Total Derivative Liabilities
Balance, September 30, 2024	$	3,117,647		$	939,435		$	4,057,082
Change in fair value		(639,727	)		(388,365	)		(1,028,092	)
Fair value of extinguishments during the period		(87,421	)		-			(87,421	)
Fair value of reclassifications to accounts payable during the period		(875,000	)		-			(875,000	)
Fair value of reclassifications to equity during the period		(1,515,499	)		(551,070	)		(2,066,569	)
Balance, December 31, 2024	$	-		$	-		$	-