XML 16 R5.htm IDEA: XBRL DOCUMENT v3.25.3
Condensed Consolidated Statement of Changes in Stockholders' Equity (Unaudited) - USD ($)
Preferred Stock [Member]
Common Stock [Member]
Additional Paid-in Capital [Member]
AOCI Attributable to Parent [Member]
Retained Earnings [Member]
Total
Balance at Jun. 30, 2024 $ 832 $ 26,658 $ 4,847,664 $ 16,862 $ (2,298,849) $ 2,593,167
Balance, shares at Jun. 30, 2024 832,000 26,657,921        
Foreign currency translation adjustment 2,359 2,359
Share-based compensation $ 700 1,941,892 1,942,592
Share-based compensation, shares   700,000        
Net income (loss) (584,508) (584,508)
Balance at Sep. 30, 2024 $ 832 $ 27,358 6,789,556 19,221 (2,883,357) 3,953,610
Balance, shares at Sep. 30, 2024 832,000 27,357,921        
Balance at Jun. 30, 2025 $ 832 $ 27,540 7,533,648 (9,229) (5,745,600) 1,807,191
Balance, shares at Jun. 30, 2025 832,000 27,539,330        
Foreign currency translation adjustment 7,214 7,214
Share-based compensation $ 175 83,282 83,457
Share-based compensation, shares   174,924        
Net income (loss) (374,803) (374,803)
Balance at Sep. 30, 2025 $ 832 $ 27,715 $ 7,616,930 $ (2,015) $ (6,120,403) $ 1,523,059
Balance, shares at Sep. 30, 2025 832,000 27,714,254