XML 16 R5.htm IDEA: XBRL DOCUMENT v3.25.1
Condensed Consolidated Statement of 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, 2023 $ 832 $ 26,658 $ 4,847,664 $ 10,332 $ (5,149,363) $ (263,877)
Balance, shares at Jun. 30, 2023 832,000 26,657,921        
Foreign currency translation adjustment (2,997) (2,997)
Net income (loss) 1,839,147 1,839,147
Balance at Sep. 30, 2023 $ 832 $ 26,658 4,847,664 7,335 (3,310,216) 1,572,273
Balance, shares at Sep. 30, 2023 832,000 26,657,921        
Balance at Jun. 30, 2023 $ 832 $ 26,658 4,847,664 10,332 (5,149,363) (263,877)
Balance, shares at Jun. 30, 2023 832,000 26,657,921        
Foreign currency translation adjustment           (17,466)
Net income (loss)           2,416,295
Balance at Mar. 31, 2024 $ 832 $ 26,658 4,847,664 (7,134) (2,733,068) 2,134,952
Balance, shares at Mar. 31, 2024 832,000 26,657,921        
Balance at Sep. 30, 2023 $ 832 $ 26,658 4,847,664 7,335 (3,310,216) 1,572,273
Balance, shares at Sep. 30, 2023 832,000 26,657,921        
Foreign currency translation adjustment (16,304) (16,304)
Net income (loss) (33,017) (33,017)
Balance at Dec. 31, 2023 $ 832 $ 26,658 4,847,664 (8,969) (3,343,233) 1,522,952
Balance, shares at Dec. 31, 2023 832,000 26,657,921        
Foreign currency translation adjustment 1,835 1,835
Net income (loss) 610,165 610,165
Balance at Mar. 31, 2024 $ 832 $ 26,658 4,847,664 (7,134) (2,733,068) 2,134,952
Balance, shares at Mar. 31, 2024 832,000 26,657,921        
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, 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           6,291
Net income (loss)           (2,498,000)
Balance at Mar. 31, 2025 $ 832 $ 27,411 7,210,278 23,153 (4,796,849) 2,464,825
Balance, shares at Mar. 31, 2025 832,000 27,410,921        
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        
Foreign currency translation adjustment 1,871 1,871
Share-based compensation $ 53 100,055 100,108
Share-based compensation, shares   53,000        
Net income (loss) (962,685) (962,685)
Balance at Dec. 31, 2024 $ 832 $ 27,411 6,889,611 21,092 (3,846,042) 3,092,904
Balance, shares at Dec. 31, 2024 832,000 27,410,921        
Foreign currency translation adjustment 2,061 2,061
Share-based compensation   320,667 320,667
Net income (loss) (950,807) (950,807)
Balance at Mar. 31, 2025 $ 832 $ 27,411 $ 7,210,278 $ 23,153 $ (4,796,849) $ 2,464,825
Balance, shares at Mar. 31, 2025 832,000 27,410,921