XML 182 R44.htm IDEA: XBRL DOCUMENT v3.25.3
Derivative Liabilities (Tables)
12 Months Ended
Jun. 30, 2025
Schedule of Changes to Derivative Liabilities

 

    $ 
Balance, June 30, 2022   286,997 
Fair value of derivative liabilities on date of issuance   1,388,790 
Fair value changes of derivative liability – Finders’ Warrants   92,028 
Fair value changes of derivative liability – Incentive Warrants   (7,952)
Fair value changes of derivative liability – Settlement Warrants   162,383 
Balance, June 30, 2023   1,922,246 
Fair value of derivative liabilities on date of issuance   2,333,515 
Fair value changes of derivative liability – Finders’ Warrants   (333,740)
Fair value changes of derivative liability – Incentive Warrants   (389,790)
Fair value changes of derivative liability – Settlement Warrants   (949,817)
Fair value changes of derivative liability – Agents’ Warrants   (84,460)
Fair value changes of derivative liability – Performance Warrants   (170,685)
Fair value changes of derivative liability – 2024 Settlement Warrants   (453,687)
Disposal of 2024 Settlement Warrants   (1,568,557)
Balance, June 30, 2024   305,025 
Fair value of derivative liabilities on date of issuance   129,440 
Fair value changes of derivative liability – Finders’ Warrants   (38,060)
Fair value changes of derivative liability – Incentive Warrants   (11,754)
Fair value changes of derivative liability – Settlement Warrants   (160,622)
Fair value changes of derivative liability – Agents’ Warrants   (37,803)
Fair value changes of derivative liability – Performance Warrants   (946)
Fair value changes of derivative liability – Octagon Warrants   (73,367)
Balance, June 30, 2025   111,913