XML 16 R5.htm IDEA: XBRL DOCUMENT v3.25.1
Consolidated Statements of Stockholders' Equity (Unaudited) - USD ($)
Common Stock [Member]
Additional Paid-in Capital [Member]
Stock Payable [Member]
Retained Earnings [Member]
Total Equity [Member]
Noncontrolling Interest [Member]
Total
Beginning balance, value at Jun. 30, 2023 $ 10,205 $ 2,583,395 $ 50,000 $ (1,935,971) $ 707,629 $ 707,629
Beginning balance, shares at Jun. 30, 2023 10,205,597            
Common stock sold for cash $ 62 249,938 250,000 250,000
Common stock sold for cash, shares 62,087            
Net Loss (133,652) (133,652) (133,652)
Ending balance, value at Sep. 30, 2023 $ 10,267 2,833,333 50,000 (2,069,623) 823,977 823,977
Ending balance, shares at Sep. 30, 2023 10,267,684            
Beginning balance, value at Jun. 30, 2023 $ 10,205 2,583,395 50,000 (1,935,971) 707,629 707,629
Beginning balance, shares at Jun. 30, 2023 10,205,597            
Net Loss             (834,281)
Ending balance, value at Mar. 31, 2024 $ 10,541 4,414,667 50,000 (2,760,977) 1,714,231 51,122 1,765,353
Ending balance, shares at Mar. 31, 2024 10,541,902            
Beginning balance, value at Jun. 30, 2023 $ 10,205 2,583,395 50,000 (1,935,971) 707,629 707,629
Beginning balance, shares at Jun. 30, 2023 10,205,597            
Ending balance, value at Jun. 30, 2024 $ 10,548 4,615,732 (3,150,354) 1,475,926 42,112 1,518,038
Ending balance, shares at Jun. 30, 2024 10,548,191            
Beginning balance, value at Sep. 30, 2023 $ 10,267 2,833,333 50,000 (2,069,623) 823,977 823,977
Beginning balance, shares at Sep. 30, 2023 10,267,684            
Common stock sold for cash $ 469 1,888,831 1,889,300 1,889,300
Common stock sold for cash, shares 469,208            
Recapitalization $ 103 (247,398) (247,295) (247,295)
Recapitalization, shares 103,030            
Reclassification of noncontrolling interest $ (298) (60,099) 0 0 (60,397) 60,397 0
Reclassification of noncontrolling interest, shares (298,020)            
Net Loss (499,409) (499,409) (1,242) (500,651)
Ending balance, value at Dec. 31, 2023 $ 10,541 4,414,667 50,000 (2,569,032) 1,906,176 59,155 1,965,331
Ending balance, shares at Dec. 31, 2023 10,541,902            
Net Loss (191,945) (191,945) (8,033) (199,978)
Ending balance, value at Mar. 31, 2024 $ 10,541 4,414,667 50,000 (2,760,977) 1,714,231 51,122 1,765,353
Ending balance, shares at Mar. 31, 2024 10,541,902            
Beginning balance, value at Jun. 30, 2024 $ 10,548 4,615,732 (3,150,354) 1,475,926 42,112 1,518,038
Beginning balance, shares at Jun. 30, 2024 10,548,191            
Common stock sold for cash $ 56 137,944 138,000 138,000
Common stock sold for cash, shares 56,333            
Stock-based compensation 1,485,719 1,485,719 1,485,719
Net Loss (1,763,941) (1,763,941) (4,461) (1,768,402)
Ending balance, value at Sep. 30, 2024 $ 10,604 6,239,395 (4,914,295) 1,335,704 37,651 1,373,355
Ending balance, shares at Sep. 30, 2024 10,604,524            
Beginning balance, value at Jun. 30, 2024 $ 10,548 4,615,732 (3,150,354) 1,475,926 42,112 1,518,038
Beginning balance, shares at Jun. 30, 2024 10,548,191            
Net Loss             (3,175,435)
Ending balance, value at Mar. 31, 2025 $ 10,721 7,623,418 262,000 (6,309,920) 1,586,219 26,243 1,612,462
Ending balance, shares at Mar. 31, 2025 10,721,568            
Beginning balance, value at Sep. 30, 2024 $ 10,604 6,239,395 (4,914,295) 1,335,704 37,651 1,373,355
Beginning balance, shares at Sep. 30, 2024 10,604,524            
Common stock sold for cash 834,264 834,264 834,264
Stock-based compensation 483,823 483,823 483,823
Net Loss (840,917) (840,917) (5,290) (846,207)
Ending balance, value at Dec. 31, 2024 $ 10,604 6,723,218 834,264 (5,755,212) 1,812,874 32,361 1,845,235
Ending balance, shares at Dec. 31, 2024 10,604,524            
Common stock sold for cash $ 117 702,147 (572,264) 130,000 130,000
Common stock sold for cash, shares 117,044            
Stock-based compensation 198,053 198,053 198,053
Net Loss (554,708) (554,708) (6,118) (560,826)
Ending balance, value at Mar. 31, 2025 $ 10,721 $ 7,623,418 $ 262,000 $ (6,309,920) $ 1,586,219 $ 26,243 $ 1,612,462
Ending balance, shares at Mar. 31, 2025 10,721,568