XML 25 R5.htm IDEA: XBRL DOCUMENT v3.25.2
Consolidated Statements of Stockholders' Equity - 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 10,205,195            
Common stock sold for cash $ 531 2,338,769 (50,000) 2,289,300 2,289,300
Common stock sold for cash, shares 531,295            
Recapitalization $ 103 (246,326) (246,223) (246,223)
Recapitalization, shares 103,030            
Reclassification of noncontrolling interest $ (298) (60,099) (60,397) 60,397
Reclassification of noncontrolling interest, shares (298,020)            
Issuance of common stock for reverse stock split $ 7 (7)
Issuance of common stock for reverse stock split, shares 6,691            
Net Loss (1,214,383) (1,214,383) (18,285) (1,232,668)
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            
Common stock sold for cash $ 173 840,091 262,000 1,102,264 1,102,264
Common stock sold for cash, shares 173,377            
Stock-based compensation 2,385,312 2,385,312 2,385,312
Net Loss (4,668,034) (4,668,034) (45,512) (4,713,546)
Ending balance, value at Jun. 30, 2025 $ 10,721 $ 7,841,135 $ 262,000 $ (7,818,388) $ 295,468 $ (3,400) $ 292,068
Ending balance, shares at Jun. 30, 2025 10,721,568