XML 40 R5.htm IDEA: XBRL DOCUMENT v3.25.3
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, 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, 2025 $ 10,721 7,841,135 262,000 (7,818,388) 295,468 (3,400) 292,068
Beginning balance, shares at Jun. 30, 2025 10,721,568            
Common stock sold for cash $ 20 119,980 (120,000)
Common stock sold for cash, shares 20,000            
Common stock issued for settlement of liabilities $ 17 99,979 99,996 99,996
Common stock issued for settlement of liabilities, shares 16,666            
Stock-based compensation 199,698 199,698 199,698
Net Loss (498,401) (498,401) (5,192) (503,593)
Ending balance, value at Sep. 30, 2025 $ 10,758 $ 8,260,792 $ 142,000 $ (8,316,789) $ 96,761 $ (8,592) $ 88,169
Ending balance, shares at Sep. 30, 2025 10,758,234