XML 37 R7.htm IDEA: XBRL DOCUMENT v3.25.2
Consolidated Statements of Cash Flows
12 Months Ended
Jun. 30, 2025
USD ($)
Jun. 30, 2024
USD ($)
Net loss $ (3,258,969) $ (2,782,278)
Adjustment:    
Depreciation and amortization 343,830 399,602
Changes in operating assets:    
Prepaid expenses and other current assets (2,685,519) (279,425)
Accounts payable, accruals and other current liabilities (117,661) 479,634
Lease obligations, net cash (23,709)
Other non-current assets (83,027) 56,127
Cash used in operating activities (5,825,055) (2,126,340)
Purchase of equipment (31,650) (74,110)
Cash used in investing activities (31,650) (74,110)
Net proceeds from issuance of stock in IPO/(prepayments for IPO costs) 5,493,800 (85,400)
Cash provided by financing activities 5,934,301 1,866,820
Foreign currency effect 218,346 319,324
Net change in cash 295,942 (14,306)
Cash at beginning of the year 2,607,973 2,622,279
Cash at year end 2,903,915 2,607,973
Net increase (decrease) in cash 295,942 (14,306)
Supplementary Cash Flow Information:    
Cash paid for interest
Cash paid for taxes
Cash received for interest 24,915
Major Stockholders    
Changes in operating assets:    
Proceeds from related parties 296,507 294,900
Repayments to related parties (237,552)
Related Corporations    
Changes in operating assets:    
Proceeds from related parties 981,546 1,657,320
Repayments to related parties $ (600,000)