XML 20 R5.htm IDEA: XBRL DOCUMENT v3.24.4
CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS' DEFICIT - USD ($)
Total
Ordinary shares
Additional paid in capital
[1]
Accumulated deficits
Accumulated other comprehensive loss
Equity Attributable to Owners of the Company
Non-controlling interest
Beginning balance, shares at Jun. 30, 2021   779,510          
Beginning balance at Jun. 30, 2021 $ (1,241,661) $ 78 [1] $ 9,922 $ (1,274,920) $ 23,259 $ (1,241,661)  
Ordinary shares issued for conversion of debt, shares   120,652,634          
Ordinary shares issued for conversion of debt, value 1,547,804 $ 12,065 [1] 1,535,739     1,547,804  
Foreign currency translation adjustment (14,143)       (14,143) (14,143)  
Net loss (1,076,823)     (1,076,823)   (1,076,823)  
Ending balance, shares at Jun. 30, 2022   121,432,144          
Ending balance at Jun. 30, 2022 (784,823) $ 12,143 [1] 1,545,661 (2,351,743) 9,116 (784,823)  
Capital contribution from non-controlling interest 67       (2) (2) $ 69
Ordinary shares issued for conversion of debt, shares   295,824          
Ordinary shares issued for conversion of debt, value 790,287 $ 29 [1] 790,258     790,287  
Share issued under stock-based compensation, shares   5,071,886          
Share issued under stock-based compensation, value 13,568,137 $ 507 [1] 13,567,630     13,568,137  
Foreign currency translation adjustment (460,152)       (460,152) (460,152)  
Net loss (16,791,770)     (16,791,770)   (16,791,770)  
Ending balance, shares at Jun. 30, 2023   126,799,854          
Ending balance at Jun. 30, 2023 (3,678,254) $ 12,679 [1] 15,903,549 (19,143,513) (451,038) (3,678,323) 69
Shares issued for commitment shares under Equity Line of Credit Arrangement, shares   2,994,012          
Shares issued for commitment shares under Equity Line of Credit Arrangement, value 2,251,497 $ 299 [1] 2,251,198     2,251,497  
Shares issued for PNCPS Compensation Shares   609,756          
Shares issued for PNCPS Compensation Shares, value 1,060,975 $ 61 [1] 1,060,914     1,060,975  
New share issuances, shares   3,015,437          
New share issuances, value 22,553,066 $ 302 [1] 22,552,764     22,553,066  
Reverse capitalisation of Prime Number Acquisition I Corp, shares   2,011,392          
Reverse capitalisation of Prime Number Acquisition I Corp, value (24,607,472) $ 201 [1] (24,607,673)     (24,607,472)  
Ordinary shares issued for conversion of debt, shares   28,700,000          
Ordinary shares issued for conversion of debt, value 5,122,950 $ 2,870 [1] 5,120,080     5,122,950  
Share issued under stock-based compensation, shares   2,522,980          
Share issued under stock-based compensation, value 450,352 $ 252 [1] 450,100     450,352  
Share issued for marketing services, shares   800,000          
Share issued for marketing services 200,000 $ 80 [1] 199,920     200,000  
Share issued for Forward Purchase Agreement, shares   3,000,000          
Share issued for Forward Purchase Agreement, value 756,000 $ 300 [1] 755,700     756,000  
Foreign currency translation adjustment 34,761       34,761 34,761  
Net loss (11,254,626)     (11,254,626)   (11,254,626)  
Ending balance, shares at Jun. 30, 2024   170,453,431          
Ending balance at Jun. 30, 2024 $ (7,110,751) $ 17,044 [1] $ 23,686,552 $ (30,398,139) $ (416,277) $ (7,110,820) $ 69
[1] Shares and per share data are presented on a retroactive basis to give effect to the reverse recapitalization.