XML 12 R2.htm IDEA: XBRL DOCUMENT v3.25.0.1
Condensed Consolidated Balance Sheets - USD ($)
Dec. 31, 2024
Jun. 30, 2024
Current assets    
Cash $ 788,561 $ 395,580
Accounts receivable, net of allowance 93,043
Other current assets 309,162 90,921
Current assets 1,190,766 486,501
Non-current assets    
Premises lease deposits 123,604 126,431
Property and equipment, net 336,447 449,255
Operating lease right-of-use assets, net 427,910 689,165
Customer list, net 80,000
Goodwill 14,045,955
Non-current assets 15,013,916 1,264,851
Total assets 16,204,682 1,751,352
Current liabilities    
Accounts payable and accrued liabilities 7,684,195 5,924,121
Customer deposits 452,432 482,575
Deferred revenue 164,915
Current portion of operating lease liabilities 260,074 443,519
Current portion of finance lease liabilities 6,960 7,141
Short-term debt 797,368 1,099,489
Pre-paid security purchase 1,816,558
Convertible notes 40,630,756
Financial liability convertible to equity 3,200,000
Current liabilities 11,182,502 51,787,601
Non-current liabilities    
Non-current portion of operating lease liabilities 106,155 235,492
Non-current portion of finance lease liabilities 165,226 177,403
Long-term debt 5,725,101
Non-current liabilities 5,996,482 412,895
Total liabilities 17,178,984 52,200,496
Commitment and contingencies (Note 17)
STOCKHOLDERS’ DEFICIT    
Common shares without par value, unlimited shares authorized, 21,516,305 shares issued and outstanding as of December 31, 2024 (June 30, 2024 – 2,594,850) 96,983,665 1,938,751
Preferred shares without par value, unlimited shares authorized, nil shares issued and outstanding as of December 31, 2024 (June 30, 2024 – 3,528,408) 71,590,087
Additional paid in capital 17,539,635 16,629,612
Accumulated other comprehensive income 1,059
Accumulated deficit (115,498,661) (140,607,594)
Total stockholders’ deficit (974,302) (50,449,144)
Total liabilities and stockholders’ deficit $ 16,204,682 $ 1,751,352