XML 15 R5.htm IDEA: XBRL DOCUMENT v3.25.0.1
Condensed Consolidated Statements of Changes in Stockholders’ Deficit (Unaudited) - USD ($)
Common shares
Preferred shares
Additional paid in capital
Accumulated other comprehensive income
Accumulated Deficit
Total
Balance at Jun. 30, 2023 $ 1,285,788 [1] $ 71,590,087 [1] $ 9,294,030 $ (106,639,346) $ (24,469,441)
Balance (in Shares) at Jun. 30, 2023 [1] 2,490,606 3,528,408        
Stock-based compensation 204,159 204,159
Stock options exercised $ 149,166 [1] (129,642) 19,524
Stock options exercised (in Shares) [1] 27,567          
Issuance of common shares, net of issuance costs $ 260,999 [1] 260,999
Issuance of common shares, net of issuance costs (in Shares) [1] 20,081          
Net income (loss) (5,377,191) (5,377,191)
Balance at Sep. 30, 2023 $ 1,695,953 [1] $ 71,590,087 [1] 9,368,547 (112,016,537) (29,361,950)
Balance (in Shares) at Sep. 30, 2023 [1] 2,538,254 3,528,408        
Balance at Jun. 30, 2023 $ 1,285,788 [1] $ 71,590,087 [1] 9,294,030 (106,639,346) (24,469,441)
Balance (in Shares) at Jun. 30, 2023 [1] 2,490,606 3,528,408        
Foreign currency translation          
Net income (loss)           (12,508,051)
Balance at Dec. 31, 2023 $ 1,874,120 [1] $ 71,590,087 [1] 9,378,617 (119,147,397) (36,304,573)
Balance (in Shares) at Dec. 31, 2023 [1] 2,584,494 3,528,408        
Balance at Jun. 30, 2023 $ 1,285,788 [1] $ 71,590,087 [1] 9,294,030 (106,639,346) $ (24,469,441)
Balance (in Shares) at Jun. 30, 2023 [1] 2,490,606 3,528,408        
Stock options exercised (in Shares)           84,162
Balance at Jun. 30, 2024 $ 1,938,751 [1] $ 71,590,087 [1] 16,629,612 (140,607,594) $ (50,449,144)
Balance (in Shares) at Jun. 30, 2024 [1] 2,594,850 3,528,408        
Balance at Sep. 30, 2023 $ 1,695,953 [1] $ 71,590,087 [1] 9,368,547 (112,016,537) (29,361,950)
Balance (in Shares) at Sep. 30, 2023 [1] 2,538,254 3,528,408        
Stock-based compensation 153,900 153,900
Stock options exercised $ 178,167 [1] (143,830) 34,337
Stock options exercised (in Shares) [1] 46,240          
Foreign currency translation          
Net income (loss) (7,130,860) (7,130,860)
Balance at Dec. 31, 2023 $ 1,874,120 [1] $ 71,590,087 [1] 9,378,617 (119,147,397) (36,304,573)
Balance (in Shares) at Dec. 31, 2023 [1] 2,584,494 3,528,408        
Balance at Jun. 30, 2024 $ 1,938,751 [1] $ 71,590,087 [1] 16,629,612 (140,607,594) (50,449,144)
Balance (in Shares) at Jun. 30, 2024 [1] 2,594,850 3,528,408        
Conversion of Simple Agreements for Future Equity (SAFEs) at maturity $ 3,200,000 [1] 3,200,000
Conversion of Simple Agreements for Future Equity (SAFEs) at maturity (in Shares) [1] 302,550          
Stock-based compensation 16,295 16,295
Common share purchase warrants issued in connection with convertible promissory notes 287,387 287,387
Net income (loss) (7,412,175) (7,412,175)
Balance at Sep. 30, 2024 $ 5,138,751 [1] $ 71,590,087 [1] 16,933,294 (148,019,769) (54,357,637)
Balance (in Shares) at Sep. 30, 2024 [1] 2,897,400 3,528,408        
Balance at Jun. 30, 2024 $ 1,938,751 [1] $ 71,590,087 [1] 16,629,612 (140,607,594) (50,449,144)
Balance (in Shares) at Jun. 30, 2024 [1] 2,594,850 3,528,408        
Foreign currency translation           1,059
Net income (loss)           25,108,933
Balance at Dec. 31, 2024 $ 96,983,665 [1] 17,539,635 1,059 (115,498,661) (974,302)
Balance (in Shares) at Dec. 31, 2024 21,516,305 [1]        
Balance at Sep. 30, 2024 $ 5,138,751 [1] $ 71,590,087 [1] 16,933,294 (148,019,769) (54,357,637)
Balance (in Shares) at Sep. 30, 2024 [1] 2,897,400 3,528,408        
Stock-based compensation 18,601 18,601
Common share purchase warrants issued in connection with convertible promissory notes 587,740 587,740
Conversion of preferred shares $ 71,590,087 [1] $ (71,590,087) [1]
Conversion of preferred shares (in Shares) [1] 9,760,738 (3,528,408)        
Issuance of common shares, net of issuance costs $ 761,206 [1] 761,206
Issuance of common shares, net of issuance costs (in Shares) [1] 769,527          
Conversion of convertible notes $ 8,370,546 [1] 8,370,546
Conversion of convertible notes (in Shares) [1] 3,473,256          
Issuance of shares for Business Combination $ 11,123,075 [1] 11,123,075
Issuance of shares for Business Combination (in Shares) [1] 4,615,384          
Foreign currency translation 1,059 1,059
Net income (loss) 32,521,108 32,521,108
Balance at Dec. 31, 2024 $ 96,983,665 [1] $ 17,539,635 $ 1,059 $ (115,498,661) $ (974,302)
Balance (in Shares) at Dec. 31, 2024 21,516,305 [1]        
[1] The number of shares of preferred shares and common shares issued prior to the Business Combination have been retroactively adjusted by the Exchange Ratio to give effect to the Business Combination transaction. See Note 3 – Business Combination for more information.