XML 28 R4.htm IDEA: XBRL DOCUMENT v3.25.1
Condensed Consolidated Statements of Operations and Comprehensive Income (Loss) - USD ($)
3 Months Ended 6 Months Ended 12 Months Ended
Dec. 31, 2024
Sep. 30, 2024
Dec. 31, 2023
Sep. 30, 2023
Dec. 31, 2024
Dec. 31, 2023
Jun. 30, 2024
Jun. 30, 2023
Jun. 30, 2022
Revenues $ 49,523     $ 49,523      
Cost of Revenues 21,332     21,332      
Gross Profit 28,191     28,191      
Operating Expenses                  
Sales and marketing 178,379   196,660   352,545 572,972      
Transaction costs 4,668,895     5,417,436      
Depreciation 47,564   74,714   114,812 154,852      
Foreign currency transaction (gain)/loss (297,317)   120,216   (234,579) (39,240)      
Research and development, net 997,333   17,344   1,054,554 1,954,571      
General and administrative 2,182,333   1,814,139   2,972,360 3,364,652      
Total Operating Expenses 7,777,187   2,223,073   9,677,128 6,007,807      
Other Expense                  
Changes in fair value of financial liabilities 38,990,961   (3,911,781)   34,333,573 (4,739,085)      
Finance expense (1,020,862)   (996,006)   (1,875,708) (1,761,159)      
Total Other Income/(Expense) 37,970,099   (4,907,787)   32,457,865 (6,500,244)      
Income (loss) before taxes 30,221,103   (7,130,860)   22,808,928 (12,508,051)      
Income tax benefit (provision) 5 5
Net income (loss) 30,221,108 (7,412,175) (7,130,860) (5,377,191) 22,808,933 (12,508,051)      
COMPREHENSIVE INCOME (LOSS)                  
Net income (loss) 30,221,108   (7,130,860)   22,808,933 (12,508,051)      
Other comprehensive income (loss)                  
Foreign currency translation adjustments 1,059     1,059      
Comprehensive income (loss) $ 30,222,167   $ (7,130,860)   $ 22,809,992 $ (12,508,051)      
Earning (loss) per share                  
Diluted (in Dollars per share) $ 2.33   $ (2.76)   $ 2.84 $ (4.93)      
Net Loss Per Share - Basic (in Dollars per share) 2.37   (2.76)   2.92 (4.93)      
Net Loss Per Share - Diluted (in Dollars per share) $ 2.33   $ (2.76)   $ 2.84 $ (4.93)      
Weighted Average Shares Outstanding                  
Basic (in Shares) 12,726,152   2,580,041   7,811,776 2,537,638      
Diluted (in Shares) 12,952,520   2,580,041   8,038,144 2,537,638      
Grafiti Holding Inc                  
Revenues   101,969   97,908     336,562 391,848 456,076
Cost of Revenues   39,647   23,805     82,084 95,220 95,499
Gross Profit   62,322   74,103     254,478 296,628 360,577
Operating Expenses                  
Sales and marketing   43,322   44,587     174,061 196,907 229,450
General and administrative   224,614   33,208     402,625 173,549 194,994
Share based compensation ($219,627 to related parties)             627,478
Acquisition-related costs   1,085,297       280,789
Provision for credit losses   129,535       108,568
Total Operating Expenses   1,482,768   77,795     1,593,521 370,456 424,444
Loss from Operations   (1,420,446)   (3,692)     (1,339,043) (73,828) (63,867)
Other Expense                  
Interest expense   (168,160)       (9,314)
Interest income   24,066            
Total Other Income/(Expense)   (144,094)       (9,314)
Income (loss) before taxes   (1,564,540)   (3,692)     (1,348,357) (73,828) (63,867)
Income tax benefit (provision)        
Net income (loss)   (1,564,540)   (3,692)     (1,348,357) (73,828) (63,867)
Other comprehensive income (loss)                  
Comprehensive income (loss)   $ (1,566,762)   $ (4,774)     $ (1,354,170) $ (73,066) $ (67,824)
Earning (loss) per share                  
Diluted (in Dollars per share)   $ (0.39)   $ (0.001)     $ (0.37) $ (0.02) $ (0.02)
Net Loss Per Share - Basic (in Dollars per share)   (0.39)   (0.001)     (0.37) (0.02) (0.02)
Net Loss Per Share - Diluted (in Dollars per share)   $ (0.39)   $ (0.001)     $ (0.37) $ (0.02) $ (0.02)
Weighted Average Shares Outstanding                  
Basic (in Shares)   4,006,706   3,600,001     3,600,001 3,600,001 3,600,001
Diluted (in Shares)   4,006,706   3,600,001     3,600,001 3,600,001 3,600,001