XML 74 R50.htm IDEA: XBRL DOCUMENT v3.25.1
Business Combination (Tables)
6 Months Ended
Dec. 31, 2024
Business Combination [Abstract]  
Schedule of Business Combination Identified Assets Acquired and Liabilities

The following tables summarize the consideration paid for the acquisitions and the preliminary amount of identified assets acquired and liabilities assumed as of the acquisition date:

 

   Fair Value 
Equity consideration  $11,123,075 
Settlement of preexisting relationship (Note 7)   1,184,115 
Net consideration   9,938,960 
Assets acquired:     
Cash and cash equivalents   77,270 
Accounts receivable   57,093 
Prepaid expenses and other current assets   78,265 
Property and equipment   2,311 
Customer list   80,000 
Goodwill   14,045,955 
Total assets acquired   14,340,894 
Liabilities assumed:     
Accounts payable and accrued liabilities   2,203,441 
Deferred revenue   160,509 
Fair value of debt assumed   2,037,984 
Total liabilities assumed   4,401,934 
      
Estimated fair value of net assets acquired  $9,938,960 
Schedule of Unaudited, Pro Forma Consolidated Results of Operations The following table presents the unaudited, pro forma consolidated results of operations for the three and six months ended December 31, 2024 as if the Business Combination had occurred at the beginning of fiscal year 2023.
   Three months
ended
December 31,
2024
   Three months
ended
December 31,
2023
   Six months
ended
December 31,
2024
   Six months
ended
December 31,
2023
 
   unaudited   unaudited   unaudited   unaudited 
Revenue  $91,692   $91,567   $193,661   $189,475 
Net income (loss)  $31,236,703   $7,160,057   $22,259,988   $12,540,940