XML 41 R29.htm IDEA: XBRL DOCUMENT v3.25.1
Business Combination (Tables)
9 Months Ended
Mar. 31, 2025
Business Combination [Abstract]  
Schedule of Identified Assets Acquired and Liabilities Assumed

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 6)     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 Future Results of Operations The pro forma results are not necessarily indicative of (i) the results of operations that would have occurred had the operations of this acquisition actually been acquired at the beginning of fiscal year 2023 or (ii) future results of operations:
    Three months
ended
March 31,
2025
    Three months
ended
March 31,
2024
    Nine months
ended
March 31,
2025
    Nine months
ended
March 31,
2024
 
    unaudited     unaudited     unaudited     unaudited  
Revenue   $ 81,411     $ 66,775     $ 275,072     $ 256,250  
Net loss   $ (25,163,438   $ (13,137,180   $ (5,203,449 )   $ (25,678,121