XML 45 R33.htm IDEA: XBRL DOCUMENT v3.25.1
Convertible Notes (Tables)
9 Months Ended
Mar. 31, 2025
Convertible Notes [Abstract]  
Schedule of Convertible Notes
Balance, July 1, 2023   $ 14,727,183  
Funds advanced     11,549,945  
Convertible note issued for settlement of debt     1,308,441  
Warrant bifurcated classified as liability     (1,086,240 )
Warrant bifurcated classified as equity     (674,034 )
Interest accrued, net of capitalized interest paid     1,793,574  
Changes in fair value of financial liabilities     13,011,887  
Balance, June 30, 2024     40,630,756  
Funds advanced     1,105,000  
Convertible note issued for services     750,000  
Warrant bifurcated classified as equity     (875,127 )
Interest accrued     1,093,490  
Changes in fair value of financial liabilities     (34,333,573 )
Convertible notes converted to common shares     (8,370,546 )
Balance, March 31, 2025   $ -  
Schedule of Option Pricing Model The model used the following assumptions, including volatility, risk free rates and management’s best estimate of the expected time for the occurrence of a conversion event as described below.
    June 30,
2024
 
Annualized volatility     70% – 90 % 
Expected time to liquidity     0.5 – 1.5 year  
Dividend rate     0 %
Risk-free interest rate     5.09 %