XML 17 R5.htm IDEA: XBRL DOCUMENT v3.25.1
Condensed Consolidated Statements of Mezzanine Equity and Changes in Stockholders’ Deficit (Unaudited) - USD ($)
Mezzanine equity
Common shares
Preferred shares
Additional paid in capital
Accumulated other comprehensive income (loss)
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 [1] [1] 204,159 204,159
Stock options exercised $ 149,166 [1] [1] (129,642) 19,524
Stock options exercised (in Shares) [1]   27,567          
Issuance of common shares, net of issuance costs $ 260,999 [1] [1] 260,999
Issuance of common shares, net of issuance costs (in Shares) [1]   20,081          
Net income (loss) [1] [1] (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        
Conversion of preferred shares            
Net income (loss)             (25,604,984)
Foreign currency translation            
Balance at Mar. 31, 2024 $ 1,916,918 [1] $ 71,590,087 [1] 9,751,751 (132,244,330) (48,985,574)
Balance (in Shares) at Mar. 31, 2024 [1]   2,592,740 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        
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 [1] [1] 153,900 153,900
Stock options exercised $ 178,167 [1] [1] (143,830) 34,337
Stock options exercised (in Shares) [1]   46,240          
Net income (loss) [1] [1] (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        
Stock-based compensation [1] [1] 27,140 27,140
Common share purchase warrants issued [1] [1] 382,960 382,960
Stock options exercised $ 42,798 [1] [1] (36,966) 5,832
Stock options exercised (in Shares) [1]   8,246          
Net income (loss)   [1] [1] (13,096,933) (13,096,933)
Foreign currency translation            
Balance at Mar. 31, 2024 $ 1,916,918 [1] $ 71,590,087 [1] 9,751,751 (132,244,330) (48,985,574)
Balance (in Shares) at Mar. 31, 2024 [1]   2,592,740 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] [1] 3,200,000
Conversion of Simple Agreements for Future Equity (SAFEs) at maturity (in Shares) [1]   302,550          
Stock-based compensation [1] [1] 16,295 16,295
Common share purchase warrants issued in connection with convertible promissory notes [1] [1] 287,387 287,387
Net income (loss) [1] [1] (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        
Conversion of preferred shares             3,200,000
Issuance of common shares, net of issuance costs (in Shares)   346,701,995          
Net income (loss)             (2,354,505)
Foreign currency translation             (2,248)
Balance at Mar. 31, 2025 $ 784,000 $ 104,117,416 [1] [1] 17,555,474 (2,248) (142,962,099) (21,291,457)
Balance (in Shares) at Mar. 31, 2025 6,345,000 503,766,493 [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 [1] [1] 18,601 18,601
Common share purchase warrants issued in connection with convertible promissory notes [1] [1] 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] [1] 761,206
Issuance of common shares, net of issuance costs (in Shares) [1]   769,527          
Conversion of convertible notes $ 8,370,546 [1] [1] 8,370,546
Conversion of convertible notes (in Shares) [1]   3,473,256          
Issuance of shares for Business Combination $ 11,123,075 [1] [1] 11,123,075
Issuance of shares for Business Combination (in Shares) [1]   4,615,384          
Net income (loss) [1] [1] 30,221,108 30,221,108
Foreign currency translation [1] [1] 1,059 1,059
Balance at Dec. 31, 2024 $ 96,983,665 [1] [1] 17,539,635 1,059 (117,798,661) (3,274,302)
Balance (in Shares) at Dec. 31, 2024 [1]   21,516,305          
Stock-based compensation [1] [1] 15,839 15,839
Issuance of common shares, net of issuance costs $ 699,151 [1] [1] 699,151
Issuance of common shares, net of issuance costs (in Shares) [1]   126,900,000          
Issuance of warrants to underwriters $ 784,000 [1] [1]  
Issuance of warrants to underwriters (in Shares) 6,345,000            
Issuance of shares for warrants exercised $ 4,411,187 [1] [1] 4,411,187
Issuance of shares for warrants exercised (in Shares) [1]   346,701,995          
Issuance of shares for pre-paid security purchase $ 1,550,000 [1] [1] 1,550,000
Issuance of shares for pre-paid security purchase (in Shares) [1]   8,133,614          
Issuance of shares for services $ 473,413 [1] [1] 473,413
Issuance of shares for services (in Shares) [1]   514,579          
Net income (loss) [1] [1] (25,163,438) (25,163,438)
Foreign currency translation   [1] [1] (3,307) (3,307)
Balance at Mar. 31, 2025 $ 784,000 $ 104,117,416 [1] [1] $ 17,555,474 $ (2,248) $ (142,962,099) $ (21,291,457)
Balance (in Shares) at Mar. 31, 2025 6,345,000 503,766,493 [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.