XML 75 R63.htm IDEA: XBRL DOCUMENT v3.25.1
Share Capital and Other Components of Equity (Details) - USD ($)
3 Months Ended 9 Months Ended 12 Months Ended
Mar. 21, 2025
Nov. 13, 2024
Aug. 30, 2017
Mar. 31, 2025
Dec. 31, 2024
Mar. 31, 2024
Sep. 30, 2023
[1]
Mar. 31, 2025
Mar. 31, 2024
Jun. 30, 2024
Jul. 01, 2024
Share Capital and Other Components of Equity [Line Items]                      
Common shares outstanding       503,766,493       503,766,493   2,594,850  
Voting shares outstanding                
Preferred shares outstanding   3,528,407           3,528,408  
Company issued common shares       503,766,493       503,766,493   2,594,850 302,552
Warrant purchase       2,186,478       2,186,478      
Warrant purchase shares       6,345,000       6,345,000      
Percentage of aggregate gross proceeds               6.50%      
Underwriters accountable expenses (in Dollars)               $ 100,000      
Other transaction cost (in Dollars)               594,167      
Offering cost (in Dollars)               16,516,035      
Fair value of warrant (in Dollars)               15,689,207   $ 3,200,000  
Fair value of common stock (in Dollars)               807,793      
Warrants liabilities (in Dollars)       $ 13,612,366       13,612,366    
Mezzanine equity (in Dollars)       784,000       784,000    
Estimated fair value (in Dollars)               $ 3,200,000 $ 3,200,000
Company effectively issued new common shares   4,615,384                  
Common shares issued   9,760,738                  
Outstanding preferred shares issued   3,473,256                  
Voting rights               one      
Preferred shares issued              
Vesting period     4 years                
Issued stock options (in Dollars)                  
Stock-based compensation expense (in Dollars)       $ 15,839   $ 27,140   50,735 385,199    
Exercise of stock options (in Dollars)               59,693    
Purchase warrant (in Dollars)               875,127      
Fair value additional paid (in Dollars)               $ 875,127      
Series A warrants [Member]                      
Share Capital and Other Components of Equity [Line Items]                      
Price per unit (in Dollars per share) $ 0.001                    
Company issued common shares 6,345,000     6,345,000       6,345,000      
Warrant purchase 19,035,000     35,716,270       35,716,270      
Warrant purchase shares       126,900,000       126,900,000      
Initial exercise price (in Dollars per share) $ 0.001     $ 0.195       $ 0.195      
Fair value of warrant (in Dollars)               $ 16,497,000      
Underwriters [Member]                      
Share Capital and Other Components of Equity [Line Items]                      
Warrant purchase shares       6,345,000       6,345,000      
Warrant [Member]                      
Share Capital and Other Components of Equity [Line Items]                      
Warrant purchase       126,900,000       126,900,000      
Initial exercise price (in Dollars per share)       $ 0.0251       $ 0.0251      
Net issuance cost (in Dollars)               $ 108,642      
Warrants liabilities (in Dollars)       $ 18,023,553       $ 18,023,553      
Service Fee [Member]                      
Share Capital and Other Components of Equity [Line Items]                      
Common shares connection with securities purchase agreement               401,884      
Advisory Service Received [Member]                      
Share Capital and Other Components of Equity [Line Items]                      
Common shares connection with securities purchase agreement               514,579      
March Twenty Twenty Five Financing [Member]                      
Share Capital and Other Components of Equity [Line Items]                      
Warrants liabilities (in Dollars)       $ 18,023,553       $ 18,023,553      
March Twenty Twenty Five Financing [Member] | Warrant [Member]                      
Share Capital and Other Components of Equity [Line Items]                      
Warrant purchase       35,716,270       35,716,270      
Preferred Stock [Member]                      
Share Capital and Other Components of Equity [Line Items]                      
Preferred shares outstanding               3,528,407  
Common Stock [Member]                      
Share Capital and Other Components of Equity [Line Items]                      
Company issued common shares       346,701,995       346,701,995      
Common shares connection with securities purchase agreement       126,900,000 [1] 769,527 [1]   20,081 346,701,995      
Company effectively issued new common shares [1]         4,615,384            
Outstanding preferred shares issued [1]         3,473,256            
Common shares issued service [1]       514,579              
Common Stock [Member] | Series A warrants [Member]                      
Share Capital and Other Components of Equity [Line Items]                      
Company issued common shares       1       1      
Warrant purchase       1       1      
Securities Purchase Agreement [Member]                      
Share Capital and Other Components of Equity [Line Items]                      
Common shares connection with securities purchase agreement               343,053      
Stock options [Member]                      
Share Capital and Other Components of Equity [Line Items]                      
Exercise of stock options (in Dollars)               $ 59,694    
Streeterville [Member]                      
Share Capital and Other Components of Equity [Line Items]                      
Common shares connection with securities purchase agreement               8,133,614      
Business Combination [Member]                      
Share Capital and Other Components of Equity [Line Items]                      
Common shares issued service               24,590      
Common Stock [Member]                      
Share Capital and Other Components of Equity [Line Items]                      
Common shares outstanding       503,766,493       503,766,493   2,594,850  
Voting shares outstanding       1,391,181       1,391,181      
Company issued common shares 1                    
Warrant purchase shares       126,900,000       126,900,000      
Net issuance cost (in Dollars)               $ 699,151      
Common shares outstanding for business combination               19,380,187      
Purchase warrant (in Dollars)               $ 203,986      
Common Stock [Member] | Series A warrants [Member]                      
Share Capital and Other Components of Equity [Line Items]                      
Company issued common shares 1                    
Warrant purchase 1                    
Warrant purchase shares 19,035,000     126,900,000       126,900,000      
IPO [Member]                      
Share Capital and Other Components of Equity [Line Items]                      
Public offering units 126,900,000     126,900,000              
Price per unit (in Dollars per share) $ 0.13     $ 0.13       $ 0.13      
IPO [Member] | Series A warrants [Member]                      
Share Capital and Other Components of Equity [Line Items]                      
Price per unit (in Dollars per share)       $ 0.001       $ 0.001      
Warrant purchase shares       19,035,000       19,035,000      
Initial exercise price (in Dollars per share)       $ 0.001       $ 0.001      
IPO [Member] | Underwriters [Member]                      
Share Capital and Other Components of Equity [Line Items]                      
Warrant purchase shares 19,035,000     19,035,000       19,035,000      
IPO [Member] | Common Stock [Member]                      
Share Capital and Other Components of Equity [Line Items]                      
Company issued common shares       1       1      
Over-Allotment Option [Member]                      
Share Capital and Other Components of Equity [Line Items]                      
Warrant purchase       19,035,000       19,035,000      
Warrant purchase shares       19,035,000       19,035,000      
Over-Allotment Option [Member] | Series A warrants [Member]                      
Share Capital and Other Components of Equity [Line Items]                      
Warrant purchase       19,035,000       19,035,000      
[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.