XML 53 R34.htm IDEA: XBRL DOCUMENT v3.25.2
Business Combination (Tables)
12 Months Ended
Jun. 30, 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 8)   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:
   Year
ended
June 30,
2025
   Year
ended
June 30,
2024
 
   unaudited   unaudited 
Revenue  $366,874   $336,562 
Net loss  $(8,199,606)  $(35,316,605)