XML 63 R44.htm IDEA: XBRL DOCUMENT v3.25.2
Income Taxes (Tables)
12 Months Ended
Jun. 30, 2025
Income Taxes [Abstract]  
Schedule of Canadian and Foreign Pre-Tax Loss

The disaggregation of the Company's Canadian and foreign pre-tax loss for the years ended June 30, 2025 and 2024 is as follows:

 

   June 30,
2025
   June 30,
2024
 
Canada  $(2,715,386)  $(30,831,794)
Foreign   (2,634,481)   (3,136,454)
   $(5,349,867)  $(33,968,248)
Schedule of Reconciliation between Statutory Income Taxes and Income Tax Expense

The following is a reconciliation between statutory income taxes and the income tax expense for years ended June 30, 2025 and 2024:

 

   June 30,
2025
   June 30,
2024
 
Loss before tax  $5,349,867   $33,968,248 
Statutory tax rate   27%   27%
Expected tax recovery at statutory rate   (1,444,464)   (9,172,000)
Impact of foreign tax rate   (15,766)   
-
 
Impact of permanent differences   (3,570,201)   5,622,000 
SR&ED and IRAP government assistance   
-
    (327,000)
Foreign exchange and other   (308,426)   452,000 
Change in valuation allowance   5,339,652    3,425,000 
Income tax expense  $795   $
-
 
           
Current income tax  $795   $
-
 
Deferred income tax   
-
    
-
 
Income tax expense  $795   $
-
 
Schedule of Deferred Tax Assets

The Company’s deferred tax assets are as follows for the year end June 30, 2025 and 2024:

 

   June 30,
2025
   June 30,
2024
 
Deferred tax asset:        
Financing cost  $609,684   $562,282 
Non-capital loss carry forward   22,149,686    17,158,967 
Property and equipment   366,964    368,513 
ROU liability   164,585    244,036 
Convertible promissory note   240,861    
-
 
CECL   64,288    
-
 
Capitalized R&D   1,129,727    1,120,043 
Deductible SR&ED pool   1,444,099    1,647,638 
Non-refundable BC ITCs   407,267    405,957 
Non-refundable federal ITCs   286,478    285,557 
Other   233,171    
-
 
Total deferred tax assets   27,096,810    21,792,993 
           
Deferred tax liabilities:          
ROU asset   (142,472)   (179,572)
Pre-paid security purchase   (5,255)   (20,194)
BC proxy SR&ED   
-
    (208,182)
Federal ITC claimed during the year   
-
    
-
 
Total deferred tax liabilities   (147,727)   (407,948)
Total deferred tax assets/liabilities   26,949,083    21,385,045 
Less: valuation allowance   (26,949,083)   (21,385,045)
Net deferred tax assets (liabilities)  $
-
   $
-
 
Schedule of Statement of Financial Position

The amount and expiry date of deductible temporary differences, unused tax losses and unused tax credits for which no deferred tax asset is recognized in the statement of financial position are as follows:

 

Jurisdiction  Expiry  Operating losses   SR&ED expenditure pool   Investment tax credit 
Canada  Indefinite  $
-
   $6,102,364   $
       -
 
Canada  2038-2045   75,036,390    
-
    
-
 
US - Federal  2042-2045   
-
    5,379,650    
-
 
US - Federal  Indefinite   8,441,315    
-
    
-
 
US - California  2042-2045   14,576,222    
-
    
-
 
UK  Indefinite   616,731    
-
    
-
 
      $98,670,658   $11,482,014   $
-