XML 12 R2.htm IDEA: XBRL DOCUMENT v3.25.3
Condensed Consolidated Balance Sheets - USD ($)
Sep. 30, 2025
Jun. 30, 2025
Current assets    
Cash $ 682,232 $ 2,479,283
Accounts receivable, net of allowance 80,523 22,131
Other current assets 406,110 846,748
Current assets 1,168,865 3,348,162
Non-current assets    
Restricted cash 42,967 43,373
Premises lease deposits 133,527 133,532
Property and equipment, net 65,705 81,892
Operating lease right-of-use assets, net 404,827 475,739
Non-current assets 647,026 734,536
Total assets 1,815,891 4,082,698
Current liabilities    
Accounts payable and accrued liabilities 5,314,287 4,691,080
Customer deposits 434,885 444,759
Deferred revenue 237,612 204,231
Current portion of operating lease liabilities 229,624 294,475
Current portion of finance lease liabilities 172,693 178,447
Short-term debt 477,519 504,685
Pre-paid security purchase, net of debt discount 3,030,465 2,962,518
Convertible promissory note, net of debt discount 4,977,327 4,553,934
Current liabilities 14,874,412 13,834,129
Non-current liabilities    
Non-current portion of operating lease liabilities 117,888 136,654
Non-current liabilities 117,888 136,654
Total liabilities 14,992,300 13,970,783
Commitment and contingencies (Note 14)
STOCKHOLDERS’ DEFICIT    
Common shares without par value, unlimited shares authorized, 19,603,815 shares issued and outstanding as of September 30, 2025 (June 30, 2025 – 19,603,815) 118,513,491 118,513,491
Additional paid in capital 17,578,114 17,568,278
Accumulated other comprehensive loss (7,299) (11,598)
Accumulated deficit (149,260,715) (145,958,256)
Total stockholders’ deficit (13,176,409) (9,888,085)
Total liabilities and stockholders’ deficit $ 1,815,891 $ 4,082,698