Quarterly report [Sections 13 or 15(d)]

Condensed Consolidated Balance Sheets

v3.25.3
Condensed Consolidated Balance Sheets
Sep. 30, 2025
USD ($)
Jun. 30, 2025
USD ($)
CURRENT ASSETS:    
Cash $ 602,737 $ 12,088
GST tax receivable 8,383 5,302
Prepaid expenses - current portion 8,143,532 8,334,046
Other current assets 8,828 1,380
TOTAL CURRENT ASSETS 8,763,480 8,352,816
Deferred offering costs 15,000 291,773
Prepaid expenses - long-term portion 9,136,572 10,925,835
Security deposit - related party 1,986 1,971
Operating lease right-of-use assets, net - related party 56,279 59,413
Property and equipment, net 2,364
TOTAL ASSETS 17,975,681 19,631,808
CURRENT LIABILITIES:    
Accounts payable 1,072,108 1,249,596
Accrued expenses and other payables 842,154 1,486,550
Accrued interest 150,443 190,795
Notes payable, net of discount 543,312
Convertible notes, net of discounts and including put premiums 106,968 537,921
Operating lease liability - related party, current portion 20,500 17,664
Embedded conversion option liabilities 167,878 403,892
Employee benefit liability 686,863 667,901
TOTAL CURRENT LIABILITIES 3,572,434 5,578,240
NON-CURRENT LIABILITIES:    
Loan payable - long-term - related party, net of discount 105,627
Operating lease liability - long-term portion - related party 42,080 41,749
TOTAL NON-CURRENT LIABILITIES 42,080 147,376
TOTAL LIABILITIES 3,614,514 5,725,616
Commitments and Contingencies (See Note 8)
STOCKHOLDERS’ EQUITY:    
Common stock, $0.001 par value; 10,000,000,000 shares authorized; 12,806,748 and 11,611,782 shares issued and outstanding as of September 30, 2025 and June 30, 2025, respectively 12,807 11,612
Common stock issuable (518,687 and 7,750 shares as of September 30, 2025 and June 30, 2025, respectively) 519 8
Additional paid-in capital 143,517,615 138,243,652
Accumulated other comprehensive income 1,335,961 1,318,917
Accumulated deficit (130,459,258) (125,621,520)
Treasury stock ($0.001 share) (46,477) (46,477)
TOTAL STOCKHOLDERS’ EQUITY 14,361,167 13,906,192
TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY 17,975,681 19,631,808
Series A Preferred Stock [Member]    
STOCKHOLDERS’ EQUITY:    
Preferred stock, value
Series B Preferred Stock [Member]    
STOCKHOLDERS’ EQUITY:    
Preferred stock, value
Nonrelated Party [Member]    
CURRENT LIABILITIES:    
Loans payable 65,280 65,280
Related Party [Member]    
CURRENT ASSETS:    
Operating lease right-of-use assets, net - related party 56,279 59,413
CURRENT LIABILITIES:    
Loans payable 460,240 415,329
Operating lease liability - related party, current portion 20,500 17,664
NON-CURRENT LIABILITIES:    
Loan payable - long-term - related party, net of discount 0 105,627
Operating lease liability - long-term portion - related party $ 42,080 $ 41,749