Quarterly report [Sections 13 or 15(d)]

Condensed Consolidated Statements of Cash Flows (Unaudited)

v3.25.3
Condensed Consolidated Statements of Cash Flows (Unaudited) - USD ($)
3 Months Ended 12 Months Ended
Sep. 30, 2025
Sep. 30, 2024
Jun. 30, 2025
CASH FLOWS FROM OPERATING ACTIVITIES:      
Net loss $ (4,837,738) $ (354,310)  
Adjustments to Reconcile Net Loss to Net Cash Used in Operating Activities:      
Issuance of common stock for services 726,248 7,500  
Amortization of prepaid stock based expenses 3,024,605 $ 4,621,230
 Foreign currency transaction loss (gain) 34,699 (8,423)  
Depreciation expense 125  
Amortization of debt discounts 150,902 56,983  
Amortization of right-of-use assets 3,577 5,534  
Change in fair value of derivative liabilities 19,706 (52,787)  
Derivative expense 27,182  
Loss (gain) on extinguishment of debt, net (195,861) 11,319  
Non-cash interest expense 4,906 2,548  
Accretion of put premium 37,450  
Changes in Assets and Liabilities:      
GST receivable (3,043) (251)  
Prepaid expenses (362,329)  
Other current assets (7,438)  
Accounts payable (186,804) (18,797)  
Employee benefit liability 13,982 15,317  
Accrued expenses and other payables (361,479) 54,457  
Accrued interest (3,298) 24,093  
Operating lease liability 2,723 (5,880)  
NET CASH USED IN OPERATING ACTIVITIES (1,939,067) (235,515)  
CASH FLOWS FROM INVESTING ACTIVITIES:      
Purchase of equipment (2,491)  
NET CASH USED IN INVESTING ACTIVITIES (2,491)  
CASH FLOWS FROM FINANCING ACTIVITIES:      
Proceeds from convertible promissory notes, net of original issue discounts and issue costs 100,000 60,000  
Repayment of convertible notes (203,350)  
Repayment of notes (671,777)  
Repayment of loans payable - related party (150,808)  
Proceeds from the sale of common stock, net of offering costs 3,314,458  
Proceeds from note payable 75,000  
Proceeds from loans payable - related parties 78,249 155,699  
Deferred offering costs (15,000)  
NET CASH PROVIDED BY FINANCING ACTIVITIES 2,526,772 215,699  
Effect of exchange rate changes on cash 5,435 7,999  
NET INCREASE (DECREASE) IN CASH 590,649 (11,817)  
CASH AT BEGINNING OF PERIOD 12,088 21,085 21,085
CASH AT END OF PERIOD 602,737 9,268 $ 12,088
Cash paid during the period:      
Interest 115,691 2,606  
Income Tax  
Supplemental Disclosure of Non-Cash Investing and Financing Activities      
Reduction of put premium related to conversions of convertible notes 114,399 9,336  
Conversion of convertible notes and accrued interest to common stock 335,850 51,978  
Defferred offering cost charged to additional paid in capital upon closing of offering 281,773  
Debt discounts related to derivative liability 60,000  
Issuance of common stock for prepaid services (net of amortized portion) $ 682,500 $ 7,500