Quarterly report [Sections 13 or 15(d)]

Condensed Consolidated Statements of Cash Flows (Unaudited)

v3.26.1
Condensed Consolidated Statements of Cash Flows (Unaudited) - USD ($)
3 Months Ended 9 Months Ended 12 Months Ended
Mar. 31, 2026
Sep. 30, 2025
Mar. 31, 2025
Sep. 30, 2024
Mar. 31, 2026
Mar. 31, 2025
Jun. 30, 2025
CASH FLOWS FROM OPERATING ACTIVITIES:              
Net loss $ (6,360,336) $ (4,837,738) $ (54,067,346) $ (354,310) $ (14,289,468) $ (54,851,839)  
Adjustments to Reconcile Net Loss to Net Cash Used in Operating Activities:              
Issuance of common stock for services         741,248 51,348,000  
Common stock issuable for services         3,570,000  
Amortization of prepaid stock based expenses         7,270,003 1,505,115  
Foreign currency transaction loss         19,190 88,184  
Depreciation expense 316   0   670  
Amortization of debt discounts         198,362 193,283  
Amortization of right-of-use assets         15,650 14,952  
Change in fair value of derivative liabilities 18,146   (47,119)   (49,876) (113,487)  
Change in fair value of warrant liability (182,517)     (776,227)  
Derivative expense   59,271   95,012  
 Loss (gain) on extinguishment of debt, net 74,235   809,954   (135,943) 840,032  
Non-cash interest expense         5,843 5,519  
Accretion of put premium         37,450  
Changes in Assets and Liabilities:              
GST receivable         (5,504) (880)  
Prepaid expenses         (68,669) 1,312  
Other current assets         (33,659)  
Accounts payable         (335,235) 118,706  
Employee benefit liability         38,573 27,917  
Accrued expenses and other payables         (308,783) 342,223  
Accrued interest         34,365 89,179  
Operating lease liability         (8,643) (16,210)  
NET CASH USED IN OPERATING ACTIVITIES         (4,080,653) (312,982)  
CASH FLOWS FROM INVESTING ACTIVITIES:              
Purchase of equipment         (4,912)  
NET CASH USED IN INVESTING ACTIVITIES         (4,912)  
CASH FLOWS FROM FINANCING ACTIVITIES:              
Proceeds from convertible promissory notes, net of original issue discounts and issue costs         100,000 150,000  
Proceeds from issuance of convertible Series C Preferred stock, net of issuance cost         950,099  
Proceeds from exercise of Series C warrants         1,000,000  
Repayment of convertible notes         (203,350) (8,000)  
Repayment of notes         (671,777) (98,400)  
Repayment of loans payable - related party         (169,194)  
Proceeds from the sale of common stock, net of offering costs         3,314,458  
Proceeds from note payable         75,000 145,000  
Proceeds from loans payable - related parties         78,249 294,400  
Deferred offering costs         (65,000)  
NET CASH PROVIDED BY FINANCING ACTIVITIES         4,473,485 418,000  
Effect of exchange rate changes on cash         43,694 (75,343)  
NET INCREASE IN CASH         431,614 29,675  
CASH AT BEGINNING OF PERIOD   $ 12,088   $ 21,085 12,088 21,085 $ 21,085
CASH AT END OF PERIOD $ 443,702   $ 50,760   443,702 50,760 $ 12,088
Cash paid during the period:              
Interest         126,855 21,625  
Income Tax          
Supplemental Disclosure of Non-Cash Investing and Financing Activities              
Reduction of put premium related to conversions of convertible notes         114,399 10,229  
Conversion of convertible notes and accrued interest to common stock         416,291 79,686  
Settlement of accounts payable for shares of common stock         129,354  
Settlement of loans to former director for shares of common stock         74,395  
Settlement of loans payable including accrued interest for shares of common stock         125,765 86,248  
Defferred offering cost charged to additional paid in capital upon closing of offering         291,773  
Issuance of common stock related to debt exchange agreement         125,764  
Debt discounts related to derivative liability         150,000  
Issuance of common stock and common stock issuable for prepaid services (net of amortized portion)         1,026,729 22,375,995  
Deemed dividend related to Series C Preferred Stock         932,246  
Reclassification of warrant liability into equity upon exercise of Series C warrants         $ 1,805