Investors

Financials

v3.25.1
Condensed Consolidated Balance Sheets
Mar. 31, 2025
USD ($)
Jun. 30, 2024
USD ($)
CURRENT ASSETS:    
Cash $ 50,760 $ 21,085
GST tax receivable 3,633 2,950
Prepaid expenses - current portion 9,680,347
Other current assets 1,312 1,406
TOTAL CURRENT ASSETS 9,736,052 25,441
Deferred offering costs 92,117 27,117
Prepaid expenses - long-term portion 12,695,648
Security deposit - related party 1,874 2,008
TOTAL ASSETS 22,527,352 72,365
CURRENT LIABILITIES:    
Accounts payable 1,121,834 1,213,335
Accrued expenses and other payables 1,082,012 792,190
Accrued interest 167,592 94,612
Notes payable, net of discount 281,508 204,694
Convertible notes, net of discounts and including put premiums 438,578 399,325
Embedded conversion option liabilities 191,770 133,886
Employee benefit liability 624,682 639,371
TOTAL CURRENT LIABILITIES 4,341,147 3,792,782
NON-CURRENT LIABILITIES:    
TOTAL NON-CURRENT LIABILITIES 93,913 58,642
TOTAL LIABILITIES 4,435,060 3,851,424
Commitments and Contingencies (See Note 8)  
STOCKHOLDERS’ EQUITY (DEFICIT):    
Common stock, $0.001 par value; 10,000,000,000 shares authorized; 11,611,782 and 7,980 shares issued and outstanding as of March 31, 2025 and June 30, 2024, respectively 11,612 8
Additional paid-in capital 138,212,659 61,696,049
Accumulated other comprehensive income 1,464,557 1,269,581
Accumulated deficit (121,550,059) (66,698,220)
Treasury stock ($0.001 share) (46,477) (46,477)
TOTAL STOCKHOLDERS’ EQUITY (DEFICIT) 18,092,292 (3,779,059)
TOTAL LIABILITIES AND STOCKHOLDERS’EQUITY (DEFICIT) 22,527,352 72,365
Series B Preferred Stock [Member]    
STOCKHOLDERS’ EQUITY (DEFICIT):    
Preferred stock
Related Party [Member]    
CURRENT ASSETS:    
Operating lease right-of-use assets, net - related party 1,661 17,799
CURRENT LIABILITIES:    
Loan payable 366,029 71,629
Operating lease liability - related party, current portion 1,862 19,362
NON-CURRENT LIABILITIES:    
Loan payable - long-term - related party, net of discount 93,913 58,642
Nonrelated Party [Member]    
CURRENT LIABILITIES:    
Loan payable 65,280 145,091
Former Director [Member]    
CURRENT LIABILITIES:    
Loan payable 49,528
Due to former director - related party $ 29,759

Source

v3.25.1
Condensed Consolidated Statements of Operations and Comprehensive Income (Loss) (Unaudited) - USD ($)
3 Months Ended 9 Months Ended
Mar. 31, 2025
Mar. 31, 2024
Mar. 31, 2025
Mar. 31, 2024
REVENUE        
Revenue
OPERATING EXPENSES        
Administration expenses 53,068,147 348,841 53,442,499 1,060,854
Occupancy expenses - related party 6,469 6,578 20,187 19,584
Research and development 54,097 65,448 170,199 195,712
TOTAL OPERATING EXPENSES 53,128,713 420,867 53,632,885 1,276,150
LOSS FROM OPERATIONS (53,128,713) (420,867) (53,632,885) (1,276,150)
OTHER INCOME (EXPENSE)        
Interest expense (104,042) (133,141) (309,215) (575,837)
Interest income 1 27 2 60
Derivative expense (59,271) (95,012) (123,379)
Change in fair value of derivative liabilities 47,119 70,213 113,487 372,371
Gain (loss) on extinguishment of debt, net (809,954) (6,781) (840,032) 27,318
Foreign currency transaction gain (loss) (12,486) (36,426) (88,184) (15,228)
TOTAL OTHER INCOME (EXPENSE), NET (938,633) (106,108) (1,218,954) (314,695)
LOSS BEFORE TAXES (54,067,346) (526,975) (54,851,839) (1,590,845)
Tax benefit 275 128,895
NET LOSS (54,067,346) (526,700) (54,851,839) (1,461,950)
Deemed Dividend (15,800) (192,960)
NET LOSS AVAILABLE TO COMMON STOCKHOLDERS $ (54,067,346) $ (542,500) $ (54,851,839) $ (1,654,910)
BASIC NET LOSS PER SHARE AVAILABLE TO COMMON STOCKHOLDERS $ (12.50) $ (545.79) $ (38.62) $ (3,164.41)
DILUTED NET LOSS PER SHARE AVAILABLE TO COMMON STOCKHOLDERS $ (12.50) $ (545.79) $ (38.62) $ (3,164.41)
BASIC WEIGHTED AVERAGE SHARES OUTSTANDING 4,325,994 994 1,420,307 523
DILUTED WEIGHTED AVERAGE SHARES OUTSTANDING 4,325,994 994 1,420,307 523
OTHER COMPREHENSIVE INCOME (LOSS)        
Unrealized foreign currency translation gain (loss) $ (27,311) $ 105,380 $ 194,976 $ 44,574
TOTAL OTHER COMPREHENSIVE INCOME (LOSS) (27,311) 105,380 194,976 44,574
TOTAL COMPREHENSIVE LOSS $ (54,094,657) $ (437,120) $ (54,656,863) $ (1,610,336)

Source

v3.25.1
Condensed Consolidated Statements of Cash Flows (Unaudited) - USD ($)
3 Months Ended 9 Months Ended 12 Months Ended
Mar. 31, 2025
Sep. 30, 2024
Mar. 31, 2024
Sep. 30, 2023
Mar. 31, 2025
Mar. 31, 2024
Jun. 30, 2024
CASH FLOWS FROM OPERATING ACTIVITIES:              
Net loss $ (54,067,346) $ (354,310) $ (526,700) $ (350,866) $ (54,851,839) $ (1,461,950)  
Adjustments to Reconcile Net Loss to Net Cash Used in Operating Activities:              
Issuance of common stock for services         51,348,000  
Amortization of prepaid stock based expenses         1,505,115  
Foreign currency transaction loss         88,184 15,228  
Depreciation expense   49   297  
Amortization of debt discounts         193,283 246,612  
Amortization of right-of-use assets         14,952 15,595  
Change in fair value of derivative liabilities (47,119)   (70,213)   (113,487) (372,371)  
Derivative expense 59,271     95,012 123,379  
Loss (gain) on extinguishment of debt, net 809,954   6,781   840,032 (27,318)  
Non-cash interest expense         5,519 2,236  
Accretion of put premium         261,538  
Changes in Assets and Liabilities:              
GST receivable         (880) (2,462)  
Prepaid expenses - current portion         1,312 4,620  
Deferred offering costs         (65,000)  
Accounts payable         118,706 242,466  
Employee benefit liability         27,917 35,772  
Accrued expenses and other payables         342,223 198,995  
Accrued interest         89,179 57,823  
Operating lease liability         (16,210) (15,612)  
NET CASH USED IN OPERATING ACTIVITIES         (377,982) (675,152)  
CASH FLOWS FROM FINANCING ACTIVITIES:              
Proceeds from convertible promissory notes, net of original issue discounts and issue costs         150,000 516,875  
Repayment of convertible note         (8,000) (142,909)  
Repayment of notes         (98,400)  
Proceeds from the sale of common stock         11,082  
Proceeds from note payable         145,000 120,000  
Proceeds from loans payable - related parties         294,400 185,872  
NET CASH PROVIDED BY FINANCING ACTIVITIES         483,000 690,920  
Effect of exchange rate changes on cash         (75,343) (19,593)  
NET INCREASE (DECREASE) IN CASH         29,675 (3,825)  
CASH AT BEGINNING OF PERIOD   $ 21,085   $ 10,047 21,085 10,047 $ 10,047
CASH AT END OF PERIOD $ 50,760   $ 6,222   50,760 6,222 $ 21,085
Supplemental Disclosure of Cash Flow Information              
Interest         21,625 7,559  
Income Tax          
Supplemental Disclosure of Non-Cash Investing and Financing Activities              
Reduction of put premium related to conversions of convertible notes         10,229 166,535  
Conversion of convertible notes and accrued interest to common stock         79,686 370,635  
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         86,248  
Debt discounts related to derivative liability         150,000 125,000  
Relative fair value of warrant granted in connection with a loan payable - related party         141,084  
Issuance of common stock for prepaid services (net of amortized portion)         22,375,995  
Deemed dividend upon alternate cashless exercise of warrants         $ 192,960  

Source

Sign up for email alerts

Be the first to receive breaking news

Sign up today