Investors

Financials

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

Source

v3.25.3
Condensed Consolidated Statements of Operations and Comprehensive Income (Loss) (Unaudited) - USD ($)
3 Months Ended
Sep. 30, 2025
Sep. 30, 2024
REVENUE    
Revenue
OPERATING EXPENSES    
Administration expenses 4,598,574 220,759
Occupancy expenses - related party 14,789 8,317
Research and development 60,201 61,714
TOTAL OPERATING EXPENSES 4,673,564 290,790
LOSS FROM OPERATIONS (4,673,564) (290,790)
OTHER INCOME (EXPENSE)    
Interest expense (305,649) (86,230)
Interest income 19 1
Derivative expense (27,182)
Change in fair value of derivative liabilities (19,706) 52,787
Gain (loss) on extinguishment of debt, net 195,861 (11,319)
Foreign currency transaction gain (loss) (34,699) 8,423
TOTAL OTHER INCOME (EXPENSE), NET (164,174) (63,520)
LOSS BEFORE TAXES (4,837,738) (354,310)
Tax benefit
NET LOSS $ (4,837,738) $ (354,310)
BASIC NET LOSS PER SHARE $ (0.39) $ (35.97)
DILUTED NET LOSS PER SHARE $ (0.39) $ (35.97)
BASIC WEIGHTED AVERAGE SHARES OUTSTANDING 12,331,526 9,849
DILUTED WEIGHTED AVERAGE SHARES OUTSTANDING 12,331,526 9,849
NET LOSS $ (4,837,738) $ (354,310)
OTHER COMPREHENSIVE INCOME (LOSS)    
Unrealized foreign currency translation gain (loss) 17,044 (98,943)
TOTAL OTHER COMPREHENSIVE INCOME (LOSS) 17,044 (98,943)
TOTAL COMPREHENSIVE LOSS $ (4,820,694) $ (453,253)

Source

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  

Source

Sign up for email alerts

Be the first to receive breaking news

Sign up today