|
Q4 FY2026
As of Jun 30, 2026
|
Q3 FY2026
As of Mar 31, 2026
|
Q2 FY2026
As of Dec 31, 2025
|
Q1 FY2026
As of Sep 30, 2025
|
Q4 FY2025
As of Jun 30, 2025
|
Q3 FY2025
As of Mar 31, 2025
|
Q2 FY2025
As of Dec 31, 2024
|
Q1 FY2025
As of Sep 30, 2024
|
Q4 FY2024
As of Jun 30, 2024
|
Q3 FY2024
As of Mar 31, 2024
|
Q2 FY2024
As of Dec 31, 2023
|
Q1 FY2024
As of Sep 30, 2023
|
Q4 FY2023
As of Jun 30, 2023
|
Q3 FY2023
As of Mar 31, 2023
|
Q2 FY2023
As of Dec 31, 2022
|
Q1 FY2023
As of Sep 30, 2022
|
Q1 FY2023
As of Aug 31, 2022
|
Q3 FY2022
As of Mar 31, 2022
|
Q2 FY2022
As of Dec 31, 2021
|
Q1 FY2022
As of Oct 31, 2021
|
|
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| ASSETS | ||||||||||||||||||||
| CURRENT ASSETS: | ||||||||||||||||||||
| Cash | ||||||||||||||||||||
| GST tax receivable | ||||||||||||||||||||
| Prepaid expenses and other current assets | ||||||||||||||||||||
| Refundable advance deposit | ||||||||||||||||||||
| Prepaid expenses, current portion | ||||||||||||||||||||
| Other current assets | ||||||||||||||||||||
| TOTAL CURRENT ASSETS | ||||||||||||||||||||
| Deferred offering costs | ||||||||||||||||||||
| Prepaid expenses, long-term portion | ||||||||||||||||||||
| Security deposit - related party | ||||||||||||||||||||
| Total security deposit - related party | ||||||||||||||||||||
| Operating lease right-of-use assets, net - related party | ||||||||||||||||||||
| Related Party | ||||||||||||||||||||
| Total operating lease right-of-use assets, net - related party | ||||||||||||||||||||
| Property and equipment, net | ||||||||||||||||||||
| TOTAL ASSETS | ||||||||||||||||||||
| LIABILITIES AND STOCKHOLDERS’ EQUITY | ||||||||||||||||||||
| CURRENT LIABILITIES: | ||||||||||||||||||||
| Accounts payable | ||||||||||||||||||||
| Accrued expenses and other payables | ||||||||||||||||||||
| Accrued interest | ||||||||||||||||||||
| Related Party | ||||||||||||||||||||
| Total accrued interest | ||||||||||||||||||||
| Loan payable | ||||||||||||||||||||
| Nonrelated Party | ||||||||||||||||||||
| Related Party | ||||||||||||||||||||
| Former Director | ||||||||||||||||||||
| Notes payable, net of discount | ||||||||||||||||||||
| Convertible notes, net of discounts and including put premiums | ||||||||||||||||||||
| Operating lease liability - related party, current portion | ||||||||||||||||||||
| Related Party | ||||||||||||||||||||
| Total operating lease liability - related party, current portion | ||||||||||||||||||||
| Warrant liability | ||||||||||||||||||||
| Embedded conversion option liabilities | ||||||||||||||||||||
| Total | ||||||||||||||||||||
| Other Liabilities, Current | ||||||||||||||||||||
| Related Party | ||||||||||||||||||||
| Former Director | ||||||||||||||||||||
| Loan from former director - related party | ||||||||||||||||||||
| Related Party | ||||||||||||||||||||
| Employee benefit liability | ||||||||||||||||||||
| TOTAL CURRENT LIABILITIES | ||||||||||||||||||||
| NON-CURRENT LIABILITIES: | ||||||||||||||||||||
| Loan payable - long-term - related party, net of discount | ||||||||||||||||||||
| Related Party | ||||||||||||||||||||
| Total loan payable - long-term - related party, net of discount | ||||||||||||||||||||
| Operating lease liability - long-term portion - related party | ||||||||||||||||||||
| Related Party | ||||||||||||||||||||
| Total operating lease liability - long-term portion - related party | ||||||||||||||||||||
| TOTAL NON-CURRENT LIABILITIES | ||||||||||||||||||||
| TOTAL LIABILITIES | ||||||||||||||||||||
| Temporary Equity – Convertible Preferred Stock Series C - $0.01 par value, $10,000 stated value, 9,900 shares designated and authorized, 100 (liquidation value of $1,000,000) and none issued and outstanding at March 31, 2026 and June 30, 2025, respectively | ||||||||||||||||||||
| STOCKHOLDERS’ EQUITY: | ||||||||||||||||||||
| Preferred stock, value | ||||||||||||||||||||
| Common stock, $0.001 par value; 10,000,000,000 shares authorized; 3,310,827 and 464,471 shares issued and outstanding as of June 30, 2026 and 2025, respectively | ||||||||||||||||||||
| Common stock issuable (487,939 and 310 shares as of June 30, 2026 and 2025, respectively) | ||||||||||||||||||||
| Additional paid-in capital | ||||||||||||||||||||
| Subscription receivable | ||||||||||||||||||||
| Accumulated other comprehensive income | ||||||||||||||||||||
| Accumulated deficit | ||||||||||||||||||||
| Treasury stock ($0.001 share) | ||||||||||||||||||||
| TOTAL STOCKHOLDERS’ EQUITY | ||||||||||||||||||||
| TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY | ||||||||||||||||||||
Loading...