| Income Statement (Quarterly) | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 |
|---|---|---|---|---|
| Revenue | 1,422,235,000,000 | 3,168,934 | 2,438,369 | 1,727,251 |
| Cost of Revenue | 402,209,000,000 | 1,144,007 | 515,303 | 534,981 |
| Gross Profit | 1,020,026,000,000 | 2,024,927 | 1,923,066 | 1,192,270 |
| Operating Expenses | ||||
| R&D Expenses | 0 | 0 | 0 | 0 |
| SG&A Expenses | 1,648,325,000,000 | 1,229,604 | 1,678,587 | 1,597,990 |
| Operating Expenses | 2,478,140,000,000 | 2,018,000 | 2,957,969 | 5,221,729 |
| Operating Income | -1,458,114,000,000 | 6,927 | -1,034,903 | -4,029,459 |
| Interest Expense | 0 | 0 | 0 | 0 |
| Income Before Tax | -1,502,202,000,000 | 25,872 | -1,014,192,000,000 | -3,994,229 |
| Income Tax Expense | 0 | 0 | 0 | 0 |
| Net Income | -1,502,202,000,000 | 25,872 | -1,014,192,000,000 | -3,994,229 |
| Per Share | ||||
| EPS | -81,813.60 | 0.00 | -55,834.61 | -0.24 |
| EPS Diluted | 0.00 | 0.00 | 0.00 | 0.00 |
| Income Statement (Annual) | 2025-06-30 | 2024-06-30 | 2023-06-30 | 2022-06-30 | 2021-06-30 |
|---|---|---|---|---|---|
| Revenue | 10,527,925 | 8,804,199 | 13,482,364 | 7,267,613 | 3,421,495 |
| Cost of Revenue | 3,407,946 | 2,941,460 | 4,266,013 | 1,241,149 | 1,461,210 |
| Gross Profit | 7,119,979 | 5,862,739 | 9,216,351 | 6,026,464 | 1,960,285 |
| Operating Expenses | |||||
| R&D Expenses | 0 | 0 | 0 | 0 | 0 |
| SG&A Expenses | 5,838,020 | 7,111,669 | 12,527,337 | 8,072,910 | 3,487,899 |
| Operating Expenses | 9,332,751 | 12,478,798 | 23,366,915 | 14,231,305 | 6,670,954 |
| Operating Income | -2,212,772 | -6,616,059 | -28,805,684 | -8,204,841 | -4,710,669 |
| Interest Expense | 0 | 0 | 0 | 32,227 | 180,641 |
| Income Before Tax | -2,552,651 | -6,394,295 | -28,563,283 | -5,966,287 | -6,091,687 |
| Income Tax Expense | 0 | 0 | 14,412,719 | -2,238,554 | 0 |
| Net Income | -2,552,651 | -6,394,295 | -28,563,283 | -3,727,733 | -6,091,687 |
| Per Share | |||||
| EPS | -0.13 | -0.38 | -2.05 | -0.32 | -0.64 |
| EPS Diluted | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Balance Sheet (Quarterly) | 2025-06-30 | 2024-06-30 | 2023-06-30 | 2022-06-30 |
|---|---|---|---|---|
| Assets | ||||
| Cash and Cash Equivalents | 6,832,725 | 1,848,295 | 5,619,083 | 16,249,666 |
| Short Term Investments | 0 | 0 | 0 | 239,314 |
| Net Receivables | 1,050,000 | 723,032 | 1,453,770 | 1,332,922 |
| Inventory | 0 | 0 | 158,552 | 39,484 |
| Total Current Assets | 8,172,657 | 3,520,289 | 7,793,568 | 18,340,869 |
| Property Plant Equipment | 122,094 | 620,133 | 892,283 | 245,970 |
| Goodwill and Intangibles | 10,918,317 | 11,345,467 | 15,520,789 | 17,528,245 |
| Total Assets | 19,279,066 | 15,558,603 | 24,278,407 | 38,397,084 |
| Liabilities | ||||
| Account Payables | 228,371 | 181,668 | 455,777 | 340,139 |
| Short Term Debt | 127,045 | 364,688 | 405,948 | 0 |
| Total Current Liabilities | 2,338,472 | 2,427,598 | 8,126,121 | 4,239,415 |
| Long Term Debt | 4,704 | 178,824 | 423,454 | 0 |
| Total Liabilities | 2,343,176 | 4,020,118 | 13,054,575 | 9,580,215 |
| Shareholders Equity | ||||
| Retained Earnings | -65,591,924 | -63,039,273 | -56,644,978 | -28,081,695 |
| Total Shareholders Equity | 16,935,890 | 11,538,485 | 11,223,832 | 28,816,869 |
| Balance Sheet (Annual) | 2025-06-30 | 2024-06-30 | 2023-06-30 | 2022-06-30 | 2021-06-30 |
|---|---|---|---|---|---|
| Assets | |||||
| Cash and Cash Equivalents | 6,832,725 | 1,848,295 | 5,619,083 | 16,249,666 | 1,771,929 |
| Short Term Investments | 0 | 0 | 0 | 239,314 | 0 |
| Net Receivables | 1,050,000 | 723,032 | 1,453,770 | 1,332,922 | 626,244 |
| Inventory | 0 | 0 | 158,552 | 39,484 | 0 |
| Total Current Assets | 8,172,657 | 3,520,289 | 7,793,568 | 18,340,869 | 3,178,868 |
| Property Plant Equipment | 122,094 | 620,133 | 892,283 | 245,970 | 42,172 |
| Goodwill and Intangibles | 10,918,317 | 11,345,467 | 15,520,789 | 17,528,245 | 0 |
| Total Assets | 19,279,066 | 15,558,603 | 24,278,407 | 38,397,084 | 3,221,040 |
| Liabilities | |||||
| Account Payables | 228,371 | 181,668 | 455,777 | 340,139 | 381,510 |
| Short Term Debt | 127,045 | 364,688 | 405,948 | 0 | 0 |
| Total Current Liabilities | 2,338,472 | 2,427,598 | 8,126,121 | 4,239,415 | 2,339,037 |
| Long Term Debt | 4,704 | 178,824 | 423,454 | 0 | 2,053,781 |
| Total Liabilities | 2,343,176 | 4,020,118 | 13,054,575 | 9,580,215 | 4,392,818 |
| Shareholders Equity | |||||
| Retained Earnings | -65,591,924 | -63,039,273 | -56,644,978 | -28,081,695 | -22,115,408 |
| Total Shareholders Equity | 16,935,890 | 11,538,485 | 11,223,832 | 28,816,869 | -1,171,778 |
| Cash Flow Statement (Quarterly) | 2025-06-30 | 2024-06-30 | 2023-06-30 | 2022-06-30 |
|---|---|---|---|---|
| Operating Activities | ||||
| Net Income | -2,552,651 | -6,394,295 | -28,563,283 | -5,966,287 |
| Depreciation & Amortization | 508,135 | 1,361,628 | 2,192,982 | 540,196 |
| Stock Based Compensation | 984,143 | 2,175,072 | 4,974,519 | 2,893,297 |
| Change in Working Capital | 607,073 | -460,808 | -2,418,660 | -390,080 |
| Operating Cash Flow | -273,774 | -5,209,847 | -9,162,414 | -4,940,865 |
| Investing Activities | ||||
| Capital Expenditure | -42,508 | -31,548 | -146,333 | -201,998 |
| Investments | -42,508 | -31,548 | -146,333 | -201,998 |
| Investing Cash Flow | -1,542,508 | -1,529,442 | -3,534,280 | -5,057,206 |
| Financing Activities | ||||
| Debt Repayment | 0 | 0 | 0 | -250,000 |
| Common Stock Issued/Repurchased | 175,760 | 2,968,501 | 326,435,066,111 | 25,399,764 |
| Dividends Paid | 0 | 0 | 0 | 0 |
| Financing Cash Flow | 6,800,712 | 2,968,501 | 66,111 | 26,475,808 |
| Summary | ||||
| Free Cash Flow | -316,282 | -5,241,395 | -9,308,747 | -5,142,863 |
| Net Change in Cash | 4,984,430 | -3,770,788 | -12,630,583 | 16,477,737 |
| Cash Flow Statement (Annual) | 2025-06-30 | 2024-06-30 | 2023-06-30 | 2022-06-30 | 2021-06-30 |
|---|---|---|---|---|---|
| Operating Activities | |||||
| Net Income | -2,552,651 | -6,394,295 | -28,563,283 | -5,966,287 | -6,091,687 |
| Depreciation & Amortization | 508,135 | 1,361,628 | 2,192,982 | 540,196 | 27,054 |
| Stock Based Compensation | 984,143 | 2,175,072 | 4,974,519 | 2,893,297 | 2,945,487 |
| Change in Working Capital | 607,073 | -460,808 | -2,418,660 | -390,080 | 1,514,911 |
| Operating Cash Flow | -273,774 | -5,209,847 | -9,162,414 | -4,940,865 | -1,209,616 |
| Investing Activities | |||||
| Capital Expenditure | -42,508 | -31,548 | -146,333 | -201,998 | -28,003 |
| Investments | -42,508 | -31,548 | -146,333 | -201,998 | -28,003 |
| Investing Cash Flow | -1,542,508 | -1,529,442 | -3,534,280 | -5,057,206 | -28,003 |
| Financing Activities | |||||
| Debt Repayment | 0 | 0 | 0 | -250,000 | 0 |
| Common Stock Issued/Repurchased | 175,760 | 2,968,501 | 326,435,066,111 | 25,399,764 | 969,838 |
| Dividends Paid | 0 | 0 | 0 | 0 | 0 |
| Financing Cash Flow | 6,800,712 | 2,968,501 | 66,111 | 26,475,808 | 1,974,702 |
| Summary | |||||
| Free Cash Flow | -316,282 | -5,241,395 | -9,308,747 | -5,142,863 | -1,237,619 |
| Net Change in Cash | 4,984,430 | -3,770,788 | -12,630,583 | 16,477,737 | 737,083 |