Business Combinations and Asset Acquisition (Tables)
|
6 Months Ended |
Dec. 31, 2023 |
Business Acquisition [Line Items] |
|
Schedule of inventories |
Schedule of inventories | |
| | | |
| | |
| |
December 31, | | |
June 30, | |
| |
2023 | | |
2023 | |
Raw materials | |
$ | 1,039,674 | | |
$ | 658,175 | |
Work-in-progress | |
| 1,120,243 | | |
| 708,007 | |
Finished goods | |
| 409,926 | | |
| 712,510 | |
Inventories | |
$ | 2,569,843 | | |
$ | 2,078,692 | |
|
Schedule of property and equipment, net |
Schedule of property and equipment, net | |
| | | |
| | |
| |
December 31, | | |
June 30, | |
| |
2023 | | |
2023 | |
Machinery and equipment | |
$ | 1,866,443 | | |
$ | 1,448,556 | |
Leasehold improvements | |
| 351,284 | | |
| 208,689 | |
Computer and office equipment | |
| 414,648 | | |
| 426,162 | |
Construction in progress | |
| – | | |
| 249,613 | |
Property and equipment, gross | |
| 2,632,375 | | |
| 2,333,020 | |
Less: Accumulated depreciation | |
| (1,009,364 | ) | |
| (856,938 | ) |
Property and equipment, net | |
$ | 1,623,011 | | |
$ | 1,476,082 | |
|
Schedule of intangible assets, net |
Schedule of intangible assets, net | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
| |
| | |
| | |
| | |
| | |
Developed | | |
| |
| |
| | |
| | |
| | |
| | |
technology, | | |
| |
| |
Curriculum | | |
| | |
Customer | | |
| | |
software, | | |
| |
| |
development | | |
Licenses | | |
relationships | | |
Trademarks | | |
and other | | |
Totals | |
Balance: June 30, 2023 | |
$ | 693,385 | | |
$ | 1,064,000 | | |
$ | 1,244,480 | | |
$ | 535,547 | | |
$ | 813,479 | | |
$ | 4,350,891 | |
Additions | |
| – | | |
| – | | |
| – | | |
| – | | |
| – | | |
| – | |
Balance: December 31, 2023 | |
| 693,385 | | |
| 1,064,000 | | |
| 1,244,480 | | |
| 535,547 | | |
| 813,479 | | |
| 4,350,891 | |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Less: Accumulated amortization | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Balance: June 30, 2023 | |
| (172,230 | ) | |
| (55,378 | ) | |
| (153,770 | ) | |
| (54,595 | ) | |
| (56,832 | ) | |
| (492,805 | ) |
Additions | |
| (34,670 | ) | |
| (30,114 | ) | |
| (48,089 | ) | |
| (46,393 | ) | |
| (43,997 | ) | |
| (203,263 | ) |
Balance: December 31, 2023 | |
| (206,900 | ) | |
| (85,492 | ) | |
| (201,859 | ) | |
| (100,988 | ) | |
| (100,829 | ) | |
| (696,068 | ) |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Net book value: December 31, 2023 | |
$ | 486,485 | | |
$ | 978,508 | | |
$ | 1,042,621 | | |
$ | 434,559 | | |
$ | 712,650 | | |
$ | 3,654,823 | |
|
Both Of Brothers Construction Inc [Member] |
|
Business Acquisition [Line Items] |
|
Schedule of purchase price allocation |
Schedule of purchase price allocation | |
| |
| |
Preliminary Purchase Price Allocation | |
Cash and cash equivalents | |
$ | 70,979 | |
Other receivables | |
| 27,289 | |
Right of use asset, net | |
| 18,618 | |
Property and equipment, net | |
| 17,179 | |
Trade name | |
| 6,776 | |
Accounts payable | |
| (24,165 | ) |
Accrued liabilities | |
| (18,807 | ) |
Deferred revenue | |
| (60,000 | ) |
Right of use liability | |
| (18,618 | ) |
Notes payable, current portion | |
| (19,251 | ) |
Purchase price consideration | |
$ | – | |
|
Dalrada Technology Ltd [Member] |
|
Business Acquisition [Line Items] |
|
Schedule of purchase price allocation |
Schedule of purchase price allocation | |
| |
| |
Preliminary Purchase Price Allocation | |
Cash and cash equivalents | |
$ | 9,108 | |
Deposits | |
| 13,536 | |
Prepaids | |
| 24,666 | |
Furniture and Fixtures | |
| 64,533 | |
Trade name | |
| 206,336 | |
Loan Payable | |
| (249,204 | ) |
Purchase price consideration | |
$ | 68,975 | |
|