CLASS B COMMON STOCK OF ECRC (Tables)

12 Months Ended

Jun. 30, 2025

Class B Common Stock Of Ecrc

Schedule of key valuation input

Schedule of key valuation input
Key Valuation Input		June 30, 2025				June 30, 2024				June 30, 2023
Closing Common Share price		$	2.33			$	1.73			$	5.03
Term (expiry)			March 17, 2033				March 17, 2033				March 17, 2033
Implied volatility of the 2023 Public Warrants			75.0	%			65.0	%			33.5	%
Risk-free rate			4.04	%			4.35	%			3.83	%

Schedule of fair value of the Earnout Shares liability

		Amount
Fair value as of June 30, 2023		$	10,521
Change in fair value			(6,704	)
Fair value as of June 30, 2024			3,817
Change in fair value			2,063
Fair value as of June 30, 2025		$	5,880