v3.26.1
Intangible Assets (Details)
6 Months Ended 12 Months Ended
Dec. 31, 2025
Jun. 30, 2025
Jun. 30, 2021
Intangible Assets [Line Items]      
Estimate term of useful life 15 years 6 months 16 years 20 years
Forecast period 4 years    
Percentage of growth rate 2.50%    
Period of cashflow projection 5 years    
Period of positive cashflow projection 2 years    
Estimated total term 9 years    
Average growth term 4 years    
Percentage of long Term EBITDA 29.00%    
Percentage of amortisation 5.00%    
Average useful life for intangibles 20 years    
Bottom of Range [Member]      
Intangible Assets [Line Items]      
Pre-tax discount rate 22.00%    
Forecast of salary and benefits rate 18.00%    
Average timeframe profit period 2 years    
Top of Range [Member]      
Intangible Assets [Line Items]      
Pre-tax discount rate 24.00%    
Forecast of salary and benefits rate 19.00%    
Average timeframe profit period 3 years    
Australia [Member]      
Intangible Assets [Line Items]      
Corporate tax rate 30.00%    
Long term growth rate 2.50%    
AUD [Member]      
Intangible Assets [Line Items]      
Exchange rate 1    
USD [Member]      
Intangible Assets [Line Items]      
Exchange rate 0.6693    
FY30 [Member]      
Intangible Assets [Line Items]      
Percentage of growth rate 82.00%    
Forecast revenue growth rates 73.00%    
Forecast of salary and benefits rate 56.00%    
Percentage of long Term EBITDA 26.00%    
FY27 [Member]      
Intangible Assets [Line Items]      
Forecast revenue growth rates 100.00%    
Forecast of salary and benefits rate 40.00%    
Percentage of long Term EBITDA (33.00%)    
FY27 [Member] | Top of Range [Member]      
Intangible Assets [Line Items]      
Forecast gross margin on exclusive sales rate 50.00%    
FY28 [Member]      
Intangible Assets [Line Items]      
Forecast revenue growth rates 174.00%    
Percentage of long Term EBITDA 10.00%    
FY29 [Member]      
Intangible Assets [Line Items]      
Forecast revenue growth rates 65.00%    
Percentage of long Term EBITDA 20.00%    
FY31 [Member]      
Intangible Assets [Line Items]      
Forecast revenue growth rates 50.00%    
Forecast of salary and benefits rate 9.00%    
Percentage of long Term EBITDA 31.00%    
FY26 [Member]      
Intangible Assets [Line Items]      
Forecast revenue growth rates    
FY26 [Member] | Bottom of Range [Member]      
Intangible Assets [Line Items]      
Forecast gross margin on exclusive sales rate 0.00%