v3.26.1
Convertible debentures (Tables)
6 Months Ended
Dec. 31, 2025
Convertible debentures  
Schedule of fair value model of 2025 Notes on the issuance date

Discount rate

  ​ ​ ​

16.61

%

Expected terms (in years)

 

4

Expected volatility

 

145.75

%

Annual rate of quarterly dividends

 

%

Risk free interest rate

 

3.93

%

Schedule of components of convertible debentures

  ​ ​ ​

December 31,

  ​ ​ ​

June 30,

2025

2025

(unaudited)

Principal balance

$

16,338,506

$

8,740,000

Less: conversions into ordinary shares

(7,780,000)

Less: repayments in cash

(960,000)

Remaining balance

16,338,506

Less: fair value adjustment

 

(1,905,026)

 

Total

$

14,433,480

$

Less: non-current

(14,433,480)

Total current

$

$