| Schedule of Lease Assets and Liabilities |
|
The
following table presents lease assets and liabilities and their balance sheet classification:
| | |
June 30, | |
| Classification | |
2025 | | |
2024 | |
| Operating Leases: | |
| | |
| |
| Right-of-use Asset | |
$ | 362,968 | | |
$ | 446,675 | |
| Current portion of operating lease obligation | |
$ | 91,220 | | |
$ | 75,061 | |
| Operating lease obligation, less current portion | |
$ | 288,836 | | |
$ | 380,056 | |
| | |
| | | |
| | |
| Finance Leases: | |
| | | |
| | |
| Right-of-use Asset | |
$ | - | | |
$ | 546 | |
| Current portion of financing lease obligation | |
$ | - | | |
$ | 1,514 | |
| Financing lease obligation, less current portion | |
$ | - | | |
$ | - | |
|
| Schedule of Components of Lease Expense |
The
following table presents lease assets and liabilities and their balance sheet classification:
| Classification | |
March 31, 2026 | | |
June 30, 2025 | |
| Operating Leases: | |
| | |
| |
| Right-of-use Asset | |
$ | 293,783 | | |
$ | 362,968 | |
| Current portion of operating lease obligation | |
$ | 104,886 | | |
$ | 91,220 | |
| Operating lease obligation, less current portion | |
$ | 208,328 | | |
$ | 288,836 | |
| | |
| | | |
| | |
| Finance Leases: | |
| | | |
| | |
| Right-of-use Asset | |
$ | - | | |
$ | - | |
| Current portion of financing lease obligation | |
$ | - | | |
$ | - | |
| Financing lease obligation, less current portion | |
$ | - | | |
$ | - | |
The
components of lease expense for the three months ended March 31, 2026, and 2025, are as follows:
| | |
For the Three Months Ended March 31, | |
| Classification | |
2026 | | |
2025 | |
| Operating lease cost | |
$ | 33,280 | | |
$ | 33,280 | |
| Finance Lease: | |
| | | |
| | |
| Amortization of lease assets | |
| - | | |
| - | |
| Interest on lease liabilities | |
| - | | |
| - | |
| Total finance lease cost | |
$ | - | | |
$ | - | |
The
components of lease expense for the nine months ended March 31, 2026, and 2025, are as follows:
| | |
For the Nine Months Ended March 31, | |
| Classification | |
2026 | | |
2025 | |
| Operating lease cost | |
$ | 99,839 | | |
$ | 99,839 | |
| Finance Lease: | |
| | | |
| | |
| Amortization of lease assets | |
| - | | |
| 546 | |
| Interest on lease liabilities | |
| - | | |
| (14 | ) |
| Total finance lease cost | |
$ | - | | |
$ | 532 | |
Supplemental
disclosures of cash flow information related to leases for the three months ended March 31, 2026, and 2025 were as follows:
| | |
For the Three Months Ended
March 31, | |
| | |
2026 | | |
2025 | |
| Cash paid for operating lease liabilities | |
$ | 33,201 | | |
$ | 31,620 | |
Supplemental
disclosures of cash flow information related to leases for the nine months ended March 31, 2026, and 2025 were as follows:
| | |
For the Nine Months Ended
March 31, | |
| | |
2026 | | |
2025 | |
| Cash paid for operating lease liabilities | |
$ | 97,495 | | |
$ | 92,582 | |
The
weighted average lease term and discount rates are as follows:
| | | March 31, 2026 | | | Operating Leases: | | | | | Weighted average remaining lease term (years) | | | 2.59 | | | Weighted average discount rate | | | 12 | % |
|
The
components of lease expense for the years ended June 30, 2025, and 2024, are as follows:
| | |
For the Years Ended June 30, | |
| Classification | |
2025 | | |
2024 | |
| Operating lease cost | |
$ | 133,118 | | |
$ | 116,846 | |
| Finance Lease: | |
| | | |
| | |
| Amortization of lease assets | |
| - | | |
| 1,514 | |
| Interest on lease liabilities | |
| - | | |
| 166 | |
| Total finance lease cost | |
$ | - | | |
$ | 1,680 | |
|
| Schedule of Future Payments Due Under Leases Reconciled to Lease Liabilities |
Future
payments due under leases reconciled to lease liabilities as follows:
| | |
Operating | |
| | |
Lease | |
| As of March 31, 2026: | |
| |
| 2026 (remaining) | |
| 100,709 | |
| 2027 | |
| 140,602 | |
| 2028 | |
| 122,010 | |
| Total undiscounted lease payments | |
| 363,321 | |
| Present value discount, less interest | |
| (50,106 | ) |
| Lease Liabilities | |
$ | 313,215 | |
|
Future
payments due under leases reconciled to lease liabilities as follows:
| | |
Operating | |
| | |
Lease | |
| For the Year Ending June 30: | |
| |
| 2025 | |
| 64,294 | |
| 2026 | |
| 133,910 | |
| 2027 | |
| 140,602 | |
| 2028 | |
| 122,010 | |
| Total undiscounted lease payments | |
| 460,816 | |
| Present value discount, less interest | |
| (80,760 | ) |
| Lease Liabilities | |
$ | 380,056 | |
|