| SCHEDULE OF ROLL FORWARD OF THE WARRANTS |
The
following is a roll forward of the warrants as of June 30, 2026 and 2025:
SCHEDULE
OF ROLL FORWARD OF THE WARRANTS
| Warrant
class | |
Beginning
Balance
June 30, 2025 | | |
Issued | | |
Exercised | | |
Expired/Cancelled | | |
Ending
Balance
June
30, 2026 | |
| Investor warrants | |
| — | | |
| 16,666,668 | | |
| (1,413,333 | ) | |
| — | | |
| 15,253,335 | |
| Placement Agent Warrants | |
| — | | |
| 1,000,000 | | |
| — | | |
| — | | |
| 1,000,000 | |
| Public Warrants | |
| 10,062,500 | | |
| — | | |
| — | | |
| — | | |
| 10,062,500 | |
| Private Warrants | |
| 5,553,125 | | |
| — | | |
| — | | |
| — | | |
| 5,553,125 | |
| Secured Note Warrants | |
| 600,000 | | |
| — | | |
| — | | |
| — | | |
| 600,000 | |
| Total | |
| 16,215,625 | | |
| 17,666,668 | | |
| (1,413,333 | ) | |
| — | | |
| 32,468,960 | |
|