Stockholders’ Equity (Deficit) and Mezzanine Equity (Details) - USD ($)
|
|
|
|
|
|
|
|
|
|
1 Months Ended |
12 Months Ended |
|
|
Jun. 19, 2026 |
May 15, 2026 |
Apr. 08, 2026 |
Mar. 12, 2026 |
Jul. 26, 2025 |
May 16, 2024 |
Mar. 29, 2024 |
Jun. 30, 2023 |
May 01, 2023 |
Dec. 31, 2025 |
Jun. 30, 2026 |
Jun. 30, 2025 |
Jun. 30, 2024 |
Sep. 25, 2025 |
Jun. 30, 2016 |
| Stockholders’ Equity (Deficit) and Mezzanine Equity [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Percentage of annual cash dividend receivable |
|
|
|
|
|
|
|
|
|
|
10.00%
|
|
|
|
|
| Base revenue threshold for dividend calculation (in Dollars) |
|
|
|
|
|
|
|
|
|
|
$ 50,000,000
|
|
|
|
|
| Aggregate annual dividend payment cap (in Dollars) |
|
|
|
|
|
|
|
|
|
|
$ 160,000,000
|
|
|
|
|
| Maximum dividend payment per share (in Dollars per share) |
|
|
|
|
|
|
|
|
|
|
$ 40
|
|
|
|
|
| Dividends paid on common stock (in Dollars per share) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Liquidation preference, value per share (in Dollars per share) |
|
|
|
|
|
|
|
|
|
|
30
|
|
|
|
|
| Share redemption, purchase price per share (in Dollars per share) |
|
|
|
|
|
|
|
|
|
|
$ 30
|
|
|
|
|
| Call right closing period for redemption of shares |
|
|
|
|
|
|
|
|
|
|
10 days
|
|
|
|
|
| Amount issued for service (in Dollars) |
|
|
|
|
|
|
|
|
|
|
$ 1,000,000
|
|
|
|
|
| Stock, term |
|
|
|
|
|
|
|
|
|
|
5 years 6 months 7 days
|
5 years 6 months 7 days
|
|
|
|
| Fair value issuance costs |
|
|
|
|
|
|
|
|
|
|
$ 11,411,498
|
|
|
|
|
| Stock options granted |
|
|
|
|
|
|
|
|
|
|
|
127,410
|
|
|
|
| Aggregate amount |
|
|
|
$ 143,949
|
|
|
|
|
|
|
|
|
|
|
|
| Net proceeds |
|
|
|
|
|
|
|
|
|
|
$ 8,000,000
|
|
|
|
|
| Shares issuable |
|
|
|
|
|
|
|
|
|
|
1,806,935
|
|
|
|
|
| Aggregate cash proceeds warrants |
|
|
|
|
|
|
|
|
|
|
$ 332,500
|
|
|
|
|
| Warrant modification amount |
|
|
|
|
|
|
|
|
|
|
$ 0
|
|
|
|
|
| Expected dividend yield |
|
|
|
|
|
|
|
|
|
|
0.00%
|
0.00%
|
|
|
|
| Minimum [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Stockholders’ Equity (Deficit) and Mezzanine Equity [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Volatility rate |
|
|
|
|
|
|
|
|
|
|
62.51%
|
62.51%
|
|
|
|
| Risk-free rate |
|
|
|
|
|
|
|
|
|
|
0.42%
|
0.42%
|
|
|
|
| Maximum [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Stockholders’ Equity (Deficit) and Mezzanine Equity [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Volatility rate |
|
|
|
|
|
|
|
|
|
|
77.84%
|
77.84%
|
|
|
|
| Risk-free rate |
|
|
|
|
|
|
|
|
|
|
4.45%
|
4.45%
|
|
|
|
| Stock Options [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Stockholders’ Equity (Deficit) and Mezzanine Equity [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Stock-based compensation (in Dollars) |
|
|
|
|
|
|
|
|
|
|
$ 259,354
|
$ 484,947
|
|
|
|
| Number of authorized shares, awards to be granted |
|
|
|
|
|
|
|
|
|
|
3,000,000
|
|
|
|
|
| Number of shares available for grant |
|
|
|
|
|
|
|
|
|
|
2,150,552
|
|
|
|
|
| Board of Directors Chairman [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Stockholders’ Equity (Deficit) and Mezzanine Equity [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Preferred stock, shares issued |
|
|
|
|
|
|
|
|
|
|
5,000,000
|
|
|
|
|
| William A Mobley, Jr. [Member] | Stock Options [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Stockholders’ Equity (Deficit) and Mezzanine Equity [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Stock options granted |
|
|
|
|
|
|
|
|
|
|
125,004
|
|
|
|
|
| Warrants [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Stockholders’ Equity (Deficit) and Mezzanine Equity [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Number of shares transferred |
|
|
|
|
|
|
|
|
|
|
2,776,600
|
|
|
|
|
| Stock-based compensation (in Dollars) |
|
|
|
|
|
|
|
|
|
|
|
144,262
|
|
|
|
| Number of shares issuable upon exercise of warrants |
250,000
|
|
|
|
|
|
|
|
12,500
|
|
|
|
100,000
|
|
|
| Warrants vesting term |
|
|
|
|
|
|
|
|
12 months
|
|
|
|
12 months
|
|
|
| Aggregate exercise prices exceeding |
$ 200,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Fair value of warrants (in Dollars) |
|
|
|
|
|
|
|
|
$ 7,666
|
|
|
$ 572,343
|
|
|
|
| Fair value amortization period |
|
|
|
|
|
|
|
|
12 months
|
|
|
12 months
|
|
|
|
| Fair value price per share (in Dollars per share) |
|
|
|
|
|
|
|
|
$ 1.8
|
|
|
$ 7.32
|
|
|
|
| Volatility rate |
|
284.21%
|
292.90%
|
|
|
|
|
|
92.10%
|
|
|
61.67%
|
|
|
|
| Stock, term |
|
0 years
|
1 month 6 days
|
|
|
|
|
|
3 years
|
|
|
3 years
|
|
|
|
| Risk-free rate |
|
3.71%
|
3.67%
|
|
|
|
|
|
3.85%
|
|
|
4.66%
|
|
|
|
| Modification term |
|
6 days
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Net deposits |
|
|
|
|
|
|
|
|
|
|
$ 8,018,358
|
|
|
|
|
| Unrecognized compensation expense |
|
|
|
|
|
|
|
|
|
|
|
$ 352,814
|
|
|
|
| Net proceeds |
|
|
|
|
|
|
|
|
|
|
$ 8,000,000
|
|
|
|
|
| Aggregate exercise prices exceeding percentage |
25.00%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Aggregate exercise prices remaining percentage |
75.00%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Warrants outstanding |
|
|
|
|
|
|
|
|
|
|
675,000
|
8,056,087
|
|
|
|
| Aggregate cash proceeds warrants |
|
|
$ 332,500
|
|
|
|
|
|
|
|
|
|
|
|
|
| Warrants expired unexercised date |
|
|
May 22, 2026
|
|
|
|
|
|
|
|
|
|
|
|
|
| Fair value warrants amount |
|
|
$ 9,550,942
|
|
|
|
|
|
|
|
|
|
|
|
|
| Warrant modification amount |
|
|
|
|
|
|
|
|
|
|
$ 1,860,556
|
|
|
|
|
| Expected dividend yield |
|
0.00%
|
0.00%
|
|
|
|
|
|
|
|
|
|
|
|
|
| Warrants [Member] | Chris Savine [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Stockholders’ Equity (Deficit) and Mezzanine Equity [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Warrants issued, exercise price per share (in Dollars per share) |
|
|
|
|
|
|
|
|
$ 6
|
|
|
|
$ 2
|
|
|
| Convertible Note’s Payable – Related Party [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Stockholders’ Equity (Deficit) and Mezzanine Equity [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Conversion price (in Dollars per share) |
|
|
|
|
$ 8
|
|
|
|
|
|
|
|
|
|
|
| Accrued interest (in Dollars) |
|
|
|
|
$ 210,496
|
|
$ 25,020
|
$ 19,003
|
|
|
|
|
|
|
|
| Unvested Restricted Stock Agreements [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Stockholders’ Equity (Deficit) and Mezzanine Equity [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Unrecognized compensation expense |
|
|
|
|
|
|
|
|
|
|
$ 28,761
|
|
|
|
|
| PIPE financing [Member] | Warrants [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Stockholders’ Equity (Deficit) and Mezzanine Equity [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Warrants outstanding |
|
|
|
|
|
|
|
|
|
|
2,776,600
|
|
|
|
|
| Series A Preferred Stock [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Stockholders’ Equity (Deficit) and Mezzanine Equity [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Preferred stock, shares outstanding |
|
|
|
|
|
|
|
|
|
|
4,000,000
|
4,000,000
|
|
|
|
| Preferred stock, shares authorized but unissued |
|
|
|
|
|
|
|
|
|
|
1,000,000
|
|
|
|
|
| Preferred stock, shares issued |
|
|
|
|
|
4,000,000
|
|
|
|
|
4,000,000
|
4,000,000
|
|
|
|
| Revenue threshold for annual dividend eligibility (in Dollars) |
|
|
|
|
|
|
|
|
|
|
$ 50,000,000
|
|
|
|
|
| Share redemption, purchase price per share (in Dollars per share) |
|
|
|
|
|
|
|
|
|
|
$ 30
|
|
|
|
|
| Aggregate amount |
|
|
|
|
|
|
|
|
|
|
$ 120,000,000
|
|
|
|
|
| Initial fair value discounted per share |
|
|
|
|
|
|
|
|
|
|
$ 28.75
|
|
|
|
|
| Initial fair value discounted aggregate amount |
|
|
|
|
|
|
|
|
|
|
$ 115,000,000
|
|
|
|
|
| Significant inputs initial fair value percentage |
|
|
|
|
|
|
|
|
|
|
3.00%
|
|
|
|
|
| Significant inputs liquidity |
|
|
|
|
|
|
|
|
|
|
1 year
|
|
|
|
|
| Redemption value of deemed dividend |
|
|
|
|
|
|
|
|
|
|
$ 5,000,000
|
|
|
|
|
| Series A Preferred Stock [Member] | Market Price [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Stockholders’ Equity (Deficit) and Mezzanine Equity [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Significant inputs initial fair value percentage |
|
|
|
|
|
|
|
|
|
|
5.80%
|
|
|
|
|
| Series A Preferred Stock [Member] | Volatility [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Stockholders’ Equity (Deficit) and Mezzanine Equity [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Significant inputs initial fair value percentage |
|
|
|
|
|
|
|
|
|
|
71.69%
|
|
|
|
|
| Series A Preferred Stock [Member] | Risk Free Interest Rate [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Stockholders’ Equity (Deficit) and Mezzanine Equity [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Significant inputs initial fair value percentage |
|
|
|
|
|
|
|
|
|
|
5.13%
|
|
|
|
|
| Series A Preferred Stock [Member] | William A Mobley, Jr. [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Stockholders’ Equity (Deficit) and Mezzanine Equity [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Amount issued for service (in Dollars) |
|
|
|
|
|
|
|
|
|
|
$ 115,000,000
|
|
|
|
|
| Class A Common Stock [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Stockholders’ Equity (Deficit) and Mezzanine Equity [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Common stock, shares authorized |
|
|
|
|
|
|
|
|
|
|
320,000,000
|
320,000,000
|
|
|
|
| Common stock, par value (in Dollars per share) |
|
$ 1.44
|
$ 4.08
|
|
|
|
|
|
|
|
$ 0.0001
|
$ 0.0001
|
|
|
|
| Common stock, shares outstanding |
|
|
|
|
|
|
|
|
|
|
28,988,755
|
25,947,813
|
|
|
|
| Common stock, voting right per share |
|
|
|
|
|
|
|
|
|
|
one
|
|
|
|
|
| Number of shares converted |
|
|
|
|
509,507
|
|
|
|
|
|
|
|
|
|
|
| Common stock, shares issued |
|
|
|
|
|
|
|
|
|
|
28,988,755
|
25,947,813
|
|
125,000
|
|
| Conversion price (in Dollars per share) |
|
|
|
|
|
|
|
|
|
|
$ 1.55
|
|
|
|
|
| Principal amount (in Dollars) |
|
|
|
|
$ 3,865,555
|
|
|
|
|
|
|
|
|
|
|
| Amount converted (in Dollars) |
|
|
|
|
$ 4,076,051
|
|
|
|
|
|
|
|
|
|
|
| Stock issued price per share (in Dollars per share) |
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 8
|
|
| Stock issued, total value (in Dollars) |
|
|
|
|
|
|
|
|
|
|
$ 2,900
|
$ 2,596
|
|
|
|
| Stock-based compensation (in Dollars) |
|
|
|
|
|
|
|
|
|
|
$ 1,000,000
|
|
|
|
|
| Deposits received |
|
|
|
|
|
|
|
|
|
|
|
$ 1,500,000
|
|
|
|
| Shares issuable |
|
|
|
|
|
|
|
|
|
|
|
187,500
|
|
|
|
| Conversion prices |
|
|
|
|
|
|
|
|
|
|
$ 4
|
|
|
|
|
| Principal amount |
|
|
|
|
|
|
|
|
|
|
$ 3,764,052
|
|
|
|
|
| Converted shares |
|
|
|
|
|
|
|
|
|
|
1,806,935
|
|
|
|
|
| Class A Common Stock [Member] | Common Stock [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Stockholders’ Equity (Deficit) and Mezzanine Equity [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Amount issued for service (in Dollars) |
|
|
|
|
|
|
|
|
|
|
$ 13
|
|
|
|
|
| Shares issued |
|
|
|
|
|
|
|
|
|
|
337,500
|
362,500
|
|
|
|
| Class A Common Stock [Member] | Warrants [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Stockholders’ Equity (Deficit) and Mezzanine Equity [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Number of shares issuable upon exercise of warrants |
|
|
6,743,587
|
|
|
|
|
|
|
|
|
|
|
|
|
| Warrants issued, exercise price per share (in Dollars per share) |
|
|
$ 4.25
|
|
|
|
|
|
|
|
|
|
|
|
|
| Class A Common Stock [Member] | Warrants [Member] | Minimum [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Stockholders’ Equity (Deficit) and Mezzanine Equity [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Warrants issued, exercise price per share (in Dollars per share) |
|
1.33
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Class A Common Stock [Member] | Warrants [Member] | Maximum [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Stockholders’ Equity (Deficit) and Mezzanine Equity [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Warrants issued, exercise price per share (in Dollars per share) |
|
$ 4.25
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Class A Common Stock [Member] | Maxim Partners LLC [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Stockholders’ Equity (Deficit) and Mezzanine Equity [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Stock issued, total value (in Dollars) |
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 1,000,000
|
|
| Amount issued for service (in Dollars) |
|
|
|
|
|
|
|
|
|
$ 1,000,000
|
|
|
|
|
|
| Shares issued for services, net effect on shareholder's deficit (in Dollars) |
|
|
|
|
|
|
|
|
|
$ 0
|
|
|
|
|
|
| Increase in par value of common stock (in Dollars per share) |
|
|
|
|
|
|
|
|
|
|
$ 13
|
|
|
|
|
| Class A Common Stock [Member] | Subscription Agreements [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Stockholders’ Equity (Deficit) and Mezzanine Equity [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Amount issued for service (in Dollars) |
|
|
|
|
|
|
|
|
|
|
|
$ 2,900,000
|
|
|
|
| Shares issued |
|
|
|
|
|
|
|
|
|
|
|
362,500
|
|
|
|
| Class A Common Stock [Member] | Subscription Agreements [Member] | Common Stock [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Stockholders’ Equity (Deficit) and Mezzanine Equity [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Common stock, par value (in Dollars per share) |
|
|
|
|
|
|
|
|
|
|
|
$ 8
|
|
|
|
| Amount issued for service (in Dollars) |
|
|
|
|
|
|
|
|
|
|
|
$ 1,500,000
|
|
|
|
| Shares issued |
|
|
|
|
|
|
|
|
|
|
|
187,500
|
|
|
|
| Class A Common Stock [Member] | Securities Purchase Agreement [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Stockholders’ Equity (Deficit) and Mezzanine Equity [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Deposit received from investor (in Dollars) |
|
|
|
|
|
|
|
|
|
|
$ 2,700,000
|
|
|
|
|
| Common stock, shares issued |
|
|
|
|
|
|
|
|
|
|
337,500
|
|
|
|
|
| Class B Common Stock [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Stockholders’ Equity (Deficit) and Mezzanine Equity [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Common stock, shares authorized |
|
|
|
|
|
|
|
|
|
|
30,000,000
|
30,000,000
|
|
|
|
| Common stock, par value (in Dollars per share) |
|
|
|
|
|
|
|
|
|
|
$ 0.0001
|
$ 0.0001
|
|
|
|
| Common stock, shares outstanding |
|
|
|
|
|
|
|
|
|
|
13,925,640
|
13,937,640
|
|
|
|
| Common stock, voting right per share |
|
|
|
|
|
|
|
|
|
|
fifteen
|
|
|
|
|
| Number of shares converted |
|
|
|
|
|
20,000,000
|
|
|
|
|
|
|
|
|
|
| Common stock, shares issued |
|
|
|
|
|
|
|
|
|
|
13,925,640
|
13,937,640
|
|
|
|
| Stock issued, total value (in Dollars) |
|
|
|
|
|
|
|
|
|
|
$ 1,393
|
$ 1,394
|
|
|
|
| Class B Common Stock [Member] | William A Mobley, Jr. [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Stockholders’ Equity (Deficit) and Mezzanine Equity [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Common stock, shares outstanding |
|
|
|
|
|
|
|
|
|
|
13,925,640
|
13,937,640
|
|
|
|
| Percentage of shares outstanding with major shareholder |
|
|
|
|
|
|
|
|
|
|
100.00%
|
|
|
|
|
| Class B Common Stock [Member] | Convertible Note’s Payable – Related Party [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Stockholders’ Equity (Deficit) and Mezzanine Equity [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Conversion price (in Dollars per share) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 0.5
|