v3.26.3
Warrant liabilities (Tables)
12 Months Ended
Jun. 30, 2026
Warrant Liabilities  
Schedule of warrant liabilities

The movement in warrant liabilities during the year was as follows:

 

Schedule of warrant liabilities 

   June 30, 2026   June 30, 2025 
   Number of
warrants
   Weighted
average
exercise price
per warrant
   Weighted
Average
Remaining
Life (years)
   Number of
warrants
   Weighted
average
exercise price
per warrant
   Weighted
Average
Remaining
Life (years)
 
Outstanding, beginning of the year   2,394,367   $6.37        -   $-     
Granted   -    -         2,394,367    6.37      
Exercised   -    -         -    -      
Outstanding, end of the year   2,394,367   $6.37         2,394,367   $6.37      
 Weighted average remaining Life (years)             3.73              4.73 
Schedule of liability warrants granted

The following table summarizes the liability warrants granted during the year ended June 30, 2025 and the respective assumptions.

 

Schedule of liability warrants granted  

Grant date  March 24, 2025 
Number granted   2,394,367 
Classification   Liability warrants 
Valuation method   Black-Scholes model 
Granted value  $2.08 
Expected life   5 years 
Risk free interest rate   4.07%
Volatility   27.97%
Dividend yield   -