v3.26.3
Derivative Liability
12 Months Ended
Jun. 30, 2026
Derivative Instruments and Hedging Activities Disclosure [Abstract]  
Derivative Liability

Note 7 – Derivative Liability

 

In December 2025 and January 2026, the Company issued convertible notes payable whose conversion options are being accounted as a derivative liability pursuant to ASC 815, Derivatives and Hedging (see Note 6). The derivative liability is remeasured to fair value at each reporting period, and the change in the fair value is recognized in earnings in the accompanying statements of operations. The Company estimated the fair value of the conversion option derivative liability using a variable option pricing model.

 

The following table provides a roll-forward of the derivative liability measured at fair value on a recurring basis using unobservable level 3 inputs for the period ended June 30, 2026, as follows:

     
   Fair Value of
Derivative Liability
 
Fair value of derivative liability at issuance in December 2025 and January 2026  $38,000 
Change in fair value of derivative liability   (24,000)
Fair value of derivative liability at June 30, 2026  $14,000 

 

The following are the average inputs used by the Company in the valuation of the derivative liability:

       
Stock price   $ 0.03 to 0.08  
Risk free interest rate     3.48% to 4.01%  
Expected volatility     174.5% to 236.5%  
Expected life in months     12  
Number of common stock issuable     1,206,140 to 1,295,639