v3.26.3
INCOME TAXES (Tables)
12 Months Ended
Jun. 30, 2026
INCOME TAXES  
Schedule of income tax provision (benefit)

 

 

Year Ended June 30, 2026

 

 

Year Ended June 30, 2025

 

Current:

 

 

 

 

 

 

Federal

 

$—

 

 

$—

 

State

 

 

—

 

 

 

—

 

Foreign

 

 

—

 

 

 

—

 

Total current

 

 

—

 

 

 

—

 

Deferred:

 

 

 

 

 

 

 

 

Federal

 

 

—

 

 

 

—

 

State

 

 

—

 

 

 

—

 

Foreign

 

 

—

 

 

 

—

 

Total deferred

 

 

—

 

 

 

—

 

Total income tax provision (benefit)

 

$—

 

 

$—

 

Schedule of reconcilation of statutory rate to effective rate

 

 

Year Ended June 30, 2026

 

 

 

 

 

Year Ended June 30, 2025

 

 

 

 

 

 

Amount

 

 

Rate

 

 

Amount

 

 

Rate

 

Expected (provision) benefit at the U.S. federal statutory rate

 

$(179,781)

 

 

(21.0)%

 

$281,816

 

 

 

21.0%

State and local income taxes, net of federal benefit

 

 

—

 

 

 

—

 

 

 

—

 

 

 

—

 

Foreign tax differential

 

 

—

 

 

 

—

 

 

 

—

 

 

 

—

 

Non-deductible amortization of debt discount

 

 

(88,310)

 

 

(10.3)%

 

 

(14,111)

 

 

(1.1)%

Non-taxable change in fair value of derivative liabilities

 

 

56,992

 

 

 

6.6%

 

 

7,090

 

 

 

0.5%

Non-deductible stock-based compensation

 

 

(73,952)

 

 

(8.6)%

 

 

(80,695)

 

 

(6.0)%

Non-taxable gain on extinguishment and settlement of debt

 

 

613,831

 

 

 

71.7%

 

 

152,262

 

 

 

11.4%

Non-deductible expenses and other

 

 

—

 

 

 

—

 

 

 

—

 

 

 

—

 

True-up of prior-year net operating loss estimate

 

 

—

 

 

 

—

 

 

 

56,638

 

 

 

4.2%

Change in valuation allowance

 

 

(328,780)

 

 

(38.4)%

 

 

(403,000)

 

 

(30.0)%

Income tax provision

 

$—

 

 

— %

 

 

$—

 

 

— %

 

Schedule of reconciliation of income (loss) to taxable loss

 

 

2026

 

 

2025

 

Net income (loss) per books

 

$856,102

 

 

$(1,341,979)

Permanent differences:

 

 

 

 

 

 

 

 

Amortization of debt discount

 

 

420,524

 

 

 

67,194

 

Change in fair value of derivative liabilities

 

 

(271,391)

 

 

(33,761)

Stock-based compensation

 

 

352,150

 

 

 

384,260

 

Gain on extinguishment and settlement of debt

 

 

(2,923,004)

 

 

(725,059)

Total permanent differences

 

 

(2,421,721)

 

 

(307,366)

Taxable loss

 

$ 

(1,565,619)

 

$(1,649,345)
Schedule of deferred tax assets

 

 

June 30, 2026

 

 

June 30, 2025

 

Net operating loss carryforwards

 

$9,147,780

 

 

$8,819,000

 

Other

 

 

—

 

 

 

—

 

Total deferred tax assets

 

 

9,147,780

 

 

 

8,819,000

 

Valuation allowance

 

 

(9,147,780)

 

 

(8,819,000)

Net deferred tax assets

 

$—

 

 

$—