Convertible Debentures (Tables)

12 Months Ended

Jun. 30, 2024

Convertible Debentures

Schedule of components of convertible debentures

	June 30,		June 30,
	2024		2023
Principal balance	$	10,840,000	$	2,100,000
Less: conversions into ordinary shares		(1,200,000)		—
Less: repayments in cash		(1,860,000)		(300,000)
Remaining balance		7,780,000		1,800,000
Less: debentures discount and debts issuance cost		(2,615,989)		(543,201)
Total	$	5,164,011	$	1,256,799
Less: non-current		(3,283,992)		(486,332)
Total current	$	1,880,019	$	770,467

Convertible Debt Issued on October 21, 2022

Convertible Debentures

Schedule of Black Scholes options pricing model

Share price	$	0.27
Exercise price	$	1.20
Expected terms (in years)		7
Expected volatility		109	%
Annual rate of quarterly dividends		—	%
Risk free interest rate		1.52	%

Convertible Debt Issued on December 29, 2023

Convertible Debentures

Schedule of Black Scholes options pricing model

Share price	$	4.15
Exercise price	$	15.00
Expected terms (in years)		10
Expected volatility		175	%
Annual rate of quarterly dividends		—	%
Risk free interest rate		1.72	%