Income Statement
Balance Sheet
Cash Flow
| Line Item | FY 2025Jun 30, 2025 | FY 2024Jun 30, 2024 | FY 2023Jun 30, 2023 | FY 2022Jun 30, 2022 | FY 2021Jun 30, 2021 |
|---|---|---|---|---|---|
| Total Revenue | -- | 0.00 | 0.00 | 0.00 | 0.00 |
| Operating Revenue | -- | 0.00 | 0.00 | 0.00 | 0.00 |
| Selling General And Administration | -- | 1.1M | 96,130 | 192,734 | 236,763 |
| General And Administrative Expense | -- | 1.1M | 96,130 | 192,734 | 236,763 |
| Other Operating Expenses | -- | 34,412 | 65,227 | 39,936 | 20,940 |
| Operating Expense | -- | 1.2M | 161,357 | 232,670 | 257,703 |
| Operating Income | -- | -1.2M | -161,357 | -232,670 | -257,703 |
| EBIT | -- | -1.8M | -457,329 | -232,670 | -257,703 |
| Interest Expense | -- | 25,644 | 0.00 | -- | -- |
| Interest Expense Non Operating | -- | 25,644 | 0.00 | -- | -- |
| Net Interest Income | -- | -25,644 | 0.00 | -- | -- |
| Other Income Expense | -- | -652,318 | -295,972 | 36,000 | -365,973 |
| Other Non Operating Income Expenses | -- | -- | -- | 36,000 | -- |
| Special Income Charges | -- | -652,318 | -295,972 | 0.00 | -365,973 |
| Restructuring And Mergern Acquisition | -- | -- | -- | 0.00 | 365,973 |
| Pretax Income | -- | -1.8M | -457,329 | -196,670 | -623,676 |
| Tax Effect Of Unusual Items | -- | 0.00 | 0.00 | 0.00 | 0.00 |
| Net Income From Continuing And Discontinued Operation | -- | -1.8M | -457,329 | -196,670 | -623,676 |
| Net Income From Continuing Operation Net Minority Interest | -- | -1.8M | -457,329 | -196,670 | -623,676 |
| Net Income Including Noncontrolling Interests | -- | -1.8M | -457,329 | -196,670 | -623,676 |
| Net Income Common Stockholders | -- | -1.8M | -457,329 | -196,670 | -623,676 |
| Net Income | -- | -1.8M | -457,329 | -196,670 | -623,676 |
| EBITDA | -- | -1.8M | -457,329 | -232,670 | -257,703 |
| Normalized EBITDA | -- | -1.2M | -161,357 | -232,670 | 108,270 |
| Basic EPS | -0.03 | -0.07 | -0.03 | -0.01 | -- |
| Diluted EPS | -0.03 | -0.07 | -0.03 | -0.01 | -- |
| Basic Average Shares | 52.3M | 25.5M | 15.6M | 15.2M | -- |
| Diluted Average Shares | 52.3M | 25.5M | 15.6M | 15.2M | -- |
| Total Unusual Items | -- | -652,318 | -295,972 | 0.00 | -365,973 |
| Total Unusual Items Excluding Goodwill | -- | -652,318 | -295,972 | 0.00 | -365,973 |
| Tax Rate For Calcs | -- | 0.00 | 0.00 | 0.00 | 0.00 |
| Normalized Income | -- | -1.2M | -161,357 | -196,670 | -257,703 |
| Diluted NI Availto Com Stockholders | -- | -1.8M | -457,329 | -196,670 | -623,676 |
| Impairment Of Capital Assets | -- | 652,318 | 295,972 | 0.00 | -- |
| Net Income Continuous Operations | -- | -1.8M | -457,329 | -196,670 | -623,676 |
| Net Non Operating Interest Income Expense | -- | -25,644 | 0.00 | -- | -- |
| Other Gand A | -- | 844,500 | 96,130 | 190,734 | 168,363 |
| Rent And Landing Fees | -- | 30,000 | 0.00 | -- | -- |
| Rent Expense Supplemental | -- | 30,000 | 0.00 | -- | -- |
| Salaries And Wages | -- | 249,276 | 0.00 | 2,000 | 68,400 |
| Selling And Marketing Expense | -- | -- | 16,530 | 58,419 | 105,392 |
| Total Expenses | -- | 1.2M | 161,357 | 232,670 | 257,703 |
| Total Operating Income As Reported | -- | -- | -457,329 | -232,670 | -257,703 |
| Line Item | FY 2025Jun 30, 2025 | FY 2024Jun 30, 2024 | FY 2023Jun 30, 2023 | FY 2022Jun 30, 2022 | FY 2021Jun 30, 2021 |
|---|---|---|---|---|---|
| Cash And Cash Equivalents | -- | 435,621 | 53,485 | 302,710 | 723,189 |
| Cash Cash Equivalents And Short Term Investments | -- | 435,621 | 53,485 | 302,710 | 723,189 |
| Cash Financial | -- | 435,621 | 53,485 | 302,710 | 723,189 |
| Receivables | -- | 91,924 | 25,613 | 82,820 | 35,862 |
| Prepaid Assets | -- | 233,120 | 51,800 | 31,465 | 49,333 |
| Current Assets | -- | 760,665 | 130,898 | 416,995 | 808,384 |
| Net PPE | -- | 1.6M | 814,981 | 986,411 | 543,158 |
| Total Non Current Assets | -- | 2.4M | 814,981 | 986,411 | 543,158 |
| Total Assets | -- | 3.1M | 945,879 | 1.4M | 1.4M |
| Payables And Accrued Expenses | -- | 134,125 | 60,114 | 77,562 | 42,228 |
| Current Liabilities | -- | 134,125 | 60,114 | 77,562 | 42,228 |
| Total Non Current Liabilities Net Minority Interest | -- | 0.00 | 0.00 | 0.00 | 0.00 |
| Total Liabilities Net Minority Interest | -- | 134,125 | 60,114 | 77,562 | 42,228 |
| Common Stock | -- | 6.1M | 2.4M | 2.4M | 2.0M |
| Capital Stock | -- | 6.1M | 2.4M | 2.4M | 2.0M |
| Retained Earnings | -- | -3.3M | -1.5M | -1.1M | -940,346 |
| Common Stock Equity | -- | 3.0M | 885,765 | 1.3M | 1.3M |
| Stockholders Equity | -- | 3.0M | 885,765 | 1.3M | 1.3M |
| Total Equity Gross Minority Interest | -- | 3.0M | 885,765 | 1.3M | 1.3M |
| Total Capitalization | -- | 3.0M | 885,765 | 1.3M | 1.3M |
| Net Tangible Assets | -- | 3.0M | 885,765 | 1.3M | 1.3M |
| Tangible Book Value | -- | 3.0M | 885,765 | 1.3M | 1.3M |
| Working Capital | -- | 626,540 | 70,784 | 339,433 | 766,156 |
| Invested Capital | -- | 3.0M | 885,765 | 1.3M | 1.3M |
| Share Issued | -- | 52.1M | 15.7M | 15.5M | 13.5M |
| Ordinary Shares Number | -- | 52.1M | 15.7M | 15.5M | 13.5M |
| Non Current Prepaid Assets | -- | 789,250 | 0.00 | -- | -- |
| Other Equity Interest | -- | 274,299 | 10,081 | 87,600 | 276,600 |
| Other Receivables | -- | 91,924 | 25,613 | 82,820 | 35,862 |
| Line Item | FY 2025Jun 30, 2025 | FY 2024Jun 30, 2024 | FY 2023Jun 30, 2023 | FY 2022Jun 30, 2022 | FY 2021Jun 30, 2021 |
|---|---|---|---|---|---|
| Operating Cash Flow | -- | -1.2M | -151,933 | -158,426 | -335,511 |
| Cash Flow From Continuing Operating Activities | -- | -1.2M | -151,933 | -158,426 | -335,511 |
| Stock Based Compensation | -- | 249,276 | 0.00 | 2,000 | 68,400 |
| Change In Working Capital | -- | -265,141 | 9,424 | 36,244 | -146,208 |
| Change In Receivables | -- | -66,311 | 57,207 | -46,958 | -25,391 |
| Change In Payables And Accrued Expense | -- | 26,153 | -27,448 | 35,334 | -71,484 |
| Other Non Cash Items | -- | 25,644 | -- | -- | 365,973 |
| Capital Expenditure | -- | -789,250 | -97,292 | -395,753 | -128,047 |
| Purchase Of PPE | -- | -789,250 | 0.00 | -395,753 | -128,047 |
| Net PPE Purchase And Sale | -- | -789,250 | 0.00 | -395,753 | -128,047 |
| Investing Cash Flow | -- | -1.7M | -97,292 | -395,753 | -128,047 |
| Cash Flow From Continuing Investing Activities | -- | -1.7M | -97,292 | -395,753 | -128,047 |
| Issuance Of Debt | -- | 40,000 | 0.00 | -- | -- |
| Repayment Of Debt | -- | -40,621 | 0.00 | -- | -- |
| Net Issuance Payments Of Debt | -- | -621.00 | 0.00 | -- | -- |
| Issuance Of Capital Stock | -- | 3.3M | 0.00 | 133,700 | 821,010 |
| Net Common Stock Issuance | -- | 3.3M | 0.00 | 133,700 | 821,010 |
| Financing Cash Flow | -- | 3.2M | 0.00 | 133,700 | 1.2M |
| Cash Flow From Continuing Financing Activities | -- | 3.2M | 0.00 | 133,700 | 1.2M |
| Changes In Cash | -- | 382,136 | -249,225 | -420,479 | 719,284 |
| Beginning Cash Position | -- | 53,485 | 302,710 | 723,189 | 3,905 |
| End Cash Position | -- | 435,621 | 53,485 | 302,710 | 723,189 |
| Free Cash Flow | -- | -2.0M | -249,225 | -554,179 | -463,558 |
| Income Tax Paid Supplemental Data | -- | 0.00 | 0.00 | 0.00 | 0.00 |
| Interest Paid Supplemental Data | -- | 621.00 | 0.00 | 0.00 | 0.00 |
| Asset Impairment Charge | -- | 652,318 | 295,972 | 0.00 | -- |
| Capital Expenditure Reported | -- | -874,421 | -97,292 | -- | -- |
| Change In Prepaid Assets | -- | -224,983 | -20,335 | 47,868 | -49,333 |
| Common Stock Issuance | -- | 3.3M | 0.00 | 133,700 | 821,010 |
| Net Income From Continuing Operations | -- | -1.8M | -457,329 | -196,670 | -623,676 |
| Net Other Financing Charges | -- | -62,519 | -- | -- | 361,832 |
| Net Short Term Debt Issuance | -- | -621.00 | 0.00 | -- | -- |
| Short Term Debt Issuance | -- | 40,000 | 0.00 | -- | -- |
| Short Term Debt Payments | -- | -40,621 | 0.00 | -- | -- |