UNITED
STATES
SECURITIES
AND EXCHANGE COMMISSION
Washington,
D.C. 20549
FORM
10-K
(Mark
One)
☒ ANNUAL
REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For
the fiscal year ended: June 30, 2024
☐ TRANSITION
REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For
the transition period from ____________ to _____________
Commission
File No. 001-42033
CleanCore Solutions, Inc. |
(Exact name of registrant as specified in its charter) |
Nevada | | 88-4042082 |
(State or other jurisdiction of
incorporation or organization) | | (I.R.S. Employer Identification No.) |
| | |
5920 S 118th Circle, Omaha, NE | | 68137 |
(Address of principal executive offices) | | (Zip Code) |
(877) 860-3030 |
(Registrant’s telephone number, including area code) |
Securities
registered pursuant to Section 12(b) of the Act:
Title of each class | | Trading Symbol(s) | | Name of each exchange on which registered |
Class B Common Stock, par value $0.0001 per share | | ZONE | | NYSE American LLC |
Securities
registered pursuant to Section 12(g) of the Act: None
Indicate
by check mark if the registrant is a well-known seasoned issuer, as defined in Rule 405 of the Securities Act. Yes ☐ No☒
Indicate
by check mark if the registrant is not required to file reports pursuant to Section 13 or Section 15(d) of the Act. Yes ☐ No ☒
Indicate
by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange
Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2)
has been subject to such filing requirements for the past 90 days. Yes ☒ No ☐
Indicate
by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule
405 of Regulation S-T during the preceding 12 months (or for such shorter period that the registrant was required to submit such files).
Yes ☒ No ☐
Indicate
by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting
company, or emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,” “smaller
reporting company,” and “emerging growth company” in Rule 12b-2 of the Exchange Act.
| Large accelerated filer | ☐ | Accelerated filer | ☐ |
| Non-accelerated filer | ☒ | Smaller reporting company | ☒ |
| | | Emerging
growth company | ☒ |
If
an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying
with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐
Indicate
by check mark whether the registrant has filed a report on and attestation to its management’s assessment of the effectiveness
of its internal control over financial reporting under Section 404(b) of the Sarbanes-Oxley Act by the registered public accounting firm
that prepared or issued its audit report. ☐
If
securities are registered pursuant to Section 12(b) of the Act, indicate by check mark whether the financial statements of the registrant
included in the filing reflect the correction of an error to previously issued financial statements. ☐
Indicate
by check mark whether any of those error corrections are restatements that required a recovery analysis of incentive-based compensation
received by any of the registrant’s executive officers during the relevant recovery period pursuant to §240.10D-1(b). ☐
Indicate
by check mark whether registrant is a shell company (as defined in Rule 12b-2 of the Act). Yes ☐ No ☒
As
of December 29, 2023 (the last business day of the registrant’s most recently completed second fiscal quarter), the aggregate market
value of the registrant’s class B common stock held by non-affiliates could not be determined because the registrant’s class
B common stock was not yet trading on any exchange. As of such date, there were 3,105,940 shares of class B common stock issued
and outstanding, of which 2,545,824 shares were held by affiliates. Executive officers, directors and by each person who owns 10% or
more of the outstanding class B common stock may be deemed to be affiliates of the registrant. This determination of affiliate status
is not necessarily a conclusive determination for other purposes.
As
of September 19, 2024, there were a total of 7,965,919 shares of the registrant’s class B common stock issued and outstanding.
DOCUMENTS
INCORPORATED BY REFERENCE
None.
CleanCore
Solutions, Inc.
Annual
Report on Form 10-K
Year
Ended June 30, 2024
TABLE OF CONTENTS
INTRODUCTORY
NOTES
Use
of Terms
Except
as otherwise indicated by the context and for the purposes of this report only, references in this report to “we,” “us,”
“our” and “our company” refer to CleanCore Solutions, Inc., a Nevada corporation; provided that all discussions
in this report regarding our business and operations prior to the acquisition described under Item 1 “Business—Our
Corporate History and Structure” below refer to the business and operations of our predecessor companies described below.
Special
Note Regarding Forward-Looking Statements
This
report contains forward-looking statements that are based on our management’s beliefs and assumptions and on information currently
available to us. All statements other than statements of historical facts are forward-looking statements. These statements relate to
future events or to our future financial performance and involve known and unknown risks, uncertainties and other factors that may cause
our actual results, levels of activity, performance or achievements to be materially different from any future results, levels of activity,
performance or achievements expressed or implied by these forward-looking statements. Forward-looking statements include, but are not
limited to, statements about:
| ● | our
goals and strategies; |
| ● | our
future business development, financial condition and results of operations; |
| ● | expected
changes in our revenue, costs or expenditures; |
| ● | growth
of and competition trends in our industry; |
| ● | our
expectations regarding demand for, and market acceptance of, our products and services; |
| ● | our
expectations regarding our relationships with investors, institutional funding partners and
other parties we collaborate with; |
| ● | fluctuations
in general economic and business conditions in the market in which we operate; and |
| ● | relevant
government policies and regulations relating to our industry. |
In
some cases, you can identify forward-looking statements by terms such as “may,” “could,” “will,”
“should,” “would,” “expect,” “plan,” “intend,” “anticipate,”
“believe,” “estimate,” “predict,” “potential,” “project” or “continue”
or the negative of these terms or other comparable terminology. These statements are only predictions. You should not place undue reliance
on forward-looking statements because they involve known and unknown risks, uncertainties and other factors, which are, in some cases,
beyond our control and which could materially affect results. Factors that may cause actual results to differ materially from current
expectations include, among other things, those listed under Item 1A “Risk Factors” and elsewhere in this report.
If one or more of these risks or uncertainties occur, or if our underlying assumptions prove to be incorrect, actual events or results
may vary significantly from those implied or projected by the forward-looking statements. No forward-looking statement is a guarantee
of future performance.
In
addition, statements that “we believe” and similar statements reflect our beliefs and opinions on the relevant subject. These
statements are based upon information available to us as of the date of this report, and while we believe such information forms a reasonable
basis for such statements, such information may be limited or incomplete, and our statements should not be read to indicate that we have
conducted an exhaustive inquiry into, or review of, all potentially available relevant information. These statements are inherently uncertain,
and investors are cautioned not to unduly rely upon these statements.
The
forward-looking statements made in this report relate only to events or information as of the date on which the statements are made in
this report. Except as expressly required by the federal securities laws, there is no undertaking to publicly update or revise any forward-looking
statements, whether as a result of new information, future events, changed circumstances or any other reason.
PART
I
ITEM 1. BUSINESS.
Overview
We
specialize in the development and production of cleaning products that produce pure aqueous ozone for professional, industrial, or home
use. We have a patented nanobubble technology using aqueous ozone that we believe is highly effective in cleaning, sanitizing, and deodorizing
surfaces and high-touch areas.
Our
mission is to become a leader in creating safe, clean spaces that are free from any chemical residue or skin irritants. We are currently
expanding our distributor network, improving our production processes, and proving the effectiveness of our products in restaurants,
airports, and hotels.
As
noted by the U.S. Environmental Protection Agency, or the EPA (“Wastewater Technology Fact Sheet: Ozone Disinfection,” September
1999), ozone has been used in water treatment facilities to remove pathogens from water for decades. However, ozone was not safe for
traditional cleaning because the gas alone can be harmful when inhaled. In recent years, ozone has been found to become a powerful cleaning
solution if infused into tap water, which then creates a solution called aqueous ozone. Once the ozone is added into the water, the resulting
solution is safe to handle, yet continues to hold the effective cleaning and oxidizing components of ozone.
Our
product offerings utilize a patented technology that we believe produces an enhanced aqueous ozone solution that requires no additives,
filters, or advanced chemicals. We believe that we are the only company that has an aqueous ozone solution that is produced in the form
of nanobubbles. In a critical review from Environmental Science Nano (“Disinfection applications of ozone micro- and nanobubbles,”
November 2, 2021) authors Petroula Seridou and Nicolas Kalogerakis explain that since its discovery in the 1990’s, nanobubbles
have been used to remove pollutants in many industries, including biopharma and food processing. Nanobubbles are nanometer-sized (one
billionth of a meter) gaseous cavities in a liquid solution. The common micro sized bubbles have larger diameters which causes them to
rise quickly to the surface of an aqueous solution as compared to the smaller bubbles.
Since
nanobubbles have no natural buoyancy, they remain underwater, where each tiny, negatively charged bubble is attracted to positively charged
pollutants and harmful toxins. In the article, Seridou and Kalogerakis write about how this union causes the nanobubbles to release ozone
which extinguishes pathogens and slowly breaks down the cell walls of mold, germs, and other residues. Further, a smaller size of nanobubbles
is also more effective as it has a higher density of ozone and is able to provide a more thorough surface coverage, which destroys a
higher number of contaminants.
Our
pure aqueous ozone product is a natural cleaner, sanitizer, and deodorizer produced through the infusion of ozone into water using electricity.
The use of this ozone solution has been proven effective in eliminating germs, viruses, bacteria, allergens, and molds; and it performs
better than bleach according to a research report published by PLoS One (“The microbial killing capacity of aqueous and gaseous
ozone on different surfaces contaminated with dairy cattle manure,” May 14, 2018). Aqueous ozone technology has been tested and
previously destroyed pathogens including E. Coli, Staphylococcus, Listeria, and Salmonella as described in Catalyst journal (“Ozone
and Photocatalytic Processes for Pathogens Removal from Water: A Review,” January 5, 2019). The solution cleans hard surfaces,
floors, carpets, upholstery, and food contact surfaces.
In
addition, in an independent case study at Cape Coral Hospital in Florida, the aqueous ozone solution worked to significantly deodorize
smells. The same internal case study notes that the aqueous ozone does not mask smells, but instead destroys the bacterium causing the
smell.
Our
aqueous ozone solution is referred to as “pure” because of its ability to keep high concentration of ozone in the solution
without needing to use a stabilizer or additive. Depending on the product, the pure aqueous ozone solution contains between 0.5 to 1.5
parts per million, or ppm, of ozone for professional cleaning and up to 20 ppm of ozone for industrial cleaning. At these levels, we
believe the concentration of ozone within the solution is strong enough to effectively clean and deodorize better than bleach.
Corporate
History and Structure
We
were incorporated in the State of Nevada on August 23, 2022 under the name CC Acquisition Corp. for the sole purpose of acquiring substantially
all of the assets of CleanCore Solutions, LLC, a Delaware limited liability company, or CleanCore LLC, TetraClean Systems, LLC, a Delaware
limited liability company, or TetraClean, and Food Safety Technology L.L.C., a Delaware limited liability company, or Food Safety. On
November 21, 2022, we changed our name from CC Acquisition Corp. to CleanCore Solutions, Inc.
On
October 17, 2022, we entered into an asset purchase agreement with CleanCore LLC, TetraClean, Food Safety and Burlington Capital, LLC,
or Burlington, the majority owner of these entities, pursuant to which we acquired substantially all of the assets of CleanCore LLC,
TetraClean and Food Safety for a total purchase price of $5,000,000, consisting of $2,000,000 in cash and the issuance of a promissory
note in the principal amount of $3,000,000.
The
predecessor of CleanCore LLC was CleanCore Technologies, LLC, which was formed in 2014 and was wholly owned by Center Ridge Holdings,
LLC. CleanCore LLC was formed in 2019 by Burlington and Walker Water, LLC d/b/a O-Z Tech. In 2019, prior to the formation of CleanCore
LLC, Center Ridge Holdings, LLC transferred substantially all of the assets of CleanCore Technologies, LLC to Burlington, which then
transferred such assets to CleanCore LLC. TetraClean and Food Safety were created to focus on industrial and food safety, respectively.
CleanCore LLC, TetraClean, and Food Safety were all under majority control by Burlington prior to the acquisition by CC Acquisition Corp.
All discussions in this report regarding our business prior to the acquisition reflect the combined business of CleanCore LLC, TetraClean,
and Food Safety, our predecessor companies. Prior to the acquisition, we had no operations other than operations relating to our incorporation
and organization.
We
do not have any subsidiaries.
Industry
Our
market encompasses the global household cleaning market, the global food service market, the global commercial and residential laundry
market, and the global health care market. According to Report Linker, the global service cleaning market is expected to reach $92.69
billion by 2027, rising at a 7.80% CAGR during the forecast period. The global household cleaners market size was valued at $33.8 billion
in 2021 and is expected to expand at a CAGR of 4.9% from 2022 to 2028. We believe this can be credited to the increasing awareness regarding
hygiene among consumers. The constant developments in the household cleaner sector are also likely to boost industry demand.
There is a growing demand for green cleaning and eco-friendly products
that are effective, safe, and sanitary. According to a report published by Allied Market Research, the global industrial cleaning
equipment market amassed revenue of $9.12 billion in 2021, and is expected to hit $14.14 billion by 2031, registering a CAGR of 4.3%
from 2022 to 2031. A market report from Research and Markets noted that the global household green cleaning products market is expected
to grow to $27.83 billion at a CAGR of 6.50% from 2017 to 2024.
There
is also a high demand in the food and beverage cleaning industry for effective and eco-friendly cleaning suppliers and cleaning solutions.
According to an article by Arizton Advisory and Intelligence (“US Food and Beverage Industry Cleaning Services Market Size to Reach
Revenues USD 2.4 Billion by 2026,” March 24, 2021), the U.S. food and beverage industry cleaning services market is expected to
grow at a CAGR of approximately 7% from 2020 to 2026. We believe the rising awareness in the food and beverage cleaning industry is also
encouraging vendors to rely on green cleaning services, which is expected to generate incremental income. Further, driven by the COVID-19
pandemic and its impact on customer and provider expectations of cleanliness, the demand for disinfection services in the food and beverage
industry is expected to grow at a CAGR of over 6% through 2022.
The
cleaning, healthcare and sanitation market is also receiving interest from government agencies, such as British Columbia’s GreenCare
Sustainability Strategic Framework, to develop and retain better, environmentally sustainable, and innovative cleaning solutions. Government
initiatives have led some transitions into different and alternative cleaning technologies, and environmentally conscious institutions
are expected to increase their demand for alternative cleaning products. While traditional disinfectants will continue to be routinely
used in hospitals to sterilize and remove viruses and pathogens, we believe there is a place for aqueous ozone technology to be introduced
in clinical settings. For instance, Cape Coral Hospital in Florida, along with two other hospitals, integrated aqueous ozone as room
deodorizes as part of their environmental services program effort.
Based
on the above, the demand for alternative environmentally conscious cleaning solutions is increasing, and we believe our aqueous ozone
patented technology effectively cleans and reduces environmental impact, and as a result, that the demand for our products and services
will continue to grow.
Products
We
offer products and solutions that are marketed for janitorial and sanitation, ice machine cleaning, laundry, and industrial industries.
Our products are used in many types of environments including retail establishments, distribution centers, factories, warehouses, restaurants,
schools and universities, airports, healthcare, food service, and commercial buildings such as offices, malls, and stores.
Janitorial
and Sanitation
Within
the janitorial and sanitation sector, we currently manufacture the following products:
| ● | Fill
Stations: Wall-mounted units that produce on demand aqueous ozone and can fill up
spray bottles or buckets for general cleaning, including our 1.0 Fill Station, which can
produce one gallon per minute of aqueous ozone for users with smaller cleaning needs, and
our 3.0 Fill Station, which can produce three gallons per minute and is designed for commercial
and industrial cleaning requirements. |
| ● | POWER
CADDY: A 12-gallon tank that generates aqueous ozone within it, so users are able
to generate on-site, on-demand aqueous ozone as they clean. These units come equipped with
a spray gun and vacuum hose to properly clean all locations. The POWER CADDY includes a high-pressure
spray gun with a pressure per inch boost over 100 for more intense cleaning. |
| ● | POWER
MINI CADDY. A six-gallon tank that generates aqueous ozone within it, so users are
able to generate on-site, on-demand aqueous ozone as they clean. This product comes equipped
with a spray gun and vacuum hose to properly clean all locations. The MINI CADDY is a smaller
version of the POWER CADDY that is popular in smaller areas such as restaurants. |
Ice
System
The
Ice Treatment System establishes a proactive ice machine cleaning program. Cleaning ice machines is a labor intensive and slow process
that needs to happen often to stop the buildup of bacteria and mold in the ice machine, the buildup of which could contaminate the ice
supply. Ice machines, like other water systems used within indoor environments, create ideal conditions for fostering the growth of bacteria
and mold. Pure aqueous ozone is highly effective in cleaning the inside of ice machines. Our Ice System destroys bacteria by sending
0.50 ppm of aqueous ozone through the ice machine each time it makes more ice. Aqueous ozone proactively prevents the growth of Listeria,
Salmonella, E. Coli, Norwalk Virus, and Shigella in the ice and keeps the ice pure while preventing respiratory and gastrointestinal
illnesses.
Commercial
and Residential Laundry
We
believe that the laundry unit effectively oxidizes and deodorizes to extend the life of your laundry. When the laundry ozone unit is
connected to a washing machine, the aqueous ozone is used to clean towels and linens. As a result, by avoiding harsh chemicals, the aqueous
ozone may expand the life of the linens, reduce dry time, and eliminate skin irritation. The flow rate of the commercial product is five
GPM on each line.
Industrial
Cleaning Products
We
also plan to make aqueous ozone available for industrial applications, primarily for the purpose of keeping industrial plants and production
lines clean. We believe this industrial product is safe to be used on food-contact surfaces and has been used in meat packing plants
to eliminate the need to stop the packaging line for cleaning. Additional applications for this product may include pet food packaging
and manufacturing, canning operations, breweries, wineries, distilleries, and consumer health manufacturers.
We
build customized cleaning
systems to meet the required needs of our clients. Our system’s volume output ranges from 10-250 GPM of our patented solution.
The concentration levels of our aqueous ozone solutions can be adjusted to suit our client’s distinctive needs. Multiple
units can be placed in tandem for large volume projects. Concentration levels of ozone can be established at up to 20 ppm of ozone.
Sanitizing
and Disinfectant Tablets
Branded
“GreenKlean,” these chlorinated tablets
kill 99.9% of viruses and bacteria on a surface. These tablets eliminate odors while disinfecting and can be used on a variety of hard
non-porous surfaces. We believe each tablet is easy to use, fast dissolving in water, and each tablet provides a single, standardized
cleaning dose. The solution created from the tablet when mixed with water may be applied with a spray device, cloth, wipe, sponge, brush,
or mop. Each tablet is effective for up to three days in a closed container and should be prepared daily when used in open containers.
Generally, there is no need to rinse off the product after cleaning, the surface just needs to fully air dry, with no remaining residue
left nor harm to the surfaces’ finish. The tablets are made according to standards of the National Science Foundation, an independent
agency of the United States government that supports fundamental research and education in all the non-medical fields of science and
engineering, under the “D2” classification, which means these tablets may be used as an antimicrobial agent that would not
need to be rinsed or qualified as a “no rinse sanitizer.”
Manufacturing
We
currently source components and raw materials both domestically and overseas from vendors. The components and raw materials are shipped
to our facility in Omaha, NE and assembled. We have implemented a strict quality control program which is run by our Director of Operations
along with our Lead Production Supervisor. We have inventory control systems at our facilities
that track each manufacturing and packaging component as we receive it from our supply sources through manufacturing and shipment of
each product to customers. To facilitate this tracking, most products we sell are bar coded. We believe our distribution capabilities
increase our flexibility in responding to our customers’ delivery requirements.
Our
manufacturing operations are designed to allow low-cost production of a wide variety of products of different quantities, physical
sizes and packaging formats, while maintaining a high level of customer service and quality. Flexible production line changeover capabilities
and reduced cycle times allow us to respond quickly to changes in manufacturing schedules and customer demands.
We
believe that our manufacturing facilities generally have sufficient capacity to meet our current business requirements and our currently
anticipated sales.
Raw
Materials and Suppliers
The
primary raw materials used in the manufacture of our products are chassis, generators, various sockets, degas cylinders, and a variety
of other components. The cost of these raw materials is a key factor in pricing our products.
We
source raw materials from multiple regional, national and foreign suppliers. Certain of our materials come from Asian-based suppliers.
Raw materials from Asian-based suppliers may be subjected to import duties, depending on various foreign policies of the US government.
As such, we continue to explore partnership or supplier opportunities to optimize our costs.
We
have historically purchased certain key raw materials from a limited number of suppliers. We purchase raw materials on the basis of purchase
orders. While we believe that there is an ample supply of most of the raw materials that
we need, in the absence of firm and long-term contracts, we may not be able to obtain a sufficient supply of these raw materials
from our existing suppliers or alternates in a timely fashion or at a reasonable cost. If we fail to secure a sufficient supply of key
raw materials in a timely fashion, it would result in a significant delay in delivering our products. Furthermore, failure to obtain
a sufficient supply of these raw materials at a reasonable cost could also harm our revenue and gross profit margins. Please see Item
1A “Risk Factors—Risks Related to Our Business and Industry—We have historically depended on a limited number of
third parties to supply key raw materials to us and the failure to obtain a sufficient supply of these raw materials in a timely fashion
and at reasonable costs could significantly delay our delivery of products” for a description of the risks related to our supplier
relationships.
Sales
and Marketing
We
will utilize media, websites, email lists, social media to reach industries and new potential clients. We actively participate in a variety
of trade shows in health care, food service, commercial real estate, and schools and universities where we demonstrate and market our
products to thousands of potential and existing customers. We will also use these marketing tactics to grow awareness for our products
that we deploy in various cleaning applications. Finally, we will distribute press releases, attend industry conferences, and leverage
our relationships with existing customers to grow our client base.
On
September 10, 2024, we entered into a sole distributorship agreement for the distribution of our products in the European Union, United
Kingdom, Bahrain, Kuwait, Oman, Qatar, Saudi Arabia and United Arab Emirates. Please see Item 7 “Management’s Discussion
and Analysis of Financial Condition and Results of Operations—Recent Developments” for a description of this agreement.
Customers
The
most significant sales and distribution channels for our products are currently through distributors who then sell to the janitorial
services industries relating to food services, health care, education, and commercial buildings. These distributors provide sales, marketing,
product training, service and maintenance for their respective end customers.
For
the year ended June 30, 2024, one customer, Pro-Link, Inc., accounted for 14% of
revenue, and we had two customers, Consensus Group and Tharaldson Hospitality, that accounted for 28% each of all accounts receivable
at June 30, 2024. For the year ended June 30, 2023, Pro-Link, Inc. and Sanzonate accounted for
39% and 36% of revenue, respectively, and we had two customers, Sanzonate and Pro-Link, Inc., that accounted for 43% and 12%,
respectively, of all accounts receivable at June 30, 2023. We do not have a long-term contract with any
of the customers mentioned. We primarily sell products to customers under individual purchase orders placed by them under their
standard terms and conditions of sale. These terms and conditions generally include insurance requirements, representations by us with
respect to the quality of our products and our production process, our obligations to comply with law, and indemnifications by us if
we breach our representations or obligations. There is no commitment from any of these customers to purchase from us, or from us to sell
to them, any minimum amount of products.
The
loss of any major customer could have a material adverse effect on our results of operations. See Item 1A “Risk Factors—Risks
Related to Our Business and Industry—Our major customers account for a significant portion of our revenue and the loss of any major
customer could have a material adverse effect on our results of operations.”
Competition
The
janitorial services industry is highly competitive and has many established, large and small global competitors. We compete against a
wide range of cleaning-focused businesses. Some of our current competitors may be larger than we are, have larger customer bases, greater
brand recognition and operating histories, a dominant or more secure position, broader geographic scope, volume, scale, resources, and
more market share than we do, or offer products and services we do not offer. Other competitors are smaller, younger, companies that
may be more agile in responding quickly to new products or changes in the market.
Our
major competitors for our products are traditional cleaning companies such as Proctor and Gamble and Unilever, which are companies that
develop and manufacture traditional chemical cleaning products. However, to the best of our knowledge, none of them have an aqueous ozone
technology. We also compete with companies in the aqueous ozone cleaning market such as Tennant Company, Tersano Inc., and Enozo Technologies
Inc and O3 Waterworks. Each of these companies also produces devices to make aqueous ozone, and Tersano Inc. and Enozo Technologies Inc.
produce aqueous ozone products for both personal and professional use.
We
also compete with a multitude of foreign, regional, and local competitors that vary by market. If our existing or future competitors
seek to gain or retain market share by reducing prices, we may be required to lower our prices, which would adversely affect our operating
results. Similarly, if customers or potential customers perceive the products or services offered by our existing or future competitors
to be of higher quality than ours or part of a broader product mix, our revenues may decline, which would adversely affect our operating
results.
Competitive
Strengths
We
believe that the following competitive strengths contribute to our success and differentiate us from our competitors:
| ● | We
have numerous patents for our technology. We currently have 14 patents for our technology.
These patents cover the functions of our products that allow our machines to produce ozone
in the form of nanobubbles. |
| ● | We
have experience in the cleaning industry. Our acquisition and subsequent business
with aqueous ozone products have led us to maintain and uphold significant and meaningful
relationships throughout the service cleaning industry with various providers of cleaning
services. |
| ● | We
believe that our products eliminate the need for harsh chemicals and reduce costs of labor
in janitorial services. Various chemical solutions for cleaning are costly, but with
the aqueous ozone solution, we believe hospitals may reduce expenditures by switching to
the aqueous ozone technology. Our customers in janitorial services have reported a reduced
time in cleaning and sanitizing, which saves our customers on labor costs. |
| ● | There
is no chemical residue left after using our solution, and we believe it causes less irritation
compared to typical cleaning agents. When cleaning with the aqueous ozone solution,
it may remove and deodorize surfaces without using harsh caustic chemicals, and only water
remains on the surface after cleaning, not any chemical residue that may require additional
rinsing. As a result, our clients may report less eye, skin, and respiratory irritation after
switching to our cleaning products. |
| ● | Our
product is environmentally conscious. Our goal is to reduce packaging waste when
replacing traditional cleaners and their packaging with aqueous ozone dispensers. We believe
our product also reduces water consumption while cleaning. A two-year study at a major Vancouver
hospital found that clients use 90% less water since the aqueous ozone technology removes
the need to flush the cleaning dispensing system between various chemical cleaning agents.
Overall, our products may reduce the carbon footprint of a janitorial service business when
used in lieu of traditional cleaning methods. |
Growth
Strategies
The
key elements of our strategy to grow our business include:
| ● | Targeting
key industries. Historically, we sold our products primarily through geographic and
strategic distributors across the United States and Europe in the janitorial services sector.
In the past twelve months, we have shifted our focus to selling direct to end users. Our
focus target groups include hospitality, education, venue, and education. |
| ● | Deploy
marketing strategies that raise awareness for our cleaning products. We plan to expand
our marketing efforts to increase awareness of our products. Our strategy includes attending
industry conferences and working with salespeople to start the use of our product in new
areas. |
| ● | Create
partnerships through exclusive licensing for distributors and a direct sales model.
We anticipate evolving the business model into a hybrid of both traditional distributors
and a direct sales model with key salespeople penetrating the health care, education, food
service, and commercial buildings industries. Our goal is also to create partnerships with
some of the largest sports and entertainment arenas in the world, providing end-to-end sales
and service. |
Research
and Development
We
are continuing our research and development into specific product applications across our core janitorial and sanitation product line,
specifically aligning our new direct sales and support strategy by evolving the existing product lines to capture new “real time”
testing evaluations.
Previously,
we had conducted an adenosine triphosphate study on the Clemson University Core buildings to determine the cleaning effect of aqueous
ozone and our products.
We
are also active in developing consumer-focused products that can be sold and marketed online and in large box retail stores across the
country. We are exploring the development of our products for expanded usage in key market segments such as health care, food service,
and commercial cleaning industries.
Intellectual
Property
Currently,
we hold 14 patents and have two patents pending, with one pending in the United States and another pending in Canada. We own 9 patents
in the United States, 1 patent in Mexico, and 4 patents in Canada. These patents cover the functions of our products that allow our machines
to produce the ozone in the form of nanobubbles. Each of our United States patents are utility patents, and are owned by us, either under
the name “CC Acquisition Corp,” our previous name, or “CleanCore Solutions, Inc.” We do not currently license
any patents. We are in the process of transferring each of the patents to our current name, “CleanCore Solutions, Inc.”
Patent
Title |
|
Patent
Number |
|
Jurisdiction |
|
Expiration
Year |
Ozone
Cleaning System |
|
2680331 |
|
Canada |
|
2028 |
Ozone
Cleaning System |
|
320909 |
|
Mexico |
|
2028 |
Ozonated
Liquid Dispensing Unit |
|
10479683 |
|
United
States |
|
2028 |
Reaction
Vessel for an Ozone Cleaning System |
|
8075705 |
|
United
States |
|
2029 |
Aqueous
Ozone Solution for Ozone Cleaning System |
|
8071526 |
|
United
States |
|
2029 |
Aqueous
Ozone Solution for Ozone Cleaning System |
|
8735337 |
|
United
States |
|
2029 |
Ozonated
Liquid Dispensing Unit |
|
9174845 |
|
United
States |
|
2029 |
Ozone
Cleaning System |
|
9068149 |
|
United
States |
|
2030 |
Ozonated
Liquid Dispensing Unit |
|
9522348 |
|
United
States |
|
2030 |
System
for Producing and Distributing an Ozonated Fluid |
|
2802307 |
|
Canada |
|
2031 |
Ozonated
Liquid Dispensing Unit |
|
2802311 |
|
Canada |
|
2031 |
Ozonated
Liquid Dispensing Unit |
|
2896332 |
|
Canada |
|
2034 |
Method
and Systems for Controlling Microorganisms |
|
9670081 |
|
United
States |
|
2035 |
Apparatus
for Generating Aqueous Ozone |
|
11033647 |
|
United
States |
|
2039 |
To
protect our intellectual property, we rely on a combination of laws and regulations, as well as contractual restrictions. We rely on
Federal patent laws to protect our intellectual property, including our patented technology. We also rely on the protection of laws regarding
unregistered copyrights for certain content we create and trade secret laws to protect our proprietary technology. To further protect
our intellectual property, we enter into confidentiality agreements with our executive officers and directors.
Employees
We
seek to attract and retain quality employees in the areas of sales, marketing, and internal operations. Our salespeople will be selected
to continue to identify and develop our client relationships. Our marketing staff will develop brand awareness of our products within
the janitorial services market.
As
of June 30, 2024, we had seven (7) full time employees, all of whom were in the United States.
None of our employees are represented by labor unions, and we believe that we have an excellent relationship with our employees.
Government
Regulation
As
a manufacturer of ozone devices, we are subject to regulation by multiple U.S. government agencies, including the EPA. We must also comply
with the Federal Insecticide, Fungicide, and Rodenticide Act, or FIFRA, which establishes procedures for registering pesticides and pesticide
generating devices with the U.S. Department of Agriculture and following established labeling provisions. FIFRA mandates that the EPA
regulates the use and sale of pesticides and pesticide generating devices to protect human health and preserve the environment. Under
FIFRA’s definition, ozone is considered a pesticide and manufacturers of ozone generating devices are required to register with
the EPA. Our EPA registration establishment number is 090379-NE-001.
We
are also subject to regulation by the U.S. Food and Drug Administration, or the FDA, for the use of ozone for water treatment as well
as its use as an antimicrobial agent for the treatment, storage, and processing of foods. In 1982, the FDA granted “GRAS”
approval, meaning it is “generally recognized as safe” status for ozone treatment of bottled water. The FDA and the Center
for Food Safety and Applied Nutrition announced on June 26, 2001 that ozone may be safely used in the treatment, storage, and processing
of foods, including meat and poultry, when used in accordance with the specified conditions; and that ozone is approved as a secondary
food additive permitted for human consumption.
Additionally,
the U.S. Department of Agriculture and Food Safety and Inspection Service declared in December 2001 that ozone may be used on food labeled
as “organic,” and that there are no special labeling requirements for treated raw and ready-to-eat meat and poultry products
if treated with ozone just prior to packaging.
The
Occupational Safety and Health Administration, or OSHA, and the American Conference of Governmental Industrial Hygienists, or ACGIH,
have also issued guidelines and regulations for ozone gas exposure. OSHA regulates ozone gas exposure based on time-weighted averages,
and states that ozone levels in ambient air should not exceed 0.10 ppm for an eight-hour exposure period. Similarly, ACGIH guidelines
state provide for similar time weighted averages, distinguishing based on the level of exertion starting from 0.10 ppm of ozone exposure
for eight hours of light work to 0.05 ppm of ozone exposure for eight hours of during heavy work.
The
Hazard Communication Standard provides workers who are exposed to hazardous chemicals or alike with “the right to know” the
identities and protective measures to be taken to protect themselves from adverse effect of air contaminants. Government recommendations
include guidelines that if an employee is exposed to ambient ozone levels higher than permitted, to wear a respirator or other personal
protective equipment until such a time when air contaminate levels are in within compliance according to the OSHA standards.
In
Canada, Health Canada has issued our company a letter of no-objection to the use of our solution as a sanitizer in Canada for use as
a general use sanitizer, hand disinfectant, personal hygiene cleaner, as a drain cleaner, for food packaging materials, and in use with
food contacting hard surfaces. Our Health Canada reference numbers are: IS13041201/02, IS13041209 to IS13041216, and IP13101701.
The
application, interpretation, and enforcement of these U.S. and foreign laws and regulations are often uncertain, particularly in the
rapidly evolving industry in which we operate and may be interpreted and applied inconsistently from country to country and inconsistently
with our current policies and practices. Any existing or new legislation applicable to our operations could expose us to substantial
liability, including significant expenses necessary to comply with such laws and regulations, to respond to regulatory inquiries or investigations,
and to defend individual or class litigation. These events could dampen growth in the use of the internet in general and cause us to
divert significant resources and funds to addressing these issues, and possibly require us to change our business practices.
ITEM 1A. RISK FACTORS.
An
investment in our securities involves a high degree of risk. You should carefully read and consider all of the risks described below,
together with all of the other information contained or referred to in this report, before making an investment decision with respect
to our securities. If any of the following events occur, our financial condition, business and results of operations (including cash
flows) may be materially adversely affected. In that event, the market price of our stock could decline, and you could lose all or part
of your investment.
Risks
Related to Our Business and Industry
We
are an early-stage company with a limited operating history.
We
are an early, startup stage company with a limited history upon which you can evaluate our business and prospects. Our prospects must
be considered in light of the risks encountered by companies in the early stages of development in highly competitive markets. You should
consider the frequency with which early-stage businesses encounter unforeseen expenses, difficulties, complications, delays and
other adverse factors. These risks are described in more detail below.
We
have incurred losses since our inception, and we may not be able to manage our business on a profitable basis.
We
have generated losses since inception and have relied on cash on-hand, sales of securities, proceeds from our initial public offering,
external bank lines of credit, and issuance of third-party and related party debt to support our operations. For the year ended
June 30, 2024, we generated an operating loss of $1,946,734 and a net loss of $2,281,742. The revenue and income potential of our business
and market are unproven. This makes an evaluation of our company and its prospects difficult and highly speculative. There can be no
assurances that we will be able to develop products or services on a timely and cost effective basis, that will be able to generate any
increase in revenues, that we will have adequate financing or resources to continue operating our business and to provide products to
customers, that we will earn a profit, that we can raise sufficient capital to support operations by attaining profitability, or that
we can satisfy future liabilities.
Our
auditors have issued a going concern opinion on our audited financial statements.
The report of our independent registered public accounting firm that
accompanies our financial statements for the year ended June 30, 2024 contains a going concern qualification in which such firm expressed
substantial doubt about our ability to continue as a going concern, based on the financial statements at that time. We have generated
losses since inception and have relied on cash on-hand, sales of securities, proceeds from our initial public offering, external bank
lines of credit, and issuance of third-party and related party debt to support cashflow from operations. As of June 30, 2024, we
had cash of $2,016,611, a net loss of $2,281,742, working capital of $1,706,082, and cash used in operating activities of $1,547,880.
Despite the initial public offering described below, management believes that currently available resources will not be sufficient to
fund our planned expenditures over the next 12 months. These factors, individually and collectively indicate that a material uncertainty
exists that raises substantial doubt about our company’s ability to continue as a going concern for 12 months from the date of issuance
of the accompanying financial statements.
We
will be dependent upon the raising of additional capital through equity and/or debt financing in order to implement our business plan
and generate sufficient revenue in excess of costs. If we raise additional capital through the issuance of equity securities or securities
convertible into equity, stockholders will experience dilution, and such securities may have rights, preferences or privileges senior
to those of the holders of common stock. If we raise additional funds by issuing debt, we may be subject to limitations on its operations,
through debt covenants or other restrictions. There is no assurance that we will be successful with future financing ventures, and the
inability to secure such financing may have a material adverse effect on our financial condition. The accompanying financial statements
have been prepared on a going concern basis under which our company is expected to be able to realize its assets and satisfy its liabilities
in the normal course of business and do not include any adjustments to the amounts and classifications of assets and liabilities that
might be necessary should we be unable to continue as a going concern. If we cannot continue as a going concern, our stockholders would
likely lose most or all of their investment in us.
We
will require additional financing to accomplish our business strategy.
We
require substantial working capital to fund our business development plans, and we expect to experience significant negative cash flow
from operations. Depending upon the sales volume generated by our business during that time, we also anticipate the possibility of having
to raise additional funds in order to achieve our plans and accomplish our immediate and longer-term business strategy. These additional
funds likely will be raised through the issuance of our securities in debt and/or equity financings. If we are unable to raise these
additional funds on terms acceptable to us, we will be required to limit our expenditures for continuing our product development activities
and expanding our sales and marketing operations, reduce our work force, or find alternatives to fund our business on terms that are
not as favorable to us. Any such actions would impair our product development and expansion plans, reduce potential revenues, increase
operating losses, and adversely affect the value of our company.
We
cannot accurately predict future revenues or profitability in the emerging market for aqueous ozone technology.
The
market for alternative green cleaning supplies is rapidly evolving. As is typical of a rapidly evolving industry, demand, and market
acceptance for recently introduced products are subject to a high level of uncertainty. Moreover, since the market for our products is
evolving, it is difficult to predict the future growth rate, if any, and size of this market. Because of our limited operating history
and the emerging nature of the markets in which we compete, we are unable to accurately forecast our revenues or our profitability. The
market for our products and the long-term acceptance of our products are uncertain, and our ability to attract and retain qualified personnel
with industry expertise, particularly sales and marketing personnel, is uncertain. To the extent we are unsuccessful in increasing revenues,
we may be required to appropriately adjust spending to compensate for any unexpected revenue shortfall, or to reduce our operating expenses,
causing us to forego potential revenue generating activities, either of which could have a material adverse effect on our business, results
of operations and financial condition.
We
may face significant challenges in obtaining market acceptance of our products, which could adversely affect our potential sales and
revenues.
We
do not yet have an established market or customer base for our products. Acceptance of our products in the marketplace by both potential
users and potential purchasers, including hospitals, schools, universities, commercial facilities, transportation systems and other healthcare
and non-healthcare providers, is uncertain, and failure to achieve sufficient market acceptance will significantly limit our ability
to generate revenue and be profitable. Market acceptance will require substantial marketing efforts and the expenditure of significant
funds by us to inform hospitals, schools, universities, commercial facilities, transportation systems, residential spaces and other health
care and non-healthcare providers of the benefits of using our products. We may encounter significant clinical and market resistance
to our products, and our products may never achieve market acceptance. We may not be able to build key relationships with physicians,
education administrators, and government agencies. Product orders may be cancelled or customers that are beginning to use our products
may cease their use of our products and customers expected to begin using our products may not do so.
Factors
that may affect our ability to achieve acceptance of our products in the marketplace include, but are not limited, to whether:
| ● | such
products will work effectively; |
| ● | the
products are cost-effective for our customers; |
| ● | we
are able to demonstrate product safety, efficacy, and cost-effectiveness of the products;
and |
| ● | we
are able to maintain customer relationships and acceptance. |
Acceptance
of our products in the marketplace is also uncertain, and our failure to achieve sufficient market acceptance and any inability to sell
such products at competitive prices will limit our ability to generate revenue and be profitable. Our products and technologies may not
achieve expected reliability, performance, and endurance standards. Our products and technologies may also not achieve market acceptance,
including among hospitals, or may not be deemed suitable for other commercial applications.
If
we do not build brand awareness and brand loyalty, our business may suffer.
Due
in part to the substantial resources available to many of our competitors providing aqueous ozone technology, our opportunity to achieve
and maintain a significant market share may be limited. The importance of brand recognition will increase as competition in our market
increases. Successfully promoting and positioning of our brand will depend largely on the effectiveness of our marketing efforts, our
ability to offer reliable and desirable products at competitive rates, and customer perceptions of the value of our products. If our
planned marketing efforts are ineffective or if customer perceptions change regarding the effectiveness of our cleaning machines and
products, we may need to increase our financial commitment to creating and maintaining brand awareness and loyalty among customers, which
could divert financial and management resources from other aspects of our business or cause our operating expenses to increase disproportionately
to our revenues. This would cause our business and operating results to suffer.
If
we are unable to maintain, train and build an effective international sales and marketing infrastructure, we will not be able to commercialize
and grow our brand successfully.
As
we grow, we may not be able to secure sales personnel or organizations that are adequate in number or expertise to successfully market
and sell our brand and products on a global scale. We presently rely on individual independent sales representatives and an in-house
sales team to market and sell our products. If we are unable to expand our sales and marketing capability, train our sales force effectively
or provide any other capabilities necessary to commercialize our brand internationally, we will need to contract with third parties to
market and sell our brand, which will be an additional expense. If we are unable to establish and maintain compliant and adequate sales
and marketing capabilities, we may not be able to increase our revenue, may generate increased expenses, and may not continue to be profitable.
We
operate in new and rapidly changing markets, which makes it difficult to evaluate our future prospects and may increase the risk that
we will not be successful.
The
market for cleaning products is a rapidly changing market, characterized by changing technologies, intense price competition, the introduction
of new competitors and brand name cleaning products, evolving industry standards, changing and diverse regulatory environments, frequent
new service announcements, and changing user demands and behaviors. Our inability to anticipate these changes and adapt our business,
platform, and offerings could undermine our business strategy. Our business strategy and projections, including those related to our
revenue growth and profitability, rely on a number of assumptions about the market for cleaning products, including the size and projected
growth of the cleaning product markets over the next several years. Some or all of these assumptions may be incorrect. Our growth
strategy is dependent, in part, on our ability to timely and effectively launch new products and services, the development of which is
uncertain, complex, and costly. In addition, we may be unable successfully and efficiently to address advancements in distribution technology,
marketing and pricing strategies and content breadth and availability in certain or all of these markets, which could materially and
adversely affect our growth prospects and results of operations.
The
limited history of some of the markets in which we operate makes it difficult to effectively assess our future prospects, and our business
and prospects should be considered in light of the risks and difficulties we may encounter in these evolving markets. We cannot accurately
predict whether our products and services will achieve significant acceptance by potential users in significantly larger numbers or at
the same or higher price points than at present. Our historic growth rates should therefore not be relied upon as an indication of future
growth, financial condition, or results of operations.
Our
major customers account for a significant portion of our revenue and the loss of any major customer could have a material adverse effect
on our results of operations.
For
the year ended June 30, 2024, one customer, Pro-Link, Inc., accounted for 14% of
revenue, and we had two customers, Consensus Group and Tharaldson Hospitality, that accounted for 28% each of all accounts receivable
at June 30, 2024. For the year ended June 30, 2023, Pro-Link, Inc. and Sanzonate accounted for
39% and 36% of revenue, respectively, and we had two customers, Sanzonate and Pro-Link, Inc., that accounted for 43% and 12%,
respectively, of all accounts receivable at June 30, 2023. We do not have a long-term contract with any
of the customers mentioned. We do not have a long-term contract with any of the customers
mentioned. We experienced a 34.26% decrease in revenues for the year ended June 30, 2024, as compared to the year ended June 30,
2023. The decline in revenue was largely driven by the termination of a distribution agreement with Sanzonate. Revenue
to Sanzonate decreased by 96% during this time period and accounted for 80% of total decrease in revenue during this time period. Our
results of operations and ability to service our debt obligations would also be impacted negatively to the extent that any major customer
is unable to make payments to us or does not make timely payments on outstanding accounts receivable.
We
have historically depended on a limited number of third parties to supply key raw materials to us and the failure to obtain a sufficient
supply of these raw materials in a timely fashion and at reasonable costs could significantly delay our delivery of products.
Since
our company’s inception, we have historically purchased certain key raw materials, such as chassis, generators, vacuum switches,
and head sockets and other components from a limited number of suppliers. We purchased raw materials on the basis of purchase orders.
In the absence of firm and long-term contracts, we may not be able to obtain a sufficient supply of these raw materials from our
existing suppliers or alternates in a timely fashion or at a reasonable cost. Although we have not experienced any supply chain disruptions
in the past, we cannot guarantee that we will not experience any disruptions in the future. If we fail to secure a sufficient supply
of key raw materials in a timely fashion, it would result in a significant delay in our delivery of products. Furthermore, failure to
obtain a sufficient supply of these raw materials at a reasonable cost could also harm our revenue and gross profit margins.
We
depend on third-party delivery services, for both inbound and outbound shipping, to deliver our products to our distribution centers
and subsequently to our customers on a timely and consistent basis, and any deterioration in our relationship with any one of these third
parties or increases in the fees that they charge could harm our reputation and adversely affect our business and financial condition.
We
rely on third parties for the shipment of our products, both inbound and outbound shipping logistics, and we cannot be sure that these
relationships will continue on terms favorable to us, or at all. Shipping costs have increased from time to time, and may continue to
increase, and we may not be able to pass these costs directly to our customers.
Any
increased shipping costs could harm our business, prospects, financial condition and results of operations by increasing our costs of
doing business and reducing gross margins which could negatively affect our operating results. In addition, we utilize a variety of shipping
methods for both inbound and outbound logistics. For inbound logistics, we rely on trucking and ocean carriers and any increases in fees
that they charge could adversely affect our business and financial condition. For outbound logistics, we rely on “Less-than-Truckload”
and parcel freight based upon the product and quantities being shipped and customer delivery requirements. These outbound freight costs
have increased on a year-over-year basis and may continue to increase in the future. We also ship a number of oversized products
which may trigger additional shipping costs by third-party delivery services. Any increases in fees or any increased use of “Less-than-Truckload”
shipping would increase our shipping costs which could negatively affect our operating results.
In
addition, if our relationships with these third parties are terminated or impaired, or if these third parties are unable to deliver products
for us, whether due to labor shortage, slow down or stoppage, deteriorating financial or business condition, responses to terrorist attacks
or for any other reason, we would be required to use alternative carriers for the shipment of products to our customers. Changing carriers
could have a negative effect on our business and operating results due to reduced visibility of order status and package tracking and
delays in order processing and product delivery, and we may be unable to engage alternative carriers on a timely basis, upon terms favorable
to us, or at all.
If
our fulfillment operations are interrupted for any significant period of time or are not sufficient to accommodate increased demand,
our sales could decline, and our reputation could be harmed.
Our
success depends on our ability to successfully receive and fulfill orders and to promptly deliver our products to our customers. Most
of the orders for our products are filled from our inventory in our distribution centers, where all our inventory management, packaging,
labeling and product return processes are performed. Increased demand and other considerations may require us to expand our distribution
centers or transfer our fulfillment operations to larger or other facilities in the future. If we do not successfully expand our fulfillment
capabilities in response to increases in demand, our sales could decline.
In
addition, our distribution centers are susceptible to damage or interruption from human error, pandemics, fire, flood, power loss, telecommunications
failures, terrorist attacks, acts of war, break-ins, earthquakes and similar events. We do not currently maintain back-up power
systems at our fulfillment centers. We do not presently have a formal disaster recovery plan and our business interruption insurance
may be insufficient to compensate us for losses that may occur in the event operations at our fulfillment center are interrupted. In
addition, alternative arrangements may not be available, or if they are available, may increase the cost of fulfillment. Any interruptions
in our fulfillment operations for any significant period of time, including interruptions resulting from the expansion of our existing
facilities or the transfer of operations to a new facility, could damage our reputation and brand and substantially harm our business
and results of operations.
Failure
to comply with privacy laws and regulations and failure to adequately protect customer data could harm our business, damage our reputation
and result in the loss of customers.
Federal
and state regulations may govern the collection, use, sharing and security of data that we receive from our customers. In addition, we
have and post on our website our own privacy policies and practices concerning the collection, use and disclosure of customer data. Any
failure, or perceived failure, by us to comply with our posted privacy policies or with any data-related consent orders, U.S. Federal
Trade Commission requirements or other federal, state or international privacy-related laws and regulations could result in proceedings
or actions against us by governmental entities or others, which could potentially harm our business. Further, failure or perceived failure
to comply with our policies or applicable requirements related to the collection, use or security of personal information or other privacy-related matters
could damage our reputation and result in a loss of customers. The regulatory framework for privacy issues is currently evolving and
is likely to remain uncertain for the foreseeable future.
Quality
problems with, and product liability claims in connection with, our aqueous ozone machines could lead to recalls or safety alerts, harm
to our reputation, or adverse verdicts or costly settlements, and could have a material adverse effect on our business, financial condition,
and results of operations.
Quality
is extremely important to us and our customers due to the serious and costly consequences of product failure, and our business exposes
us to potential product liability risks that are inherent in the design, manufacture and marketing of cleaning devices and services.
In addition, our products may be used in intensive care settings with immunocompromised and seriously ill patients. Component failures,
manufacturing defects or design flaws could result in an unsafe condition or injury to, or death of, a patient or other user of our products.
These problems could lead to the recall of, or issuance of a safety alert relating to, our products and could result in unfavorable judicial
decisions or settlements arising out of product liability claims and lawsuits, including class actions, which could negatively affect
our business, financial condition and results of operations. In particular, a material adverse event involving one of our products could
result in reduced market acceptance and demand for all products offered under our brand and could harm our reputation and ability to
market products in the future.
High
quality products are critical to the success of our business. If we fail to meet the high standards that we set for ourselves and that
our customers expect, and if our products are the subject of recalls, safety alerts or other material adverse events, our reputation
could be damaged, we could lose customers and our revenue could decline.
Any
product liability claim brought against us, with or without merit, could be costly to defend and resolve. Any of the foregoing problems,
including product liability claims or product recalls in the future, regardless of their ultimate outcome, could harm our reputation
and have a material adverse effect on our business, financial condition, and results of operations.
We
may receive a significant number of warranty claims or our aqueous ozone products may require significant amounts of service after sale.
Sales
of our aqueous ozone products include a product limited two-year warranty that covers any issues related to manufacturing defects, specifically
relating to the CCS Caddy, POWER CADDY, MINI CADDY, CCS 3.0 Fill Station, CCS 1.0 Fill Station, CCS 1000, CCS 2000L, CCS 5000 and the
NuClean Pro Residential Fill Station. If a product is provided that has a manufacturing defect, we or an authorized distributor will
replace or repair the defective product as long as a claim is submitted to us within the warranty period in writing within 30 days of
the failure. This warranty does not cover abuse, misuse of the products, service or unit modifications not authorized by us, or environmental
hazards. As the possible number and complexity of the features and functionalities of our products increase, we may experience a higher
level of warranty claims. If product returns or warranty claims are significant or exceed our expectations, we could incur unanticipated
expenditures for parts and services, which could have a material adverse effect on our operating results.
We
could be subject to litigation.
Product
liability claims are common. Even though we have not been subject to such claims in the past, we could be a named defendant in a lawsuit
alleging product liability claims including, but not limited to, defects in the design, manufacture or labeling of our aqueous ozone
products and machines. Any litigation, regardless of its merit or eventual outcome, could result in significant legal costs and high
damage awards or settlements. Although we currently maintain product liability insurance, the coverage is subject to deductibles and
limitations, and may not be adequate to cover future claims. Additionally, we may be unable to maintain our existing product liability
insurance in the future at satisfactory rates or at adequate amounts.
If
we are unable to protect our intellectual property rights, our reputation and brand could be impaired, and we could lose customers.
We
regard our patents, trademarks, trade secrets and similar intellectual property as important to our success. We rely on patent, trademark
and copyright law, and trade secret protection, and confidentiality and/or license agreements with employees, customers, partners and
others to protect our proprietary rights. We maintain 14 patents in the United States, Canada, and Mexico. We cannot be certain that
we have taken adequate steps to protect our proprietary rights, especially in countries where the laws may not protect our rights as
fully as in the United States. In addition, our proprietary rights may be infringed or misappropriated, and we could be required to incur
significant expenses to preserve them. We may commence litigation to protect our intellectual property rights. The outcome of such litigation
can be uncertain, and the cost of prosecuting such litigation may have an adverse impact on our earnings. We have patent and trademark
registrations for several patents and marks. However, any registrations may not adequately cover our intellectual property or protect
us against infringement by others. Effective patent, trademark, service mark, copyright and trade secret protection may not be available
in every country in which our products and services may be made available online. We also currently own or control a number of Internet
domain names and have invested time and money in the purchase of domain names and other intellectual property, which may be impaired
if we cannot protect such intellectual property. We may be unable to protect these domain names or acquire or maintain relevant domain
names in the United States and in other countries. If we are not able to protect our patents, trademarks, domain names or other intellectual
property, we may experience difficulties in achieving and maintaining brand recognition and customer loyalty.
The
loss of key personnel, an inability to attract and retain additional personnel or difficulties in the integration of new members of our
management team into our company could affect our ability to successfully grow our business.
Our
future success depends in large part upon the continued service of the members of our executive management team and key employees, including
our Chief Executive Officer, Clayton Adams, and our Chief Financial Officer, David Enholm. All members of our executive management team
are subject to employment agreements. In addition, our success also depends on our ability to attract and retain qualified technical,
sales and marketing, product support, financial and accounting, legal and other managerial personnel. The competition for skilled personnel
in the industries in which we operate is intense. Our personnel generally may terminate their employment at any time for any reason.
We may incur significant costs to attract and retain highly skilled personnel, and we may lose new employees to our competitors before
we realize the benefit of our investment in recruiting them. As we move into new geographies, we will need to attract and recruit skilled
personnel across functional areas. If we fail to attract new personnel or if we suffer increases in costs or business operations interruptions
as a result of a labor dispute, or fail to retain and motivate our current personnel, we might not be able to operate our businesses
effectively or efficiently, serve our users properly or maintain the quality of our content and services.
We
will face growing regulatory and compliance requirements in a variety of areas, which can be costly and time consuming.
Our
business is, and may in the future be, subject to a variety of laws and regulations, including working conditions, labor, immigration
and employment laws, and health, safety and sanitation requirements. We are unable to predict the outcome or effects of any potential
legislative or regulatory proposals on our business. Any changes to the legal and regulatory framework applicable to our business could
have an adverse impact on our business and results of operations. Our failure to comply with applicable governmental laws and regulations,
or to maintain necessary permits or licenses, could result in liability that could have a material negative effect on our business and
results of operations.
Legislation
or government regulations may be adopted which may affect our products and liability.
Nanobubble
technology and aqueous ozone are subject to considerable regulatory uncertainty as the law evolves to catch up with the rapidly evolving
nature of the technology itself, all of which are beyond our control. Our products also may not achieve the requisite level of compatibility
required for certification and rollout to consumers or satisfy changing regulatory requirements which could require us to redesign, modify
or update our products.
The
industry may become subject to increased legislation and regulation. Further, the legislation or regulations in different countries may
impose different standards, which may be conflicting. Any legislation or regulations which impose standards, or which impose liability,
is likely to increase our manufacturing cost as well as the cost of compliance.
We
are subject to, and must remain in compliance with, numerous laws and governmental regulations concerning the manufacturing, use, distribution
and sale of our products. Some of our customers also require that it complies with their own unique requirements relating to these matters.
We
produce and sell products that contain ozone, and which may be subject to government regulation in the locations where we develop, manufacture,
and assemble our products, as well as the locations where we sell our products. Among other things, certain applicable laws and regulations
require or may in the future require the submission of annual reports to the certain governmental agencies certifying that such products
comply with applicable performance standards, the maintenance of manufacturing, testing, and distribution records, and the reporting
of certain product defects to such regulatory agency or consumers. If our products fail to comply with applicable regulations, we and/or
our products could be subjected to a variety of enforcement actions or sanctions, such as product recalls, repairs or replacements, warning
letters, untitled letters, safety alerts, injunctions, import alerts, administrative product detentions or seizures, or civil penalties.
The occurrence of any of the foregoing could harm our business, results of operations, and financial condition.
Economic,
political and other risks associated with our international operations could adversely affect our revenues and international growth prospects.
We
intend to expand our international presence as part of our business strategy. As described above, on September 10, 2024, we entered into
a sole distributorship agreement for the distribution of our products in the European Union, United Kingdom, Bahrain, Kuwait, Oman, Qatar,
Saudi Arabia and United Arab Emirates. Our international operations are subject to a number of risks inherent to operating in foreign
countries, and any expansion of our international operations will amplify the effects of these risks, which include, among others:
| ● | differences
in culture, economic and labor conditions and practices; |
| ● | the
policies of the U.S. and foreign governments; |
| ● | disruptions
in trade relations and economic instability; |
| ● | differences
in enforcement of contract and intellectual property rights; |
| ● | social
and political unrest; |
| ● | natural
disasters, terrorist attacks, pandemics or other catastrophic events; |
| ● | complex,
varying and changing government regulations and legal standards and requirements, particularly
with respect to tax regulations, price protection, competition practices, export control
regulations and restrictions, customs and tax requirements, immigration, anti-boycott regulations,
data privacy, intellectual property, anti-corruption and environmental compliance, including
the Foreign Corrupt Practices Act; |
| ● | greater
difficulty enforcing intellectual property rights and weaker laws protecting such rights;
and |
| ● | greater
difficulty in accounts receivable collections and longer collection periods. |
We
are also affected by domestic and international laws and regulations applicable to companies doing business abroad or importing and exporting
goods and materials. These include tax laws, laws regulating competition, anti-bribery/anti-corruption and other business practices,
and trade regulations, including duties and tariffs. Compliance with these laws is costly, and future changes to these laws may require
significant management attention and disrupt our operations. Additionally, while it is difficult to assess what changes may occur and
the relative effect on our international tax structure, significant changes in how U.S. and foreign jurisdictions tax cross-border transactions
could materially and adversely affect our results of operations and financial position.
Our
results of operations and financial position are also impacted by changes in currency exchange rates. Unfavorable currency exchange rates
between the US Dollar and foreign currencies could adversely affect us in the future. Fluctuations in currency exchange rates may present
challenges in comparing operating performance from period to period.
There
are other risks that are inherent in our international operations, including the potential for changes in socio-economic conditions,
laws and regulations, including, among others, competition, import, export, labor and environmental, health and safety laws and regulations,
and monetary and fiscal policies, protectionist measures that may prohibit acquisitions or joint ventures, or impact trade volumes, unsettled
political conditions; government-imposed plant or other operational shutdowns, backlash from foreign labor organizations related to our
restructuring actions, corruption; natural and man-made disasters, hazards and losses, violence, civil and labor unrest, and possible
terrorist attacks.
To
expand our operations into new international markets, we may enter into business combination transactions, make acquisitions or enter
into strategic partnerships, joint ventures or alliances, any of which may be material. We may enter into these transactions to acquire
other businesses or products to expand our products or take advantage of new developments and potential changes in the industry. Our
lack of experience operating in new international markets and our lack of familiarity with local economic, political and regulatory systems
could prevent us from achieving the results that we expect on our anticipated time frame or at all. If we are unsuccessful in expanding
into new international markets, it could adversely affect our operating results and financial condition.
Our
international operations require us to comply with anti-corruption laws and regulations of the U.S. government and various international
jurisdictions in which we do business.
Doing
business on a worldwide basis requires us to comply with the laws and regulations of the U.S. government and various international jurisdictions,
and our failure to successfully comply with these rules and regulations may expose us to liabilities. These laws and regulations apply
to companies, individual directors, officers, employees, and agents, and may restrict our operations, trade practices, investment decisions
and partnering activities. In particular, our international operations are subject to U.S. and foreign anti-corruption laws and regulations,
such as the Foreign Corrupt Practices Act, or the FCPA. The FCPA prohibits us from providing anything of value to foreign officials for
the purposes of influencing official decisions or obtaining or retaining business or otherwise obtaining favorable treatment, and requires
us to maintain adequate record- keeping and internal accounting practices to accurately reflect our transactions. As part of our business,
we may deal with state-owned business enterprises, the employees and representatives of which may be considered foreign officials for
purposes of the FCPA. In addition, some of the international locations in which we operate lack a developed legal system and have elevated
levels of corruption. As a result of the above activities, we are exposed to the risk of violating anti-corruption laws. Violations of
these legal requirements are punishable by criminal fines and imprisonment, civil penalties, disgorgement of profits, injunctions, debarment
from government contracts as well as other remedial measures. We have established policies and procedures designed to assist us and our
personnel in complying with applicable U.S. and international laws and regulations. However, there can be no assurance that our policies
and procedures will effectively prevent us from violating these regulations in every transaction in which we may engage, and such a violation
could adversely affect our reputation, business, financial condition and results of operations.
Our
internal control over financial reporting currently may not meet all of the standards contemplated by Section 404 of the Sarbanes-Oxley
Act, and failure to achieve and maintain effective internal control over financial reporting in accordance with Section 404 could impair
our ability to produce timely and accurate financial statements or comply with applicable regulations and have a material adverse effect
on our business.
As
a public company, we have significant requirements for enhanced financial reporting and internal controls. The process of designing and
implementing effective internal controls is a continuous effort that will require us to anticipate and react to changes in our business
and the economic and regulatory environments and to expend significant resources to maintain a system of internal controls that is adequate
to satisfy our reporting obligations as a public company. If we are unable to establish or maintain appropriate internal financial reporting
controls and procedures, it could cause us to fail to meet our reporting obligations on a timely basis, result in material misstatements
in our consolidated financial statements, and harm our operating results. In addition, we will be required, pursuant to Section 404 of
the Sarbanes-Oxley Act of 2002, or the Sarbanes-Oxley Act, to furnish a report by management on, among other things, the effectiveness
of our internal control over financial reporting in the second annual report on Form 10-K following the completion of our initial public
offering. This assessment will need to include disclosure of any material weaknesses identified by our management in our internal control
over financial reporting. The rules governing the standards that must be met for our management to assess our internal control over financial
reporting are complex and require significant documentation, testing, and possible remediation through the implementation of new internal
controls and procedures and hiring accounting or internal audit staff. Testing and maintaining internal controls may divert management’s
attention from other matters that are important to our business. If we are not able to complete our initial assessment of our internal
controls and otherwise implement the requirements of Section 404 in a timely manner or with adequate compliance, we may not be able to
certify as to the adequacy of our internal control over financial reporting.
Matters
impacting our internal controls may cause us to be unable to report our financial information on a timely basis and thereby be required
to restate our financial statements or otherwise be subject to adverse regulatory consequences, including sanctions by the Securities
and Exchange Commission, or the SEC, or violations of applicable stock exchange listing rules, which may result in a breach of the covenants
under existing or future financing arrangements. If we fail to meet our public reporting obligations, investors could lose confidence
in us and the reliability of our financial statements, which could have a negative effect on the trading price of our class B common
stock. Confidence in the reliability of our financial statements also could suffer if we report a material weakness in our internal control
over financial reporting. This could materially adversely affect us and lead to a decline in the market price of our class B common stock.
We
will incur significant increased costs as a result of operating as a public company, and our management will be required to devote substantial
time to new compliance initiatives.
As
a public company, we must incur significant legal, accounting and other expenses that we did not incur as a private company. In addition,
the Sarbanes-Oxley Act has imposed various requirements on public companies including requiring establishment and maintenance of effective
disclosure and financial controls. Our management and other personnel will need to devote a substantial amount of time to these compliance
initiatives. Moreover, these rules and regulations have increased and will continue to increase our legal and financial compliance costs
and will make some activities more time-consuming and costly. We cannot predict or estimate the amount of additional costs we will incur
as a public company or the timing of such costs.
The
Sarbanes-Oxley Act requires, among other things, that we maintain effective internal control over financial reporting and disclosure
controls and procedures. In particular, we must perform system and process evaluation and testing of our internal control over financial
reporting to allow management to report on the effectiveness of our internal control over financial reporting, as required by Section
404 of the Sarbanes-Oxley Act. In addition, we will be required to have our independent registered public accounting firm attest to the
effectiveness of our internal control over financial reporting the later of our second annual report on Form 10-K or the first annual
report on Form 10-K following the date on which we are no longer an emerging growth company or a non-accelerated filer. Our compliance
with Section 404 of the Sarbanes-Oxley Act will require that we incur substantial accounting expense and expend significant management
efforts. We currently do not have an internal audit group, and we will need to hire additional accounting and financial staff with appropriate
public company experience and technical accounting knowledge. If we are not able to comply with the requirements of Section 404 in a
timely manner, or if we or our independent registered public accounting firm identify deficiencies in our internal control over financial
reporting that are deemed to be material weaknesses, the value of our securities could decline and we could be subject to sanctions or
investigations by the SEC or other regulatory authorities, which would require additional financial and management resources.
Our
ability to successfully implement our business plan and comply with Section 404 requires us to be able to prepare timely and accurate
financial statements. We expect that we will need to continue to improve existing, and implement new operational and financial systems,
procedures and controls to manage our business effectively. Any delay in the implementation of, or disruption in the transition to, new
or enhanced systems, procedures or controls, may cause our operations to suffer and we may be unable to conclude that our internal control
over financial reporting is effective and to obtain an unqualified report on internal controls from our auditors if so required under
Section 404 of the Sarbanes-Oxley Act and the SEC’s implementing rules. This, in turn, could have an adverse impact on the value
of our securities, and could adversely affect our ability to access the capital markets.
Risks
Related to Ownership of Our Common Stock
The
structure of our common stock has the effect of concentrating voting control with a single stockholder, which will limit or preclude
your ability to influence corporate matters. It may also limit the price and liquidity of our class B common stock due to its ineligibility
for inclusion in certain stock market indices.
We
are authorized to issue two classes of common stock – class A common stock and class B common stock. The class A common stock is
entitled to ten votes per share and the class B common stock is entitled to one vote. Clayton Adams, our Chief Executive Officer, holds
stock options to purchase 2,000,000 shares of class A common stock, which are fully vested and may be exercised at any time. If Mr. Adams
exercises his stock options, then he will own approximately 88% of our outstanding class A common stock and will be able
to exercise approximately 67% of our total voting power. This concentrated control will limit or preclude your ability to
influence corporate matters, including significant business decisions, for the foreseeable future and could harm the market value of
your class B common stock.
In
addition, certain index providers have announced restrictions on including companies with multiple-class share structures in
certain of their indexes. For example, in July 2017, FTSE Russell and Standard & Poor’s announced that they would cease to
allow most newly public companies utilizing dual or multi-class capital structures to be included in their indices. Under the announced
policies, our dual class capital structure would make us ineligible for inclusion in any of these indices. Given the sustained flow
of investment funds into passive strategies that seek to track certain indexes, exclusion from stock indexes would likely preclude investment
by many of these funds and could make our class B common stock less attractive to other investors. As a result, fewer
investors may be willing to purchase our class B common stock. In consequence, the market price and liquidity of our class B common
stock could be adversely affected.
We
may not be able to maintain a listing of our class B common stock on NYSE American.
We
must meet certain financial and liquidity criteria to maintain the listing of our class B common stock on NYSE American. If we fail to
meet any of NYSE American’s continued listing standards or we violate NYSE American listing requirements, our class B common stock
may be delisted. In addition, our board of directors may determine that the cost of maintaining our listing on a national securities
exchange outweighs the benefits of such a listing. A delisting of our class B common stock from NYSE American may materially impair our
stockholders’ ability to buy and sell our class B common stock and could have an adverse effect on the market price of, and the
efficiency of the trading market for, our class B common stock. The delisting of our class B common stock could significantly impair
our ability to raise capital and the value of your investment.
The
market price of our stock may be highly volatile, and you could lose all or part of your investment.
The
market for our class B common stock may be characterized by significant price volatility when compared to the shares of larger, more
established companies that have large public floats, and we expect that our stock price will be more volatile than the shares of such
larger, more established companies for the indefinite future. The stock market in general has recently been highly volatile. Furthermore,
there have been recent instances of extreme stock price run-ups followed by rapid price declines and stock price volatility following
a number of recent initial public offerings, particularly among companies with relatively smaller public floats. We may also experience
such volatility, which may be unrelated to our actual or expected operating performance and financial condition or prospects, making
it difficult for prospective investors to assess the rapidly changing value of our class B common stock.
The
market price of our class B common stock is likely to be volatile due to a number of factors. First, as noted above, our class B common
stock is likely to be more sporadically and thinly traded compared to the shares of such larger, more established companies. The price
for our class B common stock could, for example, decline precipitously in the event that a large number of shares are sold on the market
without commensurate demand. Furthermore, we are a speculative or “risky” investment due to our lack of profits to date.
As a consequence of this enhanced risk, more risk-adverse investors may, under the fear of losing all or most of their investment in
the event of negative news or lack of progress, be more inclined to sell their shares on the market more quickly and at greater discounts
than would be the case with the stock of a larger, more established company that has a large public float. Many of the foregoing factors
are beyond our control and may decrease the market price of our class B common stock regardless of our operating performance. The market
price of our class B common stock could also be subject to wide fluctuations in response to a broad and diverse range of factors, including
the following:
| ● | actual
or anticipated variations in our periodic operating results; |
| ● | increases
in market interest rates that lead investors of our class B common stock to demand a higher
investment return; |
| ● | changes
in earnings estimates; |
| ● | changes
in market valuations of similar companies; |
| ● | actions
or announcements by our competitors; |
| ● | adverse
market reaction to any increased indebtedness we may incur in the future; |
| ● | additions
or departures of key personnel; |
| ● | actions
by stockholders; |
| ● | speculation
in the media, online forums, or investment community; and |
| ● | our
ability to maintain the listing of our class B common stock on NYSE American. |
Volatility
in the market price of our class B common stock may prevent investors from being able to sell their class B common stock at or above
the price at which they purchased it. As a result, you may suffer a loss on your investment.
We
do not expect to declare or pay dividends in the foreseeable future.
We
do not expect to declare or pay dividends in the foreseeable future, as we anticipate that we will invest future earnings in the development
and growth of our business. Therefore, holders of our class B common stock will not receive any return on their investment unless they
sell their shares, and holders may be unable to sell their shares on favorable terms or at all.
If
securities industry analysts do not publish research reports on us, or publish unfavorable reports on us, then the market price and market
trading volume of our class B common stock could be negatively affected.
Any
trading market for our class B common stock may be influenced in part by any research reports that securities industry analysts publish
about us. We do not currently have and may never obtain research coverage by securities industry analysts. If no securities industry
analysts commence coverage of us, the market price and market trading volume of our class B common stock could be negatively affected.
In the event we are covered by analysts, and one or more of such analysts downgrade our securities, or otherwise reports on us unfavorably,
or discontinues coverage of us, the market price and market trading volume of our class B common stock could be negatively affected.
Future
issuances of our class B common stock or securities convertible into, or exercisable or exchangeable for, our class B common stock, or
the expiration of lock-up agreements that restrict the issuance of new class B common stock or the trading of outstanding class B common
stock, could cause the market price of our class B common stock to decline and would result in the dilution of your holdings.
Future
issuances of our class B common stock or securities convertible into, or exercisable or exchangeable for, our class B common stock, or
the expiration of lock-up agreements that restrict the issuance of new class B common stock or the trading of outstanding class B common
stock, could cause the market price of our class B common stock to decline. We cannot predict the effect, if any, of future issuances
of our securities, or the future expirations of lock-up agreements, on the price of our class B common stock. In all events, future issuances
of our class B common stock would result in the dilution of your holdings. In addition, the perception that new issuances of our securities
could occur, or the perception that locked-up parties will sell their securities when the lock-ups expire, could adversely affect the
market price of our class B common stock. In connection with our initial public offering, all of our officers and directors agreed to
be locked up for a period of twelve months from April 26, 2024, the date on which the trading of our class B common stock commenced,
and the holders of 1% or greater of our outstanding class A common stock and class B common stock agreed to be locked up for a period
of six months from such date; provided that the lock-up period for certain of these holders is three months. During the lock-up period,
without the prior written consent of the underwriters, they shall not, directly or indirectly, (i) offer, pledge, assign, encumber, announce
the intention to sell, sell, contract to sell, sell any option or contract to purchase, purchase any option or contract to sell, grant
any option, right or warrant to purchase, or otherwise transfer or dispose of, any common stock or any securities convertible into or
exercisable or exchangeable for common stock, owned either of record or beneficially by any signatory of the lock-up agreement on the
date of the prospectus or thereafter acquired; (ii) enter into any swap or other agreement that transfers, in whole or in part, any of
the economic consequences of ownership of the common stock or any securities convertible into or exercisable or exchangeable for common
stock, whether any such transaction described in clauses (i) or (ii) above is to be settled by delivery of common stock or such other
securities, in cash or otherwise, or publicly announce an intention to do any of the foregoing; and (iii) make any demand for or exercise
any right with respect to, the registration of any common stock or any security convertible into or exercisable or exchangeable for common
stock. In addition to any adverse effects that may arise upon the expiration of these lock-up agreements, the lock-up provisions in these
agreements may be waived, at any time and without notice. If the restrictions under the lock-up agreements are waived, our class B common
stock may become available for resale, subject to applicable law, including without notice, which could reduce the market price for our
class B common stock.
Future
issuances of debt securities, which would rank senior to our common stock upon our bankruptcy or liquidation, and future issuances of
preferred stock, which could rank senior to our common stock for the purposes of dividends and liquidating distributions, may adversely
affect the level of return you may be able to achieve from an investment in our class B common stock.
In
the future, we may attempt to increase our capital resources by offering debt securities. Upon bankruptcy or liquidation, holders of
our debt securities, and lenders with respect to other borrowings we may make, would receive distributions of our available assets prior
to any distributions being made to holders of our common stock. Moreover, if we issue preferred stock, the holders of such preferred
stock could be entitled to preferences over holders of common stock in respect of the payment of dividends and the payment of liquidating
distributions. Because our decision to issue debt or preferred stock in any future offering, or borrow money from lenders, will depend
in part on market conditions and other factors beyond our control, we cannot predict or estimate the amount, timing or nature of any
such future offerings or borrowings. Holders of our class B common stock must bear the risk that any future offerings we conduct or borrowings
we make may adversely affect the level of return, if any, they may be able to achieve from an investment in our class B common stock.
If
our shares of class B common stock become subject to the penny stock rules, it would become more difficult to trade our shares.
The
SEC has adopted rules that regulate broker-dealer practices in connection with transactions in penny stocks. Penny stocks are generally
equity securities with a price of less than $5.00, other than securities registered on certain national securities exchanges or authorized
for quotation on certain automated quotation systems, provided that current price and volume information with respect to transactions
in such securities is provided by the exchange or system. If we do not retain a listing on NYSE American or another national securities
exchange and if the price of our class B common stock is less than $5.00, our class B common stock could be deemed a penny stock. The
penny stock rules require a broker-dealer, before a transaction in a penny stock not otherwise exempt from those rules, to deliver a
standardized risk disclosure document containing specified information. In addition, the penny stock rules require that before effecting
any transaction in a penny stock not otherwise exempt from those rules, a broker-dealer must make a special written determination that
the penny stock is a suitable investment for the purchaser and receive (i) the purchaser’s written acknowledgment of the receipt
of a risk disclosure statement; (ii) a written agreement to transactions involving penny stocks; and (iii) a signed and dated copy of
a written suitability statement. These disclosure requirements may have the effect of reducing the trading activity in the secondary
market for our class B common stock, and therefore stockholders may have difficulty selling their shares.
We
are subject to ongoing public reporting requirements that are less rigorous than rules for companies that are not emerging growth companies,
and our stockholders could receive less information than they might expect to receive from more mature public companies.
We
report on an ongoing basis as an “emerging growth company” (as defined in the Jumpstart Our Business Startups Act of 2012,
or the JOBS Act) under the reporting rules set forth under the Securities Exchange Act of 1934, as amended, or the Exchange Act. For
so long as we remain an emerging growth company, we may take advantage of certain exemptions from various reporting requirements that
are applicable to other Exchange Act reporting companies that are not emerging growth companies, including but not limited to:
| ● | not
being required to comply with the auditor attestation requirements of Section 404 of the
Sarbanes-Oxley Act; |
| ● | being
permitted to comply with reduced disclosure obligations regarding executive compensation
in our periodic reports and proxy statements; and |
| ● | being
exempt from the requirement to hold a non-binding advisory vote on executive compensation
and stockholder approval of any golden parachute payments not previously approved. |
In
addition, Section 107 of the JOBS Act also provides that an emerging growth company can take advantage of the extended transition period
provided in Section 7(a)(2)(B) of the Securities Act of 1933, as amended, or the Securities Act, for complying with new or revised accounting
standards. In other words, an emerging growth company can delay the adoption of certain accounting standards until those standards would
otherwise apply to private companies. We have elected to take advantage of the benefits of this extended transition period. Our financial
statements may therefore not be comparable to those of companies that comply with such new or revised accounting standards.
We
will remain an emerging growth company until the earliest of (i) the last day of the fiscal year following the fifth anniversary of our
initial public offering, (ii) the last day of the first fiscal year in which our total annual gross revenues are $1.235 billion or more,
(iii) the date that we become a “large accelerated filer” as defined in Rule 12b-2 under the Exchange Act, which would occur
if the market value of our class B common stock that is held by non-affiliates exceeds $700 million as of the last business day of our
most recently completed second fiscal quarter or (iv) the date on which we have issued more than $1 billion in non-convertible debt during
the preceding three year period.
Because
we are subject to ongoing public reporting requirements that are less rigorous than Exchange Act rules for companies that are not emerging
growth companies, our stockholders could receive less information than they might expect to receive from more mature public companies.
We cannot predict if investors will find our class B common stock less attractive if we elect to rely on these exemptions, or if taking
advantage of these exemptions would result in less active trading or more volatility in the price of our class B common stock.
We
are also a smaller reporting company within the meaning of the Securities Act, and if we take advantage of certain exemptions from disclosure
requirements available to smaller reporting companies, this could make our securities less attractive to investors and may make it more
difficult to compare our performance with other public companies.
Rule
12b-2 of the Exchange Act defines a “smaller reporting company” as an issuer that is not an investment company, an asset-backed
issuer, or a majority-owned subsidiary of a parent that is not a smaller reporting company and that:
| ● | had
a public float of less than $250 million as of the last business day of its most recently
completed second fiscal quarter, computed by multiplying the aggregate worldwide number of
shares of its voting and non-voting common equity held by non-affiliates by the price at
which the common equity was last sold, or the average of the bid and asked prices of common
equity, in the principal market for the common equity; or |
| ● | in
the case of an initial registration statement under the Securities Act or the Exchange Act
for shares of its common equity, had a public float of less than $250 million as of a date
within 30 days of the date of the filing of the registration statement, computed by multiplying
the aggregate worldwide number of such shares held by non-affiliates before the registration
plus, in the case of a Securities Act registration statement, the number of such shares included
in the registration statement by the estimated public offering price of the shares; or |
| ● | in
the case of an issuer whose public float as calculated under paragraph (1) or (2) of this
definition was zero or whose public float was less than $700 million, had annual revenues
of less than $100 million during the most recently completed fiscal year for which audited
financial statements are available. |
As
a smaller reporting company, we are not required and may not include a compensation discussion and analysis section in our proxy statements,
and we provide only two years of financial statements. We also have other “scaled” disclosure requirements that are less
comprehensive than issuers that are not smaller reporting companies which could make our class B common stock less attractive to potential
investors, which could make it more difficult for our stockholders to sell their shares.
We
are a “controlled company” under the rules of NYSE American and as a result, we may choose to exempt our company from certain
corporate governance requirements that could have an adverse effect on our public stockholders.
Under
NYSE American rules, a company of which more than 50% of the voting power is held by an individual, group or another company is a “controlled
company” and may elect not to comply with certain corporate governance requirements, including, without limitation, (i) the requirement
to have a board of directors comprised of a majority of independent directors, (ii) requirement that director nominees be selected either
by the independent directors or a nomination committee comprised solely of independent directors and (iii) the requirement that the compensation
of officers be determined, or recommended to the board for determination, either by the independent directors or a compensation committee
comprised solely of independent directors. As noted above, Clayton Adams is able to exercise more than 50% of our total voting power
if he exercises his stock options. As a result, we are a “controlled company” within the meaning of NYSE American rules.
Although we currently do not intend to rely on the “controlled company” exemption, we could elect to rely on this exemption
in the future. If we elected to rely on the “controlled company” exemption, a majority of the members of our board of directors
might not be independent and our nominating and compensation committees might not consist entirely of independent directors. Our status
as a controlled company could cause our class B common stock to look less attractive to certain investors or otherwise harm our trading
price.
Anti-takeover
provisions in our charter documents and under Nevada law could make an acquisition of our company more difficult, and limit attempts
by our stockholders to replace or remove our current management.
Provisions
in our articles of incorporation and bylaws may have the effect of delaying or preventing a change of control of our company or changes
in our management. As described above, we have a dual class structure which concentrates control with a single stockholder. Furthermore,
neither the holders of our common stock nor the holders of our preferred stock have cumulative voting rights in the election of our directors.
The combination of the present ownership by this single stockholder of a significant portion of our issued and outstanding common stock
and lack of cumulative voting makes it more difficult for other stockholders to replace our board of directors or for a third party to
obtain control of our company by replacing its board of directors.
In
addition, our authorized but unissued shares of common stock are available for our board of directors to issue without stockholder approval,
subject to NYSE American’s rules. We may use these additional shares for a variety of corporate purposes, including raising additional
capital, corporate acquisitions and employee stock plans. The existence of our authorized but unissued shares of common stock could render
it more difficult or discourage an attempt to obtain control of our company by means of a proxy context, tender offer, merger or other
transaction since our board of directors can issue large amounts of capital stock as part of a defense to a take-over challenge. In addition,
we have authorized in our articles of incorporation 50,000,000 shares of preferred stock. Our board acting alone and without approval
of our stockholders, subject to NYSE American’s rules, can designate and issue one or more series of preferred stock containing
super-voting provisions, enhanced economic rights, rights to elect directors, or other dilutive features, that could be utilized as part
of a defense to a take-over challenge.
In
addition, various provisions of our bylaws may also have an anti-takeover effect. These provisions may delay, defer or prevent a tender
offer or takeover attempt of our company that a stockholder might consider in his or her best interest, including attempts that might
result in a premium over the market price for the shares held by our stockholders. Our bylaws may be adopted, amended or repealed only
by our board of directors. Our bylaws also contain limitations as to who may call special meetings as well as require advance notice
of stockholder matters to be brought at a meeting. Additionally, our bylaws also provide that no director may be removed by less than
a two-thirds vote of the issued and outstanding shares entitled to vote on the removal. Our bylaws also permit the board of directors
to establish the number of directors and fill any vacancies and newly created directorships. These provisions will prevent a stockholder
from increasing the size of our board of directors and gaining control of our board of directors by filling the resulting vacancies with
its own nominees.
Our
bylaws also establish an advance notice procedure for stockholder proposals to be brought before an annual meeting of our stockholders,
including proposed nominations of persons for election to the board of directors. Stockholders at an annual meeting will only be able
to consider proposals or nominations specified in the notice of meeting or brought before the meeting by or at the direction of the board
of directors or by a stockholder who was a stockholder of record on the record date for the meeting, who is entitled to vote at the meeting
and who has given us timely written notice, in proper form, of the stockholder’s intention to bring that business before the meeting.
Although our bylaws do not give the board of directors the power to approve or disapprove stockholder nominations of candidates or proposals
regarding other business to be conducted at a special or annual meeting, our bylaws may have the effect of precluding the conduct of
certain business at a meeting if the proper procedures are not followed or may discourage or deter a potential acquirer from conducting
a solicitation of proxies to elect its own slate of directors or otherwise attempting to obtain control of our company.
These
provisions may frustrate or prevent any attempts by our stockholders to replace or remove our current management by making it more difficult
for stockholders to replace members of our board of directors, which is responsible for appointing the members of our management.
General
Risk Factors
We
face significant competition.
We
believe that our success will depend heavily upon achieving market acceptance of our products before our competitors introduce more advanced
competing products. Current and new competitors, however, may be able to develop and introduce better or more desirable products in advance
of us or at a lower cost. In addition, some of our current and potential competitors have longer and/or more established operating histories,
greater industry experience, greater name recognition, established customer bases, and significantly greater financial, technical, marketing,
and other resources than we do. To be competitive, we must respond promptly and effectively to the challenges of technological change,
evolving standards and regulations, and our competitors’ innovations by continually working to improve the design of our products,
enhancing our products, as well as improving and increasing our marketing and distribution channels. Increased competition could result
in a decrease in the desirability of our products, a decrease in the use of our products by customers, loss of market share and brand
recognition, and a reduction in the projected revenues from our products. We cannot assure you that we will be able to compete successfully
against current and future competitors. Competitive pressures faced by us could have a material adverse effect on our business, operating
results and financial condition.
Increased
prices for raw materials could increase our cost of sales and decrease demand for our products, which could adversely affect our revenue
or profitability.
Our
profitability is affected by the prices of the raw materials used in the manufacturing and sale of our products. These prices may fluctuate
based on a number of factors beyond our control, including, among others, changes in supply and demand, general economic conditions,
labor costs, competition, import duties, currency exchange rates and, in some cases, government regulation. Increased prices could adversely
affect our profitability or revenues. We do not have long-term supply contracts for the raw materials. Significant increases in
the prices of raw materials could adversely affect our profit margins, especially if we are not able to recover these costs by increasing
the prices we charge our customers for our products.
If
commodity prices such as fuel, plastic and steel increase, our margins may be negatively impacted.
Our
third-party delivery services have increased fuel surcharges from time to time, and such increases negatively impact our margins,
as we are generally unable to pass all of these costs directly to consumers. Increasing prices of the raw materials for the products
we sell may impact the availability, the quality and the price of our products, as suppliers search for alternatives to existing materials
and increase the prices they charge. We cannot ensure that we can recover all the increased costs through price increases, and our suppliers
may not continue to provide the consistent quality of raw materials as they may substitute lower cost materials to maintain pricing levels,
all of which may have a negative impact on our business and results of operations.
If
we fail to properly manage our anticipated growth, our business could suffer.
The
planned growth of our commercial operations may place a significant strain on our management and on our operational and financial resources
and systems. To manage growth effectively, we will need to maintain a system of management controls, and attract and retain qualified
personnel, as well as develop, train and manage management-level and other employees. Failure to manage our growth effectively could
cause us to over-invest or under-invest in infrastructure, and result in losses or weaknesses in our infrastructure, which could have
a material adverse effect on our business, results of operations, financial condition and cash flow. Any failure by us to manage our
growth effectively could have a negative effect on our ability to achieve our development and commercialization goals and strategies.
Business
interruptions in our facilities may affect the distribution of our products and/or the stability of our computer systems, which may affect
our business.
Weather,
terrorist activities, war or other disasters, or the threat of them, may result in the closure of one or more of our facilities, or may
adversely affect our ability to timely provide products to our customers, resulting in lost sales or a potential loss of customer loyalty.
Most of our raw materials are imported from other countries and these goods could become difficult or impossible to bring into the United
States, and we may not be able to obtain such raw materials from other sources at similar prices. Such a disruption in revenue could
potentially have a negative impact on our results of operations, financial condition and cash flows.
We
rely extensively on our computer systems to manage inventory, process transactions and timely provide products to our customers. Our
systems are subject to damage or interruption from power outages, telecommunications failures, computer viruses, security breaches or
other catastrophic events. If our systems are damaged or fail to function properly, we may experience loss of critical data and interruptions
or delays in our ability to manage inventories or process customer transactions. Such a disruption of our systems could negatively impact
revenue and potentially have a negative impact on our results of operations, financial condition and cash flows.
Security
threats, such as ransomware attacks, to our IT infrastructure could expose us to liability, and damage our reputation and business.
It
is essential to our business strategy that our technology and network infrastructure remain secure and is perceived by our customers
to be secure. Despite security measures, however, any network infrastructure may be vulnerable to cyber-attacks. Information security
risks have significantly increased in recent years in part due to the proliferation of new technologies and the increased sophistication
and activities of organized crime, hackers, terrorists and other external parties, including foreign private parties and state actors.
We may face cyber-attacks that attempt to penetrate our network security, including our data centers, to sabotage or otherwise disable
our website, misappropriate our or our customers’ proprietary information, which may include personally identifiable information,
or cause interruptions of our internal systems and services. If successful, any of these attacks could negatively affect our reputation,
damage our network infrastructure and our ability to sell our products, harm our relationship with customers that are affected and expose
us to financial liability.
We
maintain a comprehensive system of preventive and detective controls through our security programs; however, given the rapidly evolving
nature and proliferation of cyber threats, our controls may not prevent or identify all such attacks in a timely manner or otherwise
prevent unauthorized access to, damage to, or interruption of our systems and operations, and we cannot eliminate the risk of human error
or employee or vendor malfeasance.
In
addition, any failure by us to comply with applicable privacy and information security laws and regulations could cause us to incur significant
costs to protect any customers whose personal data was compromised and to restore customer confidence in us and to make changes to our
information systems and administrative processes to address security issues and compliance with applicable laws and regulations. In addition,
our customers could lose confidence in our ability to protect their personal information, which could cause them to stop shopping on
our sites altogether. Such events could lead to lost sales and adversely affect our results of operations. We also could be exposed to
government enforcement actions and private litigation.
Interruptions
in deliveries of raw materials could adversely affect our revenue or profitability.
Our
dependency upon regular deliveries from particular suppliers means that interruptions or stoppages in such deliveries could adversely
affect our operations until arrangements with alternate suppliers could be made. If any of our suppliers were unable to deliver raw materials
to us for an extended period of time, as the result of financial difficulties, catastrophic events affecting their facilities or other
factors beyond our control, or if we were unable to negotiate acceptable terms for the supply of raw materials with these or alternative
suppliers, our business could suffer. We may not be able to find acceptable alternatives, and any such alternatives could result in increased
costs for us. Even if acceptable alternatives are found, the process of locating and securing such alternatives might be disruptive to
our business. Extended unavailability of a necessary raw material could cause us to cease producing or selling one or more of our products
for a period of time.
Assertions
by third parties of infringement, misappropriation or other violation by us of their intellectual property rights could result in significant
costs and substantially harm our business and operating results.
In
recent years, there has been significant litigation involving intellectual property rights. Any infringement, misappropriation or related
claims, whether or not meritorious, is time-consuming, diverts technical and management personnel and is costly to resolve. As a result
of any such dispute, we may have to develop non-infringing technology, pay damages, enter into royalty or licensing agreements,
cease providing our product or take other actions to resolve the claims. These actions, if required, may be costly or unavailable on
terms acceptable to us. Any of these events could result in increases in operating expenses, limit our product offerings or result in
a loss of business.
Industry
and other market data that may be used in our periodic reports that we may file with the SEC and our other materials, including those
undertaken by us or our engaged consultants, may not prove to be representative of current and future market conditions or future results.
The
periodic reports that we may file with the SEC may include or refer to statistical and other industry and market data that we obtained
from industry publications and research, surveys and studies conducted by third parties and surveys and studies that we may have undertaken
ourselves regarding the market potential for our product candidates. Although we believe that such information has been, and will be,
obtained from reliable sources, the sources of such data do not guarantee the accuracy or completeness of such information. While we
believe these industry publications and third-party research, surveys and studies are reliable, we do not independently verify such data.
The results of this data represent various methodologies, assumptions, research, analysis, projections, estimates, composition of respondent
pool, presentation of data and adjustments, each of which may ultimately prove to be incorrect or inaccurate and may cause actual results
and market viability information to differ materially from that presented in any such reports or other materials that we may prepare.
ITEM 1B. UNRESOLVED STAFF COMMENTS.
Not
applicable.
ITEM 1C. CYBERSECURITY.
Risk
Management and Strategy
We
recognize the critical importance of developing, implementing, and maintaining robust cybersecurity measures to safeguard our information
systems and protect the confidentiality, integrity, and availability of our data. We have developed the following processes as part
of our strategy for assessing, identifying, and managing material risks from cybersecurity threats.
Managing
Material Risks & Integrated Overall Risk Management
We
have integrated cybersecurity risk management into our risk management processes. This integration is intended to ensure that cybersecurity
considerations are part of our decision-making processes. We continuously evaluate and address cybersecurity risks in alignment with
our business objectives and operational needs.
Engaging
Third-parties on Risk Management
Recognizing
the complexity and evolving nature of cybersecurity threats, we plan to engage external experts, including consultants and auditors,
in evaluating and testing our risk management systems. These services will enable us to leverage specialized knowledge
and insights, ensuring our cybersecurity strategies and processes remain at the forefront of industry best practices. Our collaboration
with these third-parties is expected to include annual audits, ongoing threat assessments, and regular consultations on security enhancements.
Overseeing
Third-Party Risk
Because
we are aware of the risks associated with third-party service providers, we implement processes to oversee and manage these risks. We
conduct thorough security assessments of all third-party providers before engagement and maintain ongoing monitoring to ensure compliance
with our cybersecurity standards. This approach is designed to mitigate risks related to data breaches or other security incidents originating
from third parties.
Risks
from Cybersecurity Threats
We
have not encountered cybersecurity challenges that have materially affected or are reasonably likely to materially affect us, including
our business strategy, results of operations, or financial condition.
Governance
Board
of Directors Oversight
Our
board of directors oversees the management of risks associated with cybersecurity threats.
Management’s
Role Managing Risk
Management
is primarily responsible for assessing, monitoring and managing our cybersecurity risks. Management must ensure that all industry standard
cybersecurity measures are functioning as required to prevent or detect cybersecurity threats and related risks. Management oversees
and tests our compliance with standards, remediates known risks, and leads our employee training program.
Monitoring
Cybersecurity Incidents
Management
is continually informed about the latest developments in cybersecurity, including potential threats and innovative risk management techniques.
Management implements and oversees processes for the regular monitoring of our information systems. This includes the deployment of industry-standard
security measures and regular system audits to identify potential vulnerabilities. In the event of a cybersecurity incident, management
will implement an incident response plan. This plan includes immediate actions to mitigate the impact and long-term strategies for remediation
and prevention of future incidents.
Reporting
to Board of Directors
Significant
cybersecurity matters, and strategic risk management decisions, will be escalated to the board of directors.
ITEM 2. PROPERTIES.
Our
corporate headquarters are in Omaha, NE, which includes both our corporate offices and the warehouse and assembly functions. Our facilities
are approximately 12,420 square feet and include an office bay, a manufacturing and shipping bay, and a warehouse and storage bay. We
lease the building, and we are currently on a contract until the end of February 2028. We anticipate continuing assembly and warehousing
at this location.
We
believe that our property is adequately maintained, is in generally good condition, and adequate for our business.
ITEM 3. LEGAL PROCEEDINGS.
From
time to time, we may become involved in various lawsuits and legal proceedings which arise in the ordinary course of business. However,
litigation is subject to inherent uncertainties, and an adverse result in these or other matters may arise from time to time that may
harm our business. Except as set forth below, we are currently not aware of any such legal proceedings or claims that we believe will
have a material adverse effect on our business, financial condition or operating results.
On
August 20, 2024, Matthew Atkinson, our former Chief Executive Officer and a significant stockholder, filed a complaint against our company
in the District Court of Douglas County, Nebraska. In his complaint, he alleges that we failed to pay him compensation in the amount
of $123,625.76, unreimbursed expenses of $1,815.25, and accrued and unpaid vacation in the amount of $6,153.84, or $131,594.85 in the
aggregate. He alleges that we are obligated to pay him these amounts under an executive employment agreement between him and our company,
and that he had become entitled to these amounts before he resigned his employment in February 2024. Based on these allegations, Mr.
Atkinson asserts in his complaint causes of action for violation of the Nebraska Wage Payment and Collection Act, or the Act, breach
of contract, and promissory estoppel. His complaints asks for a judgment that: (a) awards him damages in amount to be proved at trial
but no less than $131,594.85, (b) assesses a penalty against our company pursuant to the Act in the amount of $263,189.70, and (c) awards
Mr. Atkinson an amount for his reasonable costs and attorney’s fees incurred in litigating this matter and pre- and post-judgment
interest.
ITEM 4. MINE SAFETY DISCLOSURES.
Not
applicable.
PART
II
ITEM 5. MARKET FOR REGISTRANT’S COMMON EQUITY, RELATED STOCKHOLDER MATTERS AND ISSUER PURCHASES OF EQUITY SECURITIES.
Market
Information
Our
class B common stock is listed on the NYSE American under the symbol “ZONE.”
Number
of Holders of our Common Shares
As of September 19, 2024, there were approximately 29 stockholders
of record of our class B common stock. In computing the number of holders of record of our class B common stock, each broker-dealer and
clearing corporation holding shares on behalf of its customers is counted as a single stockholder.
Dividend
Policy
We
have never declared or paid cash dividends on our capital stock. We currently intend to retain all available funds and any future earnings
for use in the operation of our business and do not anticipate paying any cash dividends in the near future. We may also enter into credit
agreements or other borrowing arrangements in the future that will restrict our ability to declare or pay cash dividends. Any future
determination to declare dividends will be made at the discretion of our board of directors and will depend on our financial condition,
operating results, capital requirements, contractual restrictions, general business conditions and other factors that our board of directors
may deem relevant. See also Item 1A “Risk Factors—Risks Related to Ownership of
Our Common Stock—We do not expect to declare or pay dividends in the foreseeable future.”
Securities
Authorized for Issuance under Equity Compensation Plans
See
Item 12 “Security Ownership of Certain Beneficial Owners and Management and Related Stockholder Matters.”
Recent
Sales of Unregistered Securities
We
have not sold any equity securities during the 2024 fiscal year that were not previously disclosed in a quarterly report on Form 10-Q
or a current report on Form 8-K that was filed during the 2024 fiscal year.
Purchases
of Equity Securities
No
repurchases of our common stock were made during the fourth quarter of fiscal year 2024.
ITEM 6. [RESERVED]
ITEM 7. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS.
The
following discussion and analysis summarizes the significant factors affecting our operating results, financial condition, liquidity
and cash flows as of and for the periods presented below. The following discussion and analysis should be read in conjunction with our
financial statements and the related notes thereto included elsewhere in this report. The discussion contains forward-looking statements
that are based on the beliefs of management, as well as assumptions made by, and information currently available to, management. Actual
results could differ materially from those discussed in or implied by forward-looking statements as a result of various factors, including
those discussed below and elsewhere in this report, particularly in the sections titled “Risk Factors” and “Special
Note Regarding Forward-Looking Statements.”
All
periods presented on or prior to October 16, 2022 represent the operations of CleanCore, TetraClean and Food Safety, our predecessors
companies, and all references to “predecessor” refer to the combined financial position and results of operations of CleanCore,
TetraClean and Food Safety on and before such date. References to “successor” refer to the financial position and results
of operations of our company subsequent to October 16, 2022.
Overview
We
specialize in the development and production of cleaning products that produce pure aqueous ozone for professional, industrial, or home
use. We have a patented nanobubble technology using aqueous ozone that we believe is highly effective in cleaning, sanitizing, and deodorizing
surfaces and high-touch areas.
We
offer products and solutions that are marketed for janitorial and sanitation, ice machine cleaning, laundry, and industrial industries.
Our products are used in many types of environments including retail establishments, distribution centers, factories, warehouses, restaurants,
schools and universities, airports, healthcare, food service, and commercial buildings such as offices, malls, and stores.
Our
mission is to become a leader in creating safe, clean spaces that are free from any chemical residue or skin irritants. We are currently
expanding our distributor network, improving our production processes, and proving the effectiveness of our products in restaurants,
airports, and hotels.
Recent
Developments
Product
Development Proposal
On
August 20, 2024, we entered into a product development proposal with E-Business International Incorporation, pursuant to which Business
International Incorporation, an engineering company, will look for more efficient ways to assemble some of our units, and will then take
over assembly of certain products using overseas facilities.
Distributor
Agreement
On
September 10, 2024, we entered into a sole distributorship agreement with Consensus B.V., pursuant to which Consensus B.V. will act as
sole distributor of our products in the European Union, United Kingdom, Bahrain, Kuwait, Oman, Qatar, Saudi Arabia and United Arab Emirates.
The agreement is for a term of five years and may be terminated by either party upon not less than four months’ notice; provided
that either party may terminate the agreement immediately upon a substantial breach of the agreement, as more particularly described
in the agreement.
Principal
Factors Affecting Our Financial Performance
Our
operating results are primarily affected by the following factors:
| ● | our
ability to acquire new customers or retain existing customers; |
| ● | our
ability to stay ahead of our value-proposition to end consumers; |
| ● | our
ability to continue innovating our technology to meet consumer demand; |
| ● | industry
demand and competition; and |
| ● | market
conditions and our market position. |
Emerging
Growth Company
We
qualify as an “emerging growth company” under the JOBS Act. As a result, we are permitted to, and intend to, rely on exemptions
from certain disclosure requirements. For so long as we are an emerging growth company, we will not be required to:
| ● | have
an auditor report on our internal controls over financial reporting pursuant to Section 404(b)
of the Sarbanes-Oxley Act; |
| ● | comply
with any requirement that may be adopted by the Public Company Accounting Oversight Board
regarding mandatory audit firm rotation or a supplement to the auditor’s report providing
additional information about the audit and the financial statements (i.e., an auditor discussion
and analysis); |
| ● | submit
certain executive compensation matters to stockholder advisory votes, such as “say-on-pay”
and “say-on-frequency;” and |
| ● | disclose
certain executive compensation related items such as the correlation between executive compensation
and performance and comparisons of the chief executive officer’s compensation to median
employee compensation. |
In
addition, Section 107 of the JOBS Act also provides that an emerging growth company can take advantage of the extended transition period
provided in Section 7(a)(2)(B) of the Securities Act for complying with new or revised accounting standards. In other words, an emerging
growth company can delay the adoption of certain accounting standards until those standards would otherwise apply to private companies.
We have elected to take advantage of the benefits of this extended transition period. Our financial statements may therefore not be comparable
to those of companies that comply with such new or revised accounting standards.
We
will remain an emerging growth company until the earliest of (i) the last day of the fiscal year following the fifth anniversary of our
initial public offering, (ii) the last day of the first fiscal year in which our total annual gross revenues are $1.235 billion or more,
(iii) the date that we become a “large accelerated filer” as defined in Rule 12b-2 under the Exchange Act, which would occur
if the market value of our class B common stock that is held by non-affiliates exceeds $700 million as of the last business day of our
most recently completed second fiscal quarter or (iv) the date on which we have issued more than $1 billion in non-convertible debt during
the preceding three year period.
Results
of Operations
The
following table sets forth key components of our results of operations for the period from July 1, 2022 to October 16, 2022 (Predecessor),
from October 17, 2022 to June 30, 2023 (Successor), and for the year ended June 30, 2024 (Successor).
| |
For the
Year Ended
June 30,
2024 (Successor) | | |
Period from
October 17,
2022 to June 30, 2023
(Successor) | | |
Period from
July 1,
2022 to
October 16,
2022
(Predecessor) | |
Revenue | |
$ | 1,604,973 | | |
$ | 1,938,366 | | |
$ | 502,990 | |
Cost of sales | |
| 809,161 | | |
| 1,359,401 | | |
| 351,740 | |
Gross profit | |
| 795,812 | | |
| 578,965 | | |
| 151,250 | |
Operating expenses: | |
| | | |
| | | |
| | |
General and administrative | |
| 2,471,480 | | |
| 5,310,961 | | |
| 334,535 | |
Advertising expense | |
| 116,007 | | |
| 14,944 | | |
| 4,621 | |
Depreciation and amortization expense | |
| 155,059 | | |
| 109,144 | | |
| 6,420 | |
Loss from operations | |
| (1,946,734 | ) | |
| (4,856,084 | ) | |
| (194,326 | ) |
Interest expense | |
| 335,008 | | |
| 167,123 | | |
| 125,738 | |
Net loss | |
$ | (2,281,742 | ) | |
$ | (5,023,207 | ) | |
$ | (320,064 | ) |
We
believe that reviewing our operating results for the year ended June 30, 2023, by combining the results of the successor period (October
17, 2022 to June 30, 2023) and the predecessor period (July 1, 2022 to October 16, 2022) is more useful in discussing our overall operating
performance compared to the results of the year ended June 30, 2024 (successor). We do not see any potential risks associated with utilizing
this combined presentation.
Following are the combined results for
the years ended June 30, 2024 and 2023, both in dollars and as a percentage of our revenues.
| |
Year Ended
June 30, 2024
(Successor)
| | |
Pro
Forma
Combined Year ended
June 30, 2023
| | |
Period from
October 17,
2022 to
June 30, | | |
Period from
July 1,
2022 to
October 16, | |
| |
Amount | | |
% of
Revenue | | |
Amount | | |
% of
Revenue | | |
2023 (Successor) | | |
2022 (Predecessor) | |
Revenue | |
$ | 1,604,973 | | |
| 100.00 | % | |
$ | 2,441,356 | | |
| 100.00 | % | |
$ | 1,938,366 | | |
$ | 502,990 | |
Cost of sales | |
| 809,161 | | |
| 50.42 | % | |
| 1,711,141 | | |
| 70.09 | % | |
| 1,359,401 | | |
| 351,740 | |
Gross profit | |
| 795,812 | | |
| 49.58 | % | |
| 730,215 | | |
| 29.91 | % | |
| 578,965 | | |
| 151,250 | |
Operating expenses: | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
General and administrative | |
| 2,471,480 | | |
| 153.99 | % | |
| 5,645,496 | | |
| 231.24 | % | |
| 5,310,961 | | |
| 334,535 | |
Advertising expense | |
| 116,007 | | |
| 7.23 | % | |
| 19,565 | | |
| 0.80 | % | |
| 14,944 | | |
| 4,621 | |
Depreciation and amortization expense | |
| 155,059 | | |
| 9.66 | % | |
| 115,564 | | |
| 4.73 | % | |
| 109,144 | | |
| 6,420 | |
Loss from operations | |
| (1,946,734 | ) | |
| (121.29 | )% | |
| (5,050,410 | ) | |
| (206.87 | )% | |
| (4,856,084 | ) | |
| (194,326 | ) |
Interest expense | |
| 335,008 | | |
| 20.87 | % | |
| 292,861 | | |
| 12.00 | % | |
| 167,123 | | |
| 125,738 | |
Net loss | |
$ | (2,281,742 | ) | |
| (142.17 | )% | |
$ | (5,343,271 | ) | |
| (218.86 | )% | |
$ | (5,023,207 | ) | |
$ | (320,064 | ) |
Revenue.
We generate revenue from sales of our cleaning products. Our revenue decreased by $836,383, or 34.26%, to $1,604,973 for the year ended
June 30, 2024 from $2,441,356 for the year ended June 30, 2023. This reduction in revenue was primarily due to the fact that our previous
largest customer decided to make its own units instead of ordering from us commencing at the start of calendar year 2023. Revenue to
this customer declined by 96% during the fiscal year, which represented over 80% of total revenue decline. The remaining decline is the
result of management’s strategy of shifting focus to selling at higher margins direct to end users instead of selling through regional
distribution groups at lower margins.
Cost of sales. Our cost of sales
consists of raw materials, components and labor. Our cost of sales decreased by $901,980, or 52.71%, to $809,161 for the year ended June
30, 2024 from $1,711,141 for the year ended June 30, 2023. As a percentage of revenue, cost of sales decreased from 70.09% for the year
ended June 30, 2023 to 50.42% for the year ended June 30, 2024. This decrease was primarily due to our strategy of selling direct to end
users instead of selling via regional distribution groups.
Gross profit. As a result of the
foregoing, our gross profit increased by $65,597, or 8.98%, to $795,812 for the year ended June 30, 2024 from $730,215 for the year ended
June 30, 2023. As a percentage of revenue, gross profit increased from 29.91% for the year ended June 30, 2023 to 49.58% for the year
ended June 30, 2024.
General and administrative expenses. Our
general and administrative expenses consist primarily of personnel expenses, including employee salaries and bonuses plus related payroll
taxes, professional advisor fees, bad debts, rent expense, insurance and other expenses incurred in connection with general operations.
Our general and administrative expenses decreased by $3,174,016, or 56.22%, to $2,471,480 for the year ended June 30, 2024 from $5,645,496
for the year ended June 30, 2023. As a percentage of revenue, our general and administrative expenses decreased from 231.24% for the year
ended June 30, 2023 to 153.99% for the year ended June 30, 2024. This decrease was primarily due to a reduction in stock option expense.
Advertising expenses. Our
advertising expenses consist of vendor trade shows and various trade publications. Our advertising expenses increased by $96,442, or 492.93%,
to $116,007 for the year ended June 30, 2024 from $19,565 for the year ended June 30, 2023. As a percentage of revenue, our advertising
expenses increased from 0.80% for the year ended June 30, 2023 to 7.23% for the year ended June 30, 2024. Such an increase was primarily
due to an increase in trade show sponsorship expenses.
Depreciation
and amortization expense. We incurred depreciation and amortization expense of $155,059, or 9.66% of revenue, for
the year ended June 30, 2024, as compared to $115,564, or 4.73% of revenue, for the year ended June 30, 2023.
Interest
expense. We incurred interest expense of $335,008, or 20.87% of revenue, for the year ended June 30, 2024, as compared
to $292,861, or 12.00% of revenue, for the year ended June 30, 2023.
Net
loss. As a result of the cumulative effect of the factors described above, we had a net loss of $2,281,742 for the
year ended June 30, 2024, as compared to $5,343,271 for the year ended June 30, 2023, a decrease of $3,061,529, or 57.30%.
Liquidity
and Capital Resources
Our
company has incurred losses and negative cash flows from operations. From acquisition through June 30, 2024, we have financed our operations
primarily through private investor funding and an initial public offering. As of June 30, 2024, we had cash and cash equivalents of $2,016,611,
a net loss for the year ended June 30, 2024 of $2,281,742 and cash used in operating activities of $1,547,880.
Despite
the initial public offering described below, management believes that currently available resources will not be sufficient to fund our
planned expenditures over the next 12 months. These factors, individually and collectively indicate that a material uncertainty exists
that raises substantial doubt about our company’s ability to continue as a going concern for 12 months from the date of issuance
of the accompanying financial statements.
We
will be dependent upon the raising of additional capital through equity and/or debt financing in order to implement our business plan
and generate sufficient revenue in excess of costs. If we raise additional capital through the issuance of equity securities or securities
convertible into equity, stockholders will experience dilution, and such securities may have rights, preferences or privileges senior
to those of the holders of common stock. If we raise additional funds by issuing debt, we may be subject to limitations on its operations,
through debt covenants or other restrictions. There is no assurance that we will be successful with future financing ventures, and the
inability to secure such financing may have a material adverse effect on our financial condition. Thes accompanying financial statements
do not include any adjustments to the amounts and classifications of assets and liabilities that might be necessary should we be unable
to continue as a going concern.
The
accompanying financial statements have been prepared on a going concern basis under which our company is expected to be able to realize
its assets and satisfy its liabilities in the normal course of business.
Summary
of Cash Flow
The
following table provides detailed information about our net cash flow for the years ended June 30, 2024 and 2023.
| |
| | |
Combined Year Ended June 30, 2023 | |
| |
Year Ended June 30, 2024 | | |
2023
Total | | |
Period from
October 17,
2022 to
June 30, 2023
(Successor) | | |
Period from
July 1,
2022 to
October 16,
2022 (Predecessor) | |
Net cash used in operating activities | |
$ | (1,547,880 | ) | |
$ | (354,121 | ) | |
$ | (236,870 | ) | |
$ | (117,251 | ) |
Net cash used in investing activities | |
| (10,438 | ) | |
| (2,009,142 | ) | |
| (2,001,260 | ) | |
| (7,882 | ) |
Net cash provided by (used in) financing activities | |
| 3,181,735 | | |
| 2,506,102 | | |
| 2,631,324 | | |
| (125,222 | ) |
Net increase (decrease) in cash | |
| 1,623,417 | | |
| 142,839 | | |
| 393,194 | | |
| (250,355 | ) |
Cash and cash equivalents at beginning of period | |
| 393,194 | | |
| 263,506 | | |
| - | | |
| 263,506 | |
Cash and cash equivalents at end of period | |
$ | 2,016,611 | | |
$ | 406,345 | | |
$ | 393,194 | | |
$ | 13,151 | |
Net
cash used in operating activities was $1,547,880 for the year ended June 30, 2024, as compared to $354,121 for the year ended June 30,
2023. For the year ended June 30, 2024, our net loss of $2,281,741, offset by stock-based compensation of $670,958, were the primary
drivers of net cash used in operating activities. For the year ended June 30, 2023, our net loss of $5,343,271, offset by stock-based
compensation of $4,119,321, were the primary drivers of the net cash used in operating activities.
Net
cash used in investing activities was $10,438 for the year ended June 30, 2024, as compared to $2,009,142 for the year ended June 30,
2023. The net cash used in investing activities for the year ended June 30, 2024 consisted entirely of purchases of property and equipment,
while the net cash used in investing activities for the year ended June 30, 2023 consisted of cash used in connection with the acquisition
of the assets of CleanCore LLC, TetraClean and Food Safety of $2,007,882 and purchases of property and equipment of $1,260.
Net
cash provided by financing activities was $3,181,735 for the year ended June 30, 2024, as compared to $2,506,102 for the year ended June
30, 2023. Net cash provided by financing activities for the year ended June 30, 2024 consisted of proceeds from the issuance of class
B common stock pursuant to the initial public offering of $4,233,875 (net of offering costs), proceeds from the issuance of convertible
notes of $225,000, offset by payments for deferred offering costs of $587,573, repayment of notes of $480,667 and repayment of related
party loans of $208,900, while net cash provided by financing activities for the year ended June 30, 2023 consisted of proceeds from
the issuance of class B common stock of $1,650,000, proceeds from the issuance of series seed preferred stock of $1,000,000, proceeds
from related party loans of $373,817 and proceeds from the issuance of class A common stock of $100, offset by repayments of related
party loans of $288,861, payments for deferred operating costs of $227,676 and repayments of long term debt of $1,278.
Initial
Public Offering
On
April 25, 2024, we entered into an underwriting agreement with Boustead Securities, LLC, as the representative of the several underwriters
named on Schedule 1 thereto, relating to our initial public offering of class B common stock. Under the underwriting agreement, we agreed
to sell 1,250,000 shares of class B common stock to the underwriters, at a purchase price per share of $3.72 (the offering price to the
public of $4.00 per share of class B common stock minus the underwriters’ discount), and also agreed to grant to the underwriters
a 45-day option to purchase up to 187,500 additional shares of class B common stock, at a purchase price of $3.72, pursuant to our registration
statement on Form S-1 (File No. 333-274928) under the Securities Act.
On
April 30, 2024, the closing of the initial public offering was completed. We sold 1,250,000 shares of class B common stock for total
gross proceeds of $5,000,000. After deducting the underwriting commission and expenses, we received net proceeds of approximately $4,239,500.
On
April 30, 2024, we also issued a class B common stock purchase warrant to the representative for the purchase of 87,500 shares of class
B common stock at an exercise price of $5.00, subject to adjustments. The warrant will be exercisable at any time and from time to time,
in whole or in part, during the period commencing on April 30, 2024 and ending on April 25, 2029 and may be exercised on a cashless basis
under certain circumstances.
Private
Placement
Between
October 14, 2022 and November 29, 2022, we issued an aggregate of 660,921 shares of class B common stock for total gross proceeds of
$1,150,000 and net proceeds of approximately $1,035,000 in a private placement transaction.
Promissory
Notes
On
October 17, 2022, we issued a promissory note in the principal amount of $3,000,000 to Burlington, which amended by an extension agreement
dated September 13, 2023, a second extension agreement dated December 17, 2023, a third extension agreement dated April 30, 2024, and
a fourth extension agreement dated May 20, 2024. The note bore interest at a rate of 7% per annum; provided that such interest rate increased
to 10% per annum on September 13, 2023. The note was due on the earlier of (a) the closing of a firm commitment initial public offering
and concurrent listing on a national securities exchange or (b) April 4, 2024.
On
May 31, 2024, Burlington and Walker Water LLC, or WW, entered into an allonge, assignment and agreement, or the Assignment Agreement,
pursuant to which Burlington agreed to transfer $633,840 of the note to WW. The Assignment Agreement also provided that we would make
a payment of $900,000 to Burlington on May 31, 2024, of which $480,667 will reduce the principal amount of the note, and $419,333 will
pay outstanding interest. On May 31, 2024, we issued an amended and restated promissory note to Burlington to reduce the outstanding
principal of the note due to Burlington’s assignment of a portion of the note to WW and due to the foregoing payment. The note
has a new principal amount of $2,366,160, accrues interest at 8.5% per annum from October 17, 2022 (the date of the original note), which
shall increase to 10% upon an event of default, and requires quarterly payments in the amount of $100,000 over the course of the next
two and a half years, with a final payment of $1,396,881 due on April 1, 2027. The note may be prepaid at any time with no pre-payment
penalty and contains customary events of default for a note of this type. As of June 30, 2024, the outstanding principal balance of this
note is $1,885,493 and it has accrued interest of $13,673.
Pursuant
to the Assignment Agreement, we also issued a new promissory note to WW in the principal amount of $633,840. The note accrues interest
at 8.5% per annum from October 17, 2022 (the date of the original note), which shall increase to 10% upon an event of default and is
due on December 31, 2024. The note may be prepaid at any time with no pre-payment penalty and contains customary events of default for
a note of this type. As of June 30, 2024, the outstanding principal balance of this note is $633,840 and it has accrued interest of $4,490.
Both
notes are unsecured and are pari passu in right of payment to any other unsecured indebtedness incurred in favor of
any third party.
Related
Party Revolving Loan
On
March 26, 2024, we entered into a loan agreement with Clayton Adams, a significant stockholder at such time and our current Chief Executive
Officer, pursuant to which we issued a revolving credit note to Mr. Adams in the principal amount of up to $500,000. Pursuant to the
loan agreement and note, Mr. Adams agreed to provide advances to us upon request during the period commencing on the effective date of
the registration statement relating to our initial public offering (April 25, 2024) and continuing until the second anniversary of such
date, which is referred to as the maturity date. This note accrues simple interest on the outstanding principal amount at the rate of
8% per annum, with all principal and interest due on the maturity date; provided that upon an event of default (as defined in the note),
such rate shall increase to 13%. We may prepay the note at any time without penalty or premium. The note is unsecured and contains customary
events of default for a loan of this type. As of June 30, 2024, no advances have been made and the principal amount of this note is $0.
Contractual
Obligations
Our
principal commitments consist mostly of obligations under the loans described above. Other than indicated above, at June 30, 2024, we
did not have other long-term debt obligations, capital (finance) lease obligations, operating lease obligations, purchase obligations
or other long-term liabilities reflected on our statements of financial position.
Off-Balance
Sheet Arrangements
We
have no off-balance sheet arrangements that have or are reasonably likely to have a current or future effect on our financial condition,
changes in financial condition, revenues or expenses, results of operations, liquidity, capital expenditures or capital resources.
Critical
Accounting Policies
The
following discussion relates to critical accounting policies for our company. The preparation of financial statements in conformity with
United States generally accepted accounting principles, or U.S. GAAP, requires our management to make assumptions, estimates and judgments
that affect the amounts reported, including the notes thereto, and related disclosures of commitments and contingencies, if any. We have
identified certain accounting policies that are significant to the preparation of our financial statements. These accounting policies
are important for an understanding of our financial condition and results of operation. Critical accounting policies are those that are
most important to the portrayal of our financial condition and results of operations and require management’s difficult, subjective,
or complex judgment, often as a result of the need to make estimates about the effect of matters that are inherently uncertain and may
change in subsequent periods. Certain accounting estimates are particularly sensitive because of their significance to financial statements
and because of the possibility that future events affecting the estimate may differ significantly from management’s current judgments.
We believe the following critical accounting policies involve the most significant estimates and judgments used in the preparation of
our financial statements:
Business
Combinations. Business combinations are accounted for using the acquisition method. The fair value of total purchase consideration
is allocated to the fair values of identifiable tangible and intangible assets acquired and liabilities assumed, with the remaining amount
being classified as goodwill. All assets, liabilities and contingent liabilities acquired or assumed in a business combination are recorded
at their fair values at the date of acquisition. Determining the fair value of assets acquired and liabilities assumed requires management
to use significant judgment and estimates including the selection of valuation methodologies, estimates of future revenue and cash flows,
discount rates, and selection of comparable companies. Estimates of fair value are based on assumptions believed to be reasonable, but
are inherently uncertain and unpredictable and, as a result, actual results may differ from those estimates. During the measurement period,
not to exceed one year from the date of acquisition, we may record adjustments to the assets acquired and liabilities assumed, with a
corresponding offset to goodwill. At the conclusion of the measurement period, any subsequent adjustments are reflected in the statements
of operations. Transaction costs associated with business combinations are expensed as incurred and are included in general and administrative
expenses in our statements of operations.
Intangible
Assets. Intangible assets primarily consist of existing technology, customer relationships, and trademarks obtained as a result
of the acquisition on October 17, 2022. Intangible assets with definite lives are amortized based on their pattern of economic benefit
over their estimated useful lives and reviewed periodically for impairment. Our trademarks are deemed to have an indefinite life. The
estimated useful life of the acquired technology is 15 years while the estimated useful life of the customer relationships is 5 years.
Impairment
of Goodwill. We evaluate goodwill for impairment annually, as of June 30, or more frequently when indicators of impairment exist.
We consider qualitative factors including market conditions, legal factors, operating performance indicators, and competition, among
others, to determine whether it is more likely than not that the fair value of the reporting unit is less than its carrying amount, including
goodwill. If we conclude that it is more likely than not that the fair value of the reporting unit is less than its carrying amount,
we perform a quantitative impairment test. In performing the quantitative impairment test, we compare the fair value of its reporting
unit to the carrying amount including the goodwill of the reporting unit. If the carrying value, including goodwill, exceeds the reporting
unit’s fair value, we will recognize an impairment loss for the amount by which the carrying amount exceeds the reporting unit’s
fair value. We performed our annual evaluation of goodwill on June 30, 2024. Based on the analysis, we did not recognize an impairment
loss during the year ended June 30, 2024. Subsequent evaluations will be performed annually on June 30, per our policy.
Stock-based
Compensation. Compensation expense is recognized for all share-based payments to employees and nonemployees, including stock
options, restricted stock awards, and warrants, in the statements of operation based on the fair value of the awards that are granted.
As necessary, our stock price at the date of grant was estimated using an acceptable valuation technique such as the probability-weighted
expected return model. The fair value of stock options and warrants are estimated at the date of grant using the Black-Scholes option-pricing
model. The fair value of restricted stock awards is based on the fair market value of our class B common stock on the date of grant.
Compensation expense for restricted stock awards with performance-based vesting conditions is calculated based on the number of awards
that are expected to vest during the performance period if it is probable that the performance metrics will be achieved. Generally, measured
compensation cost, net of actual forfeitures, is recognized on a straight-line basis over the vesting period of the related share-based
compensation award. We account for forfeitures of stock-based awards as they occur.
Revenue
Recognition. We generate revenues from sales of our products and recognize revenue as control of the products is transferred
to customers, which is generally at the time of shipment based on the contractual terms with our customers. We provide customer programs
and incentive offerings, including growth incentives and volume-based incentives. These customer programs and incentives are considered
variable consideration. We include in revenue variable consideration only to the extent that it is probable that a significant reversal
in the amount of cumulative revenue recognized will not occur when the variable consideration is resolved. This determination is made
based upon known customer program and incentive offerings at the time of sale, and expected sales volume forecasts as it relates to our
volume-based incentives. This determination is updated every reporting period. For the years ended June 30, 2024 and 2023, customer growth
and volume-based incentives were minimal. Certain product sales include a 2-year manufacturer’s warranty that provides the customer
with assurance that the product performs as intended. Such warranties are assurance-type warranties and are accounted for as contingencies
under ASC 460-10.
ITEM 7A. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK.
Not
applicable.
ITEM 8. FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA.
The
full text of our audited consolidated financial statements begins on page F-1 of this annual report.
ITEM 9. CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND FINANCIAL DISCLOSURE.
None.
ITEM 9A. CONTROLS AND PROCEDURES.
Evaluation
of Disclosure Controls and Procedures
We
maintain “disclosure controls and procedures,” as such term is defined in Rules 13a-15(e) and 15d-15(e) under the Exchange
Act, that are designed to ensure information required to be disclosed in our reports that we file or furnish pursuant to the Exchange
Act is recorded, processed, summarized, and reported within the time periods specified in the SEC’s rules and forms, and that such
information is accumulated and communicated to our management, including our Chief Executive Officer (our principal executive officer)
and Chief Financial Officer (our principal financial officer), as appropriate to allow for timely decisions regarding required disclosure.
Our management, with the participation of our principal executive officer and principal financial officer, has evaluated the effectiveness
of our disclosure controls and procedures as of the end of the period covered by this report. Based on such evaluation, our principal
executive officer and principal financial officer have concluded that, as of such date, our disclosure controls and procedures were not
effective at a reasonable assurance level due to material weaknesses identified related to (1) the lack of a sufficient number of trained
professionals with the expertise to design, implement, and execute a formal risk assessment process and formal accounting policies, procedures,
and controls over accounting and financial reporting to ensure the timely and accurate recording of financial transactions while maintaining
a segregation of duties; and (2) the lack of a sufficient number of trained professionals with the appropriate U.S. GAAP technical expertise
to identify, evaluate, and account for complex transactions, including identification of related party transactions, and review valuation
reports prepared by external specialists.
Management’s
Annual Report on Internal Control over Financial Reporting
This
annual report does not include a report of management’s assessment regarding internal control over financial reporting or an attestation
report of our registered public accounting firm due to a transition period established by rules of the SEC for newly public companies.
Changes
in Internal Controls over Financial Reporting
In
preparing our financial statements as of and for the year ended June 30, 2024, management identified material weaknesses in our internal
control over financial reporting. The material weaknesses we identified related to (1) the lack of a sufficient number of trained professionals
with the expertise to design, implement, and execute a formal risk assessment process and formal accounting policies, procedures, and
controls over accounting and financial reporting to ensure the timely and accurate recording of financial transactions while maintaining
a segregation of duties; and (2) the lack of a sufficient number of trained professionals with the appropriate U.S. GAAP technical expertise
to identify, evaluate, and account for complex transactions and review valuation reports prepared by external specialists.
We
are planning on implementing measures designed to improve our internal control over financial reporting to remediate these material weaknesses,
including formalizing our processes and internal control documentation and strengthening supervisory reviews by our financial management
and hiring additional qualified accounting and finance personnel and engaging financial consultants to enable the implementation of internal
control over financial reporting and segregating duties amongst accounting and finance personnel.
While
we are implementing these measures, we cannot assure you that these efforts will remediate our material weaknesses and significant deficiencies
in a timely manner, or at all, or prevent restatements of our financial statements in the future. If we are unable to successfully remediate
our material weaknesses, or identify any future significant deficiencies or material weaknesses, the accuracy and timing of our financial
reporting may be adversely affected, we may be unable to maintain compliance with securities law requirements regarding timely filing
of periodic reports, and the market price of our common stock may decline as a result.
In
accordance with the provisions of the JOBS Act, we and our independent registered public accounting firm were not required to, and did
not, perform an evaluation of our internal control over financial reporting as of June 30, 2024, nor any period subsequent in accordance
with the provisions of the Sarbanes-Oxley Act. Accordingly, we cannot assure you that we have identified all, or that we will not in
the future have additional, material weaknesses. Material weaknesses may still exist when we report on the effectiveness of our internal
control over financial reporting as required under Section 404 of the Sarbanes-Oxley Act.
Inherent
Limitations on Effectiveness of Controls
Our
management, including our principal executive officer and principal financial officer, do not expect that our disclosure controls and
procedures or our internal control over financial reporting will prevent all errors and all fraud. Our management recognizes that any
controls and procedures, no matter how well designed and operated, can provide only reasonable assurance of achieving the desired control
objectives, and management necessarily is required to apply its judgment in evaluating the cost-benefit relationship of possible controls
and procedures. Further, the design of a control system must reflect the fact that there are resource constraints, and the benefits of
controls must be considered relative to their costs. Because of the inherent limitations in all control systems, no evaluation of controls
can provide absolute assurance that all control issues and instances of fraud, if any, have been detected. These inherent limitations
include the realities that judgments in decision-making can be faulty, and that breakdowns can occur because of a simple error or mistake.
Additionally, controls can be circumvented by the individual acts of some persons, by collusion of two or more people, or by management
override of the controls. The design of any system of controls is also based in part upon certain assumptions about the likelihood of
future events, and there can be no assurance that any design will succeed in achieving its stated goals under all potential future conditions;
over time, controls may become inadequate because of changes in conditions, or the degree of compliance with policies or procedures may
deteriorate. Due to inherent limitations in a cost-effective control system, misstatements due to error or fraud may occur and not be
detected.
ITEM 9B. OTHER INFORMATION.
None.
ITEM 9C. DISCLOSURE REGARDING FOREIGN JURISDICTIONS THAT PREVENT INSPECTIONS.
Not
applicable.
PART
III
ITEM 10. DIRECTORS, EXECUTIVE OFFICERS AND CORPORATE GOVERNANCE.
Directors
and Executive Officers
Set
forth below is information regarding our directors and executive officers as of the date of this report.
Name |
|
Age |
|
Position |
Clayton
Adams |
|
35 |
|
Chairman,
Chief Executive Officer and President |
David
Enholm |
|
60 |
|
Chief
Financial Officer and Director |
Gary
Hollst |
|
39 |
|
Chief
Revenue Officer |
Brent
Cox |
|
41 |
|
Director |
James
M. Grisham |
|
55 |
|
Director |
Larry
Goldman |
|
67 |
|
Director |
Clayton
Adams. Mr. Adams has served as our Chairman, Chief Executive Officer and President since June 2024 and previously served as our
President, Chief Financial Officer and as a member of our board of directors from September 2022 until July 2023. Since January 2020,
Mr. Adams has served as Principal at Bird Dog Capital LLC, where he leads various investments. Mr. Adams gained experience developing
the growth of small companies as Chief Executive Officer of Carson Enterprises, Inc., a company engaged in landscaping and construction,
from March 2009 to February 2019. At Carson Enterprises, Inc., Mr. Adams expanded the company and successfully sold the company in February
2019. Mr. Adams is also a member of the board of directors and serves on the audit, compensation and nominating committees of Signing
Day Sports, Inc. Mr. Adams graduated from Red Oak High School in 2007. We believe that Mr. Adams is qualified to serve on our board of
directors due to his experience in small-cap companies, scaling operations, and financial background.
David
Enholm. Mr. Enholm has served as our Chief Financial Officer since March 2023 and was appointed to our board of directors in
July 2023. Mr. Enholm is a senior executive with over 35 years of experience in finance, including budgeting, forecasting, treasury and
cash flow operations, acquisitions and dispositions, and company restructuring. Mr. Enholm worked with Monroe Capital, a private equity
firm located in Chicago, Illinois, to assist their portfolio companies with their financial reporting and accounting needs from October
2018 through September 2022. As a result, from March 2020 to September 2022, Mr. Enholm served as the Interim Chief Financial Officer,
and subsequently Chief Financial Officer, at Nelbud Services, a service company specializing in fire protection located in Indianapolis,
Indiana. From October 2019 to March 2020, Mr. Enholm was primarily engaged as a consultant for Nelbud Services. During his tenure as
Chief Financial Officer, Mr. Enholm led two acquisitions and worked with a senior executive team to develop new revenue sources for the
company. From October 2018 to August 2021, Mr. Enholm was the Chief Financial Officer at Complete Nutrition, a private company in Omaha,
Nebraska, that specialized in the sale of health supplements. As Chief Financial Officer at Complete Nutrition, Mr. Enholm developed
a restructuring plan to transition the company from a traditional physical store to an e-commerce retailer. Both Nelbud Services and
Complete Nutrition were wholly owned by Monroe Capital. Prior to 2018, Mr. Enholm has also served as Chief Financial Officer at FRGC
LLC, Corporate Controller at CoSentry LLC, and Vice President Corporate Controller at Pamida Operating Stores LLC. Mr. Enholm graduated
from the University of Nebraska-Omaha with a Bachelor of Science in Business Administration, with a major in Accounting. We
believe that Mr. Enholm is qualified to serve on our board of directors due to his extensive finance experience.
Gary
Hollst. Mr. Hollst has served as our Chief Revenue Officer since November 1, 2022 and previously served as President of CleanCore
LLC from April 19, 2019 to October 17, 2023. Mr. Hollst has an extensive background in the janitorial, sanitation and refrigeration industry.
From 2015 to April 19, 2021, Mr. Hollst served as the President of Walker Water, LLC d/b/a O-Z Tech, an ice machine and laundry cleaning
company based out of Omaha, Nebraska, that also specializes in the usage of aqueous ozone water. Mr.
Hollst also serves on the Yutan Board of Education in Yutan, NE. Mr. Hollst earned his high school degree in 2003 from Yutan High School.
Brent
Cox. Mr. Cox has served as a member of our board of directors since April 2024. Mr. Cox currently serves as the co-founder and
managing partner of The Inception Companies, a private investment firm, a position he has held since 2016. From September 2008 to April
2016, Mr. Cox served as a principal investor of the Yucaipa Companies, a Los Angeles, California based private equity firm where he was
responsible for sourcing, analyzing and executing investment opportunities, structuring financing for investments and monitoring the
performance and strategic initiatives of its portfolio companies. From 2006 to 2008, Mr. Cox served as an investment banking analyst
in the Leveraged Finance Group of Jefferies & Co., a multinational independent investment bank. Mr. Cox received a Bachelor of Science
degree from the University of Southern California. We believe Mr. Cox is well-qualified to serve as a member of our board of directors
due to his experience in investment banking and prior corporate governance experience having served on corporate boards of directors.
James
M. Grisham. Mr. Grisham has served as a member of our board of directors since April 2024.
Mr. Grisham has worked in the telecommunications industry for over 25 years and has almost a decade of experience as an executive officer.
Since December 2013, Mr. Grisham has served as the President and Chief Executive Officer of Shawnee Communications Inc., an Illinois
telecommunications company. Prior to his tenure as the President and Chief Executive Officer as Shawnee Communications, Mr. Grisham spent
15 years, from August 1998 to December 2013, as its Chief Financial Officer. Mr. Grisham holds a Bachelor of Science in Accounting from
Southern Illinois University, Carbondale. Our board of directors believes Mr. Grisham is qualified to serve on the board due to his financial
background and his extensive experience as an executive.
Larry
Goldman. Mr. Goldman has served as a member of our board of directors since April 2024.
Since September 2018, Mr. Goldman has served as the Chief Financial Officer of Lightbridge Corporation, a Nasdaq-listed nuclear fuel
technology company. Prior to that, he worked with Lightbridge Corporation as a consultant from 2006 until 2015, and from 2015 until September
2018 served as its Chief Accounting Officer. From 1985 to 2004, Mr. Goldman was an Audit Assurance Partner for Livingston Wachtell &
Co., LLP, a New York City CPA firm, with over 20 years’ experience in assurance, tax and advisory services. Since September 2004,
Mr. Goldman had also provided consulting services to numerous public companies on various financial projects and has government contracting
accounting experience. Mr. Goldman has an M.S. degree in Taxation from Pace University. Mr. Goldman also holds a Bachelor’s degree
in Business Administration with a concentration in Accounting from the State University College at Oswego, NY. Mr. Goldman is a member
of the New York State Society of CPAs and serves on its CFO Committee. He has also served on the SEC Practice Committee and the Management
Consulting Committee. He is a member of the American Institute of Certified Public Accountants. We believe that Mr. Goldman is qualified
to serve on our board of directors due to his extensive accounting experience and his prior corporate governance experience with numerous
public companies.
Our
directors currently have terms which will end at our next annual meeting of the stockholders or until their successors are elected and
qualify, subject to their prior death, resignation or removal. Officers serve at the discretion of the board of directors. There is no
arrangement or understanding between any director or executive officer and any other person pursuant to which he was or is to be selected
as a director, nominee or officer.
Family
Relationships
There
are no family relationships among any of our officers or directors.
Involvement
in Certain Legal Proceedings
To
the best of our knowledge, except as described below, none of our directors or executive officers has, during the past ten years:
| ● | been
convicted in a criminal proceeding or been subject to a pending criminal proceeding (excluding
traffic violations and other minor offences); |
| ● | had
any bankruptcy petition filed by or against the business or property of the person, or of
any partnership, corporation or business association of which he was a general partner or
executive officer, either at the time of the bankruptcy filing or within two years prior
to that time; |
| ● | been
subject to any order, judgment, or decree, not subsequently reversed, suspended or vacated,
of any court of competent jurisdiction or federal or state authority, permanently or temporarily
enjoining, barring, suspending or otherwise limiting, his involvement in any type of business,
securities, futures, commodities, investment, banking, savings and loan, or insurance activities,
or to be associated with persons engaged in any such activity; |
| ● | been
found by a court of competent jurisdiction in a civil action or by the Securities and Exchange
Commission or the Commodity Futures Trading Commission to have violated a federal or state
securities or commodities law, and the judgment has not been reversed, suspended, or vacated; |
| ● | been
the subject of, or a party to, any federal or state judicial or administrative order, judgment,
decree, or finding, not subsequently reversed, suspended or vacated (not including any settlement
of a civil proceeding among private litigants), relating to an alleged violation of any federal
or state securities or commodities law or regulation, any law or regulation respecting financial
institutions or insurance companies including, but not limited to, a temporary or permanent
injunction, order of disgorgement or restitution, civil money penalty or temporary or permanent
cease-and-desist order, or removal or prohibition order, or any law or regulation prohibiting
mail or wire fraud or fraud in connection with any business entity; or |
| ● | been
the subject of, or a party to, any sanction or order, not subsequently reversed, suspended
or vacated, of any self-regulatory organization (as defined in Section 3(a)(26) of the Exchange
Act (15 U.S.C. 78c(a)(26))), any registered entity (as defined in Section 1(a)(29) of the
Commodity Exchange Act (7 U.S.C. 1(a)(29))), or any equivalent exchange, association, entity
or organization that has disciplinary authority over its members or persons associated with
a member. |
Corporate
Governance
Governance
Structure
Currently,
our Chief Executive Officer is also our Chairman of the Board. Our board believes that, at this time, having a combined Chief Executive
Officer and Chairman is the appropriate leadership structure for our company. In making this determination, the board considered, among
other matters, Mr. Adams’ experience in small-cap companies, scaling operations, and financial
background and believed that Mr. Adams is highly qualified to act as both Chairman and Chief Executive Officer due to his experience,
knowledge, and personality. Among the benefits of a combined Chairman/Chief Executive Officer considered by the board is that such structure
promotes clearer leadership and direction for our company and allows for a single, focused chain of command to execute our strategic
initiatives and business plans.
The
Board’s Role in Risk Oversight
The
board of directors oversees that the assets of our company are properly safeguarded, that the appropriate financial and other controls
are maintained, and that our business is conducted wisely and in compliance with applicable laws and regulations and proper governance.
Included in these responsibilities is the board’s oversight of the various risks facing our company. In this regard, our board
seeks to understand and oversee critical business risks. Our board does not view risk in isolation. Risks are considered in virtually
every business decision and as part of our business strategy. Our board recognizes that it is neither possible nor prudent to eliminate
all risk. Indeed, purposeful and appropriate risk-taking is essential for our company to be competitive on a global basis and to achieve
its objectives.
While
the board oversees risk management, company management is charged with managing risk. Management communicates routinely with the board
and individual directors on the significant risks identified and how they are being managed. Directors are free to, and indeed often
do, communicate directly with senior management.
Our
board administers its risk oversight function as a whole by making risk oversight a matter of collective consideration; however, much
of the work is delegated to committees, which will meet regularly and report back to the full board. We have established a standing audit
committee, compensation committee and nominating and corporate governance committee of our board of directors. The audit committee will
oversee risks related to our financial statements, the financial reporting process, accounting and legal matters, the compensation committee
will evaluate the risks and rewards associated with our compensation philosophy and programs, and the nominating and corporate governance
committee will evaluate risk associated with management decisions and strategic direction.
Independent
Directors
Our
board of directors has determined that all of our directors, other than Messrs. Adams and Enholm, qualify as “independent”
directors in accordance with the rules and regulations of NYSE American. Messrs. Adams and Enholm are not considered independent
because they are employees of our company. In making its independence determinations, the board considered, among other things, relevant
transactions between our company and entities associated with the independent directors, as described under the heading Item 13 “Certain
Relationships and Related Party Transactions, and Director Independence,” and determined that none have any relationship with
our company or other relationships that would impair the directors’ independence.
Committees
of the Board of Directors
Our
board has established an audit committee, a compensation committee and a nominating and corporate governance committee, each with its
own charter approved by the board. Each committee’s charter is available on our website at www.cleancoresol.com. In addition, our
board of directors may, from time to time, designate one or more additional committees, which shall have the duties and powers granted
to it by our board of directors.
Audit
Committee
Brent
Cox, James M. Grisham, and Larry Goldman, each of whom satisfies the “independence” requirements of Rule 10A-3 under
the Exchange Act and NYSE American’s rules, serve on our audit committee, with Mr. Goldman serving as the chair. Mr. Goldman qualifies
as “audit committee financial expert.” The audit committee oversees our accounting and financial reporting processes and
the audits of the financial statements of our company.
The
audit committee is responsible for, among other things: (i) retaining and overseeing our independent accountants; (ii) assisting the
board in its oversight of the integrity of our financial statements, the qualifications, independence and performance of our independent
auditors and our compliance with legal and regulatory requirements; (iii) reviewing and approving the plan and scope of the internal
and external audit; (iv) pre-approving any audit and non-audit services provided by our independent auditors; (v) approving the fees
to be paid to our independent auditors; (vi) reviewing with our chief executive officer and chief financial officer and independent auditors
the adequacy and effectiveness of our internal controls; (vii) reviewing hedging transactions; and (viii) reviewing and approving related
party transactions.
Compensation
Committee
Brent
Cox, James M. Grisham, and Larry Goldman, each of whom satisfies the “independence” requirements of NYSE American’s
rules, serve on our compensation committee, with Mr. Grisham serving as the chair. The members of the compensation committee are also
“non-employee directors” within the meaning of Section 16 of the Exchange Act. The compensation committee assists the board
in reviewing and approving the compensation structure, including all forms of compensation relating to our directors and executive officers.
The
compensation committee is responsible for, among other things: (i) reviewing and approving the remuneration of our executive officers;
(ii) determining the compensation of our independent directors; and (iii) making recommendations to the board regarding equity-based
and incentive compensation plans, policies and programs.
Nominating
and Corporate Governance Committee
Brent
Cox, James M. Grisham, and Larry Goldman, each of whom satisfies the “independence” requirements of NYSE American’s
rules, serve on our nominating and corporate governance committee, with Mr. Cox serving as the chair. The nominating and corporate governance
committee assists the board of directors in selecting individuals qualified to become our directors and in determining the composition
of the board and its committees.
The
nominating and corporate governance committee is responsible for, among other things: (i) recommending the number of directors to comprise
our board; (ii) identifying and evaluating individuals qualified to become members of the board and soliciting recommendations for director
nominees from our Chief Executive Officer and Board Chair; (iii) recommending to the board the director nominees for each annual stockholders’
meeting; (iv) recommending to the board the candidates for filling vacancies that may occur between annual stockholders’ meetings;
(v) reviewing independent director compensation and board processes, self-evaluations and policies; (vi) overseeing compliance with our
code of ethics; and (vii) monitoring developments in the law and practice of corporate governance.
The
nominating and corporate governance committee’s methods for identifying candidates for election to our board of directors (other
than those proposed by our stockholders, as discussed below) will include the solicitation of ideas for possible candidates from a number
of sources - members of our board of directors, our executives, individuals personally known to the members of our board of directors,
and other research. The nominating and corporate governance committee may also, from time-to-time, retain one or more third-party search
firms to identify suitable candidates.
In
making director recommendations, the nominating and corporate governance committee may consider some or all of the following factors:
(i) the candidate’s judgment, skill, experience with other organizations of comparable purpose, complexity and size, and subject
to similar legal restrictions and oversight; (ii) the interplay of the candidate’s experience with the experience of other board
members; (iii) the extent to which the candidate would be a desirable addition to the board and any committee thereof; (iv) whether or
not the person has any relationships that might impair his or her independence; and (v) the candidate’s ability to contribute to
the effective management of our company, taking into account the needs of our company and such factors as the individual’s experience,
perspective, skills and knowledge of the industry in which we operate.
A
stockholder may nominate one or more persons for election as a director at an annual meeting of stockholders if the stockholder complies
with the notice and information provisions contained in our bylaws. Such notice must be in writing to our company not less than 120 days
and not more than 150 days prior to the anniversary date of the preceding year’s annual meeting of stockholders or as otherwise
required by the requirements of the Exchange Act. In addition, stockholders furnishing such notice must be a holder of record on both
(i) the date of delivering such notice and (ii) the record date for the determination of stockholders entitled to vote at such
meeting.
Code
of Ethics
We
have adopted a code of ethics that applies to all of our directors, officers and employees, including our principal executive officer,
principal financial officer and principal accounting officer. Such code of ethics addresses, among other things, honesty and ethical
conduct, conflicts of interest, compliance with laws, regulations and policies, including disclosure requirements under the federal securities
laws, and reporting of violations of the code.
We
are required to disclose any amendment to, or waiver from, a provision of our code of ethics applicable to our principal executive officer,
principal financial officer, principal accounting officer, controller, or persons performing similar functions. We intend to use our
website as a method of disseminating this disclosure, as permitted by applicable SEC rules. Any such disclosure will be posted to our
website within four (4) business days following the date of any such amendment to, or waiver from, a provision of our code of ethics.
Insider
Trading Policy
We
have adopted an insider trading policy which prohibits our directors, officers and employees from engaging in transactions in our common
stock while in the possession of material non-public information; engaging in transactions in the stock of other companies while in possession
of material non-public information that they become aware of in performing their duties; and disclosing material non-public information
to unauthorized persons outside our company.
Our
insider trading policy restricts trading by directors, officers and certain key employees during blackout periods, which generally begin
15 calendar days before the end of each fiscal quarter and end two business days after the issuance of our earnings release for the quarter.
Additional blackout periods may be imposed with or without notice, as the circumstances require.
Our
insider trading policy also prohibits our directors, officers and employees from purchasing financial instruments (such as prepaid variable
forward contracts, equity swaps, collars and exchange funds) designed to hedge or offset any decrease in the market value of our common
stock they hold, directly or indirectly. In addition, directors, officers and employees are expressly prohibited from pledging our common
stock to secure personal loans or other obligations, including by holding their common stock in a margin account, unless such arrangement
is specifically approved in advance by the administrator of our insider trading policy, or making short-sale transactions in our common
stock.
Section
16(a) Beneficial Ownership Reporting Compliance
Section 16(a)
of the Exchange Act requires our directors and executive officers, and persons who own more than 10% of a registered class of our equity
securities, to file with the SEC initial reports of ownership and reports of changes in ownership of common stock and other equity securities
of the company. Officers, directors and greater than 10% stockholders are required by SEC regulations to furnish us with copies of all
Section 16(a) forms they file. We believe, based solely on a review of the copies of such reports furnished to us and representations
of these persons, that all reports were timely filed for the year ended June 30, 2024.
ITEM 11. EXECUTIVE COMPENSATION.
Summary
Compensation Table - Years Ended June 30, 2024 and 2023
The
following table sets forth information concerning all cash and non-cash compensation awarded to, earned by or paid to the named persons
for services rendered in all capacities during the noted periods. No other executive officers received total annual salary and bonus
compensation in excess of $100,000.
Name and Principal Position | |
Year | |
Salary ($) | | |
Bonus ($) | | |
Stock Awards ($)(1) | | |
Option Awards ($)(1) | | |
All Other Compensation ($)(2) | | |
Total ($) | |
Clayton Adams, | |
2024 | |
| - | | |
| - | | |
| - | | |
| - | | |
| 110,000 | | |
| 110,000 | |
Chief Executive Officer(3) | |
2023 | |
| - | | |
| - | | |
| - | | |
| 1,540,000 | | |
| 110,000 | | |
| 1,650,000 | |
David Enholm, | |
2024 | |
| 191,555 | | |
| - | | |
| - | | |
| - | | |
| 12,480 | | |
| 204,035 | |
Chief Financial Officer(4) | |
2023 | |
| 42,692 | | |
| - | | |
| - | | |
| 179,725 | | |
| 1,920 | | |
| 224,337 | |
Gary Hollst, | |
2024 | |
| 129,807 | | |
| - | | |
| - | | |
| - | | |
| - | | |
| 129,807 | |
Chief Revenue Officer | |
2023 | |
| 118,654 | | |
| - | | |
| - | | |
| 133,350 | | |
| - | | |
| 252,004 | |
Douglas T. Moore, | |
2024 | |
| 101,399 | | |
| 22,400 | | |
| 326,565 | | |
| - | | |
| - | | |
| 348,965 | |
former Chief Executive Officer(5) | |
2023 | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | |
Matthew Atkinson, | |
2024 | |
| 12,000 | | |
| - | | |
| - | | |
| - | | |
| - | | |
| 12,000 | |
former Chief Executive Officer(6) | |
2023 | |
| 51,200 | | |
| - | | |
| - | | |
| 1,540,000 | | |
| 48,000 | | |
| 1,639,200 | |
| (1) | The
amount is equal to the aggregate grant-date fair value with respect to the awards, computed
in accordance with Financial Accounting Standards Board Accounting Standards Codification
Topic 718. |
| (2) | Other
compensation includes the compensation received for consulting services, as described below. |
| (3) | Mr.
Adams has served as our Chief Executive Officer since June 7, 2024 and served as our President
from August 24, 2022 to July 13, 2023. |
| (4) | Mr.
Enholm has served as our Chief Financial Officer since March 27, 2023. |
| (5) | Mr.
Moore served as our Chief Executive Officer from February 5, 2024 to June 7, 2024. |
| (6) | Mr.
Atkinson served as our Chief Executive Officer from August 24, 2022 to February 5, 2024,
and as our President from July 13, 2023 to February 5, 2024. |
Employment,
Consulting and Separation Agreements
On
October 17, 2022, we entered into a consulting agreement with Birddog Capital, LLC, or Birddog, a limited liability company owned by
Clayton Adams, pursuant to which we engaged Birddog to provide management services to our company. Pursuant to the consulting agreement,
we agreed to pay Birddog a monthly fee of $6,000 commencing on October 17, 2022. We also agreed to reimburse Birddog for all pre-approved
business expenses. The term of the consulting agreement was for one (1) year. On April 1, 2024, we entered into a new consulting agreement
with Birddog which provides for a monthly fee of $22,000. In addition, we agreed to pay Birddog $175,000 upon completion of our initial
public offering and grant Birddog 500,000 restricted stock units, with 250,000 shares vesting immediately and 250,000 shares vesting
eighteen months after issuance. The consulting agreement expires on October 23, 2025. Birddog subsequently forfeited its right to receive
the payment upon completion of our initial public offering and the restricted stock units.
On
March 27, 2023, we entered into an employment agreement with David Enholm, our Chief Financial Officer, setting forth the terms of Mr. Enholm’s
employment. Pursuant to the terms of the employment agreement, as amended, we agreed to pay Mr. Enholm an annual base salary of
$185,000 and he is eligible for an annual incentive bonus of up to $55,000, as determined by our board of directors and subject to certain
criteria set forth in the employment agreement. Mr. Enholm will also receive 325,000 shares of class B common stock options, with vesting
as follows: 10% of the total options granted becoming vested on June 25, 2023, (ii) another 10% of the total options granted vesting
on September 23, 2023, and (iii) the remaining amount of the total unvested options vesting in equal amounts monthly over 36 months.
The term of the employment agreement is indefinite and may be terminated by us at any time upon fourteen (14) days’ notice or by
Mr. Enholm upon thirty (30) days’ written notice. We may also terminate the employment agreement immediately for just cause (as
defined in the employment agreement). If we terminate the employment agreement without cause, then Mr. Enholm is entitled to severance
in an amount equal to the base salary for three (3) months, payable in a lump sum on the termination date, and all previously earned,
accrued, and unpaid benefits. The employment agreement contains customary confidentiality and invention assignment provisions and restrictive
covenants prohibiting Mr. Enholm from (i) directly or indirectly, as employee, owner, sole proprietor, partner, director, member,
consultant, agent, founder, co-venturer or otherwise, solely or jointly with others, engaging in, or giving advice or lending money to,
any business that completes with our company or (ii) soliciting our employees, in each case for a period of twelve (12) months following
termination of his employment.
On
November 1, 2022, we entered into an employment agreement with Gary Hollst, our Chief Revenue Officer, setting forth the terms of Mr. Hollst’s
employment. Pursuant to the terms of the employment agreement, as amended, we agreed to pay Mr. Hollst an annual base salary of
$120,000 and he is eligible to be considered for an annual incentive bonus, as determined by our board of directors and subject to certain
criteria set forth in the employment agreement. The term of the employment agreement is indefinite and may be terminated by us at any
time upon fourteen (14) days’ notice or by Mr. Hollst upon fourteen (14) days’ written notice. We may also terminate the
employment agreement immediately for just cause (as defined in the employment agreement). The employment agreement contains customary
confidentiality and invention assignment provisions and restrictive covenants prohibiting Mr. Hollst from (i) working as an employee,
consultant, contractor or in any other capacity, for a business that competes with our company for a period of two (2) years, and from
(ii) soliciting our employees, for period of twelve (12) months, in each case following termination of his employment.
On
February 5, 2024, we entered into an employment agreement with Douglas T. Moore, our former Chief Executive Officer, setting forth the
terms of Mr. Moore’s employment. Pursuant to the terms of the employment agreement, we agreed to pay Mr. Moore an annual
base salary of $250,000 and he was eligible for an annual incentive bonus of up to $125,000, as determined by our board of directors.
On June 10, 2024, we entered into a separation agreement and release of claims with Mr. Moore providing for the separation of his employment
with our company effective as of June 7, 2024. Under the separation agreement and release of claims, we agreed to pay Mr. Moore a severance
payment in the amount of $80,000, payable in $10,000 installments every two weeks consistent with our existing payroll practices, and
agreed to pay all previously earned, accrued, and unpaid benefits from our company and its employee benefit plans. We also agreed to
issue 20,000 shares of class B common stock to Mr. Moore on January 2, 2025.
On
July 18, 2023, we entered into an employment agreement with Matthew Atkinson, our former Chief Executive Officer, setting forth the terms
of Mr. Atkinson’s employment. Pursuant to the terms of the employment agreement, we agreed to pay Mr. Atkinson an annual
base salary of $200,000 and he is eligible for an annual incentive bonus of up to $200,000, as determined by our board of directors.
The term of the employment agreement is indefinite and may be terminated by us at any time or by Mr. Atkinson upon 14 days’ written
notice. If Mr. Atkinson’s employment is terminated by us without just cause (as defined in the employment agreement), then, subject
to Mr. Atkinson’s execution of a release in favor of our company and his compliance with all obligations set forth in the employment
agreement, he will be entitled to severance equal to his base salary for a period equal to six (6) months following the date of termination.
The employment agreement contains customary confidentiality and invention assignment provisions and restrictive covenants prohibiting
Mr. Atkinson from (i) providing services in any capacity (as an employee, consultant, independent contractor, partner, principal,
agent or advisor), or having any financial interest in, any business that competes with our company for a period of one (1) year following
termination of his employment or (ii) soliciting any person employed or engaged by our company and its affiliates, or any customers,
clients or other business relationships of our company and its affiliates, for a period of twelve (12) months following the termination
of his employment. Prior to entering into the employment agreement, Mr. Atkinson provided full-time consulting and management services
through Elev8 Marketing, LLC, or Elev8. On February 5, 2024, pursuant to Mr. Atkinson’s resignation, we terminated Mr. Atkinson’s
employment agreement and previous consulting agreement with Elev8.
On
October 17, 2022, we entered into a consulting agreement with Elev8, a business consulting company owned by Matthew Atkinson, pursuant
to which we engaged Elev8 to provide management services to our company. Pursuant to the consulting agreement, we agreed to pay Elev8
a monthly fee of $6,000 commencing on October 17, 2022. We also agreed to reimburse Elev8 for all pre-approved business expenses.
Retirement
Benefits
We
have not maintained, and do not currently maintain, a defined benefit pension plan, nonqualified deferred compensation plan, defined
contribution plan, or other retirement plan.
Potential
Payments Upon Termination or Change in Control
As
described under “—Employment and Consulting Agreements” above, Mr. Enholm will be entitled to severance if his
employment is terminated without cause.
Outstanding
Equity Awards at Fiscal Year-End
The
following table includes certain information with respect to the value of all unexercised options and unvested shares of restricted stock
previously awarded to the executive officers named above at the fiscal year ended June 30, 2024.
| |
Option Awards |
Name | |
Number of
Securities
Underlying
Unexercised
Options (#)
Exercisable | | |
Number of
Securities
Underlying
Unexercised
Options (#)
Unexercisable | | |
Equity
Incentive
Plan Awards:
Number of
Securities
Underlying
Unexercised
Unearned
Options (#) | | |
Option
Exercise
Price ($) | | |
Option
Expiration
Date |
Clayton Adams | |
| 2,000,000 | | |
| - | | |
| - | | |
$ | 0.25 | | |
09/16/2032 |
David Enholm | |
| 137,222 | | |
| 187,778 | | |
| - | | |
$ | 2.50 | | |
03/27/2028 |
Gary Hollst | |
| 101,111 | | |
| 73,889 | | |
| - | | |
$ | 1.74 | | |
02/21/2028 |
Director
Compensation
On
April 30, 2024, each of our independent directors, Brent Cox, Larry Goldman and James M. Grisham, was granted a stock option for the
purchase of 150,000 shares of class B common stock at an exercise price of $4.00 per share under our 2022 Equity Incentive Plan. The
options are subject to vesting, with 10% of the option vesting immediately upon its grant and the remaining 90% of the option vesting
in equal installments each month over the next twenty-four (24) months. Except for these stock option grants, no member of our board
of directors received compensation for services as a director the fiscal year ended June 30, 2024.
2022
Equity Incentive Plan
On
September 16, 2022, our board of directors adopted our 2022 Equity Incentive Plan, or the Plan, which was adopted by stockholders on
November 18, 2022, and our board of directors and our stockholders adopted an amendment to the Plan on January 3, 2024. The following
is a summary of certain significant features of the Plan. The information which follows is subject to, and qualified in its entirety
by reference to, the Plan document itself, which is filed as an exhibit to this report.
Purposes
of Plan: The purposes of the Plan are to advance our interests and the interests of our stockholders by providing an incentive
to attract, retain and reward persons performing services for us and by motivating such persons to contribute to our growth and profitability.
Types
of Awards: Awards that may be granted include: (a) incentive stock options, (b) non-qualified stock options,
(c) stock appreciation rights, (d) restricted awards, (e) performance share awards, and (f) performance compensation
awards. These awards offer our officers, employees, consultants and directors the possibility of future value, depending on the long-term price
appreciation of our common stock and the award holder’s continuing service with our company.
Administration
of the Plan: The Plan is currently administered by our board of directors and will be administered by our compensation committee
upon its establishment. Among other things, the administrator has the authority to select persons who will receive awards, determine
the types of awards and the number of shares to be covered by awards, and to establish the terms, conditions, performance criteria, restrictions
and other provisions of awards. The administrator has authority to establish, amend and rescind rules and regulations relating to the
Plan.
Eligible
Recipients: Persons eligible to receive awards under the Plan will be those employees, consultants, and directors of our
company and its subsidiaries who are selected by the administrator.
Shares
Available Under the Plan: The maximum number of shares of our class B common stock that may be delivered to participants
under the Plan is 3,240,000, subject to adjustment for certain corporate changes affecting the shares, such as stock splits. In addition,
the number of shares of class B common stock available for issuance under the Plan will automatically increase on January 1 of each calendar
year during the term of the Plan by an amount equal to five percent (5%) of the total number of shares of class B common stock issued
and outstanding on December 31 of the immediately preceding calendar year. Shares subject to an award under the Plan for which the award
is canceled, forfeited or expires again become available for grants under the Plan. Shares subject to an award that is settled in cash
will not again be made available for grants under the Plan.
Stock
Options:
General. Stock
options give the option holder the right to acquire from us a designated number of shares at a purchase price that is fixed at the time
of the grant of the option. Stock options granted may be tax-qualified stock options (so-called “incentive stock options”)
or non-qualified stock options. Subject to the provisions of the Plan, the administrator has the authority to determine all grants of
stock options. That determination will include: (i) the number of shares subject to any option; (ii) the exercise price per
share; (iii) the expiration date of the option; (iv) the manner, time and date of permitted exercise; (v) other restrictions,
if any, on the option or the shares underlying the option; and (vi) any other terms and conditions as the administrator may determine.
Option
Price. The exercise price for stock options will be determined at the time of grant. Normally, the exercise price will not be
less than the fair market value on the date of the grant. As a matter of tax law, the exercise price for any incentive stock option awarded
may not be less than the fair market value of the shares on the date of grant. However, incentive stock option grants to any person owning
more than 10% of our voting stock must have an exercise price of not less than 110% of the fair market value on the grant date.
Exercise
of Options. An option may be exercised only in accordance with the terms and conditions for the option agreement as established
by the administrator at the time of the grant. The option must be exercised by notice to us, accompanied by payment of the exercise price.
Payments may be made in cash or, at the option of the administrator, by actual or constructive delivery of shares of common stock to
the holder of the option based upon the fair market value of the shares on the date of exercise.
Expiration
or Termination. Options, if not previously exercised, will expire on the expiration date established by the administrator at
the time of grant. In the case of incentive stock options, such term cannot exceed ten years provided that in the case of holders
of more than 10% of our voting stock, such term cannot exceed five years. Options will terminate before their expiration date if
the holder’s service with our company or a subsidiary terminates before the expiration date. The option may remain exercisable
for specified periods after certain terminations of employment, including terminations as a result of death, disability or retirement,
with the precise period during which the option may be exercised to be established by the administrator and reflected in the grant evidencing
the award.
Incentive
and Non-Qualified Options. An incentive stock option is an option that is intended to qualify under certain provisions
of the Internal Revenue Code of 1986, as amended, or the Code, for more favorable tax treatment than applies to non-qualified stock
options. Any option that does not qualify as an incentive stock option will be a non-qualified stock option. Under the Code, certain
restrictions apply to incentive stock options. For example, the exercise price for incentive stock options may not be less than the fair
market value of the shares on the grant date and the term of the option may not exceed ten years. In addition, an incentive stock
option may not be transferred, other than by will or the laws of descent and distribution and is exercisable during the holder’s
lifetime only by the holder. In addition, no incentive stock options may be granted to a holder that is first exercisable in a single
year if that option, together with all incentive stock options previously granted to the holder that also first become exercisable in
that year, relate to shares having an aggregate fair market value in excess of $100,000, measured at the grant date.
Stock
Appreciation Rights: Stock appreciation rights, or SARs, which may be granted alone or in tandem with options, have
an economic value similar to that of options. When an SAR for a particular number of shares is exercised, the holder receives a payment
equal to the difference between the market price of the shares on the date of exercise and the exercise price of the shares under the
SAR. Again, the exercise price for SARs normally is the market price of the shares on the date the SAR is granted. Under the Plan, holders
of SARs may receive this payment - the appreciation value - either in cash or shares valued at the fair market value on the date of exercise.
The form of payment will be determined by us.
Restricted
Awards: Restricted awards are shares awarded to participants at no cost. Restricted awards can take the form of awards of
restricted stock, which represent issued and outstanding shares subject to vesting criteria, or restricted stock units, which represent
the right to receive shares subject to satisfaction of the vesting criteria. Restricted stock awards are forfeitable and non-transferable
until the shares vest. The vesting date or dates and other conditions for vesting are established when the shares are awarded. These
awards will be subject to such conditions, restrictions and contingencies as the administrator shall determine at the date of grant.
Those may include requirements for continuous service and/or the achievement of specified performance goals.
Performance
Awards: A performance award is an award that may be in the form of cash or shares or a combination, based on the attainment
of pre-established performance goals and other conditions, restrictions and contingencies identified by the administrator.
Performance
Criteria: Under the Plan, one or more performance criteria will be used by the administrator in establishing performance
goals. Any one or more of the performance criteria may be used on an absolute or relative basis to measure the performance of our company,
as the administrator may deem appropriate, or as compared to the performance of a group of comparable companies, or published or special
index that the administrator deems appropriate. In determining the actual size of an individual performance compensation award, the administrator
may reduce or eliminate the amount of the award through the use of negative discretion if, in its sole judgment, such reduction or elimination
is appropriate. The administrator shall not have the discretion to (i) grant or provide payment in respect of performance compensation
awards if the performance goals have not been attained or (ii) increase a performance compensation award above the maximum amount
payable under the Plan.
Other
Material Provisions: Awards will be evidenced by a written agreement, in such form as may be approved by the administrator.
In the event of various changes to the capitalization of our company, such as stock splits, stock dividends and similar re-capitalizations,
an appropriate adjustment will be made by the administrator to the number of shares covered by outstanding awards or to the exercise
price of such awards. The administrator is also permitted to include in the written agreement provisions that provide for certain changes
in the award in the event of a change of control of our company, including acceleration of vesting. Except as otherwise determined by
the administrator at the date of grant, awards will not be transferable, other than by will or the laws of descent and distribution.
Prior to any award distribution, we are permitted to deduct or withhold amounts sufficient to satisfy any employee withholding tax requirements.
Our board also has the authority, at any time, to discontinue the granting of awards. The board also has the authority to alter or amend
the Plan or any outstanding award or may terminate the Plan as to further grants, provided that no amendment will, without the approval
of our stockholders, to the extent that such approval is required by law or the rules of an applicable exchange, increase the number
of shares available under the Plan, change the persons eligible for awards under the Plan, extend the time within which awards may be
made, or amend the provisions of the Plan related to amendments. No amendment that would adversely affect any outstanding award made
under the Plan can be made without the consent of the holder of such award.
ITEM 12. SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT AND RELATED STOCKHOLDER MATTERS.
Security
Ownership of Certain Beneficial Owners and Management
The following table sets forth certain information
with respect to the beneficial ownership of our common stock as of September 19, 2024 for (i) each of our named executive officers and
directors; (ii) all of our named executive officers and directors as a group; and (iii) each other stockholder known by us to be the beneficial
owner of more than 5% of our outstanding common stock. Unless otherwise indicated, the address of each beneficial owner listed in the
table below is c/o our company, 5920 S 118th Circle, Omaha, NE 68137.
Beneficial ownership is determined in accordance
with SEC rules and generally includes voting or investment power with respect to securities. For purposes of this table, a person or group
of persons is deemed to have “beneficial ownership” of any shares that such person or any member of such group has the right
to acquire within sixty (60) days. For purposes of computing the percentage of outstanding shares of our common stock held by each person
or group of persons named below, any shares that such person or persons has the right to acquire within sixty (60) days of September 19,
2024 are deemed to be outstanding for such person, but not deemed to be outstanding for the purpose of computing the percentage ownership
of any other person. The inclusion herein of any shares listed as beneficially owned does not constitute an admission of beneficial ownership
by any person.
Name and Address of Beneficial Owner | |
Class A Common Stock | | |
Percent of Class A Common Stock(1) | | |
Class B Common Stock | | |
Percent of Class B Common Stock(1) | | |
Percent of Total Voting Power(2) | |
Clayton Adams, Chairman & Chief Executive Officer(3) | |
| 2,000,000 | | |
| 88.11 | % | |
| 481,000 | | |
| 6.04 | % | |
| 66.79 | % |
David Enholm, Chief Financial Officer(4) | |
| - | | |
| - | | |
| 166,111 | | |
| 2.04 | % | |
| 1.53 | % |
Gary Hollst, Chief Revenue Officer(5) | |
| - | | |
| - | | |
| 116,667 | | |
| 1.44 | % | |
| 1.08 | % |
Brent Cox, Director(6) | |
| - | | |
| - | | |
| 928,750 | | |
| 11.59 | % | |
| 8.67 | % |
Larry Goldman, Director(7) | |
| - | | |
| - | | |
| 48,750 | | |
| * | | |
| * | |
James M. Grisham, Director(8) | |
| - | | |
| - | | |
| 348,750 | | |
| 4.35 | % | |
| 3.25 | % |
All directors and executive officers as a group (6 persons named above) | |
| 2,000,000 | | |
| 88.11 | % | |
| 2,090,028 | | |
| 26.07 | % | |
| 81.77 | % |
Matthew Atkinson(9) | |
| 270,000 | | |
| 100.00 | % | |
| - | | |
| - | | |
| 25.31 | % |
Mohammad Ansari(10) | |
| - | | |
| - | | |
| 1,461,207 | | |
| 18.34 | % | |
| 13.70 | % |
Lisa Roskens(11) | |
| - | | |
| - | | |
| 792,146 | | |
| 9.94 | % | |
| 7.43 | % |
Chris Etherington(12) | |
| - | | |
| - | | |
| 649,879 | | |
| 8.16 | % | |
| 6.09 | % |
Mark Olivier(13) | |
| - | | |
| - | | |
| 464,868 | | |
| 5.84 | % | |
| 4.36 | % |
Benjamin Lee Adams(14) | |
| - | | |
| - | | |
| 470,000 | | |
| 5.90 | % | |
| 4.41 | % |
Michael K. Webb(15) | |
| - | | |
| - | | |
| 470,000 | | |
| 5.90 | % | |
| 4.41 | % |
| (1) | Based
on 270,000 shares of class A common stock and 7,965,919 shares of class B common stock issued
and outstanding as of September 19, 2024. |
| (2) | Percentage
of total voting power represents voting power with respect to all shares of our class A common
stock and class B common stock, as a single class. The holders of our class A common stock
are entitled to ten votes per share and holders of our class B common stock are entitled
to one vote per share. |
| (3) | Consists
of 481,000 shares of class B common stock and 2,000,000 shares of class A common stock which
Mr. Adams has the right to acquire within 60 days through the exercise of vested stock options.
The address of Mr. Adams is 1904 S. 183rd Circle, Omaha, NE 68130. |
| (4) | Consists
of 166,111 shares of class B common stock which Mr. Enholm has the right to acquire within
60 days through the exercise of vested stock options. |
| (5) | Consists
of 116,667 shares of class B common stock which Mr. Hollst has the right to acquire within
60 days through the exercise of vested stock options. |
| (6) | Consists
of 880,000 shares of class B common stock and 48,750 shares of class B common stock which
Mr. Cox has the right to acquire within 60 days through the exercise of vested stock options. |
| (7) | Consists
of 48,750 shares of class B common stock which Mr. Goldman has the right to acquire within
60 days through the exercise of vested stock options. |
| (8) | Consists
of 100,000 shares of class B common stock held directly, 100,000 shares of class B common
stock held by Shawnee Communications Inc., 100,000 shares of class B common stock held by
James T. Coyle Legacy Trust and 48,750 shares of class B common stock which Mr. Grisham has
the right to acquire within 60 days through the exercise of vested stock options. Mr. Grisham
is the Chief Executive Officer of Shawnee Communications Inc. and the Trustee of the James
T. Coyle Legacy Trust and has voting and investment power over the shares held by them. Mr.
Grisham disclaims beneficial ownership of such shares except to the extent of his pecuniary
interest, if any, in such shares. |
| (9) | The
address of Mr. Atkinson is 255 Calamus Circle, Medina MN, 55340. |
| (10) | Consists
of 1,250,000 shares of class B common stock held by Bethor Limited and 211,207 shares of
class B common stock held by Basestones, Inc. Mohammad Ansari is the Director and President
of Bethor Limited and the President of Basestones, Inc. and has voting and investment power
over the shares held by them. Mr. Ansari disclaims beneficial ownership of such shares except
to the extent of his pecuniary interest, if any in such shares. The address of Bethor Limited
is Nerine Chamber, P.O. Box 905, Road Town, Tortola, British Virgin Islands and the address
of Basestones, Inc. is 1901 Avenue of the Stars, Los Angeles, CA 90067. |
| (11) | Consists
of 14,368 shares of class B common stock held directly and 777,778 shares of class B common
stock held by Burlington Capital, LLC. Lisa Roskens is the Chairman and Chief Executive Officer
of Burlington Capital, LLC and has voting and investment power over the shares held by it.
Ms. Roskens disclaims beneficial ownership of such shares except to the extent of her pecuniary
interest, if any, in such shares. The address of Burlington Capital, LLC is 1004 Farnam Street,
Suite 400, Omaha NE 68102. |
| (12) | Consists
of 67,977 shares of class B common stock held directly and 581,902 shares of class B Common
stock held by Oleta Investments, LLC. Chris Etherington is the Managing Director of Oleta
Investments, LLC, and has sole voting and investment power over the shares held by it. Mr.
Etherington disclaims beneficial ownership of such shares except to the extent of his pecuniary
interest, if any, in such shares. The address of Oleta Investments, LLC is 318 North Carson
Street, Carson City, NV 89701. |
| (13) | The
address of Mr. Olivier is 10882 Coronel Road, Santa Ana, CA 92705. |
| (14) | The
address of Mr. Adams is 724 West 3rd, Maryville, MO 64468. |
| (15) | The
address of Mr. Webb is 1900 Forest Ave., Red Oak, IA 50166. |
Changes
in Control
As
noted elsewhere in this report, if Mr. Adams exercises his stock options to purchase 2,000,000 shares of class A common stock, then Mr.
Adams will own more than 50% of our total voting power. Except for the foregoing, we do not currently have any arrangements which if
consummated may result in a change of control of our company.
Securities
Authorized for Issuance Under Equity Compensation Plans
The
following table sets forth certain information about the securities authorized for issuance under our incentive plans as of June 30,
2024.
Plan Category | |
Number of securities to be issued upon exercise of outstanding options, warrants and rights (a) | | |
Weighted-average exercise price of outstanding options, warrants and rights (b) | | |
Number of securities remaining available for future issuance under equity compensation plans (excluding securities reflected in column (a)) (c) | |
Equity compensation plans approved by security holders | |
| 1,295,000 | | |
$ | 2.93 | | |
| 1,504,500 | |
Equity compensation plans not approved by security holders | |
| - | | |
| - | | |
| - | |
Total | |
| 1,295,000 | | |
$ | 2.93 | | |
| 1,504,500 | |
ITEM 13. CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS, AND DIRECTOR INDEPENDENCE.
Transactions
with Related Persons
The
following includes a summary of transactions since the beginning of our 2023 fiscal year, or any currently proposed transaction, in which
we were or are to be a participant and the amount involved exceeded or exceeds the lesser of $120,000 or one percent of the average of
our total assets at year-end for the last two completed fiscal years, and in which any related person had or will have a direct
or indirect material interest (other than compensation described under Item 11 “Executive Compensation” above). We
believe the terms obtained or consideration that we paid or received, as applicable, in connection with the transactions described below
were comparable to terms available or the amounts that would be paid or received, as applicable, in arm’s-length transactions.
Please
see the descriptions of the related party loans from Burlington, Matthew Atkinson and Clayton Adams under Item 7 “Management’s
Discussion and Analysis of Financial Condition and Results of Operations—Liquidity and Capital Resources.”
On
July 27, 2023, we agreed to purchase approximately $105,607 worth of inventory from Nebraska C. Ozone, LLC, a related party business
owned by Lisa Roskens, a significant stockholder and the principal officer of Burlington, due to an open purchase order that our predecessor
had with an inventory vendor that was not included in the liabilities assumed from our predecessor per the terms of the acquisition purchase
agreement. The inventory is to be purchased as needed, consistent with other inventory purchases. However, if the entire $105,000 amount
is not purchased by March 31, 2024, the balance at that date begins accruing interest at a rate of seven percent (7%) per annum until
it is paid in full. As of June 30, 2024, we have not purchased any of the inventory and as such, have accrued interest of $2,471.
Director
Independence
Our
board of directors has determined that Brent Cox, Larry Goldman and James M. Grisham are independent within the meaning of the rules
of NYSE American.
ITEM 14. PRINCIPAL ACCOUNTING FEES AND SERVICES.
Independent
Auditors’ Fees
The
following is a summary of the fees billed to us for professional services rendered for the fiscal years ended June 30, 2024 and 2023:
| |
Years Ended June 30, | |
| |
2024 | | |
2023 | |
Audit Fees | |
$ | 158,399 | | |
$ | 103,712 | |
Audit-Related Fees | |
| - | | |
| - | |
Tax Fees | |
| - | | |
| - | |
All Other Fees | |
| 65,708 | | |
| - | |
TOTAL | |
$ | 224,107 | | |
$ | 103,712 | |
“Audit
Fees” consisted of fees billed for professional services rendered by the principal accountant for the audit of our annual financial
statements and review of the financial statements included in our registration statement or services that are normally provided by the
accountant in connection with statutory and regulatory filings or engagements.
“Audit-Related
Fees” consisted of fees billed for assurance and related services by the principal accountant that were reasonably related to the
performance of the audit or review of our financial statements and are not reported under the paragraph captioned “Audit Fees”
above.
“Tax
Fees” consisted of fees billed for professional services rendered by the principal accountant for tax returns preparation.
“All
Other Fees” consisted of fees billed for products and services provided by the principal accountant, other than the services reported
above under other captions of this Item 14.
Pre-Approval
Policies and Procedures
Under
the Sarbanes-Oxley Act, all audit and non-audit services performed by our auditors must be approved in advance by our board of directors
to assure that such services do not impair the auditors’ independence from us. In accordance with its policies and procedures,
our board of directors pre-approved the audit service performed by TAAD LLP for our financial statements as of and for the year ended
June 30, 2024.
PART
IV
ITEM 15. EXHIBIT AND FINANCIAL STATEMENT SCHEDULES.
(a) List
of Documents Filed as a Part of This Report:
(1) Index
to Financial Statements:
Report of Independent Registered Public Accounting Firm (PCAOB ID 05854) |
|
F-2 |
|
|
|
Balance Sheets as of June 30, 2024 and 2023 |
|
F-3 |
|
|
|
Statements of Operations for the Year Ended June 30, 2024, the Period from October 17, 2022 to June 30, 2023 (Successor) and the Period from July 1, 2022 to October 16, 2022 (Predecessor) |
|
F-4 |
|
|
|
Statements of Stockholders’ Equity (Deficit) for the Year Ended June 30, 2024, the Period from October 17, 2022 to June 30, 2023 (Successor) and the Period from July 1, 2022 to October 16, 2022 (Predecessor) |
|
F-5 |
|
|
|
Statement of Cash Flows for the Year Ended June 30, 2024, the Period from October 17, 2022 to June 30, 2023 (Successor) and the Period from June 30, 2022 to October 16, 2022 (Predecessor) |
|
F-6 |
|
|
|
Notes to Financial Statements |
|
F-7 |
(2) Index
to Financial Statement Schedules:
All
schedules have been omitted because the required information is included in the financial statements or the notes thereto, or because
it is not required.
(3) Index
to Exhibits:
See
exhibits listed under Part (b) below.
(b) Exhibits:
Exhibit
No. |
|
Description |
3.1 |
|
Articles
of Incorporation of CleanCore Solutions, Inc., as amended (incorporated by reference to Exhibit 3.1 to the Registration Statement
on Form S-1 filed on October 10, 2023) |
3.2 |
|
Bylaws
of CleanCore Solutions, Inc. (incorporated by reference to Exhibit 3.2 to the Registration Statement on Form S-1 filed on October
10, 2023) |
4.1* |
|
Description
of Securities of CleanCore Solutions, Inc. |
4.2 |
|
Class
B Common Stock Purchase Warrant issued by CleanCore Solutions, Inc. to Boustead Securities, LLC on April 30, 2024 (incorporated by
reference to Exhibit 4.1 to the Current Report on Form 8-K filed on May 1, 2024) |
10.1* |
|
Sole
Distributorship Contract, Dated September 10, 2024, between CleanCore Solutions, Inc. and Consensus B.V. |
10.2* |
|
Product
Development Proposal, dated August 20, 2024, between CleanCore Solutions, Inc. and Business International Incorporation |
10.3 |
|
Distribution
Agreement, dated September 7, 2023, between Quail Systems, LLC and CleanCore Solutions, Inc. (incorporated by reference to Exhibit
10.14 to the Registration Statement on Form S-1 filed on October 10, 2023) |
10.4 |
|
Amendment
to the Distribution Agreement, dated September 18, 2023, between Quail Systems, LLC and CleanCore Solutions, Inc. (incorporated by
reference to Exhibit 10.15 to the Registration Statement on Form S-1 filed on October 10, 2023) |
10.5 |
|
Agreement,
dated July 27, 2023, between Nebraska C. Ozone, LLC and CleanCore Solutions, Inc. (incorporated by reference to Exhibit 10.16 to
the Registration Statement on Form S-1 filed on October 10, 2023) |
10.6 |
|
Amended
and Restated Promissory Note issued by CleanCore Solutions, Inc. to Burlington Capital, LLC on May 31, 2024 (incorporated by reference
to Exhibit 10.4 to the Current Report on Form 8-K filed on June 6, 2024) |
10.7 |
|
Promissory
Note issued by CleanCore Solutions, Inc. to Walker Water LLC on May 31, 2024 (incorporated by reference to Exhibit 10.5 to the Current
Report on Form 8-K filed on June 6, 2024) |
10.8 |
|
Loan
Agreement, dated March 26, 2024, between CleanCore Solutions, Inc. and Clayton Adams (incorporated by reference to Exhibit 10.14
to Amendment No. 6 to the Registration Statement on Form S-1/A filed on March 27, 2024) |
10.9 |
|
Revolving
Credit Note issued by CleanCore Solutions, Inc. to Clayton Adams on March 26, 2024 (incorporated by reference to Exhibit 10.15 to
Amendment No. 6 to the Registration Statement on Form S-1/A filed on March 27, 2024) |
10.10 |
|
Form
of 10% Original Issue Discount Convertible Promissory Note relating to the 2024 private placement (incorporated by reference to Exhibit
10.2 to Amendment No. 3 to the Registration Statement on Form S-1/A filed on February 23, 2024) |
10.11 |
|
Business
Property Lease, dated November 9, 2022, between RMR Mercury I-80, LLC and CleanCore Solutions, Inc. (incorporated by reference to
Exhibit 10.13 to the Registration Statement on Form S-1 filed on October 10, 2023) |
10.12 |
|
Business
Property Lease Amendment, dated October 3, 2023, between RMR Mercury I-80, LLC and CleanCore Solutions, Inc. (incorporated by reference
to Exhibit 10.13 to the Registration Statement on Form S-1 filed on October 10, 2023) |
10.13 |
|
Business
Property Lease Second Amendment, dated March 20, 2024, between RMR Mercury I-80, LLC and CleanCore Solutions, Inc. (incorporated
by reference to Exhibit 10.18 to Amendment No. 6 to the Registration Statement on Form S-1/A filed on March 27, 2024) |
10.14† |
|
Employment
Agreement, dated February 5, 2024, between CleanCore Solutions, Inc. and Douglas T. Moore (incorporated by reference to Exhibit 10.19
to Amendment No. 3 to the Registration Statement on Form S-1/A filed on February 23, 2024) |
10.15†* |
|
Separation
Agreement and Release of Claims, dated June 10, 2024, between CleanCore Solutions, Inc. and Douglas T. Moore |
10.16† |
|
Employment
Agreement, dated March 27, 2023, between CleanCore Solutions, Inc. and David Enholm (incorporated by reference to Exhibit 10.18 to
the Registration Statement on Form S-1 filed on October 10, 2023) |
10.17† |
|
Employment
Agreement, dated November 1, 2022, between CleanCore Solutions, Inc. and Gary Hollst (incorporated by reference to Exhibit 10.19
to the Registration Statement on Form S-1 filed on October 10, 2023) |
10.18† |
|
Consulting
Agreement, dated October 17, 2023, between CleanCore Solutions, Inc. and Elev8 Marketing, LLC (incorporated by reference to Exhibit
10.20 to the Registration Statement on Form S-1 filed on October 10, 2023) |
10.19† |
|
Consulting
Agreement, dated October 17, 2023, between CleanCore Solutions, Inc. and Birddog Capital, LLC (incorporated by reference to Exhibit
10.21 to the Registration Statement on Form S-1 filed on October 10, 2023) |
10.20†* |
|
Consulting
Agreement, dated April 1, 2024, between CleanCore Solutions, Inc. and Birddog Capital, LLC |
10.21† |
|
CleanCore Solutions, Inc. Stock Option Agreement, dated September 16, 2022, between CleanCore Solutions, Inc. and Clayton Adams (incorporated by reference to Exhibit 10.23 to the Registration Statement on Form S-1 filed on October 10, 2023) |
10.22 |
|
Form of Independent Director Agreement between CleanCore Solutions, Inc. and each independent director and each director nominee (incorporated by reference to Exhibit 10.24 to the Registration Statement on Form S-1 filed on October 10, 2023) |
10.23 |
|
Form of Indemnification Agreement between CleanCore Solutions, Inc. and each independent director and each director nominee (incorporated by reference to Exhibit 10.25 to the Registration Statement on Form S-1 filed on October 10, 2023) |
10.24† |
|
CleanCore Solutions, Inc. 2022 Equity Incentive Plan (incorporated by reference to Exhibit 10.26 to the Registration Statement on Form S-1 filed on October 10, 2023) |
10.25† |
|
CleanCore Solutions, Inc. Amendment No. 1 to the 2022 Equity Incentive Plan (incorporated by reference to Exhibit 10.28 to Amendment No. 2 to the Registration Statement on Form S-1/A filed on January 9, 2024) |
10.26† |
|
Form of Stock Option Agreement (incorporated by reference to Exhibit 10.27 to the Registration Statement on Form S-1 filed on October 10, 2023) |
10.27† |
|
Form of Restricted Stock Award Agreement (incorporated by reference to Exhibit 10.28 to the Registration Statement on Form S-1 filed on October 10, 2023) |
10.28† |
|
Form of Restricted Stock Unit Award Agreement (incorporated by reference to Exhibit 10.29 to the Registration Statement on Form S-1 filed on October 10, 2023) |
14.1* |
|
Code
of Business Conduct and Ethics |
19.1* |
|
Insider
Trading Policy |
31.1* |
|
Certifications of Principal Executive Officer filed pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 |
31.2* |
|
Certifications of Principal Financial and Accounting Officer filed pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 |
32.1* |
|
Certifications of Principal Executive Officer furnished pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 |
32.2* |
|
Certifications of Principal Financial and Accounting Officer furnished pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 |
97.1* |
|
Clawback
Policy |
101.INS |
|
XBRL
Instance Document |
101.SCH |
|
Inline
XBRL Taxonomy Extension Schema Document |
101.CAL |
|
Inline
XBRL Taxonomy Extension Calculation Linkbase Document |
101.DEF |
|
Inline
XBRL Taxonomy Extension Definition Linkbase Document |
101.LAB |
|
Inline
XBRL Taxonomy Extension Label Linkbase Document |
101.PRE |
|
Inline
XBRL Taxonomy Extension Presentation Linkbase Document |
104 |
|
Cover
Page Interactive Data File (formatted as Inline XBRL and contained in Exhibit 101) |
| † | Executive
compensation plan or arrangement |
ITEM 16. FORM 10-K SUMMARY.
None.
FINANCIAL
STATEMENTS
| | Page |
Report of Independent Registered Public Accounting Firm (PCAOB ID 05854) | | F-2 |
Balance Sheets as of June 30, 2024 and 2023 | | F-3 |
Statements of Operations for the Year Ended June 30, 2024, the Period from October 17, 2022 to June 30, 2023 (Successor) and the Period from July 1, 2022 to October 16, 2022 (Predecessor) | | F-4 |
Statements of Stockholders’ Equity (Deficit) for the Year Ended June 30, 2024, the Period from October 17, 2022 to June 30, 2023 (Successor) and the Period from July 1, 2022 to October 16, 2022 (Predecessor) | | F-5 |
Statement of Cash Flows for the Year Ended June 30, 2024, the Period from October 17, 2022 to June 30, 2023 (Successor) and the Period from July 1, 2022 to October 16, 2022 (Predecessor) | | F-6 |
Notes to Financial Statements | | F-7 |
REPORT OF
INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
To the Board of Directors and
Stockholders of CleanCore
Solutions, Inc.
Opinion on the Financial Statements
We have audited the accompanying
balance sheets of CleanCore Solutions, Inc. (the Company) as of June 30, 2024 and 2023, and the related statements of operations, stockholders’
equity, and cash flows for each of the two years in the period ended June 30, 2024, and the related notes (collectively referred to as
the financial statements). In our opinion, the financial statements present fairly, in all material respects, the financial position of
the Company as of June 30, 2024 and 2023, and the results of its operations and its cash flows for each of the two years in the period
ended June 30, 2024 in conformity with accounting principles generally accepted in the United States of America.
Going Concern
The accompanying financial statements
have been prepared assuming that the Company will continue as a going concern. As discussed in Note 1 to the financial statements, the
Company has an accumulated deficit and negative cash flows from operations. These factors, among others, raise substantial doubt about
the Company’s ability to continue as a going concern. Management’s plans in regard to these matters are also described in
Note 1. The financial statements do not include any adjustments that might result from the outcome of this uncertainty.
Basis for Opinion
These financial statements are the
responsibility of the Company’s management. Our responsibility is to express an opinion on the Company’s financial statements
based on our audits. We are a public accounting firm registered with the Public Company Accounting Oversight Board (United States) (PCAOB)
and are required to be independent with respect to the Company in accordance with the U.S. federal securities laws and the applicable
rules and regulations of the Securities and Exchange Commission and the PCAOB.
We conducted our audits in accordance
with the standards of the PCAOB. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether
the financial statements are free of material misstatement, whether due to error or fraud. The Company is not required to have, nor were
we engaged to perform, an audit of its internal control over financial reporting. As part of our audits, we are required to obtain an
understanding of internal control over financial reporting, but not for the purpose of expressing an opinion on the effectiveness of the
Company’s internal control over financial reporting. Accordingly, we express no such opinion.
Our audits included performing procedures
to assess the risks of material misstatement of the financial statements, whether due to error or fraud, and performing procedures that
respond to those risks. Such procedures included examining, on a test basis, evidence regarding the amounts and disclosures in the financial
statements. Our audits also included evaluating the accounting principles used and significant estimates made by management, as well as
evaluating the overall presentation of the financial statements. We believe that our audits provide a reasonable basis for our opinion.
We have served as the Company’s auditor since 2022
Diamond Bar, CA
September 20, 2024
CLEANCORE
SOLUTIONS, INC.
BALANCE
SHEETS
| |
As of June 30, | |
| |
2024 | | |
2023 | |
Assets | |
| | |
| |
Current assets: | |
| | |
| |
Cash and cash equivalents | |
$ | 2,016,611 | | |
$ | 393,194 | |
Accounts receivable, net | |
| 467,286 | | |
| 233,560 | |
Inventory, net | |
| 672,326 | | |
| 672,116 | |
Deferred offering costs | |
| - | | |
| 302,755 | |
Prepaid expenses and other current assets | |
| 55,365 | | |
| 135,666 | |
Total current assets | |
| 3,211,588 | | |
| 1,737,291 | |
Property and equipment, net | |
| 10,572 | | |
| 1,197 | |
Right of use assets | |
| 524,818 | | |
| 466,661 | |
Intangibles, net | |
| 1,486,923 | | |
| 1,640,919 | |
Goodwill | |
| 2,237,910 | | |
| 2,237,910 | |
Other assets | |
| 9,440 | | |
| 9,440 | |
Total assets | |
$ | 7,481,251 | | |
$ | 6,093,418 | |
Liabilities and Stockholders’ Equity | |
| | | |
| | |
Current liabilities: | |
| | | |
| | |
Accounts payable and accrued expenses | |
$ | 573,956 | | |
$ | 644,627 | |
Deferred revenue | |
| 10,395 | | |
| - | |
Lease liability - current | |
| 131,887 | | |
| 87,985 | |
Note payable - current | |
| 698,149 | | |
| 2,994,750 | |
Due to related parties | |
| 91,119 | | |
| 221,302 | |
Total current liabilities | |
| 1,505,506 | | |
| 3,948,664 | |
Lease liability – non current | |
| 418,104 | | |
| 398,540 | |
Note payable – non current | |
| 1,821,184 | | |
| - | |
Total liabilities | |
| 3,744,794 | | |
| 4,347,204 | |
| |
| | | |
| | |
Commitments and contingencies (Note 16) | |
| | | |
| | |
| |
| | | |
| | |
Stockholders’ Equity | |
| | | |
| | |
Series Seed Preferred Stock, $0.001 par value, 4,000,000 shares authorized; 0 and 4,000,000 shares issued and outstanding as of June 30, 2024 and 2023, respectively | |
| - | | |
| 400 | |
Class A Common Stock; $0.0001 par value, 50,000,000 shares authorized; 270,000 and 660,000 shares issued and outstanding as of June 30, 2024 and 2023, respectively | |
| 27 | | |
| 66 | |
Class B Common Stock; $0.0001 par value, 250,000,000 shares authorized; 7,960,919 and 1,795,940 shares issued and outstanding as of June 30, 2024 and 2023, respectively | |
| 796 | | |
| 180 | |
Additional paid-in capital | |
| 11,040,583 | | |
| 6,768,775 | |
Accumulated deficit | |
| (7,304,949 | ) | |
| (5,023,207 | ) |
Total stockholders’ equity | |
| 3,736,457 | | |
| 1,746,214 | |
Total liabilities and stockholders’ equity | |
$ | 7,481,251 | | |
$ | 6,093,418 | |
The
accompanying notes are an integral part of these financial statements.
CLEANCORE
SOLUTIONS, INC.
STATEMENTS
OF OPERATIONS
| |
Year Ended
June 30,
2024 | | |
Period from
October 17,
2022 to
June 30,
2023
(Successor) | | |
Period from
July 1,
2022 to
October 16,
2022
(Predecessor) | |
Revenue, net | |
$ | 1,604,973 | | |
$ | 1,938,366 | | |
$ | 502,990 | |
Cost of sales (exclusive of depreciation shown separately below) | |
| 809,161 | | |
| 1,359,401 | | |
| 351,740 | |
Gross profit | |
| 795,812 | | |
| 578,965 | | |
| 151,250 | |
Operating expenses: | |
| | | |
| | | |
| | |
General and administrative | |
| 2,471,480 | | |
| 5,310,961 | | |
| 334,535 | |
Advertising expense | |
| 116,007 | | |
| 14,944 | | |
| 4,621 | |
Depreciation and amortization expense | |
| 155,059 | | |
| 109,144 | | |
| 6,420 | |
Loss from operations | |
| (1,946,734 | ) | |
| (4,856,084 | ) | |
| (194,326 | ) |
Interest expense | |
| 335,008 | | |
| 167,123 | | |
| 125,738 | |
Net loss | |
$ | (2,281,742 | ) | |
$ | (5,023,207 | ) | |
$ | (320,064 | ) |
| |
| | | |
| | | |
| | |
Net loss per share Class A and Class B stock, basic and diluted | |
$ | (0.49 | ) | |
$ | (2.18 | ) | |
| | |
Weighted average shares used in computing net loss per Class A share, basic and diluted | |
| 350,192 | | |
| 967,987 | | |
| | |
Weighted average shares used in computing net loss per Class B share, basic and diluted | |
| 4,311,142 | | |
| 1,334,414 | | |
| | |
The
accompanying notes are an integral part of these financial statements.
CLEANCORE
SOLUTIONS, INC.
STATEMENTS
OF STOCKHOLDERS’ EQUITY (DEFICIT)
| |
Series
Seed
Preferred Stock | | |
Class
A
Common Stock | | |
Class
B
Common Stock | | |
Additional
Paid in | | |
Members’
Capital | | |
Accumulated | | |
Total
Stockholders’
Equity | |
| |
Shares | | |
Amount | | |
Shares | | |
Amount | | |
Shares | | |
Amount | | |
Capital | | |
Amount | | |
Deficit | | |
(Deficit) | |
Predecessor | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Balance at July
1, 2022 | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| 2,215,916 | | |
| (8,224,933 | ) | |
| (6,009,017 | ) |
Imputed interest | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| 125,728 | | |
| - | | |
| 125,728 | |
Net
loss for the period | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| (320,064 | ) | |
| (320,064 | ) |
Balance
at October 16, 2022 | |
| - | | |
$ | - | | |
| - | | |
$ | - | | |
| - | | |
$ | - | | |
$ | - | | |
$ | 2,341,644 | | |
$ | (8,544,997 | ) | |
$ | (6,203,353 | ) |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Successor | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Balance at October 17, 2022 | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Issuance of series seed preferred
stock | |
| 4,000,000 | | |
$ | 400 | | |
| - | | |
$ | - | | |
| - | | |
$ | - | | |
$ | 999,600 | | |
$ | - | | |
$ | - | | |
$ | 1,000,000 | |
Issuance of class A common
stock | |
| - | | |
| - | | |
| 1,000,000 | | |
| 100 | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| 100 | |
Issuance of class B common
stock | |
| - | | |
| - | | |
| - | | |
| - | | |
| 660,921 | | |
| 66 | | |
| 1,152,156 | | |
| - | | |
| - | | |
| 1,152,222 | |
Conversion of class A common
stock into class B common stock | |
| - | | |
| - | | |
| (340,000 | ) | |
| (34 | ) | |
| 340,000 | | |
| 34 | | |
| - | | |
| - | | |
| - | | |
| - | |
Issuance of class B common
stock upon exercise of warrants | |
| - | | |
| - | | |
| - | | |
| - | | |
| 777,778 | | |
| 78 | | |
| 497,700 | | |
| - | | |
| - | | |
| 497,778 | |
Warrants issued to consultants
for services | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| 857,889 | | |
| - | | |
| - | | |
| 857,889 | |
Stock based compensation
– officers | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| 3,082,000 | | |
| - | | |
| - | | |
| 3,082,000 | |
Stock based compensation
– third party | |
| - | | |
| - | | |
| - | | |
| - | | |
| 17,241 | | |
| 2 | | |
| 29,997 | | |
| - | | |
| - | | |
| 29,999 | |
Sock based compensation -
2022 Equity Incentive Plan | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| 149,433 | | |
| - | | |
| - | | |
| 149,433 | |
Net
loss for the period | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| (5,023,207 | ) | |
| (5,023,207 | ) |
Balance at June 30, 2023 | |
| 4,000,000 | | |
$ | 400 | | |
| 660,000 | | |
$ | 66 | | |
| 1,795,940 | | |
$ | 180 | | |
$ | 6,768,775 | | |
$ | - | | |
$ | (5,023,207 | ) | |
$ | 1,746,214 | |
Conversion of class A common
stock into class B common stock | |
| - | | |
| - | | |
| (4,390,000 | ) | |
| (439 | ) | |
| 4,390,000 | | |
| 439 | | |
| - | | |
| - | | |
| - | | |
| - | |
Conversion of series seed
preferred stock into class A common stock | |
| (4,000,000 | ) | |
| (400 | ) | |
| 4,000,000 | | |
| 400 | | |
| | | |
| | | |
| - | | |
| - | | |
| - | | |
| - | |
Stock based compensation
– 2022 Equity incentive plan | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| 172,853 | | |
| | | |
| | | |
| 172,853 | |
Issuance of class B common stock pursuant to initial public offering, net of issuance and deferred offering costs of $1,656,453 | |
| - | | |
| - | | |
| - | | |
| - | | |
| 1,250,000 | | |
| 125 | | |
| 3,343,422 | | |
| - | | |
| - | | |
| 3,343,547 | |
Issuance of common stock
pursuant to convertible notes | |
| - | | |
| - | | |
| - | | |
| - | | |
| 257,479 | | |
| 25 | | |
| 257,455 | | |
| - | | |
| - | | |
| 257,480 | |
Issuance of Non-qualified
stock options | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| 126,975 | | |
| - | | |
| - | | |
| 126,975 | |
Issuance of restrictive stock
units | |
| - | | |
| - | | |
| - | | |
| - | | |
| 92,500 | | |
| 9 | | |
| 320,017 | | |
| - | | |
| - | | |
| 320,026 | |
Issuance of restrictive stock
awards | |
| - | | |
| - | | |
| - | | |
| - | | |
| 175,000 | | |
| 18 | | |
| 51,086 | | |
| - | | |
| - | | |
| 51,104 | |
Net
loss for the period | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| (2,281,742 | ) | |
| (2,281,742 | ) |
Balance
at June 30, 2024 | |
| - | | |
$ | - | | |
| 270,000 | | |
$ | 27 | | |
| 7,960,919 | | |
$ | 796 | | |
$ | 11,040,583 | | |
$ | - | | |
$ | (7,304,949 | ) | |
$ | 3,736,457 | |
The
accompanying notes are an integral part of these financial statements.
CLEANCORE
SOLUTIONS, INC.
STATEMENT
OF CASH FLOWS
| |
For
the
Year Ended
June 30,
2024 | | |
October
17,
2022 to
June 30,
2023
(Successor) | | |
June
30,
2022 to
October 16,
2022
(Predecessor) | |
Cash flows from operating activities | |
| | |
| | |
| |
Net loss | |
$ | (2,281,742 | ) | |
$ | (5,023,207 | ) | |
$ | (320,064 | ) |
Adjustments to reconcile net loss to net cash used in operating activities: | |
| | | |
| | | |
| | |
Depreciation and amortization | |
| 155,059 | | |
| 109,144 | | |
| 6,420 | |
Accretion of note payable discount | |
| 5,250 | | |
| 12,750 | | |
| - | |
Non cash interest expense | |
| 85,593 | | |
| 152,684 | | |
| - | |
Stock based compensation | |
| 670,958 | | |
| 4,119,321 | | |
| - | |
Non cash lease expense | |
| 5,308 | | |
| 19,864 | | |
| - | |
Imputed interest | |
| - | | |
| - | | |
| 125,728 | |
Provision for bad debt and write-off of on uncollectable accounts | |
| 37,498 | | |
| 8,641 | | |
| 9,772 | |
Changes in operating assets and liabilities: | |
| | | |
| | | |
| | |
Accounts receivable | |
| (271,224 | ) | |
| (107,942 | ) | |
| 101,423 | |
Inventory | |
| (211 | ) | |
| 475,009 | | |
| (157,596 | ) |
Due from related parties, net | |
| - | | |
| - | | |
| 4,686 | |
Prepaid expenses | |
| 80,301 | | |
| (139,563 | ) | |
| 4,747 | |
Deferred revenue | |
| 10,395 | | |
| - | | |
| 63,701 | |
Accounts payable and accrued liabilities | |
| (45,065 | ) | |
| 136,429 | | |
| 43,932 | |
Net cash used in operating activities | |
| (1,547,880 | ) | |
| (236,870 | ) | |
| (117,251 | ) |
| |
| | | |
| | | |
| | |
Investing activities | |
| | | |
| | | |
| | |
Purchase of property and equipment | |
| (10,438 | ) | |
| (1,260 | ) | |
| - | |
Cash used in acquisition | |
| - | | |
| (2,000,000 | ) | |
| (7,882 | ) |
Net cash used in investing activities | |
| (10,438 | ) | |
| (2,001,260 | ) | |
| (7,882 | ) |
| |
| | | |
| | | |
| | |
Financing activities | |
| | | |
| | | |
| | |
Proceeds from issuance of series seed preferred stock | |
| - | | |
| 1,000,000 | | |
| - | |
Proceeds from issuance of class A common stock | |
| - | | |
| 100 | | |
| - | |
Proceeds from issuance of class B common stock | |
| - | | |
| 1,650,000 | | |
| - | |
Proceeds from issuance of class B common stock pursuant to Initial Public Offering, net of issuance costs | |
| 4,233,875 | | |
| - | | |
| - | |
Proceeds from issuance of convertible notes | |
| 225,000 | | |
| - | | |
| - | |
Payments from issuance of loans from related parties | |
| - | | |
| 208,900 | | |
| 164,917 | |
Payments for deferred offering costs | |
| (587,573 | ) | |
| (227,676 | ) | |
| - | |
Repayments of long term debt | |
| - | | |
| - | | |
| (1,278 | ) |
Payment on note payable | |
| (480,667 | ) | |
| - | | |
| - | |
Repayments of loans due to related parties | |
| (208,900 | ) | |
| - | | |
| (288,861 | ) |
Net cash provided by (used in) financing activities | |
| 3,181,735 | | |
| 2,631,324 | | |
| (125,222 | ) |
| |
| | | |
| | | |
| | |
Net increase (decrease) in cash | |
| 1,623,417 | | |
| 393,194 | | |
| (250,355 | ) |
Cash and cash equivalents at beginning of year | |
| 393,194 | | |
| - | | |
| 263,506 | |
Cash and cash equivalents at the end of year | |
$ | 2,016,611 | | |
$ | 393,194 | | |
$ | 13,151 | |
| |
| | | |
| | | |
| | |
Supplementary cash flow disclosure | |
| | | |
| | | |
| | |
Interest paid | |
$ | 436,346 | | |
$ | 14,438 | | |
$ | 10 | |
Unpaid deferred offering costs | |
$ | - | | |
$ | 75,079 | | |
$ | - | |
Shares issued for conversion from convertible note payable | |
$ | 257,480 | | |
$ | - | | |
$ | - | |
The
accompanying notes are an integral part of these financial statements.
CLEANCORE
SOLUTIONS, INC.
NOTES
TO THE FINANCIAL STATEMENTS
JUNE
30, 2024 AND 2023
1. Organization and Business
CC
Acquisition Corp. was incorporated in the State of Nevada on August 23, 2022 for the sole purpose of acquiring substantially all of the
assets of CleanCore Solutions, LLC, TetraClean Systems, LLC, and Food Safety Technologies, LLC, pursuant to an asset purchase agreement
entered into by CC Acquisition Corp. with these three entities and their owners on October 17, 2022. On November 21, 2022, CC Acquisition
Corp. changed its name to CleanCore Solutions, Inc. (the Company” or “Successor”). Since the Company acquired substantially
all of the assets of each of CleanCore Solutions, LLC, TetraClean Systems, LLC, and Food Safety Technologies, LLC, the business of these
three entities is now operated by the Company, with no subsidiaries. The combined results of CleanCore Solutions, LLC, TetraClean Systems,
LLC and Food Safety Technologies, LLC presented in these financial statements represent the predecessor entity of the Company (the “Predecessor”).
The
Company specializes in the development and production of cleaning products that produce pure aqueous ozone products for professional,
industrial, or home use. The Company has a patented nanobubble technology using aqueous ozone that it believes is highly effective in
cleaning, sanitizing, and deodorizing surfaces and high-touch areas.
The
Company offers products and solutions that are marketed for janitorial and sanitation, ice machine cleaning, laundry, and industrial
industries. Its products are used in many types of environments including retail establishments, distribution centers, factories, warehouses,
restaurants, schools and universities, airports, healthcare, food service, and commercial buildings such as offices, malls, and stores.
The
headquarters, principal address and records of the Company are located at 5920 South 118th Circle, Suite 2, Omaha, Nebraska.
Initial
Public Offering
On April 30, 2024, the Company closed its initial public offering of 1,250,000 shares of common stock at a price to the public of $4.00
per share for gross offering proceeds of $5,000,0000, before deducting underwriting discounts, commissions, and offering expenses payable
by the Company. After deducting underwriting discounts, commissions and other offering costs, the Company received net proceeds of $3,343,547.
Liquidity
The
Company has incurred losses and negative cash flows from operations. From acquisition through June 30, 2024, the Company has financed
its operations primarily through investor funding. As of June 30, 2024, the Company had cash of $2,016,611, a net loss of $2,281,742,
and cash used in operating activities of $1,547,880. In accordance with Accounting Standards Codification (“ASC”) Topic 205-40,
Presentation of Financial Statements - Going Concern, management is required to perform a two-step analysis over the Company’s
ability to continue as a going concern. Management must first evaluate whether there are conditions and events that raise substantial
doubt about the Company’s ability to continue as a going concern for a period of 12 months from the date the financial statements
are issued. If management concludes that substantial doubt is raised, management is also required to consider whether its plans alleviate
that doubt.
Despite
the initial public offering described above, management believes that currently available resources will not be sufficient to fund the
Company’s planned expenditures over the next 12 months. These factors, individually and collectively indicate that a material uncertainty
exists that raises substantial doubt about the Company’s ability to continue as a going concern for 12 months from the date of
issuance of these financial statements.
The
Company will be dependent upon the raising of additional capital through equity and/or debt financing in order to implement its business
plan and generate sufficient revenue in excess of costs. If the Company raises additional capital through the issuance of equity securities
or securities convertible into equity, stockholders will experience dilution, and such securities may have rights, preferences or privileges
senior to those of the holders of common stock. If the Company raises additional funds by issuing debt, the Company may be subject to
limitations on its operations, through debt covenants or other restrictions. There is no assurance that the Company will be successful
with future financing ventures, and the inability to secure such financing may have a material adverse effect on the Company’s
financial condition. These financial statements do not include any adjustments to the amounts and classifications of assets and liabilities
that might be necessary should the Company be unable to continue as a going concern.
The
accompanying financial statements have been prepared on a going concern basis under which the Company is expected to be able to realize
its assets and satisfy its liabilities in the normal course of business.
CLEANCORE
SOLUTIONS, INC.
NOTES
TO THE FINANCIAL STATEMENTS
JUNE
30, 2024 AND 2023
2. Summary of Significant Accounting Policies
Basis
of Presentation and Consolidation
The
accompanying condensed financial statements have been prepared in accordance with accounting principles generally accepted in the United
States of America (“U.S. GAAP”) and pursuant to the rules and regulations of the Securities and Exchange Commission (the
“SEC”). In the opinion of management, all adjustments considered necessary for a fair presentation have been included. The
financial statements of the Company (Successor) are presented since the date of acquisition (October 17, 2022) through the period ended
June 30, 2023.
The
results of the Predecessor represent the combined financial statements of the accounts of CleanCore Solutions, LLC, TetraClean Systems,
LLC and Food Safety Technologies, LLC. These combined financial statements include the accompanying combined statements of operation,
combined statement of members’ equity and combined statement of cash flows for the period July 1, 2022 through October 16, 2022.
All intercompany balances and transactions among the combined entities have been eliminated. In the opinion of predecessor management,
all adjustments considered necessary for a fair presentation have been included.
Use
of Estimates
The
preparation of the Company’s and Predecessor’s financial statements require management to make estimates and assumptions
that impact the reported amounts of assets, liabilities and expenses and the disclosure in the Company’s combined financial statements
and accompanying notes. The Company bases its estimates on historical experience and on various other assumptions that are believed to
be reasonable under the circumstances. By their nature, estimates are subject to an inherent degree of uncertainty and, as such, actual
results may differ from management’s estimates. Significant estimates and assumptions made by the Company are allowance for bad
debt, useful lives of fixed assets, warranty liabilities, accrued contingent liabilities, and allowance for inventory obsolescence.
Risks
and Uncertainties
The
Company is subject to a number of risks similar to other early-stage companies including, but not limited to, profitability, the need
for additional financing to achieve its business strategy, ability to obtain regulatory approval, significant competition, and dependence
on key individuals.
Cash
and Cash Equivalents
Cash
consists of cash in readily available checking and money market accounts. Cash is recorded at cost, which approximates fair value. As
of June 30, 2024 and 2023, cash balances were deposited at a major financial institution. Cash balances are subject to minimal credit
risk as the balances are with high credit quality financial institutions.
Concentration
of Credit Risk
Financial
instruments, which potentially subject the Company to significant concentration of credit risk, consist of cash. The Company maintains
deposits in federally insured financial institutions in excess of respective insured limits. The Company has not experienced any losses
in such accounts and management believes that the Company is not exposed to significant credit risk due to the financial position of
the depository institutions in which those deposits are held.
Major
Customers
The
Company had one customer that accounted for of 14% of its revenues for the year ended June 30, 2024 and two customers
that accounted for a total 66% of revenue for the year ended June 30, 2023. Collateral is not required for customer accounts receivable
balances. The Company maintains an allowance for doubtful accounts as described in “Accounts Receivable” below. The Company
had two customers that accounted for 28% each of total accounts receivable at June 30, 2024, and two customers that accounted for 43%
and 12%, respectively, of total accounts receivable at June 30, 2023.
Major
Vendors
The
Company has one vendor each that it exclusively purchases a major component of its two main products. The Company expects to maintain
this relationship with the vendor; however, it does have a contingency plan in place to use other vendors if necessary, which would result
in minor production delays.
CLEANCORE
SOLUTIONS, INC.
NOTES
TO THE FINANCIAL STATEMENTS
JUNE
30, 2024 AND 2023
Accounts
Receivable
Accounts
receivable is comprised of trade accounts receivables from the Company’s customers. Accounts receivable are recorded at the invoiced
amount and do not bear interest. The Company established an allowance for bad debt of accounts receivables based on a percentage assigned
to aged days outstanding categories. The Predecessor established the allowance for bad debt based on various factors including credit
profiles of the Company’s customers, historical payments, outstanding balances and current economic trends, and performed this
analysis periodically. The Company recorded an allowance for doubtful accounts of $2,535 and $4,419 as of June 30, 2024 and 2023, respectively.
Inventory
Inventory
consists of parts, work in progress and finished goods. The Company values parts and finished goods at the lower of the actual costs
or net realizable value. The Company values work in progress at cost. The Company periodically reviews inventory for obsolete and potentially
impaired items. As of June 30, 2024 and 2023, the Company had an allowance for inventory obsolescence of $14,791 and $14,940, respectively.
Leases
The
Company accounts for leases in accordance with ASC Topic 842 (Topic 842), Leases. Right-of-use assets represent the Company’s
right to use an underlying asset for the lease term, and lease liabilities represent the Company’s obligation to make lease payments
arising from the lease. The lease liability is measured as the present value of the unpaid lease payments, and the right-of-use asset
value is derived from the calculation of the lease liability. Operating leases are included in right-of-use assets, current lease liabilities,
and noncurrent lease liabilities in the balance sheet.
Lease
payments include fixed and in-substance fixed payments, variable payments based on an index or rate, reasonably certain purchase options,
termination penalties, and probable amounts the lessee will owe under a residual value guarantee. Variable lease payments are recognized
as lease expenses as incurred, and generally relate to variable payments made based on the level of services provided by the landlords
of our leases. Lease expense for operating lease payments is recognized on a straight-line basis over the lease term within general and
administrative expenses in the statement of operations.
The
Company uses its estimated incremental borrowing rate, which is derived from information available at the lease commencement date, in
determining the present value of lease payments because the Company does not have the information necessary to determine the rate implicit
in the lease. The Company’s lease term includes any option to extend the lease when it is reasonably certain to be exercised based
on consideration of all relevant factors. Leases with an initial term of 12 months or less are not recorded on the balance sheets and
the Company recognizes lease expense for these leases on a straight-line basis over the lease term.
Business
Combinations
Business
combinations are accounted for using the acquisition method. The fair value of total purchase consideration is allocated to the fair
values of identifiable tangible and intangible assets acquired and liabilities assumed, with the remaining amount being classified as
goodwill. All assets, liabilities and contingent liabilities acquired or assumed in a business combination are recorded at their fair
values at the date of acquisition. Determining the fair value of assets acquired and liabilities assumed requires management to use significant
judgment and estimates including the selection of valuation methodologies, estimates of future revenue and cash flows, discount rates,
and selection of comparable companies. Estimates of fair value are based on assumptions believed to be reasonable, but are inherently
uncertain and unpredictable and, as a result, actual results may differ from those estimates. During the measurement period, not to exceed
one year from the date of acquisition, the Company may record adjustments to the assets acquired and liabilities assumed, with a corresponding
offset to goodwill. At the conclusion of the measurement period, any subsequent adjustments are reflected in the statements of operations.
Transaction costs associated with business combinations are expensed as incurred and are included in general and administrative expenses
in the Company’s statements of operations.
CLEANCORE
SOLUTIONS, INC.
NOTES
TO THE FINANCIAL STATEMENTS
JUNE
30, 2024 AND 2023
Intangible
Assets
Intangible
assets primarily consist of existing technology, customer relationships, and trademarks obtained as a result of the acquisition on October
17, 2022. Intangible assets with definite lives are amortized based on their pattern of economic benefit over their estimated useful
lives and reviewed periodically for impairment. The Company’s trademarks are deemed to have an indefinite life. The estimated useful
life of the acquired technology is 15 years while the estimated useful life of the customer relationships is 5 years.
Impairment
of Goodwill
The
Company evaluates goodwill for impairment annually, as of June 30, or more frequently when indicators of impairment exist. The Company
considers qualitative factors including market conditions, legal factors, operating performance indicators, and competition, among others,
to determine whether it is more likely than not that the fair value of the reporting unit is less than its carrying amount, including
goodwill. If the Company concludes that it is more likely than not that the fair value of the reporting unit is less than its carrying
amount, the Company performs a quantitative impairment test. In performing the quantitative impairment test, the Company compares the
fair value of its reporting unit to the carrying amount including the goodwill of the reporting unit. If the carrying value, including
goodwill, exceeds the reporting unit’s fair value, the Company will recognize an impairment loss for the amount by which the carrying
amount exceeds the reporting unit’s fair value.
The
Company performed its annual evaluation of goodwill on June 30, 2024. Based on the analysis, the Company did not recognize an impairment
loss during the year ended June 30, 2024. Subsequent evaluations will be performed annually on June 30, per the Company’s policy.
Impairment
of Long-Lived Assets
Long-lived
assets consist primarily of property and equipment and intangible assets. Long-lived assets are tested for impairment when events and
circumstances indicate the assets might be impaired by first comparing the estimated future undiscounted cash flows of the asset or asset
group to the carrying value. If the carrying value exceeds the estimated future undiscounted cash flows, an impairment loss is recognized
based on the amount that the carrying value exceeds the fair value of the asset or asset group. The Company did not recognize impairment
losses during the periods ended June 30, 2024 and 2023.
Deferred
Offering Costs
In
accordance with ASC 340-10-S99-1 and SEC Accounting Bulletin Topic 5A, specific incremental costs incurred by the Company directly attributable
to a proposed offering of securities were deferred. As the initial public offering closed on April 30, 2024, a total of $890,453 deferred
costs were charged against the gross proceeds of the offering for the year ended June 30, 2024. These offering costs included fees paid
to underwriters, attorney, accountants as well as printers and other third parties directly related to the offering. Costs such as management
salaries or other general administrative expenses that are not incremental to the offering are not included in the deferred costs.
Patent
Costs
Costs
related to filing and pursuing patent applications are expensed as incurred, as recoverability of such expenditures is uncertain. These
costs are included in general and administrative expenses.
Advertising
Costs
The
Company reports as expense the cost of advertising and promoting its services as incurred. Such amounts totaled $116,007 for the year
ended June 30, 2024, and $4,621 and $14,944 for the period and year ended October 16, 2022 and June 30, 2023, respectively.
CLEANCORE
SOLUTIONS, INC.
NOTES
TO THE FINANCIAL STATEMENTS
JUNE
30, 2024 AND 2023
Stock-based
Compensation
Compensation
expense is recognized for all share-based payments to employees and nonemployees, including stock options, restricted stock awards, and
warrants, in the statements of operation based on the fair value of the awards that are granted. As necessary, the Company’s stock
price at the date of grant was estimated using an acceptable valuation technique such as the probability-weighted expected return model.
The fair value of stock options and warrants are estimated at the date of grant using the Black-Scholes option-pricing model. The fair
value of restricted stock awards is based on the fair market value of the Company’s class B common stock on the date of grant.
Compensation expense for restricted stock awards with performance-based vesting conditions is calculated based on the number of awards
that are expected to vest during the performance period if it is probable that the performance metrics will be achieved. Generally, measured
compensation cost, net of actual forfeitures, is recognized on a straight-line basis over the vesting period of the related share-based
compensation award. The Company accounts for forfeitures of stock-based awards as they occur.
Revenue
Recognition
The
Company generates revenues from sales of its products and recognizes revenue as control of its products is transferred to its customers,
which is generally at the time of shipment based on the contractual terms with the Company’s customers.
The
Company provides customer programs and incentive offerings, including growth incentives and volume-based incentives. These customer programs
and incentives are considered variable consideration. The Company includes in revenue variable consideration only to the extent that
it is probable that a significant reversal in the amount of cumulative revenue recognized will not occur when the variable consideration
is resolved. This determination is made based upon known customer program and incentive offerings at the time of sale and expected sales
volume forecasts as it relates to the Company’s volume-based incentives. This determination is updated every reporting period.
For the years ended June 30, 2024 and 2023, customer growth and volume-based incentives were minimal.
Certain
product sales include a 2-year manufacturer’s warranty that provides the customer with assurance that the product performs as intended.
Such warranties are assurance-type warranties and are accounted for as contingencies under ASC 460-10. Refer to Note 10 for warranty
reserve.
Income
Taxes
The
Company accounts for income tax on the basis of the tax laws enacted at the balance sheet date in accordance with FASB ASC 740, Income
Taxes. The income tax accounting guidance results in two components of income tax expense: current and deferred. Current income tax
expense reflects taxes to be paid or refunded for the current period by applying the provisions of the enacted tax law to the taxable
income or excess of deductions over revenues. The Company determines deferred income taxes using the liability (or balance sheet) method.
Under this method, the net deferred tax asset or liability is based on the tax effects of the differences between the book and tax bases
of assets and liabilities, and enacted changes in tax rates and laws are recognized in the period in which they occur. Deferred income
tax expense results from changes in deferred tax assets and liabilities between periods. Deferred tax assets are reduced by a valuation
allowance if, based on the weight of evidence available, it is more-likely-than-not that some portion or all of a deferred tax asset
will not be realized.
Tax
positions are recognized if it is more-likely-than-not, based on technical merits, that the tax position will be realized or sustained
upon examination. The term “more-likely-than-not” means a likelihood of more than 50%; the terms examined and upon examination
also include resolution of the related appeals or litigation processes, if any. A tax position that meets the more-likely-than-not recognition
threshold is initially and subsequently measured as the largest amount of tax benefit that has a greater than 50% likelihood of being
realized upon settlement with a taxing authority that has full knowledge of all relevant information. The determination of whether or
not a tax position has met the more-likely-than-not recognition threshold considers the facts, circumstances and information available
at the reporting date and is subject to management’s judgment.
CLEANCORE
SOLUTIONS, INC.
NOTES
TO THE FINANCIAL STATEMENTS
JUNE
30, 2024 AND 2023
Net
Loss per Share of Common Stock
Basic
net loss per class A and class B common share is calculated by dividing the net loss distributed to class A and class B, respectively,
by the weighted-average number of common shares of each respective class outstanding during the period, without consideration for potentially
dilutive securities. Diluted net loss per share is computed by dividing the net loss attributable to common stockholders by the weighted-average
number of common shares and potentially dilutive securities outstanding for the period. For purposes of the diluted net loss per share
calculation, stock options and warrants are considered to be potentially dilutive securities. As of June 30, 2024 and 2023, there were
3,382,500 and 2,816,263, respectively, of potential common stock equivalents excluded from the diluted loss per share calculations as
their effect is anti-dilutive. Because the Company has reported a net loss for the years ended June 30, 2024 and 2023, diluted net loss
per common share is the same as basic net loss per common share for such years.
New
Accounting Pronouncements
In
December 2023, the Financial Accounting Standards Board (“FASB”) issued Accounting Standards Update (“ASU”) 2023-09,
“Income Taxes (Topic 740): Improvements to Income Tax Disclosures”, which requires greater disaggregation of income tax disclosures
related to the income tax rate reconciliation and income taxes paid and effective for fiscal years beginning after December 15, 2024.
Early adoption is permitted for annual financial statements that have not yet been issued. The amendments should be applied on a prospective
basis although retrospective application is permitted. The Company is currently evaluating the effects of this pronouncement on its financial
statements and disclosures.
In
November 2023, the FASB issued ASU 2023-07, “Segment Reporting (Topic 280): Improvements to Reportable Segment Disclosures,”
which improves reportable segment disclosure requirements, primarily through enhanced disclosures about significant segment expenses.
The guidance in this update is effective for all public entities for fiscal years beginning after December 15, 2023, with early adoption
permitted. The Company is currently evaluating the effects of this pronouncement on its financial statements and disclosures.
3. Disaggregated Revenue
The
following table disaggregates revenue by product category for the following periods ended:
| |
Year
Ended
June 30,
2024
(Successor) | | |
October 17,
2022 through
June 30,
2023
(Successor) | | |
July 1,
2022 through
October 16,
2022
(Predecessor) | |
Janitorial & Sanitation | |
$ | 1,518,079 | | |
$ | 1,732,611 | | |
$ | 369,089 | |
Ice System | |
| 19,495 | | |
| 30,195 | | |
| 16,744 | |
Commercial and Residential Laundry | |
| 21,129 | | |
| 5,016 | | |
| 6,444 | |
Sanitizing & Disinfecting Tablets | |
| - | | |
| 3,140 | | |
| 160 | |
Other | |
| 46,270 | | |
| 167,404 | | |
| 110,553 | |
Total revenue | |
$ | 1,604,973 | | |
$ | 1,938,366 | | |
$ | 502,990 | |
The
“Other” category of revenue consists primarily of sales of parts, accessories, shipping and handling, and equipment rental
income.
4. Accounts Receivable, net
Accounts
receivable, net consists of the following at:
| |
June 30,
2024 | | |
June 30,
2023 | |
Trade accounts receivable | |
$ | 469,821 | | |
$ | 237,979 | |
Allowance for doubtful accounts | |
| (2,535 | ) | |
| (4,419 | ) |
Total accounts receivable, net | |
$ | 467,286 | | |
$ | 233,560 | |
CLEANCORE
SOLUTIONS, INC.
NOTES
TO THE FINANCIAL STATEMENTS
JUNE
30, 2024 AND 2023
5. Business Combinations
On
October 17, 2022, the Company acquired substantially all of the assets of the Predecessor and accounted for this transaction as a business
combination under ASC 805 as it falls under the definition. The purpose of the transaction was to acquire and further develop and manufacture
patented cleaning products. Total consideration for the acquisition consisted of a $2,000,000 payment made at closing and a $3,000,000
note payable, bearing interest at 7% per annum, to the seller. In addition, if the Company reaches certain metrics as defined in the
purchase agreement, in the 12-month period following the closing date, the Company shall make a one-time payment of $500,000 as an adjustment
to the purchase price. However, due to forecasted net income being negative, the contingent consideration was valued at $0.
The
following table summarizes the fair value of the consideration paid and the fair value of assets acquired and liabilities assumed on
October 17, 2022, the acquisition date.
Consideration | |
| |
Total payments at closing | |
$ | 2,000,000 | |
Note payable to seller at fair value | |
| 2,982,000 | |
Contingent consideration at fair value | |
| - | |
Fair value of total consideration | |
$ | 4,982,000 | |
| |
| | |
Recognized amounts of identifiable assets acquired and liabilities assumed | |
| | |
Accounts receivable | |
$ | 134,259 | |
Inventory | |
| 1,204,023 | |
Prepaids assets | |
| 5,543 | |
Existing technology | |
| 600,000 | |
Customer relationships | |
| 570,000 | |
Tradenames/trademarks | |
| 580,000 | |
Accounts payable and current liabilities | |
| (349,735 | ) |
Total identifiable net assets | |
$ | 2,744,090 | |
Goodwill | |
| 2,237,910 | |
| |
$ | 4,982,000 | |
The
acquired technology consisted of patented nanobubble technology that produces an aqueous ozone solution that requires no additives, filters,
or advanced chemicals. The pure aqueous ozone product is a natural cleaner, sanitizer, and deodorizer produced through the infusion of
ozone into water using electricity. The technology was valued using the multi-period excess earnings method. Under this method, the fair
value of the asset reflects the present value of the projected stream of net cash flows that will be generated by the asset over the
projection period. Key inputs and assumptions in determining the fair value include projected cash flows and the discount rate used to
calculate the present value of such cash flows. The developed technology will be amortized over a useful life of 15 years. Customer relationships
relate to contracts with distributors that were acquired while the trademarks refer to the predecessor’s trademarks that continue
to be used. The trademarks are deemed to have an indefinite life.
The
goodwill of $2,237,910 arising from the acquisition consists largely of the synergies, cost savings, and economies of scale expected
from combining the operations of the acquired assets and the Company and further developing its products. The goodwill is deductible
over 15 years for tax purposes.
The
Company incurred $31,676 of acquisition-related costs which have been recorded within general and administrative expenses in the statement
of operations for the period ended June 30, 2023.
6. Fair Value Measurements
ASC
Topic 820, Fair Value Measurement, establishes a fair value hierarchy for instruments measured at fair value that distinguishes
between assumptions based on market data (observable inputs) and the Company’s own assumptions (unobservable inputs). Observable
inputs are inputs that market participants would use in pricing an asset or liability based on market data obtained from sources independent
of the Company. Unobservable inputs are inputs that reflect the Company’s assumptions about the inputs that market participants
would use in pricing the asset or liability and are developed based on the best information available in the circumstances.
CLEANCORE
SOLUTIONS, INC.
NOTES
TO THE FINANCIAL STATEMENTS
JUNE
30, 2024 AND 2023
ASC
820 identifies fair value as the exit price, representing the amount that would be received to sell an asset or paid to transfer a liability
in an orderly transaction between market participants. As a basis for considering market participant assumptions in fair value measurements,
ASC 820 establishes a three-tier fair value hierarchy that distinguishes between the following:
| Level
1 | – |
Observable inputs such as quoted prices in active markets for
identical assets or liabilities. |
| | |
|
| Level
2 | – |
Inputs, other than quoted prices in active markets, that are
observable for the asset or liability, either directly or indirectly. |
| | |
|
| Level
3 | – |
Unobservable inputs in which there is little or no market data,
which requires the Company to develop its own assumptions. |
Assets
and liabilities measured at fair value are classified in their entirety based on the lowest level of input that is significant to the
fair value measurement. The Company’s assessment of the significance of a particular input to the fair value measurement in its
entirety requires management to make judgments and consider factors specific to the asset or liability. The Company’s financial
assets are subject to fair value measurements on a recurring basis. The Company’s remaining carrying amounts reported in the combined
balance sheets of these financial assets are a reasonable estimate of fair value due to their short-term nature.
7. Inventory
Inventory
consists of the following at:
| |
June 30,
2024 | | |
June 30,
2023 | |
Parts | |
$ | 503,004 | | |
$ | 551,264 | |
Finished goods | |
| 184,112 | | |
| 135,792 | |
Inventory reserve | |
| (14,790 | ) | |
| (14,940 | ) |
Total inventory, net | |
$ | 672,326 | | |
$ | 672,116 | |
The
Company values inventory at the balance sheet date using the weighted average method. The Company recorded an inventory reserve of $14,790
and $14,940 for the years ended June 30, 2024 and 2023, respectively.
8. Property and Equipment, Net
Property
and equipment, net, consist of the following at:
| |
June 30,
2024 | | |
June 30,
2023 | |
Equipment | |
$ | 8,217 | | |
$ | - | |
Vehicles | |
| - | | |
| - | |
Furniture and fixtures | |
| - | | |
| - | |
Leasehold improvements | |
| 3,481 | | |
| 1,260 | |
Total | |
| 11,698 | | |
| 1,260 | |
Less: accumulated depreciation | |
| (1,126 | ) | |
| (63 | ) |
Total property and equipment, net | |
$ | 10,572 | | |
$ | 1,197 | |
Depreciation
expense related to property and equipment was $1,063 and $63 for the years ended June 30, 2024 and 2023, respectively.
CLEANCORE
SOLUTIONS, INC.
NOTES
TO THE FINANCIAL STATEMENTS
JUNE
30, 2024 AND 2023
9. Intangible Assets
Intangible
assets consist of the following at:
| |
June 30,
2024 | | |
June 30,
2023 | |
Technology | |
$ | 600,000 | | |
$ | 600,000 | |
Customer relationships | |
| 570,000 | | |
| 570,000 | |
Trademarks | |
| 580,000 | | |
| 580,000 | |
Total | |
| 1,750,000 | | |
| 1,750,000 | |
Less: accumulated amortization | |
| (263,077 | ) | |
| (109,081 | ) |
Total intangible assets, net | |
$ | 1,486,923 | | |
$ | 1,640,919 | |
The
Company holds 14 patents, which are included in technology. These patents cover the functions of the Company’s products that allow
its machines to produce the ozone in the form of nanobubbles.
Amortization
expense related to intangibles was $153,996 and $109,081 for the years ended June 30, 2024 and 2023, respectively.
10. Accounts Payable and Accrued Expenses
Accounts
payable and accrued expenses consist of the following at:
| |
June 30,
2024 | | |
June 30,
2023 | |
Accounts payable | |
$ | 176,077 | | |
$ | 266,511 | |
Accrued interest | |
| 23,113 | | |
| 152,684 | |
Accrued payroll and related expenses | |
| 59,943 | | |
| 68,026 | |
Accrued pending litigation (Note 17) | |
| 108,242 | | |
| - | |
Warranty reserve | |
| 96,636 | | |
| 156,333 | |
Accrued severance | |
| 70,000 | | |
| - | |
Other accrued expenses | |
| 39,945 | | |
| 1,073 | |
Total accounts payable and other accrued expenses | |
$ | 573,956 | | |
$ | 644,627 | |
11. Debt
Burlington
Promissory Note
In
connection with the acquisition of the Predecessor on October 17, 2022, the Company issued a promissory note in the principal amount
of $3,000,000 to the seller, Burlington Capital, LLC (“Burlington”), which bore interest at 7% per annum and was to mature
on October 17, 2023. On September 13, 2023, the parties signed an extension agreement, pursuant to which the interest rate was increased
to 10% per annum and the maturity date was extended to the earlier of (a) the closing of a firm commitment initial public offering and
concurrent listing on a national securities exchange or (b) December 17, 2023. On December 17, 2023, the parties signed a second extension
agreement, pursuant to which the maturity date was extended to the earlier of (a) the closing of a firm commitment initial public offering
and concurrent listing on a national securities exchange or (b) April 4, 2024. On April 30, 2024, the Company and Burlington entered
into an extension agreement which extended the maturity date to May 9, 2024.
On
May 31, 2024, Burlington and Walker Water LLC (“WW”) entered into an allonge, assignment and agreement (the “Assignment
Agreement”), pursuant to which Burlington agreed to transfer $633,840 of the note to WW. The Assignment Agreement also provided
that the Company make a payment of $900,000 on May 31, 2024 to Burlington to reduce the principal amount of the note by $480,667 and
pay the outstanding accrued interest of $419,333 in full. Also on May 31, 2024, the Company issued an amended and restated promissory
note to Burlington (the “Amended Note”). The Amended Note has a new principal amount of $2,366,160, accrues interest at 8.5%
per annum from October 17, 2022 (the date of the original note), which shall increase to 10% upon an event of default, and requires quarterly
payments in the amount of $100,000 over the course of the next two and a half years, with a final payment of $1,396,881 due on April
1, 2027. The Amended Note may be prepaid at any time with no pre-payment penalty and contains customary events of default for a note
of this type. As of June 30, 2024, the outstanding principal balance of this note is $1,885,493 and it has accrued interest of $13,673.
CLEANCORE
SOLUTIONS, INC.
NOTES
TO THE FINANCIAL STATEMENTS
JUNE
30, 2024 AND 2023
Pursuant
to the Assignment Agreement, the Company also issued a promissory note to WW in the principal amount of $633,840 (the “New Note”).
The New Note accrues interest at 8.5% per annum from October 17, 2022 (the date of the original note), which shall increase to 10% upon
an event of default and is due on December 31, 2024. The New Note may be prepaid at any time with no pre-payment penalty and contains
customary events of default for a note of this type. As of June 30, 2024, the outstanding principal balance of this note is $633,840
and it has accrued interest of $4,490.
Convertible
Promissory Notes
On
January 30, 2024, the Company issued three 10% original issue discount convertible promissory notes to three separate accredited investors
in the principal amounts of $27,778, $111,111, and $111,111. The purchase prices of the notes were $25,000, $100,000 and $100,000, respectively.
These notes accrued simple interest on the outstanding principal amount at the rate of 12% per annum. On May 2, 2024, the Company issued
an aggregate of 257,479 shares of class B common stock upon the conversion of these notes, which included principal of $225,000 and accrued
interest of $37,479.
Line
of Credit
On
June 28, 2024, the Company entered into a loan agreement with Arbor Bank for a revolving line of credit in the amount of $100,000 with
a variable interest rate tied to the U.S. Prime Rate. Monthly payments of accrued interest are due beginning July 28, 2024. The principal
and any outstanding accrued interest are due in full on June 28, 2025. No interest was required to be accrued as of June 30, 2024.
12. Related Party Transactions
The
following due to related party balances were outstanding at:
| |
June 30, 2024 | | |
June 30, 2023 | |
Due to founder – credit card | |
$ | 91,119 | | |
$ | 12,402 | |
Due to founders | |
| - | | |
| 208,900 | |
Total due to related parties | |
$ | 91,119 | | |
$ | 221,302 | |
At
June 30, 2024, the Company had a short term amount due to Clayton Adams, its Chief Executive Officer and founder, in the amount of $91,119
for operational expenses paid by a credit card in his name. At June 30, 2023, that amount was $12,402. The Company has a verbal agreement
with Mr. Adams to pay the credit card charges directly to the issuing financial institution as they become due and is current on these
payments.
On
October 4, 2022, the Company issued a promissory note to each of Matthew Atkinson, the Company’s Chief Executive Officer at such
time, and Clayton Adams, the Company’s President at such time, in the principal amount of $104,450 each for a total of $208,900.
These notes bore interest at a rate of 5% per annum beginning on the 30th day after issuance and were due on the 60th day following written
demand from the holder. As of June 30, 2023, the Company recorded this as a short-term note payable on the balance sheet, due to the
demand terms of the agreement, and recorded related accrued interest of $7,698. On May 29, 2024, the Company repaid these two promissory
notes, including interest accrued of $8,506 each.
On
October 17, 2022, the Company entered into a consulting agreement with Birddog Capital, LLC (“Birddog”), a limited liability
company owned by Clayton Adams, a significant security holder at such time and the Company’s current Chief Executive Officer, pursuant
to which the Company engaged Birddog to provide management services to the Company. Pursuant to the consulting agreement, the Company
agreed to pay Birddog a monthly fee of $6,000 commencing on October 17, 2022. The Company also agreed to reimburse Birddog for all pre-approved
business expenses. The term of the consulting agreement was for one (1) year. On April 1, 2024, the Company entered into a new consulting
agreement with Birddog which provides for a monthly fee of $22,000. In addition, the Company agreed to pay Birddog $175,000 upon completion
of the initial public offering and grant Birddog 500,000 restricted stock units, with 250,000 shares vesting immediately and 250,000
shares vesting eighteen months after issuance. The consulting agreement expires on October 23, 2025.
On
October 17, 2022, the Company entered into a consulting agreement with Elev8, a business consulting company owned by Matthew Atkinson,
the Company’s President and a significant security holder at such time, pursuant to which the Company engaged Elev8 to provide
management services to the Company. Pursuant to the consulting agreement, the Company agreed to pay Elev8 a monthly fee of $6,000 commencing
on October 17, 2022. The Company also agreed to reimburse Elev8 for all pre-approved business expenses. The Company has no outstanding
balances related to this agreement as of June 30, 2024.
CLEANCORE
SOLUTIONS, INC.
NOTES
TO THE FINANCIAL STATEMENTS
JUNE
30, 2024 AND 2023
On
July 27, 2023, the Company agreed to purchase approximately $105,000 worth of inventory from Nebraska C. Ozone, LLC, a related party
business owned by Lisa Roskens, a significant stockholder and the principal officer of Burlington, due to an open purchase order that
the Predecessor had with an inventory vendor that was not included in the liabilities assumed from the Predecessor per the terms of the
acquisition purchase agreement. The inventory is to be purchased as needed, consistent with other inventory purchases. However, if the
entire $105,000 amount is not purchased by March 31, 2024, the balance at that date begins accruing interest at a rate of seven percent
(7%) per annum until it is paid in full. As of June 30, 2024, the Company has not purchased any of the inventory and as such, has accrued
interest of $2,471.
On
March 26, 2024, the Company entered into a loan agreement with Clayton Adams, a significant stockholder, pursuant to which the Company
issued a revolving credit note to Mr. Adams in the principal amount of up to $500,000. Pursuant to the loan agreement and note, Mr. Adams
agreed to provide advances to the Company upon request during the period commencing on April 25, 2024 and continuing until the second
anniversary of such date, which is referred to as the maturity date. This note accrues simple interest on the outstanding principal amount
at the rate of 8% per annum, with all principal and interest due on the maturity date; provided that upon an event of default (as defined
in the note), such rate shall increase to 13%. The Company may prepay the note at any time without penalty or premium. The note is unsecured
and contains customary events of default for a loan of this type. As of June 30, 2024, no advances have been made and the principal amount
of this note is $0.
13. Stockholders’ Equity
The
Company’s authorized capital stock as of June 30, 2024 consists of 350,000,000 shares, consisting of (i) 300,000,000 shares of
common stock, par value $0.0001 per share, of which 50,000,000 shares are designated class A common stock and 250,000,000 shares are
designated as class B common stock; and (ii) 50,000,000 shares of “blank check” preferred stock, par value $0.0001 per share,
of which 4,000,000 are designated as series seed preferred stock.
Series
Seed Preferred Stock
Below
is a summary of the terms of the series seed preferred stock.
Ranking.
The series seed preferred stock ranks, as to the payment of dividends and the distribution of assets upon liquidation, dissolution or
winding up, senior to the common stock.
Liquidation
Rights. In the event of any voluntary or involuntary liquidation, dissolution or winding up of the Company or any deemed liquidation
event (as defined in the certificate of designation), before any payment shall be made to the holders of common stock by reason of their
ownership thereof, the holders of shares of series seed preferred stock shall be entitled to be paid out of the funds and assets available
for distribution to its stockholders, an amount per share equal to the greater of (a) $0.25 per share, plus any dividends declared but
unpaid thereon, or (b) such amount per share as would have been payable had all shares of series seed preferred stock been converted
into class A common stock immediately prior to such liquidation, dissolution or winding up or deemed liquidation event.
Dividends.
All dividends shall be declared pro rata on the common stock and series seed preferred stock on a pari passu basis according to the number
of shares of common stock held by such holders. For this purpose, each holder of shares of series seed preferred stock is to be treated
as holding the greatest whole number of shares of common stock then issuable upon conversion of all shares of series seed preferred stock
held by such holder.
Voting
Rights. The holders of series seed preferred stock shall have the right to one vote for each share of class A common stock into
which such series seed preferred stock could then be converted, and with respect to such vote, the holders shall have full voting rights
and powers equal to the voting rights and powers of the holders of class A common stock, and shall be entitled to vote together with
holders of class A common stock with respect to any question upon which holders of class A common stock have the right to vote.
CLEANCORE
SOLUTIONS, INC.
NOTES
TO THE FINANCIAL STATEMENTS
JUNE
30, 2024 AND 2023
Conversion
Rights. Each share of series seed preferred stock shall be convertible at the option of the holder thereof into such number of
shares of class A common stock as is determined by dividing $0.25 per share by the conversion price in effect at the time of conversion.
The conversion price is initially $0.25 per share (subject to appropriate adjustment in the event of any stock dividend, stock split,
combination, recapitalization, or merger or consolidation). In addition, all outstanding shares of series seed preferred stock shall
automatically be converted into shares of common A common stock upon (a) the closing of the sale of shares of class A common stock to
the public in a public offering pursuant to an effective registration statement under the Securities Act of 1933, as amended (or a qualified
offering statement under Regulation A of the Securities Act, as amended), (b) the date that the Company or a successor to the Company
becomes an issuer with a class of securities registered under Section 12 or subject to Section 15(d) of the Securities Exchange Act of
1934, as amended (“Exchange Act”) and is subject to the periodic and current reporting requirements of Section 13 or 15(d)
of the Exchange Act or is required to file reports under Regulation A of the Securities Act of 1933, as amended, or (c) the date and
time, or the occurrence of an event, specified by vote or written consent of holders of at least a majority of the outstanding shares
of series seed preferred stock at the time of such vote or consent, voting as a single class on an as-converted basis.
For
the Year Ended June 30, 2023
In
September 2022, the Company issued an aggregate of 4,000,000 shares of series seed preferred stock at a purchase price of $0.25 per share.
As
of June 30, 2023, 4,000,000 shares of series seed preferred stock were issued and outstanding.
For
the Year Ended June 30, 2024
During
the year ended June 30, 2024, a total of 4,000,000 shares of series seed preferred stock were converted into 4,000,000 shares of class
A common stock.
As
of June 30, 2024, no shares of series seed preferred stock were issued and outstanding.
Common
Stock
The
Company has two classes of authorized common stock — class A common stock and class B common stock. The rights of the holders of
the class A common stock and class B common stock are identical, except with respect to voting and conversion. Each share of class A
common stock is entitled to ten votes per share and is convertible into one share of class B common stock. Each share of class B common
stock is entitled to one vote per share. As of June 30, 2024, all of the outstanding class A common stock was held by one of the Company’s
founders, which is also the current Chief Executive Officer.
For
the Year Ended June 30, 2023
On
August 26, 2022, the Company issued an aggregate of 1,000,000 shares of class A common stock at a purchase price of $0.0001 per share.
In October and November 2022, the Company issued an aggregate of 660,921 shares of class B common stock at a purchase price of $1.74
per share. On November 29, 2022, the Company issued 777,778 shares of class B common stock upon the exercise of a warrant for an aggregate
exercise price of $500,000. On April 1, 2023, the Company issued 17,241 shares of class B common stock to a professional firm in exchange
for services at $1.74 per share. Accordingly, stock compensation expense in the amount of $29,999 was recorded by the Company. On June
1, 2023, an aggregate of 340,000 shares of class A common stock were converted into an aggregate of 340,000 shares of class B common
stock.
As
of June 30, 2023, there were 660,000 shares of class A common stock and 1,795,940 shares of class B common stock issued and outstanding.
CLEANCORE
SOLUTIONS, INC.
NOTES
TO THE FINANCIAL STATEMENTS
JUNE
30, 2024 AND 2023
For
the Year Ended June 30, 2024
In
July 2023, the Company issued 1,000,000 shares of class A common stock upon the conversion of 1,000,000 shares of series seed preferred
stock. In addition, the Company issued a total of 1,310,000 shares of class B common stock upon the conversion of 1,310,000 shares of
class A common stock. In February 2024, the Company issued a total of 2,000,000 shares of class A common stock upon the conversion of
2,000,000 shares of series seed preferred stock, which were immediately converted into 2,000,000 shares of class B common stock upon
issuance. On February 6, 2024, the Company issued 200,000 shares of class B common stock upon the conversion of 200,000 shares of class
A common stock. On April 30, 2024, the Company issued 1,000,000 shares of class A common stock upon the conversion of 1,000,000 shares
of series seed preferred stock. In addition, upon closing of the initial public offering, the Company sold 1,250,000 shares of class
B common stock for proceeds of $3,343,547, net of $1,656,453 of issuance and deferred offering costs. On April 30, 2024, the Company
issued 175,000 shares of class B common stock pursuant to restricted stock award and 87,500 shares of class B common stock upon vesting
of a restricted stock unit award granted under the 2022 Plan (as defined below). On May 2, 2024, the Company issued an aggregate of 257,479
shares of class B common stock upon the conversion of the 10% original issue discount convertible promissory notes issued on January
30, 2024 (see Note 11), which included principal of $225,000 and accrued interest of $37,479. On May 15, 2024, the Company issued 880,000
shares of class B common stock upon the conversion of 880,000 shares of class A common stock. On June 12, 2024, the Company issued 5,000
shares of class B common stock upon vesting of a restricted stock unit award granted under the 2022 Plan.
As
of June 30, 2024, there were 270,000 shares of class A common stock and 7,960,919 shares of class B common stock issued and outstanding.
2022
Equity Incentive Plan
On
September 16, 2022, the Company’s board of directors adopted the Company’s 2022 Equity Incentive Plan (as amended, the “2022
Plan”), which was adopted by stockholders on November 18, 2022, which reserved a total of 1,736,819 share of the Company’s
class B common stock for issuance. On January 3, 2024, the Company adopted an amendment to the 2022 Plan, which increased the total shares
of class B common stock available for grant to 3,240,000. Additionally, the number of shares of class B common stock available for issuance
under the 2022 Plan will automatically increase on January 1 of each calendar year during the term of the 2022 Plan by an amount equal
to 5% of the total number of shares of class B common stock issued and outstanding on December 31 of the immediately preceding calendar
year.
Incentive
awards authorized under the 2022 Plan include, but are not limited to, nonqualified stock options, incentive stock options, restricted
stock awards, restricted stock units, performance grants intended to comply with Section 162(m) of the Internal Revenue Code of 1986,
as amended (the “Code”), and stock appreciation rights. If an incentive award granted under the 2022 Plan expires, terminates,
is unexercised or forfeited, the surrendered shares will become available for future awards under the 2022 Plan.
The
Company’s employees and advisors were granted awards under the 2022 Plan. Therefore, an allocation of the share-based compensation
was made to the Company.
Stock
Options
During the year ended June 30, 2023, the Company had issued options to purchase an aggregate of 2,000,000 shares of class A common stock at
an exercise price of $0.25 per share outside of the 2022 Plan and 770,000 shares of class B common stock at an average price of $2.21
per share under the 2022 Plan.
During
the year ended June 30, 2024, the Company issued additional options to purchase 525,000 shares of class B common stock at a weighted
average exercise price of $3.31 per share under the 2022 Plan.
All
of the class A options and 75,000 of the class B options were fully vested as of the grant date. The remaining class B options have a
graded vesting term based on continuous service during the vesting period.
CLEANCORE
SOLUTIONS, INC.
NOTES
TO THE FINANCIAL STATEMENTS
JUNE
30, 2024 AND 2023
Warrants
On
October 14, 2022 and November 29, 2022, the Company issued warrants for the purchase of 42,241 and 4,022 shares of class B common stock,
respectively, to a third party as part of their compensation earned. The warrants are exercisable for a period of five years at an exercise
price of $1.74 (subject to adjustments for stock dividends, stock splits, mergers, consolidations and similar transactions). On March
5, 2024, the Company cancelled these warrants without issuing a replacement award. As the warrants were already vested, previously recognized
compensation cost was not reversed.
On
October 17, 2022, the Company issued a warrant for the purchase of 777,778 shares of class B common stock for an aggregate exercise price
of $500,000 to Burlington. On November 29, 2022, Burlington exercised this warrant in full.
On
April 30, 2024, the Company issued a warrant for the purchase of 87,500 shares of class B common stock at an exercise price of $5.00,
subject to adjustments, to the representative of the underwriters in the initial public offering. The warrant will be exercisable at
any time and from time to time, in whole or in part, during the period commencing on April 30, 2024 and ending on April 25, 2029 and
may be exercised on a cashless basis under certain circumstances.
Restricted
Stock Awards
On
April 30, 2024, the Company granted a restricted stock award under the 2022 Plan for 175,000 shares of class B common stock, of which
15,000 shares vested on the date of grant, 10,625 shares will vest quarterly through June 30, 2026 and the remaining 75,000 shares will
vest as the grantee reaches certain sales targets in a twelve month period.
On
April 30, 2024, the Company granted a restricted stock unit award under the 2022 Plan for 1,300,000 shares of class B common stock, of
which 87,500 shares vested and were issued on the date of grant. In June 2024, the participant and the Company agreed to separate. As
a result, the participant kept the 87,500 shares that were vested and forfeited all other shares available under the award. In addition
to the 87,500 shares, the participant will also receive 20,000 shares of class B common stock on January 2, 2025.
On
June 12, 2024, the Company granted a restricted stock unit award under the 2022 Plan for 188,000 shares of class B common
stock, of which 5,000 shares vested and were issued on the date of grant and, 5,000 will vest on July 12, 2024. In addition, 18,000 shares
vest upon completion of tasks as outlined between the Company and grantee and an additional 160,000 shares will vest as the Company achieves
certain sales targets in a twelve-month period.
The
information presented in the following table represents the restricted stock awards, including performance-based awards, granted and
outstanding during the period:
| |
Performance-
Based
Restricted
Shares | | |
Service-Based
Restricted
Shares | | |
Weighted Average Grant Date
Fair Value | |
Beginning balance | |
| - | | |
| - | | |
$ | - | |
Granted | |
| - | | |
| - | | |
| - | |
Forfeited | |
| - | | |
| - | | |
| - | |
Vested | |
| - | | |
| - | | |
| - | |
Outstanding, unvested grants at June 30, 2023 | |
| - | | |
| - | | |
| - | |
Granted | |
| 235,000 | | |
| - | | |
| 3.10 | |
Granted | |
| - | | |
| 1,448,000 | | |
| 3.10 | |
Forfeited | |
| - | | |
| (1,212,500 | ) | |
| 3.10 | |
Vested | |
| - | | |
| (107,500 | ) | |
| 3.10 | |
Outstanding, unvested grants at June 30, 2024 | |
| 235,000 | | |
| 128,000 | | |
$ | 3.09 | |
Stock-based
Compensation
Stock
options and warrants are granted at the fair market value of the underlying common stock on the date of grant. The Company recognizes
compensation expense for these awards using the straight-line recognition method over the vesting period.
CLEANCORE
SOLUTIONS, INC.
NOTES
TO THE FINANCIAL STATEMENTS
JUNE
30, 2024 AND 2023
The
fair value of stock options and warrants was estimated at the date of grant using a Black-Scholes option-pricing model with the following
weighted average assumptions for the years ended June 30, 2024 and 2023:
| | June 30,
2024 | | | June 30,
2023 | |
Risk-free interest rate | | | 5.10 | % | | | 3.80 | % |
Dividend yield | | | 0.0 | % | | | 0.0 | % |
Expected volatility | | | 47.44 | % | | | 54.04 | % |
Expected life of awards | | | 3.3 years | | | | 3.9 years | |
Fair value of awards granted during the year | | $ | 0.90 | | | $ | 1.35 | |
The
risk-free interest rate is based on U.S. government issues with a remaining term equal to the expected life of the awards. The determination
of expected volatility is based on historical volatility of an appropriate industry sector index. The weighted average expected term
was estimated for options using the average of the vesting term and contractual term of the awards. The weighted-average fair value per
share of total awards granted during the years ended June 30, 2024 and 2023 was $1.35 and $0.90, respectively.
| | Warrants | | | Stock Options | | | Weighted Average Remaining Life (years) | | | Weighted Average Exercise Price | |
Beginning balance | | | - | | | | - | | | | - | | | $ | - | |
Granted | | | 824,041 | | | | - | | | | 0.44 | | | | 0.69 | |
Granted | | | - | | | | 2,770,000 | | | | 4.77 | | | | 0.51 | |
Cancelled | | | - | | | | - | | | | - | | | | - | |
Forfeited | | | - | | | | - | | | | - | | | | - | |
Exercised | | | (777,778 | ) | | | - | | | | - | | | | 0.61 | |
Outstanding, June 30, 2023 (2,125,152 shares exercisable) | | | 46,263 | | | | 2,770,000 | | | | 5.01 | | | $ | 0.59 | |
Granted | | | - | | | | 525,000 | | | | 2.44 | | | | 3.31 | |
Granted | | | 87,500 | | | | | | | | 0.86 | | | | 0.86 | |
Cancelled | | | (46,263 | ) | | | - | | | | | | | | 0.08 | |
Forfeited | | | - | | | | - | | | | - | | | | - | |
Exercised | | | - | | | | - | | | | - | | | | - | |
Outstanding, June 30, 2024 (2,738,472 shares exercisable) | | | 87,500 | | | | 3,295,000 | | | | 3.30 | | | $ | 4.17 | |
The aggregate intrinsic value of the 2,738,472 shares exercisable at June 30, 2024 was $3,668,019. The intrinsic value and total cash
received of awards exercised for the period ending June 30, 2023 was $855,556 and $500,000, respectively. No cash awards were exercised
during the year ended June 30, 2024.
Total stock compensation expense for the year ended June 30, 2024 was $670,958. In addition, $94,850 of warrants issued to representative
of the underwriters in the initial public offering during the year ended June 30, 2024 were recorded as an offset to equity. Total stock
compensation expense for the period ended June 30, 2023 consists of $3,231,443 related to stock options and $857,889 of warrants. In addition,
$42,835 of warrants issued to representative of the underwriters in the initial public offering were recorded as an offset to equity as
of June 30, 2024. As of June 30, 2024, total unrecognized stock compensation expense was $930,433 with the weighted average period over
which it is expected to be recognized of 2.01 years.
14. Net Loss Per Share
The
following table sets forth the computation of basic and dilutive net income per share of class A and class B common stock:
| |
Year Ended June 30, 2024 | |
| |
Class A | | |
Class B | |
Basic and diluted net loss per share: | |
| | |
| |
Numerator | |
| | |
| |
Allocation of undistributed loss | |
$ | (171,420 | ) | |
$ | (2,110,322 | ) |
Denominator | |
| | | |
| | |
Weighted average number of shares used in per share computation | |
| 350,192 | | |
| 4,311,142 | |
Basic and diluted net loss per share | |
$ | (0.49 | ) | |
$ | (0.49 | ) |
CLEANCORE
SOLUTIONS, INC.
NOTES
TO THE FINANCIAL STATEMENTS
JUNE
30, 2024 AND 2023
| |
Period Ended June 30, 2023 (Successor) | |
| |
Class A | | |
Class B | |
Basic and diluted net loss per share: | |
| | |
| |
Numerator | |
| | | |
| | |
Allocation of undistributed loss | |
$ | (2,111,882 | ) | |
$ | (2,911,325 | ) |
Denominator | |
| | | |
| | |
Weighted average number of shares used in per share computation | |
| 967,987 | | |
| 1,334,414 | |
Basic and diluted net loss per share | |
$ | (2.18 | ) | |
$ | (2.18 | ) |
15. Income Taxes
The
Company files income tax returns in the U.S. federal and applicable state jurisdictions.
Management
is required to analyze all open tax years, as defined by the statute of limitations, for all major jurisdictions, which includes federal
and certain states. The fiscal year ended June 30, 2023 was the entity’s initial year of existence, and is not subject to federal
or state tax examinations prior to this period.
The
Company’s provision for income taxes is comprised of the following components for the year ended June 30, 2024:
| |
Years Ended | |
| |
6/30/2024 | | |
6/30/2023 | |
Current Tax Expense (Benefit) | |
| | |
| |
Federal | |
| - | | |
| - | |
State | |
| - | | |
| - | |
Current Tax Expense (Benefit) | |
$ | - | | |
$ | - | |
| |
| | | |
| | |
Deferred Tax Expense (Benefit) | |
| | | |
| | |
Federal | |
| - | | |
| - | |
State | |
| - | | |
| - | |
Deferred Tax Expense (Benefit) | |
| - | | |
| - | |
| |
| | | |
| | |
Total Income Tax Expense (Benefit) | |
$ | - | | |
$ | - | |
The
Company’s income tax expense from continuing operations for the year ended June 30, 2024 differed from the statutory federal rate
of 21% as follows:
Pre-Tax Book Income | |
$ | (2,281,742 | ) |
| |
Years Ended | |
| |
6/30/2024 | | |
6/30/2023 | |
| |
Amount | | |
Percent | | |
Amount | | |
Percent | |
Rate Reconciliation | |
| | |
| | |
| | |
| |
Federal tax (benefit) at a statutory rate | |
$ | (479,166 | ) | |
| 21 | % | |
$ | (1,054,873 | ) | |
| 21.00 | % |
State tax expense (benefit) | |
| (125,968 | ) | |
| 5.52 | % | |
| (277,654 | ) | |
| 5.53 | % |
Other Permanent Differences | |
| 804 | | |
| (0.04 | )% | |
| 490 | | |
| (0.01 | )% |
Increase (Decrease) in valuation allowance related to current period P&L activity | |
| 604,330 | | |
| (26.49 | )% | |
| 1,332,037 | | |
| (26.52 | )% |
Total tax expense | |
$ | - | | |
| 0.00 | % | |
$ | - | | |
| 0.00 | % |
CLEANCORE
SOLUTIONS, INC.
NOTES
TO THE FINANCIAL STATEMENTS
JUNE
30, 2024 AND 2023
Deferred
tax assets and liabilities consist of the following at June 30, 2024:
| |
Years Ended | |
| |
6/30/2024 | | |
6/30/2023 | |
Deferred Tax Assets | |
| | |
| |
Accrued Expenses | |
$ | 67,775 | | |
$ | 55,680 | |
Equity Compensation | |
| 1,186,561 | | |
| 1,092,856 | |
Lease Liabilities | |
| 145,913 | | |
| 129,075 | |
NOL Carryforwards | |
| 720,498 | | |
| 214,559 | |
Valuation Allowance | |
| (1,936,367 | ) | |
| (1,332,037 | ) |
Total Deferred Tax Assets | |
$ | 184,379 | | |
$ | 160,133 | |
| |
| | | |
| | |
Deferred Tax Liabilities | |
| | | |
| | |
Property and equipment | |
$ | 24 | | |
$ | (252 | ) |
Intangible Assets | |
| (31,881 | ) | |
| (561 | ) |
Prepaid Expenses | |
| (13,288 | ) | |
| (35,515 | ) |
ASC 842 Right of Use Asset | |
| (139,234 | ) | |
| (123,805 | ) |
Valuation Allowance | |
| - | | |
| - | |
Total Deferred Tax Liabilities | |
$ | (184,379 | ) | |
$ | (160,133 | ) |
Net Deferred Tax Asset (Liability) | |
$ | - | | |
$ | - | |
In
assessing the realizability of deferred tax assets, management considers whether it is more-likely-than-not that some portion of the
deferred tax asset will not be realized. The ultimate realization of deferred tax assets is dependent upon the generation of future taxable
income during the periods in which those temporary differences become deductible.
As
of June 30, 2024, the Company recognized a full valuation allowance on its net deferred tax asset to reflect the fact it is not more-likely-than-not
to realize any portion of the asset.
| |
Years Ended | |
| |
6/30/2024 | | |
6/30/2023 | |
Other Items – All Gross | |
| | |
| |
Federal NOL Carryovers | |
$ | 2,715,784 | | |
$ | 808,741 | |
State NOL Carryovers | |
$ | 2,715,784 | | |
$ | 808,741 | |
At
June 30, 2024 and 2023, the Company had net operating loss carryforwards for Federal income tax purposes of $2,715,784 and $808,741,
respectively, which would be available to offset future federal taxable income, if any, and would not be subset to expiration. At June
30, 2024 and 2023, the Company has net operating loss carryforwards for state income tax purposes of $2,715,784 and $808,741, which are
available to offset future state taxable income, which is subject to expiration beginning in 2043.
16. Commitments and Contingencies
Legal
Proceedings
From
time to time, the Company may become involved in various lawsuits and legal proceedings which arise in the ordinary course of business.
However, litigation is subject to inherent uncertainties and an adverse result in these or other matters may arise from time to time
that may harm our business. The Company is aware of one legal claim and has accrued approximately $108,000 for such claim (Note 17).
The Company is currently not aware of any other such legal proceedings or claims that it believes will have a material adverse effect
on its business, financial condition or operating results.
Retirement
Plans
The
Successor does not maintain a defined contribution plan or any other type of retirement plan for its employees.
CLEANCORE
SOLUTIONS, INC.
NOTES
TO THE FINANCIAL STATEMENTS
JUNE
30, 2024 AND 2023
For
the period of July 1, 2022 through October 16, 2022, the Predecessor maintained a defined contribution 401(k) plan available to eligible
employees. Employee contributions are voluntary and are determined on an individual basis, limited to the maximum amount allowable under
federal tax regulations. Matching contributions to the 401(k) plan are made for certain eligible employees to meet the non- discrimination
provisions of the plan. During this period, the Predecessor made a contribution of $1,512.
Leases
The
Company has a non-cancellable operating lease commitment for its office facility expiring in 2028. Rent expense totaled $130,723 and
$57,626 for the years ended June 30, 2024 and 2023, respectively.
The
following table discloses the lease cost, discount rate, and remaining lease term for operating leases as of June 30, 2024 and 2023:
| | June 30,
2024 | | | June 30,
2023 | |
Operating lease cost | | $ | 130,723 | | | $ | 57,626 | |
Remaining lease term | | | 3.7 years | | | | 4.7 years | |
Discount rate | | | 6.56 | % | | | 6.00 | % |
The
discount rate was determined using the Company’s external debt and was adjusted for collateralization, term and lease amount.
The
following table discloses the undiscounted cash flows on an annual basis and a reconciliation of the undiscounted cash flows of operating
lease liabilities recognized in the balance sheet as of June 30, 2024:
Year
Ended June 30, | |
| |
2025 | |
$ | 163,147 | |
2026 | |
| 167,226 | |
2027 | |
| 171,407 | |
2028 | |
| 116,160 | |
2029 | |
| - | |
Total undiscounted cash flows | |
| 617,940 | |
Less amount representing interest | |
| (67,949 | ) |
Present value of lease liabilities | |
| 549,991 | |
Less current portion | |
| (131,887 | ) |
Noncurrent lease liabilities | |
$ | 418,104 | |
17. Subsequent Events
The Company has evaluated events subsequent to June 30, 2024, to assess
the need for potential recognition or disclosure. Such events were evaluated through September 20, 2024, the date the financial statements
were available to be issued. The following were noted:
Lawsuit
On
August 20, 2024, the Company’s former Chief Executive Officer, Matthew Atkinson, filed a lawsuit against the Company in the State
of Nebraska claiming compensation, unreimbursed expenses and accrued and unpaid vacation owed to him prior to his resignation in February
2024. The Company has accrued approximately $108,000 for such claim (see Note 16).
Product
Development Proposal
On
August 20, 2024, the Company entered into a product development proposal with E-Business International Incorporation, pursuant to which
Business International Incorporation, an engineering company, will look for more efficient ways to assemble some of the Company’s
units, and will then take over assembly of certain products using overseas facilities.
Distributor
Agreement
On
September 10, 2024, the Company entered into a sole distributorship agreement with Consensus B.V., pursuant to which Consensus B.V. will
act as sole distributor of the Company’s products in the European Union, United Kingdom, Bahrain, Kuwait, Oman, Qatar, Saudi Arabia
and United Arab Emirates. The agreement is for a term of five years and may be terminated by either party upon not less than four months’
notice; provided that either party may terminate the agreement immediately upon a substantial breach of the agreement, as more particularly
described in the agreement.
SIGNATURES
Pursuant
to the requirements of Section 13 or 15(d) of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed
on its behalf by the undersigned, thereunto duly authorized.
Date:
September 20, 2024 |
CLEANCORE
SOLUTIONS, INC. |
|
|
|
/s/
Clayton Adams |
|
Name: |
Clayton Adams |
|
Title: |
Chief Executive Officer |
|
|
(Principal Executive Officer) |
|
|
|
/s/
David Enholm |
|
Name: |
David Enholm |
|
Title: |
Chief Financial Officer |
|
|
(Principal Financial and Accounting Officer) |
Pursuant
to the requirements of the Securities Exchange Act of 1934, this report has been signed below by the following persons on behalf of the
registrant and in the capacities and on the dates indicated.
SIGNATURE |
|
TITLE |
|
DATE |
|
|
|
|
|
/s/
Clayton Adams |
|
Chairman
and Chief Executive Officer (principal executive officer) |
|
September
20, 2024 |
Clayton
Adams |
|
|
|
|
|
|
|
|
|
/s/
David Enholm |
|
Chief
Financial Officer (principal financial and accounting officer) |
|
September
20, 2024 |
David
Enholm |
|
|
|
|
|
|
|
|
|
/s/
Brent Cox |
|
Director |
|
September
20, 2024 |
Brent
Cox |
|
|
|
|
|
|
|
|
|
/s/
James M. Grisham |
|
Director |
|
September
20, 2024 |
James
M. Grisham |
|
|
|
|
|
|
|
|
|
/s/
Larry Goldman |
|
Director |
|
September
20, 2024 |
Larry
Goldman |
|
|
|
|
5854
0.0001
0.0001
0.49
2.18
350192
967987
1334414
4311142
50000000
0.49
0.49
2.18
2.18
false
FY
0001956741
0001956741
2023-07-01
2024-06-30
0001956741
2023-12-29
0001956741
2024-09-19
0001956741
2024-06-30
0001956741
2023-06-30
0001956741
us-gaap:RelatedPartyMember
2024-06-30
0001956741
us-gaap:RelatedPartyMember
2023-06-30
0001956741
us-gaap:CommonClassAMember
2024-06-30
0001956741
us-gaap:CommonClassAMember
2023-06-30
0001956741
us-gaap:CommonClassBMember
2024-06-30
0001956741
us-gaap:CommonClassBMember
2023-06-30
0001956741
2022-10-17
2023-06-30
0001956741
2022-07-01
2022-10-16
0001956741
zone:ClassAAndClassBStockMember
2023-07-01
2024-06-30
0001956741
zone:ClassAAndClassBStockMember
2022-10-17
2023-06-30
0001956741
us-gaap:CommonClassAMember
2023-07-01
2024-06-30
0001956741
us-gaap:CommonClassAMember
2022-10-17
2023-06-30
0001956741
us-gaap:CommonClassBMember
2023-07-01
2024-06-30
0001956741
us-gaap:CommonClassBMember
2022-10-17
2023-06-30
0001956741
zone:SeriesSeedMember
us-gaap:PreferredStockMember
2022-06-30
0001956741
us-gaap:CommonClassAMember
us-gaap:CommonStockMember
2022-06-30
0001956741
us-gaap:CommonClassBMember
us-gaap:CommonStockMember
2022-06-30
0001956741
us-gaap:AdditionalPaidInCapitalMember
2022-06-30
0001956741
zone:MembersCapitalAmountMember
2022-06-30
0001956741
us-gaap:RetainedEarningsMember
2022-06-30
0001956741
2022-06-30
0001956741
zone:SeriesSeedMember
us-gaap:PreferredStockMember
2022-07-01
2022-10-16
0001956741
us-gaap:CommonClassAMember
us-gaap:CommonStockMember
2022-07-01
2022-10-16
0001956741
us-gaap:CommonClassBMember
us-gaap:CommonStockMember
2022-07-01
2022-10-16
0001956741
us-gaap:AdditionalPaidInCapitalMember
2022-07-01
2022-10-16
0001956741
zone:MembersCapitalAmountMember
2022-07-01
2022-10-16
0001956741
us-gaap:RetainedEarningsMember
2022-07-01
2022-10-16
0001956741
zone:SeriesSeedMember
us-gaap:PreferredStockMember
2022-10-16
0001956741
us-gaap:CommonClassAMember
us-gaap:CommonStockMember
2022-10-16
0001956741
us-gaap:CommonClassBMember
us-gaap:CommonStockMember
2022-10-16
0001956741
us-gaap:AdditionalPaidInCapitalMember
2022-10-16
0001956741
zone:MembersCapitalAmountMember
2022-10-16
0001956741
us-gaap:RetainedEarningsMember
2022-10-16
0001956741
2022-10-16
0001956741
zone:SeriesSeedMember
us-gaap:PreferredStockMember
2022-10-17
2023-06-30
0001956741
us-gaap:CommonClassAMember
us-gaap:CommonStockMember
2022-10-17
2023-06-30
0001956741
us-gaap:CommonClassBMember
us-gaap:CommonStockMember
2022-10-17
2023-06-30
0001956741
us-gaap:AdditionalPaidInCapitalMember
2022-10-17
2023-06-30
0001956741
zone:MembersCapitalAmountMember
2022-10-17
2023-06-30
0001956741
us-gaap:RetainedEarningsMember
2022-10-17
2023-06-30
0001956741
zone:SeriesSeedMember
us-gaap:PreferredStockMember
2023-06-30
0001956741
us-gaap:CommonClassAMember
us-gaap:CommonStockMember
2023-06-30
0001956741
us-gaap:CommonClassBMember
us-gaap:CommonStockMember
2023-06-30
0001956741
us-gaap:AdditionalPaidInCapitalMember
2023-06-30
0001956741
zone:MembersCapitalAmountMember
2023-06-30
0001956741
us-gaap:RetainedEarningsMember
2023-06-30
0001956741
zone:SeriesSeedMember
us-gaap:PreferredStockMember
2023-07-01
2024-06-30
0001956741
us-gaap:CommonClassAMember
us-gaap:CommonStockMember
2023-07-01
2024-06-30
0001956741
us-gaap:CommonClassBMember
us-gaap:CommonStockMember
2023-07-01
2024-06-30
0001956741
us-gaap:AdditionalPaidInCapitalMember
2023-07-01
2024-06-30
0001956741
zone:MembersCapitalAmountMember
2023-07-01
2024-06-30
0001956741
us-gaap:RetainedEarningsMember
2023-07-01
2024-06-30
0001956741
zone:SeriesSeedMember
us-gaap:PreferredStockMember
2024-06-30
0001956741
us-gaap:CommonClassAMember
us-gaap:CommonStockMember
2024-06-30
0001956741
us-gaap:CommonClassBMember
us-gaap:CommonStockMember
2024-06-30
0001956741
us-gaap:AdditionalPaidInCapitalMember
2024-06-30
0001956741
zone:MembersCapitalAmountMember
2024-06-30
0001956741
us-gaap:RetainedEarningsMember
2024-06-30
0001956741
zone:SuccessorMember
2022-10-17
2023-06-30
0001956741
zone:PredecessorMember
2022-07-01
2022-10-16
0001956741
zone:SuccessorMember
2022-10-16
0001956741
zone:PredecessorMember
2022-06-30
0001956741
zone:SuccessorMember
2023-06-30
0001956741
zone:PredecessorMember
2022-10-16
0001956741
2024-04-01
2024-06-30
0001956741
us-gaap:IPOMember
2024-04-30
2024-04-30
0001956741
us-gaap:IPOMember
2024-04-30
0001956741
us-gaap:IPOMember
2023-07-01
2024-06-30
0001956741
zone:OneCustomerMember
us-gaap:SalesRevenueNetMember
us-gaap:CustomerConcentrationRiskMember
2023-07-01
2024-06-30
0001956741
zone:TwoCustomerMember
us-gaap:SalesRevenueNetMember
us-gaap:CustomerConcentrationRiskMember
2022-07-01
2023-06-30
0001956741
zone:TwoCustomerMember
us-gaap:TradeAccountsReceivableMember
us-gaap:CustomerConcentrationRiskMember
2023-07-01
2024-06-30
0001956741
zone:OneCustomerMember
us-gaap:TradeAccountsReceivableMember
us-gaap:CustomerConcentrationRiskMember
2022-07-01
2023-06-30
0001956741
zone:TwoCustomerMember
us-gaap:TradeAccountsReceivableMember
us-gaap:CustomerConcentrationRiskMember
2022-07-01
2023-06-30
0001956741
us-gaap:InventoryValuationAndObsolescenceMember
2024-06-30
0001956741
us-gaap:InventoryValuationAndObsolescenceMember
2023-06-30
0001956741
zone:AcquiredTechnologyMember
2024-06-30
0001956741
us-gaap:CustomerRelationshipsMember
2024-06-30
0001956741
2024-04-30
0001956741
zone:ManagementsJudgmentMember
2023-07-01
2024-06-30
0001956741
us-gaap:CommonStockMember
2023-07-01
2024-06-30
0001956741
us-gaap:CommonStockMember
2022-07-01
2023-06-30
0001956741
zone:JanitorialAndSanitationMember
2023-07-01
2024-06-30
0001956741
zone:JanitorialAndSanitationMember
2022-10-17
2023-06-30
0001956741
zone:JanitorialAndSanitationMember
2022-07-01
2022-10-16
0001956741
zone:IceSystemMember
2023-07-01
2024-06-30
0001956741
zone:IceSystemMember
2022-10-17
2023-06-30
0001956741
zone:IceSystemMember
2022-07-01
2022-10-16
0001956741
zone:CommercialAndResidentialLaundryMember
2023-07-01
2024-06-30
0001956741
zone:CommercialAndResidentialLaundryMember
2022-10-17
2023-06-30
0001956741
zone:CommercialAndResidentialLaundryMember
2022-07-01
2022-10-16
0001956741
zone:SanitizingDisinfectingTabletsMember
2023-07-01
2024-06-30
0001956741
zone:SanitizingDisinfectingTabletsMember
2022-10-17
2023-06-30
0001956741
zone:SanitizingDisinfectingTabletsMember
2022-07-01
2022-10-16
0001956741
zone:OtherMember
2023-07-01
2024-06-30
0001956741
zone:OtherMember
2022-10-17
2023-06-30
0001956741
zone:OtherMember
2022-07-01
2022-10-16
0001956741
us-gaap:SeriesOfIndividuallyImmaterialBusinessAcquisitionsMember
2022-10-17
2022-10-17
0001956741
us-gaap:SeriesOfIndividuallyImmaterialBusinessAcquisitionsMember
2022-10-17
0001956741
2022-10-17
0001956741
2022-10-17
2022-10-17
0001956741
us-gaap:GeneralAndAdministrativeExpenseMember
2022-07-01
2023-06-30
0001956741
2022-07-01
2023-06-30
0001956741
us-gaap:EquipmentMember
2024-06-30
0001956741
us-gaap:EquipmentMember
2023-06-30
0001956741
us-gaap:VehiclesMember
2024-06-30
0001956741
us-gaap:VehiclesMember
2023-06-30
0001956741
us-gaap:FurnitureAndFixturesMember
2024-06-30
0001956741
us-gaap:FurnitureAndFixturesMember
2023-06-30
0001956741
us-gaap:LeaseholdImprovementsMember
2024-06-30
0001956741
us-gaap:LeaseholdImprovementsMember
2023-06-30
0001956741
us-gaap:TechnologyBasedIntangibleAssetsMember
2024-06-30
0001956741
us-gaap:TechnologyBasedIntangibleAssetsMember
2023-06-30
0001956741
us-gaap:CustomerRelationshipsMember
2023-06-30
0001956741
us-gaap:TrademarksMember
2024-06-30
0001956741
us-gaap:TrademarksMember
2023-06-30
0001956741
zone:BurlingtonPromissoryNoteMember
2022-10-17
2022-10-17
0001956741
zone:BurlingtonPromissoryNoteMember
2022-10-17
0001956741
zone:BurlingtonPromissoryNoteMember
2023-09-13
0001956741
zone:BurlingtonPromissoryNoteMember
2024-04-30
2024-04-30
0001956741
2024-05-31
0001956741
2024-05-31
2024-05-31
0001956741
zone:BurlingtonPromissoryNoteMember
2024-05-31
2024-05-31
0001956741
zone:BurlingtonAndWalkerWaterLLCMember
2022-10-17
2022-10-17
0001956741
zone:BurlingtonAndWalkerWaterLLCMember
2024-06-30
0001956741
zone:BurlingtonAndWalkerWaterLLCMember
2023-07-01
2024-06-30
0001956741
zone:PromissoryNoteMember
2023-07-01
2024-06-30
0001956741
zone:BurlingtonPromissoryNoteMember
2024-06-30
0001956741
zone:BurlingtonPromissoryNoteMember
2023-07-01
2024-06-30
0001956741
zone:ConvertiblePromissoryNotesMember
2024-01-30
0001956741
zone:SeparateAccreditedInvestorsMember
2024-01-30
0001956741
zone:SeparateAccreditedInvestorsOneMember
2024-01-30
0001956741
zone:SeparateAccreditedInvestorsTwoMember
2024-01-30
0001956741
us-gaap:ConvertibleNotesPayableMember
2024-01-30
0001956741
2024-05-02
2024-05-02
0001956741
2024-05-02
0001956741
us-gaap:ConvertibleNotesPayableMember
2024-05-02
2024-05-02
0001956741
us-gaap:RevolvingCreditFacilityMember
2024-06-28
2024-06-28
0001956741
zone:ClaytonAdamsMember
2024-06-30
0001956741
srt:ChiefExecutiveOfficerMember
2023-06-30
0001956741
srt:ChiefExecutiveOfficerMember
2022-10-04
2022-10-04
0001956741
zone:MatthewAtkinsonMember
2022-10-04
0001956741
srt:ChiefExecutiveOfficerMember
2022-10-04
0001956741
zone:MatthewAtkinsonMember
2022-07-01
2023-06-30
0001956741
2024-05-29
2024-05-29
0001956741
2024-04-01
2024-04-01
0001956741
zone:BirddogCapitalLLCBirddogMember
2024-04-01
2024-04-01
0001956741
zone:Elev8Member
2022-10-17
2022-10-17
0001956741
zone:NebraskaCOzoneLLCMember
2023-07-27
0001956741
zone:NebraskaCOzoneLLCMember
2024-03-31
0001956741
2024-03-31
0001956741
2024-03-01
2024-03-26
0001956741
2024-03-26
0001956741
zone:ClaytonAdamsMember
2024-03-01
2024-03-26
0001956741
zone:ClaytonAdamsMember
2023-07-01
2024-06-30
0001956741
zone:FounderCreditCardMember
2024-06-30
0001956741
zone:FounderCreditCardMember
2023-06-30
0001956741
zone:FoundersMember
2024-06-30
0001956741
zone:FoundersMember
2023-06-30
0001956741
us-gaap:CommonStockMember
2024-06-30
0001956741
us-gaap:PreferredStockMember
2024-06-30
0001956741
zone:seriesSeedPreferredStockMember
2024-06-30
0001956741
zone:LiquidationRightsMember
2024-06-30
0001956741
zone:ConversionRightsMember
us-gaap:CommonClassAMember
2024-06-30
0001956741
zone:seriesSeedPreferredStockMember
2022-09-30
0001956741
zone:ConversionRightsMember
zone:seriesSeedPreferredStockMember
2023-06-30
0001956741
zone:seriesSeedPreferredStockMember
us-gaap:PreferredStockMember
2024-06-30
0001956741
us-gaap:CommonClassAMember
us-gaap:CommonStockMember
2022-08-26
0001956741
us-gaap:CommonClassAMember
2022-08-26
0001956741
us-gaap:CommonClassBMember
2022-11-30
0001956741
us-gaap:CommonClassBMember
2022-10-31
0001956741
us-gaap:WarrantMember
us-gaap:CommonClassBMember
2022-11-29
0001956741
zone:ConvertionSharesMember
us-gaap:CommonClassBMember
2023-04-01
0001956741
2023-04-01
0001956741
2023-04-01
2023-04-01
0001956741
us-gaap:CommonClassAMember
2023-06-01
2023-06-01
0001956741
us-gaap:CommonClassBMember
2023-06-01
2023-06-01
0001956741
us-gaap:CommonClassAMember
us-gaap:CommonStockMember
2023-07-31
0001956741
zone:seriesSeedPreferredStockMember
us-gaap:PreferredStockMember
2023-07-01
2023-07-31
0001956741
us-gaap:CommonClassBMember
2023-07-31
0001956741
us-gaap:CommonClassBMember
2023-07-01
2023-07-31
0001956741
us-gaap:CommonClassAMember
us-gaap:CommonStockMember
2024-02-29
0001956741
zone:seriesSeedPreferredStockMember
2024-02-29
2024-02-29
0001956741
us-gaap:CommonClassBMember
2024-02-29
2024-02-29
0001956741
zone:ConvertionSharesMember
us-gaap:CommonClassBMember
2024-02-06
0001956741
zone:ConvertionSharesMember
us-gaap:CommonClassAMember
2024-02-06
2024-02-06
0001956741
zone:seriesSeedPreferredStockMember
us-gaap:PreferredStockMember
2024-04-30
0001956741
us-gaap:CommonClassAMember
us-gaap:PreferredStockMember
2024-04-30
2024-04-30
0001956741
us-gaap:CommonClassBMember
2024-04-30
2024-04-30
0001956741
2024-04-30
2024-04-30
0001956741
us-gaap:CommonClassBMember
us-gaap:CommonStockMember
2024-04-30
2024-04-30
0001956741
us-gaap:CommonClassAMember
us-gaap:CommonStockMember
2024-05-02
0001956741
zone:seriesSeedPreferredStockMember
2024-05-02
2024-05-02
0001956741
us-gaap:CommonClassBMember
2024-05-02
2024-05-02
0001956741
us-gaap:CommonClassBMember
2024-05-02
0001956741
zone:ConvertionSharesMember
us-gaap:CommonClassBMember
2024-05-15
0001956741
zone:ConvertionSharesMember
us-gaap:CommonClassAMember
2024-05-15
2024-05-15
0001956741
us-gaap:CommonClassBMember
2024-06-12
2024-06-12
0001956741
us-gaap:CommonClassBMember
2022-11-18
0001956741
us-gaap:CommonClassBMember
2024-01-03
2024-01-03
0001956741
us-gaap:WarrantMember
2024-01-03
2024-01-03
0001956741
us-gaap:StockOptionMember
us-gaap:CommonClassAMember
2023-07-01
2024-06-30
0001956741
us-gaap:StockOptionMember
us-gaap:CommonClassBMember
2024-06-30
0001956741
us-gaap:StockOptionMember
us-gaap:CommonClassAMember
2024-06-30
0001956741
us-gaap:WarrantMember
us-gaap:CommonClassBMember
2022-10-14
0001956741
us-gaap:WarrantMember
us-gaap:CommonClassBMember
2022-10-17
0001956741
us-gaap:RestrictedStockMember
us-gaap:CommonClassBMember
2024-04-30
2024-04-30
0001956741
2024-06-12
2024-06-12
0001956741
2024-07-12
2024-07-12
0001956741
us-gaap:DeferredCompensationShareBasedPaymentsMember
2023-07-01
2024-06-30
0001956741
us-gaap:DeferredCompensationShareBasedPaymentsMember
2022-07-01
2023-06-30
0001956741
us-gaap:StockOptionMember
2022-07-01
2023-06-30
0001956741
us-gaap:WarrantMember
2022-07-01
2023-06-30
0001956741
us-gaap:WarrantMember
2023-07-01
2024-06-30
0001956741
us-gaap:WarrantMember
2023-07-01
2024-06-30
0001956741
zone:PerformanceBasedRestrictedSharesMember
2022-06-30
0001956741
zone:ServiceBasedRestrictedSharesMember
2022-06-30
0001956741
zone:PerformanceBasedRestrictedSharesMember
2022-07-01
2023-06-30
0001956741
zone:ServiceBasedRestrictedSharesMember
2022-07-01
2023-06-30
0001956741
zone:PerformanceBasedRestrictedSharesMember
2023-06-30
0001956741
zone:ServiceBasedRestrictedSharesMember
2023-06-30
0001956741
zone:PerformanceBasedRestrictedSharesMember
2023-07-01
2024-06-30
0001956741
zone:ServiceBasedRestrictedSharesMember
2023-07-01
2024-06-30
0001956741
zone:PerformanceBasedRestrictedSharesMember
2024-06-30
0001956741
zone:ServiceBasedRestrictedSharesMember
2024-06-30
0001956741
us-gaap:CommonClassAMember
2022-07-01
2023-06-30
0001956741
us-gaap:CommonClassBMember
2022-07-01
2023-06-30
0001956741
zone:FederalNOLCarryoversMember
2024-06-30
0001956741
zone:FederalNOLCarryoversMember
2023-06-30
0001956741
zone:StateNOLCarryoversMember
2024-06-30
0001956741
zone:StateNOLCarryoversMember
2023-06-30
0001956741
2024-09-10
2024-09-10
iso4217:USD
xbrli:shares
iso4217:USD
xbrli:shares
xbrli:pure
Exhibit 4.1
DESCRIPTION
OF SECURITIES
General
The
following description summarizes important terms of the classes of our capital stock as of June 30, 2024. This summary does not purport
to be complete and is qualified in its entirety by the provisions of our articles of incorporation and our bylaws, which have been filed
as exhibits to this report.
Our
authorized capital stock consists of 350,000,000 shares, consisting of (i) 300,000,000 shares of common stock, par value $0.0001 per
share, of which 50,000,000 shares are designated class A common stock and 250,000,000 shares are designated as class B common stock;
and (ii) 50,000,000 shares of “blank check” preferred stock, par value $0.0001 per share.
As
of June 30, 2024, there were issued and outstanding 270,000 shares of class A common and 7,960,919 shares of class B common stock.
Common
Stock
The
holders of class A common stock are entitled to ten (10) votes for each share of class A common stock held of record and the holders
of class B common stock are entitled to one (1) vote for each share of class B common stock held of record on all matters submitted to
a vote of the stockholders. A share of class A common stock may be voluntarily converted into a share of class B common stock. A transfer
of a share of class A common stock will result in its automatic conversion into a share of class B common stock upon such transfer, subject
to certain exceptions for (i) transfers to immediate family members, or to trusts for the exclusive benefit of immediate family members,
for no consideration, including by will or laws of succession, (ii) a transfer to another holder of class A common stock, or (iii) transfers
approved by a majority of disinterest directors. The class B common stock is not convertible. Other than as to voting and conversion
rights, our class A common stock and class B common stock have the same rights and preferences and rank equally, share ratably and are
identical in all respects as to all matters.
Under
our articles of incorporation and bylaws, any corporate action to be taken by vote of stockholders other than for election of directors
shall be authorized by the affirmative vote of the majority of votes cast. Directors are elected by a plurality of votes. Stockholders
do not have cumulative voting rights.
Subject
to preferences that may be applicable to any then-outstanding preferred stock, holders of common stock are entitled to receive ratably
those dividends, if any, as may be declared from time to time by the board of directors out of legally available funds. In the event
of our liquidation, dissolution or winding up, holders of common stock will be entitled to share ratably in the net assets legally available
for distribution to stockholders after the payment of all of our debts and other liabilities and the satisfaction of any liquidation
preference granted to the holders of any then-outstanding shares of preferred stock.
Holders
of common stock have no preemptive, conversion or subscription rights and there are no redemption or sinking fund provisions applicable
to the common stock. The rights, preferences and privileges of the holders of common stock are subject to, and may be adversely affected
by, the rights of the holders of shares of any series of preferred stock.
Preferred
Stock
Our
articles of incorporation authorize our board to issue up to 50,000,000 shares of preferred stock in one or more series, to determine
the designations and the powers, preferences and rights and the qualifications, limitations and restrictions thereof, including the dividend
rights, conversion or exchange rights, voting rights (including the number of votes per share), redemption rights and terms, liquidation
preferences, sinking fund provisions and the number of shares constituting the series. Our board of directors could, without stockholder
approval, issue preferred stock with voting and other rights that could adversely affect the voting power and other rights of the holders
of common stock and which could have the effect of making it more difficult for a third party to acquire, or of discouraging a third
party from attempting to acquire, a majority of our outstanding voting stock.
Stock
Options
As
of June 30, 2024, we have issued options to purchase an aggregate of 2,000,000 shares of class A common stock at an exercise price of
$0.25 per share and options to purchase 1,295,000 shares of class B common stock at a weighted average exercise price of $2.93 per share.
Warrants
As
of June 30, 2024, we have issued a warrant for the purchase of 87,500 shares of class B common stock at an exercise price of $5.00 (subject
to adjustments). The warrant is exercisable at any time and from time to time, in whole or in part, during the period commencing on April
30, 2024 and ending on April 25, 2029 and may be exercised on a cashless basis under certain circumstances.
Anti-Takeover
Provisions
Provisions
of the Nevada Revised Statutes, our articles of incorporation and our bylaws could have the effect of delaying or preventing a third-party
from acquiring us, even if the acquisition would benefit our stockholders. Such provisions of the Nevada Revised Statutes, our articles
of incorporation and our bylaws are intended to enhance the likelihood of continuity and stability in the composition of our board of
directors and in the policies formulated by the board of directors and to discourage certain types of transactions that may involve an
actual or threatened change of control of our company. These provisions are designed to reduce our vulnerability to an unsolicited proposal
for a takeover that does not contemplate the acquisition of all of our outstanding shares, or an unsolicited proposal for the restructuring
or sale of all or part of our company.
Dual
Class Structure
Under
our articles of incorporation, we are authorized to issue two classes of common stock – class A common stock and class B common
stock. The class A common stock is entitled to ten votes per share and the class B common stock is entitled to one vote per share on
any proposals requiring or requesting stockholder approval.
Authorized
but Unissued Shares
Our
authorized but unissued shares of common stock are available for our board of directors to issue without stockholder approval, subject
to NYSE American’s rules. We may use these additional shares for a variety of corporate purposes, including raising additional
capital, corporate acquisitions and employee stock plans. The existence of our authorized but unissued shares of common stock could render
it more difficult or discourage an attempt to obtain control of our company by means of a proxy context, tender offer, merger or other
transaction since our board of directors can issue large amounts of capital stock as part of a defense to a take-over challenge. In addition,
we have authorized in our articles of incorporation 50,000,000 shares of preferred stock. Our board acting alone and without approval
of our stockholders, subject to NYSE American’s rules, can designate and issue one or more series of preferred stock containing
super-voting provisions, enhanced economic rights, rights to elect directors, or other dilutive features, that could be utilized as part
of a defense to a take-over challenge.
Bylaws
In
addition, various provisions of our bylaws may also have an anti-takeover effect. These provisions may delay, defer or prevent a tender
offer or takeover attempt of our company that a stockholder might consider in his or her best interest, including attempts that might
result in a premium over the market price for the shares held by our stockholders. Our bylaws may be adopted, amended or repealed only
by our board of directors. Our bylaws also contain limitations as to who may call special meetings as well as require advance notice
of stockholder matters to be brought at a meeting. Additionally, our bylaws also provide that no director may be removed by less than
a two-thirds vote of the issued and outstanding shares entitled to vote on the removal. Our bylaws also permit the board of directors
to establish the number of directors and fill any vacancies and newly created directorships. These provisions will prevent a stockholder
from increasing the size of our board of directors and gaining control of our board of directors by filling the resulting vacancies with
its own nominees.
Our
bylaws also establish an advance notice procedure for stockholder proposals to be brought before an annual meeting of our stockholders,
including proposed nominations of persons for election to the board of directors. Stockholders at an annual meeting will only be able
to consider proposals or nominations specified in the notice of meeting or brought before the meeting by or at the direction of the board
of directors or by a stockholder who was a stockholder of record on the record date for the meeting, who is entitled to vote at the meeting
and who has given us timely written notice, in proper form, of the stockholder’s intention to bring that business before the meeting.
Although our bylaws do not give the board of directors the power to approve or disapprove stockholder nominations of candidates or proposals
regarding other business to be conducted at a special or annual meeting, our bylaws may have the effect of precluding the conduct of
certain business at a meeting if the proper procedures are not followed or may discourage or deter a potential acquirer from conducting
a solicitation of proxies to elect its own slate of directors or otherwise attempting to obtain control of our company.
Cumulative
Voting
Furthermore,
neither the holders of our common stock nor the holders of our preferred stock have cumulative voting rights in the election of our directors.
The combination of the present ownership by a few stockholders of a significant portion of our issued and outstanding common stock and
lack of cumulative voting makes it more difficult for other stockholders to replace our board of directors or for a third party to obtain
control of our company by replacing its board of directors.
Nevada
Anti-Takeover Statutes
Pursuant
to our articles of incorporation, we have elected not to be governed by the terms and provisions of Nevada’s control share acquisition
laws (Nevada Revised Statutes 78.378 – 78.3793), which prohibit an acquirer, under certain circumstances, from voting shares
of a corporation’s stock after crossing specific threshold ownership percentages, unless the acquirer obtains the approval of the
issuing corporation’s stockholders. The first such threshold is the acquisition of at least one-fifth but less than one-third of
the outstanding voting power.
Pursuant
to our articles of incorporation, we have also elected not to be governed by the terms and provisions of Nevada’s combination with
interested stockholders statute (Nevada Revised Statutes 78.411 – 78.444) which prohibits an “interested stockholder”
from entering into a “combination” with the corporation, unless certain conditions are met. An “interested stockholder”
is a person who, together with affiliates and associates, beneficially owns (or within the prior two years, did beneficially own) 10%
or more of the corporation’s voting stock, or otherwise has the ability to influence or control such corporation’s management
or policies.
Transfer
Agent and Registrar
The
transfer agent for our class B common stock is Securities Transfer Corporation. The address for Securities Transfer Corporation is 2901
N Dallas Parkway, Suite 380, Plano, Texas 75093, and the telephone number is (469) 633-0101.
Exhibit
10.1
ICC
MODEL CONTRACT | DISTRIBUTORSHIP
Model
Form of International
Sole5
Distributorship Contract
ICC
Distributorship Contract (Sole Importer-Distributor)
Between | | CleanCore
Solutions, Inc
whose
registered office is at
5920 South, 118th Circle, Omaha, NE 68137, United States of America
(hereinafter called “the Supplier”)
Legal form Nevada corporation
Registration No __________________________________
|
and | | Consensus
B.V.
whose
registered office is at
Caïrostraat 97, 3047BB Rotterdam, Netherlands
(hereinafter called “the Distributor”)
Legal form Private company
Registration No 72532815
|
| | IT
IS AGREED AS FOLLOWS:13 |
Article 1 |
| TERRITORY
AND PRODUCTS |
1.1 |
| The Supplier
grants and the Distributor accepts the exclusive right to market the products listed in Annex I,
§ 1 (hereinafter called “the Products”) in the territory defined in Annex I, §
2 (hereinafter called “the Territory”) to the customers (hereinafter called “Contractual
Customers”), as defined in Annex I, § 3. Contractual Customers are all customers, except
the Excluded Customers (if any) listed in Annex I, § 3. |
1.2 |
| If the
Supplier decides to market any other products in the Territory, it shall so inform the Distributor
in order to discuss the possibility of including such other products within the Products defined
under Article 1.1. However, the above obligation to inform the Distributor does not apply if, in
consideration of the characteristics of the new products and the specialization of the Distributor,
it is not to be expected that such products may be marketed by the Distributor (e.g. products of
a completely different range). |
Article 2 |
| GOOD FAITH
AND FAIR DEALING |
2.1 |
| In carrying
out their obligations under this Contract the parties will act in accordance with good faith and
fair dealing. |
2.2 |
| The provisions
of this Contract, as well as any statements made by the parties in connection with this distributorship
relationship, shall be interpreted in good faith. |
Article 3 |
| DISTRIBUTOR’S
FUNCTIONS |
3.1 |
| The Distributor
sells in its own name and for its own account, the Products supplied by the Supplier. Distributor
receives the first stock of the Products from Supplier on consignment. Supplier shall pay the succeeding
deliveries within 45 days after receipt. An extra test stock can be arranged and delivered on consignment
by mutual agreement. |
3.2 |
| The Distributor
agrees to efficiently promote the sale of the Products in the Territory in accordance with the Supplier’s
policy and shall protect the Supplier’s interests with the diligence of a responsible businessperson. |
3.3 |
| The Distributor
has no authority to act in the name or on behalf of the Supplier or in any way to bind the Supplier
towards third parties, unless previously and specifically authorized in writing to do so by the
Supplier. |
| 13 | Parties
may wish to include certain introductory paragraphs describing the history of their relationship,
for example to state that the contract continues a prior relationship. |
1 | INTERNATIONAL CHAMBER OF COMMERCE (ICC)
MODEL
FORM OF INTERNATIONAL SOLE DISTRIBUTORSHIP CONTRACT
3.4 |
| The Distributor
may, in exceptional cases in which it is not in a position to buy and resell, propose such business
to the Supplier for a direct sale to the customer. For such activity as intermediary the Distributor
will receive a commission as set out in Annex II, § 1 (if completed) or otherwise to be agreed
upon case by case, to be calculated and paid according to Annex II, § 3. It is expressly agreed
that such activity as intermediary, to the extent it remains of an accessory character, does not
modify the legal status of the Distributor as a trader acting in its own name and for its own account. |
Article 4 |
| UNDERTAKING
NOT TO COMPETE |
4.1 |
| Distributor
is granted non-exclusive right to market, sell and support business opportunities outside of the
“exclusive territory” in a manner consistent with good-faith communication and verbal
or written approval from Supplier. Supplier acknowledges that Distributor sells, markets, develops
and manufactures ozone technology based products on a global scale. Supplier agrees not to compete
nor copy products developed and or sold by Distributor. Distributor agrees not to compete nor copy
existing products of Supplier. Distributor may or may not have future product engineering, R &
D, manufacturing, and sales of additional ozone and sustainability technologies. If the Distributor
business model changes and Distributor begins developing new solutions, Parties are responsible
to keep informed and provide transparency to Parties of developments as part of this “good-faith”contractual
agreement. |
4.2 |
| The Distributor
is entitled to represent, manufacture, market or sell any products which are not competitive15
with the Products, provided he informs the Supplier in advance of such activity and provided
the exercise of such activity does not prejudice the fulfilment of its obligations under this contract. |
4.3 |
| The Distributor
declares that it represents (and/or manufactures, markets or sells, directly or indirectly) on the
date on which this contract is signed the products listed in Annex III. |
Article 5 |
| SALES ORGANIZATION |
| The Distributor
shall set up and maintain an adequate organization for sales and, where appropriate, after-sales service,
with all means and personnel as are reasonably necessary in order to ensure the fulfilment of its obligations
under this Contract for all Products and throughout the Territory.16 |
Article 6 |
| MARKETING
STRATEGIES — ADVERTISING AND FAIRS |
6.1 |
| The parties
shall discuss in advance the marketing programme for each year. All advertising materials, including
digital, must be approved by the Supplier in advance. The costs of agreed advertising and other
marketing activities shall be shared between the parties in accordance with Annex IV, § 1 (if
completed); otherwise each party will bear the marketing expenses it has incurred. Each year Supplier
pays the distributor a contribution in the costs for Advertising & Promotion of 5 % paid annually
based off of gross sales. |
6.2 |
| The Supplier
shall provide Distributor, at Supplier’s discretion, with brochures, leaflets, technical and
commercial information on the Products, as a support for its marketing activity. Parties shall agree
on sharing possible costs of translation and adaptation of such materials. All promotional materials
delivered shall remain the exclusive property of Supplier, undertaking Distributor to return them
to Supplier upon contract termination. |
6.3 |
| The parties
shall agree on their participation in fairs, exhibitions, and other promotional activities within
the Territory. The costs of the Distributor’s participation in such fairs, exhibitions and
other promotional activities shall be apportioned between the parties as indicated in Annex IV,
§ 2. |
6.4 |
| The parties
may agree on a detailed marketing strategy on the basis of the indications contained in Annex V.17 |
| 14 | The
distributor is therefore free to market competing products in other territories. In special
situations (e.g., where a relationship between the distributor and a particular competitor
of the supplier would substantially impair the confidence between the parties or negatively
affect the protection of confidential information), the parties may agree to extend the non-competition
obligation beyond the contractual territory. |
| 15 | In
certain cases the parties may wish to extend the non-competition obligation to the sale of
non-competing products supplied by a manufacturer who is a competitor of the supplier. Such
prohibition may be justified in cases where a relationship with a competitor of the supplier
may impair the confidence between the parties and/or conflict with the need to protect confidential
information. |
| 16 | The
parties may specify in more detail the obligations to be performed: e.g., the nature of the
sales premises, qualifications of tech- nical staff, number of sub-distributors, etc. (see
also Article 15.2, below). They may also, if appropriate, cover this subject matter in a
separate contract. |
| 17 | The
parties may agree on certain marketing rules such as the Consolidated ICC Code of Advertising
and Marketing Communication Practice published on 01/08/2011, available at http://www.iccwbo.org/advocacy-codes-and-rules/document-centre/2011/advertis-
ing-and-marketing-communication-practice-(consolidated-icc-code)/ |
2 | INTERNATIONAL CHAMBER OF COMMERCE (ICC)
ICC MODEL CONTRACT | DISTRIBUTORSHIP
Article 7 |
| CONDITIONS
OF SUPPLY — PRICES |
7.1 |
| The
Supplier shall supply all Products ordered, subject to their availability, and provided payment
of the Products is adequately warranted. The Supplier may not unreasonably reject orders
received from the Distributor; in particular, a repeated refusal of orders contrary to good
faith (e.g. if made for the purpose of hindering the Distributor’s activity) shall
be considered as a breach of contract by the Supplier. |
|
| The Supplier
agrees to make its best efforts to fulfil the orders it has accepted.18 |
7.2 |
| The prices
payable by the Distributor shall be those set forth in the Supplier’s price list in force
at the time the order is received by the Supplier with the discount, delivery conditions and lead
time indicated in Annex VI, § 2.20 Unless otherwise agreed, such prices are subject
to change at any time, subject to six month’s notice.21 |
7.3 |
| The Distributor
agrees to comply, with the utmost care, with the terms of payment agreed upon between the parties.22 |
7.4 | | It
is agreed that the Products delivered remain the Supplier’s property until the Supplier
has received payment in full.23 |
Article 8 |
| SALES TARGETS
— GUARANTEED MINIMUM TARGET24 |
8.1 |
| The parties
may agree annually on the sales targets for the forthcoming year. The first ittiration to be completed
no later than January 31st and not before January 1st. |
8.2 |
| The parties
shall make their best efforts to attain the targets agreed upon, but the non-attainment shall not
be considered as a breach of the contract by a party, unless that party is clearly at fault. |
8.3 |
| In Annex
VII the parties may agree on a Guaranteed Minimum Target and on the consequences of its non- attainment. |
Article 925 |
| SUB-DISTRIBUTORS
OR AGENTS |
9.1 |
| The Distributor
may appoint sub-distributors or agents for the sale of the Products in the Territory, provided the
Distributor informs the Supplier before the engagement. |
9.2 |
| The Distributor
shall be responsible for its sub-distributors or agents. |
Article 10 |
| SUPPLIER
TO BE KEPT INFORMED |
10.1 |
| The Distributor
shall exercise due diligence to keep the Supplier informed about the Distributor’s activities,
market conditions and the state of competition within the Territory. The Distributor shall answer
any reasonable request for information made by the Supplier.26 |
10.2 |
| The Distributor
shall exercise due diligence to keep the Supplier informed about: (i) the laws and regulations which
are applicable in the Territory and relate to the Products (e.g. import regulations, labelling,
technical specifications, safety requirements, etc.), and (ii) as far as they are relevant for the
Supplier, the laws and regulations concerning the Distributor’s activity. |
| 18 | It
is understood that the Supplier is not obliged to supply the Products whenever their sale
to the Distributor is prohibited under the applicable law (e.g. in case of sanctions, embargo,
etc.). |
| 19 | This
is the more frequently used solution, which corresponds to the needs of the Supplier. However,
the Distributor may not agree with all the provisions of general conditions drafted by the
Supplier, and may ask to modify clauses it considers too much in favour of the other party.
Parties may also wish to consult the General Conditions of the ICC Model International Sale
Contract, ICC Publication No. 738, available for sale at: http://www.iccbooks.com/Product/ProductInfo
.aspx?id=686 |
| 20 | The
parties may incorporate the current price list (or a special price list) in Annex I, together
with the list of contractual products. |
| 21 | It
is usual that the supplier retains the right to modify prices, provided he or she gives an
appropriate notice. However, an abuse of this right (e.g., an unjustified price increase
with respect to a particular distributor) may conflict with Article 2. In order to avoid
abus- es, parties may agree that the distributor will be granted the most-favored customer
condition. |
| 22 | Payment
conditions will normally be governed by the Supplier’s general conditions of sale,
or agreed upon case by case. Parties may however decide to expressly agree in the Contract
on the payment conditions to be applied to future sales to the Distributor (e.g. payment
by documentary credit, payment on open account possibly backed by a bank guarantee, payment
by documentary collec- tion). For further details, consult the ICC Model International Sale
Contract, ICC Publication No. 738, available for sale at: http://www. iccbooks.com/Product/ProductInfo
.aspx?id=686. |
| 23 | The
effectiveness of this clause depends on the law applicable in the country where the goods
are, and may therefore be invalid in certain countries. |
| 24 | A
distinction is made between a ‘sales target’ (Articles 8.1 and 8.2) the non-attainment
of which does not, in principle, involve a con- tract breach, and a ‘guaranteed minimum
target’ (Article 8.3), which implies a possible contract termination (or other consequences)
in case of non-attainment. The sales target is meant to give a realistic objective to pursue,
whilst the guaranteed minimum should be the ultimate sanction against a distributor who is
failing in the performance of its task. If the parties wish to agree upon such ‘guaran-
teed minimum target’, they must fill in Annex VII. |
| 25 | In
certain circumstances it may be advisable to add a clause providing that each party agrees
not to engage subagents and/or em- ployees of the other party. |
| 26 | Parties
are advised explicitly to address whether or not the customer list is included in the information
obligation. |
3 | INTERNATIONAL CHAMBER OF COMMERCE (ICC)
MODEL
FORM OF INTERNATIONAL SOLE DISTRIBUTORSHIP CONTRACT
| | The
Distributor is free to fix the resale prices of the Products, with the only exception of
maximum sales prices that the Supplier may impose. The Supplier may indicate “non binding”
resale prices, provided this does in no way limit the Distributor’s right to grant
lower prices. |
Article 12 |
| SALES OUTSIDE
THE TERRITORY — INTERNET |
|
12.1
A27á |
|
á |
|
The
Distributor agrees not to actively promote sales (e.g. through advertising, establishing branches or distribution depots) outside the
contractual Territory reserved by the Supplier exclusively for itself or allocated by the Supplier to other exclusive distributors or
buyers.29 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
12.2 |
| The Distributor
may promote the Products through the Internet, but may not use the Supplier’s trademarks,
trade names, symbols and other Intellectual property rights without previously agreeing in writing
with the Supplier the details of such use. The pricing will also not be published online without
prior consent..30 |
Article 13 |
| SUPPLIER’S
TRADEMARKS, TRADE NAMES AND SYMBOLS |
13.1 |
| The Distributor
shall use the Supplier’s trademarks, trade names and symbols for the purpose of identifying
and advertising the Products, within the scope of this Contract. |
13.2 |
| The Distributor
shall not register nor have registered on its behalf any trademarks, trade names, or symbols of
the Supplier (or which are confusingly similar with the Supplier’s), or use such as domain
names or metatags, in the Territory or elsewhere.31 |
13.3 |
| The right
to use the Supplier’s trademarks, trade names and symbols, as provided for under the first
paragraph of this Article, shall cease immediately for the Distributor, on the expiration or termination,
for any reason, of the present Contract. |
13.4 |
| The Distributor
shall notify the Supplier of any infringement of the Supplier’s trademarks, trade names and
symbols as well as of any act of unfair competition or illegal trade practice in relation thereto
that comes to its attention. |
Article 14 |
| CONFIDENTIAL
INFORMATION |
| | Each
party agrees not to disclose to third parties any Confidential Information disclosed to it
by the other party in the context of this Contract in conformity with the ICC Model Confidentiality
Clause at Annex VIII. This Article 14 survives the termination of this Contract. |
Article 15 |
|
STOCK OF PRODUCTS AND SPARE PARTS —
AFTER SALES SERVICE |
15.1 |
| The Distributor
agrees to maintain at its own expense, for the whole term of this Contract, a stock of Products
and spare parts (on consignment) sufficient for the normal needs of the Territory, and in any case
at least as indicated in Annex IX. |
15.2 |
| The Distributor
agrees to provide after sales service according to the terms and conditions set out in Annex IX,
provided such Annex has been completed. |
| 27 | This
clause is in accordance with Regulation 330/2010 and should therefore be used within the
European Union. It may be useful to underline that under Regulation 330/2010 the distributor
cannot be prevented from selling in territories that have not been reserved to the Supplier
or granted to others on an exclusive basis. |
| 28 | This
alternative is contrary to EU antitrust law, and should therefore be avoided in contracts
with distributors of the European Union. This means that the |
| 29 | distributor
must remain free to accept unsolicited orders from customers established outside the Territory
(passive sales). |
| 30 | The
Supplier is entitled to ensure that the use by the Distributor of Supplier’s trademarks
for promoting the contractual products fully complies with Supplier’s prescriptions.
However, using this right for the purpose of hindering the Distributor in its recourse to
the Internet might be considered a restriction of competition. |
| 31 | It
is of course preferable that the supplier registers its trademarks in the distributor’s
country. However if this is not possible (or too expensive), it is in any case important
to provide an express prohibition, since under most trademark laws a registration made in
breach of an express agreement may be invalidated. Moreover the prohibition also covers trademarks
which are confusingly similar. |
4 | INTERNATIONAL CHAMBER OF COMMERCE (ICC)
ICC MODEL CONTRACT | DISTRIBUTORSHIP
Article 16 |
| SOLE DISTRIBUTORSHIP |
16.1 |
| The Supplier
shall not, during the term of this Contract, grant any other person or undertaking (including a
subsidiary of the Supplier) within the Territory the right to represent or market the Products.
The Supplier shall furthermore refrain from selling to customers established in the Territory, except
pursuant to the conditions set out under Article 17 hereafter.32 |
17.1 |
| The Supplier
shall be entitled to deal directly with the special customers listed in Annex II, § 2; in respect
of the sales to such customers the Distributor may be entitled to a commission, if any, as provided
for in Annex II, § 2. This article shall not apply if § 2 of Annex II (Special customers
commission) has not been completed by the parties. |
17.2 |
| Whenever
a commission is due to the Distributor, it shall be calculated and paid according to |
Article 18 |
| DISTRIBUTOR
TO BE KEPT INFORMED |
18.1 |
| The Supplier
shall provide the Distributor free of charge with all documentation relating to the Products (brochures,
etc.) reasonably needed by the Distributor for carrying out its obligations under the Contract.33
The Distributor shall return to the Supplier, at the end of this Contract, all documents that
have been made available to it by the Supplier and that remain in its possession. |
18.2 |
| The Supplier
shall provide the Distributor with all other information reasonably needed by the Distributor for
carrying out its obligations under the Contract including without limitation any information regarding
a material decrease in its supply capacity. |
18.3 |
| The Supplier
shall keep the Distributor informed of any relevant communication with customers in the Territory.
If the Supplier expects that its capacity of supply will be significantly lower than that which
the Distributor could normally expect, it will inform the Distributor within a reasonable time. |
18.4 |
| Supplier
guarantees Distributor that the Products are certified en meet all legal requirements within the
Territory. In case local authorities within the Territory opposes against the sales of the Products
in their country or prohibit sales for whatever reason, both Distributor and Supplier will try to
solve the problem. All legal costs as well as costs of necessary research in order to obtain a license/permit
will be born by Supplier. Supplier has closed a sufficient Products Liability Insurance and confirms
that Distributor is beneficiary on that policy for the sales within the Territory. In case of product-recall
Supplier and Distributor shall inform each other immediately and both try to solve the problem.
All costs of a product-recall will be born by Supplier. |
| 32 | This
alternative is contrary to EU antitrust law, and should therefore be avoided in contracts
with EU distributors, as well as in con- tracts with distributors outside the European Union,
if there is a risk that they might resell (in absence of the clause) within the EU. |
| 33 | Parties
may further specify in the contract if such documentation should be adapted to the distributor’s
market or if the distributor should make the necessary modifications at its own expense. |
5 | INTERNATIONAL CHAMBER OF COMMERCE (ICC)
MODEL
FORM OF INTERNATIONAL SOLE DISTRIBUTORSHIP CONTRACT
Article 19 |
| TERM OF
THE CONTRACT |
|
19.1
A34 á | |
|
| á |
|
This Contract enters into force on ______________________
and shall remain in force until terminated according to Articles 19.2 or 20, but shall in any case expire (if not terminated earlier)
after a period of five years from the date of its entry into force. The parties agree to meet at least three months before the end of
the five years’ period in order to discuss the possibility of entering into a new contract after its expiration. | |
______________________ |
| ______________________ |
|
19.2
A á | |
|
| |
|
This Contract may be terminated by either party
at any time by notice given in writing by means of communication ensuring evidence and date of receipt (e.g. registered mail with return
receipt, special courier), not less than 4 months in advance. If the Contract has been replaced by a new contract after the five years’
period, the period of notice will be 6 months.36 The end of the period of notice must coincide with the end of a calendar
month. | |
|
| |
Article 20 |
| EARLIER
TERMINATION |
20.1 |
| Each party
may terminate this Contract with immediate effect, by notice given in writing by means of communication
ensuring evidence and date of receipt (e.g. registered mail with return receipt, special courier),
in case of a substantial breach by the other party of the obligations arising out of the Contract,
or in case of exceptional circumstances justifying the earlier termination. |
20.2 |
| Any failure
by a party to carry out all or part of its obligations under the Contract resulting in such detriment
to the other party as to substantially deprive such other party of what it is entitled to expect
under the Contract, shall be considered a substantial breach for the purpose of Article 20.1. above.
Circumstances in which it would be unreasonable to require the terminating party to continue to
be bound by this Contract, shall be considered as exceptional circumstances for the purpose of Article
20.1. above. |
20.3 |
| The parties
hereby agree that the violation of the provisions under Articles 4 (Undertaking not to compete),
7.5 (Respect of agreed payment conditions) and 13.2 (Unauthorized registration of the suppliers’
trademarks by the distributor) and 16 (respect of exclusive rights by the supplier)38
of the present Contract is to be considered, as a substantial breach of the Contract. Moreover,
any violation of the contractual obligations may be considered as a substantial breach, if such
violation is repeated notwithstanding a request by the other party to fulfil the contractual obligations. |
| 34 | This
alternative A has been worked out in order to comply with the EU antitrust rules. Since Regulation
330/2010 does not allow the non-competition clause (Article 4 of the model contract) to last
for more than five years and since this clause is essential for the per- formance of the
contract, Article 19.A limits the contract duration to a maximum period of five years. Of
course the parties may enter into a new contract at the end of the five-year period. |
| 35 | This
alternative B is very similar to option A: the only difference is that the clause does not
foresee the maximum duration of 5 years requested by EU antitrust law. This clause should
be considered as complying with the EU antitrust rules if the market share of each of the
parties does not exceed 15% on any of the relevant markets affected by the agreement (see
Commission notice on agreements of minor importance, 2014/C 291/01).
|
| 36 | The
parties may of course agree on shorter or longer periods of notice. It is however recommended
that the period should be long enough to allow the parties to adapt themselves to the new
situation created by the termination. This necessity should in particular be taken into account
when the distributor agrees to make substantial investments specifically for the sale of
the goods of the Supplier |
| 37 | This
alternative C may also be used when the parties wish to have a trial period. If they wish
that after such period the contract will be for an indefinite time, they must change appropriately
article 19.2. |
| 38 | The
parties may make reference here to those articles for which a breach is considered of particular
importance. This may be the case for Articles 4 (undertaking not to compete), 7.5 (respect
of agreed payment conditions), 8.3 (guaranteed minimum target: if agreed), 13.2 (unauthorized
registration of the manufacturer’s trademarks by the distributor) and 16 (respect of
exclusive rights by the manu- facturer). It is recommended that the use of this Article be
limited to really important obligations only. |
6 | INTERNATIONAL CHAMBER OF COMMERCE (ICC)
ICC
MODEL CONTRACT | DISTRIBUTORSHIP
20.4 |
| Furthermore,
the parties agree that the following situations shall be considered as exceptional circumstances
which justify the earlier termination by the other party: bankruptcy, moratorium, receivership,
liquidation or any kind of arrangement between debtor and creditors,39 or any other circumstances
which are likely to affect substantially one party’s ability to carry out its obligations
under this Contract. |
20.5 |
| If the
parties have filled in Annex XI, the Contract may also be terminated by the Supplier with immediate
effect in case of change of control, ownership and/or management of the Distributor company, according
to the provisions set forth in Annex XI. This also applies for a change within the Distributor;
in case of a change within Supplier Supplier guarantees Distributor that this contract shall be
executed till the end-date on the same conditions whereby Distributor will get the best prices.40 |
20.6 |
| If a party
terminates the Contract according to this Article, but it is thereafter ascertained that the reasons
put forward by that party did not justify the earlier termination, the termination will be effective,
but the other party will be entitled to damages for the unjustified earlier termination. Such damages
will be equal to the gross profits of the sale of the Products for the period the Contract would
have lasted in case of normal termination, based on the turnover of the preceding year, unless the
damaged party proves that the actual damage is higher (or, respectively, the party having terminated
the Contract proves that the actual damage is lower). The above damages are in addition to the indemnity
which may be due under Article 21. |
Article 21 |
| GOODWILL
INDEMNITY |
| |
|
21 B á |
| |
|
|
| |
|
21.1 | In
case of termination by the Supplier for reasons other than a substantial breach by the Distributor,
the latter shall be entitled to an indemnity according to Annex XII. |
| |
|
| |
| |
|
21.2 | The
goodwill indemnity under this Article 21 (“Contractual Indemnity”) is in lieu
of any goodwill indemnity or equivalent compensation the Distributor may be entitled to by
virtue of rules of law applicable to the present Contract (“Statutory Indemnity”)
and will consequently replace such Statutory Indemnity (if any). However, in case the Distributor’s
right to the Statutory Indemnity cannot be validly replaced by the Contractual Indemnity
under the applicable law, Article 21.1 will not apply and the Distributor will be entitled
to the Statutory Indemnity in lieu of the Contractual Indemnity set out in this Article 21.1
hereabove. |
| |
|
| |
| |
|
21.3 | The
above provision does not affect the Distributor’s right to claim damages for breach
of Contract as far as the termination by the Supplier amounts to such a breach, and is not
already covered by Article 20.6 |
| |
|
| |
Article 22 |
| RETURN
OF DOCUMENTS AND PRODUCTS IN STOCK |
22.1 |
| Upon expiry
of this Contract the Distributor shall return to the Supplier all promotional material and other
documents and samples which have been supplied to it by the Supplier and are in the Distributor’s
possession. |
22.2 |
| At the
Distributor’s option, the Supplier will buy from the Distributor all Products the latter has
in stock, provided they are still currently sold by the Supplier and are in new condition and in
original packaging, at the price originally paid by the Distributor. Products not so purchased by
the Supplier must be sold by the Distributor in accordance with the Contract on usual terms. |
| 39 | Although
provisions of this kind are commonly found in distributorship and agency agreements, it should
be reminded that in several countries clauses which provide for the earlier termination in
case of bankruptcy or similar proceedings are unlawful under such law. In cases where the |
| 40 | distributor
is a company, the supplier may have entered into the contract in reliance on a particular
individual remaining active within the organization. Annex XI can be completed to cover this
situation. |
| 41 | This
provision may be contrary to mandatory rules of certain countries. See, Introduction, §5 |
| 42 | This
broad definition is meant to cover any compensation to be paid in case of contract termination,
independent from a breach of contract by the supplier, including payments that are no defined
as an ‘indemnity’ or ‘goodwill indemnity’. |
7 | INTERNATIONAL CHAMBER OF COMMERCE (ICC)
MODEL
FORM OF INTERNATIONAL SOLE DISTRIBUTORSHIP CONTRACT
Article 23 |
| RESOLUTION
OF DISPUTES |
23.1 |
| The parties
may at any time, without prejudice to Article 23.2, seek to settle any dispute arising out of or
in connection with this Distributorship Contract in accordance with the ICC Mediation Rules.43 |
|
23.2
A á Arbitration | | |
|
| | |
|
Subject
to Art 23.1, all disputes arising out of or in connection with the present distributorship
Contract shall be submitted to the International Court of Arbitration of the International
Chamber of Commerce and shall be finally settled under the Rules of Arbitration of the International
Chamber of Commerce by one or more arbitrators appointed in accordance with the said Rules.44
| | ____________________
____________________ |
Article 24 |
| APPLICABLE
LAW |
|
24 A á
General principles |
|
24 B á
National law |
|
| |
|
|
|
24.1 | Any
questions relating to this Contract which are not expressly or implicitly settled by the
provisions contained in this Contract shall be governed, in the following order: |
|
24.1 | This
Contract is governed by the laws of ____________________________ (name of the country
the law of which is to apply)45 regardless of the conflict of law rules of that
country. |
|
| |
|
| |
|
(a) | by
the principles of law generally recognized in international trade as applicable to international
distributorship contracts, |
|
| |
|
| |
|
| |
|
(b) | by the
relevant trade usages, and |
|
| |
|
| |
|
| |
|
(c) | by
the UNIDROIT Principles of International Commercial Contracts, with the exclusion —
subject to the second paragraph of this clause — of national laws. |
|
| |
|
| |
|
| |
|
The parties agree that in any
event consideration shall be given to mandatory provisions of the law of the country where the Distributor is established which would
be applicable even if the Contract is governed by a foreign law (overriding mandatory rules). Any such provisions will be taken into
account to the extent they embody principles which are universally recognized and provided their application appears reasonable in
the context of international trade. |
|
| |
|
|
|
| |
24.2 |
| The sale
contracts concluded between the Supplier and the Distributor within this Distributorship Contract
will be governed by the United Nations Convention on Contracts for the International Sale of Goods
(Vienna Convention of 1980, hereafter referred to as CISG), and to the extent that such questions
are not covered by CISG and that no applicable law has been agreed upon, by reference to the law
of the country where the Supplier has its business. |
Article 25 |
|
AUTOMATIC INCLUSION UNDER THE PRESENT CONTRACT |
25.1 |
|
If the parties have not made a choice between
the alternative solutions provided in Articles 12, 16.2, 16.3, 19, 21, 23.2 and 24.1 under the letters A and B, by deleting one of
the alternatives, and provided they have not expressly made a choice by other means, alternative A shall be considered applicable. |
|
|
|
25.2 |
|
The Annexes attached to this model form
an integral part of the Contract. Annexes or parts of Annexes which have not been completed will be effective only to the extent
and under the conditions indicated in this Contract. |
43 | The
ICC Mediation Rules can be found on the web site http://www.iccwbo.org/products-and-services/arbitration-and-adr/mediation/rules/.
Parties |
44 | should
choose whether to appoint one or more arbitrators |
45 | This
model form has been prepared on the assumption that it would not be governed by a specific
national law (as stated in alter- native A of Article 24.1.). If the parties prefer nevertheless
to submit the agreement to a national law, they should carefully check in advance, if the
clauses of the model conform to the mandatory provisions of the law they have chosen. |
8 | INTERNATIONAL CHAMBER OF COMMERCE (ICC)
ICC
MODEL CONTRACT | DISTRIBUTORSHIP
Article 26 |
|
PREVIOUS AGREEMENTS — MODIFICATIONS
— NULLITY — ASSIGNMENT |
26.1 |
|
This Contract replaces any other preceding
agreement between the parties on the subject, except for any preexisting confidentiality agreements. |
26.2 |
|
No addition or modification to this Contract
shall be valid unless agreed in writing. However, a party may be precluded by its conduct from asserting the invalidity of additions
or modifications not made in writing to the extent that the other party has relied on such conduct. |
|
|
|
26.3 |
|
If any provision or clause of this Contract
is found to be null or unenforceable, the Contract will be construed as a whole to effect as closely as practicable the original
intent of the parties; however, if for good cause, either party would not have entered into the Contract knowing the interpretation
of the Contract resulting from the foregoing, the Contract itself shall be null. |
|
|
|
26.4 |
|
The present Contract cannot be assigned
without the prior written agreement of the parties. |
Article 27 |
|
AUTHENTIC TEXT |
|
|
|
|
|
The English text of this Contract is the
only authentic text.46 |
|
|
Made in |
The Netherlands |
on the |
10-09-2024 |
|
|
|
|
|
|
|
|
The Supplier |
CleanCore Solutions Inc. |
|
(1) |
|
|
|
|
|
|
|
|
|
|
The Distributor |
Consensus B. V. |
|
(2) |
|
|
|
(1) |
/s/ Clayton Adams |
|
|
|
|
|
(2) |
/s/ |
46 | If
the contract is written in another language, this clause should of course be modified to
indicate the language of the contract. |
9 | INTERNATIONAL CHAMBER OF COMMERCE (ICC)
Annex I
PRODUCTS AND TERRITORY
(Article 1.1)
§ 1 |
PRODUCTS |
|
|
|
Power caddy, Power MINIcaddy, 3.0 Fill station, 1.0 Fill
station, CCS Ice Machine |
|
|
|
|
|
|
|
|
|
|
|
If this paragraph 1 of Annex
I has not been filled in, all products manufactured and/or sold by the Supplier at present and in the future shall be considered
as “Products” for the purpose of this Contract.47 |
|
|
§ 2 |
TERRITORY |
|
|
|
European Union, United Kingdom, Bahrain, Kuwait, Oman, Qatar,
Saudi Arabia, United Arab Emirates |
|
|
|
|
|
|
|
If this paragraph 2 of Annex
I has not been filled in, the whole territory of the country where the Distributor has its place of business will be considered as
“Territory” for the purpose of this Contract. |
|
|
§ 3 |
CONTRACTUAL CUSTOMERS48 |
|
The categories of customers
to which this distributorship agreement applies are all customers established in the Territory, except the following Excluded Customers: |
|
|
|
● |
duty free shops |
|
|
|
● |
third-party web portals |
|
|
|
● |
public administration bodi |
|
|
|
● |
_______________________(other) |
|
|
|
Excluded Customers remain outside
the scope of the distribution contract and in particular of the exclusivity granted in Article 16 and of the right to commission
under Article 17. |
|
|
|
|
|
|
|
If this paragraph 3 of Annex
I has not been filled in, all the customers in the Territory will be considered as “Contractual Customers ” for the purpose
of this contract. |
47 |
If the parties choose this
solution (including any future products in the contract) problems may arise in case of conflict between new products from the Supplier
and products of other manufacturers already represented by the Distributor. If such problems are foresee- able, the parties should
define appropriate rules for solving the conflict. |
48 |
Parties may define market
segments here or withdraw individual customers who are already customers of the Supplier. |
10 | INTERNATIONAL CHAMBER OF COMMERCE (ICC)
Annex II
Commission on direct sales
§ 1 |
NORMAL COMMISSION (ARTICLE 3.4.) |
|
|
|
When acting as an intermediary, in conformity
with Article 3.4., the Distributor is entitled to a commission of ____________% |
|
|
§ |
SPECIAL CUSTOMERS COMMISSION (ARTICLE 17)49 |
|
|
|
On all direct sales to the following customers the Distributor is entitled
to the following commission: |
|
|
|
______________________________________________________________________. ____________% |
|
|
|
______________________________________________________________________. ____________% |
|
|
|
______________________________________________________________________. ____________% |
|
|
|
______________________________________________________________________. ____________% |
|
|
§ 3 |
CALCULATION AND PAYMENT OF COMMISSION |
|
3.1 |
Commission shall be calculated on the EXW
Incoterms® rule reference value, irrespective of the Incoterms rule chosen in the contract of sale.50 |
|
|
|
|
3.2 |
The Distributor shall acquire the right
to commission after full payment by the customers of the invoiced price. In case of partial payment made in compliance with the sales
contract, the Distributor shall be entitled to a proportional payment. |
|
|
|
|
3.3 |
Except as otherwise agreed, the commission
shall be calculated in the currency of the sales contract in respect of which the commission is due. |
|
|
|
|
3.4 |
To the extent allowed by applicable law,
any taxes imposed on the Distributor’s commission in the Territory are for the Distributor’s account. |
49 |
If the supplier wishes
to include further customers in this list, he or she will require the agreement of the distributor. Parties may provide that in such
case the supplier pays a goodwill indemnity on the turnover of such customers, if they have been acquired previous- ly by the distributor. |
50 |
Please note that the ICC
does not recommend the Incoterms® EXW as the selected trade term for international sales. |
11 | INTERNATIONAL CHAMBER OF COMMERCE (ICC)
Annex III
Products and suppliers represented by
the distributor
(Article 4.3)
The Distributor hereby declares
that it represents (and/or manufactures, markets or sells, directly or indirectly) on the date on which this Contract is signed, the
following products for the following suppliers:
SUPPLIER |
|
PRODUCTS |
|
|
|
ENOZO TECHNOLOGIES |
|
ENOZO PRO/ HOME/ WASH/ ECO- I CE and Cartridge/ ETC |
|
|
|
QUAIL SYSTEMS |
|
QUAIL NANOZONE WASH/ OZ Portable/ OZ PRO/ Vortex/ ETC |
|
|
|
O3 WATER WORKS |
|
O3 Laundry/ Laundry +PLUS |
|
|
|
CONSENSUS GROUP |
|
Consensus Spraybottle Domestic and Pro/ E- ICE Units |
|
|
|
_______________________________________________ |
|
Agricultural and medical ozone technology related products |
|
|
|
_______________________________________________ |
|
_______________________________________________ |
12 | INTERNATIONAL CHAMBER OF COMMERCE (ICC)
ICC MODEL CONTRACT | DISTRIBUTORSHIP
Annex IV
Advertising, fairs
and exhibitions
(Article 6)
§
1
|
ADVERTISING AND OTHER MARKETING
EXPENSES (ARTICLE 6.1) |
|
|
|
Except
as otherwise agreed in writing, the costs of agreed advertising and other marketing expenses shall be shared between the parties
as follows: |
|
|
|
Supplier:__________% |
|
Distributor:________% |
|
|
|
If
the spaces left blank in the above paragraph are not filled in by the parties, each party will bear the advertising costs it
has incurred. |
|
|
§
2
|
FAIRS AND EXHIBITIONS (ARTICLE 6.3) |
|
|
|
Except
as otherwise agreed in writing, the costs for participation in fairs and exhibitions shall be shared between the parties as follows: |
|
|
|
Supplier:__________% |
|
Distributor:________% |
|
|
|
If
the spaces left blank in the above paragraph are not filled in by the parties, each party will bear the advertising costs it
has incurred. |
13 | INTERNATIONAL CHAMBER OF COMMERCE (ICC)
Annex V
Marketing strategies
(Article 6.4)
§ 1 |
NOTE TO SUPPLIER AND DISTRIBUTOR |
|
|
|
Please provide your views to adapt this
Annex to your Product and target market. |
|
|
§ 2 |
MARKET RESEARCH |
|
|
|
Distributor
undertakes to accomplish during the six-month term following the date this Contract enters in force and to provide the Supplier,
with a market research, whose minimum scope shall be the following: |
|
|
|
● |
Market trend for the Products
in the Territory. |
|
|
|
|
● |
Product sales in the last
three years in the Territory. |
|
|
|
|
● |
Identification of different
market segments. |
|
|
|
|
● |
Key factors for customer
demand, per market segment. |
|
|
|
|
● |
Comparative analysis with
existing competing Products. |
|
|
|
|
● |
Identification of key opinion
leaders, purchase advisors and distribution channels. |
|
|
|
|
● |
Forecast for similar products
for the current year. |
|
|
§ 3 |
MARKETING STRATEGIES |
|
|
|
Please summarize Distributor’s commitments
concerning market approach, i.e.: |
|
|
|
● |
Exhibiting the Products
in the major exhibitions held in the Territory (if there is any of special relevance for this sector, please indicate); |
|
|
|
|
● |
Advertising and advertising
rules such as the Consolidated ICC Code of Advertising and Marketing Communication Practice published on 01/08/2011, available at
http://www.iccwbo. org/advocacy-codes- and-rules/document-centre/2011/advertising-and-marketing- communication-practice-(consolidated-icc-
code)/ ; |
|
|
|
|
● |
Carrying out Product demonstrations;
|
|
|
|
|
● |
Drafting technical reviews
for specialised media; Visiting |
|
|
|
|
● |
key opinion leaders; |
|
|
|
|
● |
Etc. |
|
|
§ 4 |
TRAINING COMMITMENTS |
|
|
|
Distributor
shall maintain competent and skilled staff properly trained by the Supplier to promote, sell and maintain an adequate after sales
service for the Products (please clarify the Supplier´s contribution to this training in terms of cost, venue, term, etc). |
|
|
§ 5 |
DISCLOSURE COMMITMENTS |
|
|
|
Distributor shall provide Supplier on a
half-yearly basis |
|
|
|
● |
A six-month forecast of
sales. |
|
|
|
|
● |
A half-yearly sales action
plan for the Territory. |
|
|
|
|
● |
A
report of sales in the Territory by channel for the previous half-year. |
|
|
14 | INTERNATIONAL CHAMBER OF COMMERCE (ICC)
ICC MODEL CONTRACT | DISTRIBUTORSHIP
Annex VI
Conditions of sale — Discounts
(Article 7)
§ 1 |
SUPPLIER’S
GENERAL CONDITIONS OF SALE |
|
|
|
To be annexed
to the Contract. |
|
|
|
The Supplier’s
conditions of sale shall apply only if they have been annexed to this document, or if they have been otherwise transmitted in writing
to the Distributor for the purposes of this Contract. |
|
|
§ 2 |
SPECIFIC DISCOUNTS
AND/OR CONDITIONS GRANTED TO THE DISTRIBUTOR. |
|
|
|
a) |
The Distributor is granted
a discount of .... % on the list prices referred to in Article 7.4. |
|
|
|
b) |
Unless
otherwise agreed, all sales are executed in accordance with the Incoterms® rule______
in the version
current
at the date of conclusion of the sales contract. |
|
|
|
c) |
The lead time shall be
..... days. Lead time means the period of time between the date of receipt of any accepted order and the date of shipment of the
Products, irrespective of the Incoterms® rule agreed upon. |
|
|
|
If
the space left blank in the above paragraph is not filled in by the parties, and provided
there is no special list price for distributors, the Distributor will be entitled to the
discount normally granted by the Supplier to distributors being in the same situation for
similar quantities of Products. |
|
|
§ 3 |
TERMS OF PAYMENT |
|
|
|
The parties
may choose between the following terms of payment: |
|
|
|
a) |
by deferred payment (with
….. days from date of invoice) |
|
|
|
b) |
to be agreed upon case
by case in the individual contract of sale |
|
|
|
c) |
Other:______________________________________________________________________________ |
|
|
|
|
|
|
|
In addition,
the parties have agreed on the following payment securities, if any: |
|
|
|
|
|
|
|
If
neither paragraph 1 of this Annex VI is applicable, nor this paragraph 3 of Annex VI has
been completed by selecting one of the alternatives and no other agreement on terms of payment
has been made in writing, alternative A (with 30 days from date of invoice) shall apply. |
15 | INTERNATIONAL CHAMBER OF COMMERCE (ICC)
Annex VII
Guaranteed minimum target
(Article 8.3)
This Annex VII is applicable only if the parties have
fixed the minimum target by filling in one of the alternatives hereafter.
The Distributor undertakes, during each year, to place
orders for not less than:
__________________________________________________________(amount
in money)51
__________________________________________________________(amount
in Products)
If at the end of the year the above
Guaranteed Minimum Target has not been attained, unless the Distributor shows that it cannot be held responsible for such non-attainment,
the Supplier shall be entitled, subject to giving one month’s notice, at its choice, to terminate this contract, or to cancel the
Distributor’s exclusivity, or to reduce the extent of the Territory or the range of the Products. This right must however be exercised
in writing not later than two months after the end of the year in which the Guaranteed Minimum Target has not been attained.
Unless the parties hereafter agree
on different figures, the Guaranteed Minimum Target indicated above shall also be applicable for each year of the duration (including
the case of renewal) of this Contract.
51 | If
this alternative is chosen, care should be taken in order to avoid the agreed sum being automatically
reduced (from year to year) as a consequence of inflation, e.g., by providing a yearly increase. |
16 | INTERNATIONAL CHAMBER OF COMMERCE (ICC)
ICC MODEL CONTRACT | DISTRIBUTORSHIP
Annex VIII
ICC Model Confidentiality clause 2006
(Article 14)
1.1 |
|
“Agreement”
means the contract incorporating this Clause. |
|
|
|
|
|
“Purpose”
means the purpose of the Agreement. |
|
|
|
|
|
“Disclosing
Party” means the Party disclosing Confidential Information to the Receiving Party. “Permitted |
|
|
|
|
|
Recipients”
means any director, officer, employee, adviser or auditor of the Receiving Party or any of its Related Companies who reasonably needs
to know Confidential Information for the Purpose. |
|
|
|
|
|
“Receiving
Party” means the Party receiving Confidential Information from the Disclosing Party. “Related Company” |
|
|
|
|
|
means any corporation,
company or other entity that controls, or is controlled by, one Party or by another Related Company of that Party, where control
means ownership or control, direct or indirect, of more than fifty (50) per cent of that corporation’s, company’s
or other entity’s voting capital. |
|
|
|
|
|
“Confidential
Information” means any information or data, or both, communicated by or on behalf of the Disclosing Party to the Receiving
Party, including, but not limited to, any kind of business, commercial or technical information and data in connection with the Purpose,
except for such information that is demonstrably non-confidential in nature. The information shall be Confidential Information, irrespective
of the medium in which that information or data is embedded, and whether the Confidential Information is disclosed orally, visually
or otherwise. Confidential Information shall include any copies or abstracts made of it as well as any products, apparatus, modules,
samples, prototypes or parts that may contain or reveal the Confidential Information. Confidential Information is limited to information
disclosed on or after the date of signature of this Agreement. |
|
|
|
|
|
The Receiving
Party shall: |
|
|
|
|
|
not disclose
any Confidential Information to anyone except to the Permitted Recipients, who are bound to the same level of confidentiality obligations
as set forth by this Clause; |
|
|
|
1.2 |
|
use any Confidential
Information exclusively for the Purpose; and |
|
|
|
|
|
a) |
keep confidential and hold
all Confidential Information with no less a degree of care as is used for the Receiving Party’s own confidential information
and at least with reasonable care. |
|
|
b) |
|
|
|
|
|
|
c) |
|
|
|
|
1.3 |
|
Any obligation to keep confidential
all Confidential Information shall not apply to the extent that the Receiving Party can prove that any of that information: |
|
|
|
|
|
a) |
was in the Receiving Party’s possession
without an obligation of confidentiality prior to receipt from the Disclosing Party; |
|
|
|
|
|
b) |
is at the time of disclosure, or subsequently
becomes, generally available to the public through no breach of this Agreement by the Receiving Party or any Permitted Recipient; |
|
|
|
|
|
c) |
is lawfully obtained by the Receiving Party
from a third party without an obligation of confidentiality, provided that third party is not, to the Receiving Party’s best
knowledge, in breach of any obligation of confidentiality to the Disclosing Party relating to that information; or |
|
|
|
|
|
d) |
is developed by the Receiving Party or its
Related Companies independent of any Confidential Information. |
|
|
|
1.4 |
|
Unless otherwise specified by
the Disclosing Party at the time of disclosure, the Receiving Party may make copies of the Confidential Information to the extent
necessary for the Purpose. |
|
|
|
1.5 |
|
Nothing in this Agreement shall
obligate either Party to disclose any information. |
|
|
|
|
|
Each Party has the right to
refuse to accept any information under this Agreement prior to any disclosure. Confidential Information disclosed despite an express
prior refusal is not covered by the obligations under this Clause. |
17 | INTERNATIONAL CHAMBER OF COMMERCE (ICC)
1.6 |
|
Nothing in this Agreement shall
affect any rights the Disclosing Party may have in relation to the Confidential Information, neither shall this Agreement provide
the Receiving Party with any right or licence under any patents, copyrights, trade secrets, or the like in relation to the Confidential
Information, except for the use of Confidential Information in connection with the Purpose and in accordance with this Clause. |
|
|
|
1.7 |
|
The Disclosing Party makes available
the Confidential Information as is and does not warrant that any of this information that it discloses is complete, accurate, free
from defects or third-party rights, or useful for the Purpose or other purposes of the Receiving Party. |
|
|
|
|
|
This Clause does not: |
|
|
|
1.8 |
|
create any other relationship
between the Parties; oblige a |
|
|
|
|
|
a) |
Party to enter into any other contract;
or require |
|
|
|
|
|
b) |
consideration for any information received. |
|
|
|
|
|
c) |
In addition to any remedies under the applicable
law,2 the Parties recognize that any breach or violation of any provision of this Clause may cause irreparable harm to the other
Party, which money damages may not necessarily remedy. Therefore, upon any actual or impending violation of any provision of this
Clause, either Party may obtain from any court of competent jurisdiction a preliminary, temporary or permanent injunction, restraining
or enjoining such violation by the other Party or any entity or person acting in concert with that Party. |
|
|
|
1.9 |
|
Within ninety (90) days of termination
of this Agreement, the Disclosing Party may request the disposal of the Confidential Information. Disposal means execution of reasonable
measures to return or destroy all copies including electronic data. Destruction shall be confirmed in writing. Disposal shall be
effected within thirty (30) days of the request being made. |
|
|
|
1.10 |
|
The provisions for disposal
shall not apply to copies of electronically communicated Confidential Information made as a matter of routine information technology
back-up and to Confidential Information or copies of it that must be stored by the Receiving Party or its advisers according to provisions
of mandatory law, provided that this Confidential Information or copies of it shall be subject to continuing obligations of confidentiality
under this Agreement; but no further use shall be permitted as from the date of the request. |
|
|
|
1.11 |
|
Neither Party shall be in breach
of this Clause to the extent that it can show that any disclosure of Confidential Information was made solely and to the extent necessary
to comply with a statutory, judicial or other obligation of a mandatory nature, afterwards referred to as “Mandatory Obligation”.
Where a disclosure is made for these reasons, the Party making the disclosure shall ensure that the recipient of the Confidential
Information is made aware of and asked to respect its confidentiality. This disclosure shall in no way diminish the obligations of
the parties under this Clause except to the extent that a Party is compelled by any Mandatory Obligation to disclose Confidential
Information without restriction. |
|
|
|
|
|
To the extent permitted by any
Mandatory Obligation, the Receiving Party shall notify the other Party without delay in writing as soon as it becomes aware of an
enquiry or any process of any description that is likely to require disclosure of the other Party’s Confidential Information
in order to comply with any Mandatory Obligation. |
|
|
|
1.12 |
|
Upon termination, the Receiving
Party shall stop making use of the Confidential Information. The obligations of the Parties under this Agreement shall survive indefinitely
or to the extent permitted by the applicable mandatory law. |
18 | INTERNATIONAL CHAMBER OF COMMERCE (ICC)
ICC MODEL CONTRACT | DISTRIBUTORSHIP
Annex IX
Stock of products
and spare parts
(Article 15.1)
The Distributor agrees to maintain the following minimum
stock of Products and spare parts:
If the Annex here-above is not filled
in by the parties, the minimum stock will be determined according to the reasonable requirements for the Territory.
19 | INTERNATIONAL CHAMBER OF COMMERCE (ICC)
Annex X
After sales service, repairs, warranty
(Article 15.2)
This Annex shall be applicable only if signed by the
parties.
1. |
The Distributor agrees
to provide, at its expense and with its own personnel and technical means, suitable after sales service, which shall extend to all
the Products in respect of which such assistance may be required in the Territory. Such after sales service shall be provided in
accordance with the standards indicated by the Supplier. |
|
|
2. |
The Supplier shall provide
the Distributor with the training necessary to enable the latter’s personnel to provide the above services. The Distributor
agrees that, at its own expense, its technical and sales personnel will participate in such relevant training and updating of courses
as the Supplier may decide to organize. |
|
|
3. |
The Distributor shall
carry out free of charge all repairs and replacements provided for in the warranty conditions of the Supplier and shall bear all
the expenses of such service. The Supplier shall supply the Distributor with the items or parts needed to replace defective items
or parts under the warranty conditions. |
|
|
4. |
After expiration for whatever
reason of this Contract the Distributor shall discontinue any after sale or warranty service, unless otherwise agreed upon
in writing between the parties. Any request from the customers shall be transmitted by the Distributor to the persons indicated
by the Supplier. |
|
|
|
The Supplier |
|
|
|
___________________________________________________________________________________________ |
|
|
|
The Distributor |
|
____________________________________________________________________________________________ |
20 | INTERNATIONAL CHAMBER OF COMMERCE (ICC)
ICC MODEL CONTRACT | DISTRIBUTORSHIP
Annex XI
Change of control, ownership and/or
management in the Distributor
(Article 20.5)
The supplier may terminate this Contract with immediate
effect, if:
Mr./Ms.________________ ceases to own more than _______________%
of the shares of the Distributor company.
Mr./Ms.________________ ceases to be the ______________________52
of the Distributor company.
52 |
Specify
here the position that the qualifying person has in the distributor (company), e.g., director, general manager, president of the
board, as the case may be. This clause may be dangerous for the distributor company, particularly if the qualifying person is not
the owner, but only an employee. |
21 | INTERNATIONAL CHAMBER OF COMMERCE (ICC)
Annex XII
Goodwill Indemnity53
(Article 21 B)
|
This Annex shall be applicable only if signed by
the parties. |
|
|
§ 1 |
In case of Contract termination by the Supplier
for reasons other than a breach by the Distributor, justifying earlier termination under Article 20, the latter shall be entitled
to an indemnity equal to 50 % or % of the annual gross profit made with new customers acquired by the Distributor or with customers
with whom the Distributor has significantly increased the volume of business, to be calculated on the average of the preceding five
years (or, if the Contract has lasted less than five years on the average of such duration). |
|
|
§ 2 |
The Distributor undertakes to make its best
efforts to have the existing customers transferred to the Supplier or to the new distributor (or agent) of the Supplier. In pursuance
of the above obligation the Distributor agrees to refrain, for a period of 12 months from Contract termination, directly or indirectly,
from selling, distributing or promoting any products which are in competition with the Products to customers to which it previously
sold the Products or promoted the sale of the Products under this Contract. |
|
|
§ 3 |
The indemnity shall be paid in three instalments
of equal amount respectively 4, 8 and 12 months after contract § 3 termination. The payment of the indemnity is made conditional
upon the performance, by the Distributor, of the obligation under § 2, hereabove. |
|
|
§ 4 |
The Distributor has the option to waive
its right to indemnity at any time. In this case the non- competition clause § 4 under § 2 above as well as the obligation
to encourage the transfer of existing customers to the Supplier or new distributor (or agent) will cease to apply. Exercising this
option shall not require the Distributor to reimburse any instalment which has already been paid. |
|
|
|
The Supplier |
|
__________________________________________________________________________________________ |
|
|
|
The Distributor |
|
__________________________________________________________________________________________ |
53 |
This clause is to be considered
as an example of possible contractual solutions, which should be worked out by the parties, according to their specific needs. In
particular, while this clause mainly refers to the value of the goodwill, other aspects (as, for example, invest- ments made by the
distributor) may be taken into account. |
22 | INTERNATIONAL CHAMBER OF COMMERCE (ICC)
Exhibit 10.2
Portland, Sydney, Singapore, Shenzhen,
Shanghai, Ningbo, Beijing, Hanoi
Product Development Proposal
(Confidential)
Project Name: |
|
Structure Reverse Design for 1.0&3.0 Fill Station/Laundry unit/Ice
unit/
Generator and Redesign enclosure for 1.0&3.0 Fill Station/Laundry
unit/
Ice unit |
|
|
|
Prepared for: |
|
CleanCore Solutions, Inc. |
|
|
|
E-BI RFQ: |
|
305926 |
|
|
|
Prepared by: |
|
Jack Zou - Vice President
Edward Wang - Business Development Director
Martin Lv -AGM of Solutions
Andy Tang- Design Department Manager
Wendy Wang - Director & Solution Manager
Ella Liu - Project Manager |
|
|
|
Date: |
|
August 20th, 2024 |
Introduction
CleanCore Solutions,
Inc. wants to structure reverse design for 1.0&3.0 Fill Station/Laundry unit/Ice unit/ Generator and optimize re-design enclosure
for 1.0&3.0 Fill Station, Laundry unit. E-BI will provide services in structure reverse design, optimize re-design, design for manufacturing
(DFM), and design for cost (DFC). These services will further extend to manufacturability and cost analysis.
Project Scope
The project work process includes the following steps, which
may be processed in parallel:
| a. | Product Reverse Engineering and Redesign |
| ● | Mechanical structure reverse engineering |
| ● | Redesign for enclosure of fill station and laundry unit |
| ● | BOM build and completion |
| 15244 NW Greenbrier Parkway, Beaverton, OR 97006, USA Tel: (503) 644-2290 Fax: (503) 644-0962 info@e-bi.com www.e-bi.com | 1 |
Portland, Sydney, Singapore,
Shenzhen, Shanghai, Ningbo, Beijing, Hanoi
| b. | Manufacturability and Sourcing |
| ● | Manufacturing process requirements study |
| ● | Bill of material analysis and sourcing |
| ● | Design for manufacturing (DFM) |
Development Phases
E-Bl’s progressive work process will be divided Into
the following phases: Pre-Design, Phase 1, and Phase 2.
| a. | Pre-Design: Status and Goal |
During this phase,
E-BI works with the client to set the objectives, product requirements, and specifications for the structure reverse design, re-design,
engineering, and build program to pursue.
Phase 1
work will only begin after a design direction proposed post pre-design has been approved by the client.
| b. | Phase 1: Product Structure Reverse Engineering and
Design |
This phase focuses on mechanical structure reverse engineering,
design, BOM completion, and engineering.
Work includes the following:
| a. | Mechanical structure reverse engineering |
| b. | Redesign for enclosure of fill station and laundry unit and
Ice unit |
| c. | Phase 2: Prototyping and Validation |
This phase focuses
on final prototype creation. The prototype(s) will be based on Phase 1 results, and will be made for validation and testing purposes (as
noted per the below Project Operation Summary). Phase 2 also includes Bill of Material analysis, design for manufacturing (DFM) study,
and design for cost (DFC) study.
The conclusion of Phase 2 results in an approved design
and complete manufacturing specifications.
| 15244 NW Greenbrier Parkway, Beaverton, OR 97006, USA Tel: (503) 644-2290 Fax: (503) 644-0962 info@e-bi.com www.e-bi.com | 2 |
Portland, Sydney, Singapore, Shenzhen,
Shanghai, Ningbo, Beijing, Hanoi
Design Specification and Delivery
The design is
based on requirements provided by CleanCore Solutions, Inc., unless otherwise agreed upon. CleanCore Solutions, Inc. will also be responsible
for acquiring and including the certification and compliance requirements for sales of their products in the respective countries of their
choosing.
EBI task:
| 1. | Mechanical structure reverse engineering for 1.0 and 3.0 fill
station/Laundry Unit/ Ice Unit/ Generator; |
| 2. | Redesign the enclosure for 1.0 and 3.0 Fill station/Laundry
Unit/Ice unit; |
| 5. | A newly redesigned drawings for the enclosure and the bracket
as well as a mfg quotation. |
Project Operation Summary
The operations involved in this project, along with their
respective fees, are summarized below:
Category |
Item
Number |
Item
Description |
Notes
About This Item |
Cost
(USD) |
1000:
Design Fees |
1001 |
Product Feasibility
Study and Industrial
Design |
Feasibility
study and research, industrial design concept, rendering, etc. |
Included* |
1002 |
Product
Design |
Mechanical
design, electronic design, BOM creation, engineering drawing creation, spec development, etc. |
Included* |
1003 |
Packaging
Design |
Concept
design, structural design, testing, retail package design, graphics, UPC code, instruction booklets, etc. |
Bulk
shipping packaging included; all other packaging TBD |
2000:
Non-Recurring Engineering Fees |
2001 |
BOM Sourcing,
BOM Evaluation, and Sub- Contractor
Development |
BOM
material sourcing, cost analysis, subcontractor selection and management, etc. |
Included* |
2002 |
DFM
and DFC |
Assessment
and improvement of client design regarding manufacturability, efficiency, cost effectiveness, etc. |
Included* |
2003 |
Tooling
Design |
Mold
design, set up, heat flow analysis, gauge design, etc. |
TBD |
2006 |
Failure
Analysis |
Root
cause analysis of any possible failures. |
TBD |
3000:
Prototype
Options |
3001 |
Basic
Prototype |
Low
end prototype which displays the product’s size and logic structure. NOT used to validate manufacturability. |
TBD |
3002 |
Manufacturability
and Cost Analysis Prototype |
Mid-level
prototype created using related manufacturing processes to evaluate both product function an manufacturability. |
TBD |
3003 |
High
Quality/Marketing- Level Prototype |
High
quality prototype made prior to final tooling. Closely resembles the finished product, and is used to test product concept, manufacturability,
and surface finish. |
TBD |
4000:
Lab Testing Fees |
4001 |
Material
Testing |
Ensure
material composition and performance meet design requirements and material standards via metrology testing. |
Included* |
4002 |
Dimensional
Testing |
Comprehensive
tight tolerance specification testing using CMM and/or other equipment. |
Included* |
4003 |
Functional
Testing |
Determines
if product meets specified application requirements. |
Included* |
4004 |
Environmental
Elements Application Testing |
Determines
product’s performance when subjected to environmental elements it is expected to encounter during regular use. Includes moisture,
UV, temperature changes within a specified range, vibration, salt water, EMI, etc. |
TBD |
4005 |
Long
Term Reliability Testing |
Simulates
both normal and extreme use (within warranty coverage) by an end user. |
TBD |
4006 |
Safety
Testing Support (UL, FCC, CE, RoHS, FDA, Etc.) |
Ensures
the component, manufacturing processes, etc. of products meet international or selling countries’ safety standards and requirements. |
TBD |
| 15244 NW Greenbrier Parkway, Beaverton, OR 97006, USA Tel: (503) 644-2290 Fax: (503) 644-0962 info@e-bi.com www.e-bi.com | 3 |
Portland, Sydney, Singapore,
Shenzhen, Shanghai, Ningbo, Beijing, Hanoi
The previous
project operation summary covers reasonable, manufacturing job-related work based on established industry practices as agreed upon by
E-BI and the client at the time of this quote. This summary is not comprehensive, nor does it include specific fee costs, as the exact
cost breakdown is unpredictable at this time.
Any prototypes
produced per Category 3000 are intended to verify product concepts only. Functional prototypes are NOT to be used for full product testing,
or otherwise expected to perform per the requirements of finished goods.
Any tests implemented
per Category 4000 will be performed at a level deemed appropriate with respect to the project requirements.
After ratifying
this quote, further client-requested requirements (e.g. specific product R&D work, engineering, evaluation, additional testing, additional
QA/QC requirements, additional certifications, etc.) may result in additional fees.
| 15244 NW Greenbrier Parkway, Beaverton, OR 97006, USA Tel: (503) 644-2290 Fax: (503) 644-0962 info@e-bi.com www.e-bi.com | 4 |
Portland, Sydney, Singapore, Shenzhen,
Shanghai, Ningbo, Beijing, Hanoi
Milestones and Deliverables
The project, including workable prototype(s),
has been divided into the following measurable milestones and deliverables:
Work Week 1st - 4th: Structure Reverse Design for 1.0&3.0
Fill Station/Laundry unit/Ice unit/ Generator
Work Week 5th -10th: Redesign the enclosure for 1.0
and 3.0 Fill station/Laundry Unit/Ice Unit
Work Week 11th: Customer approval
Work Week 12th -15th: Making prototype and ship to customer
Project Cost Summary for Pre-Design, Phase 1, and Phase
2
The following summary of the design project cost is estimated
in USO:
Project Cost Summary |
Cost |
Pre-Design
Feasibility study, research, evaluation, etc. |
USD20,500 |
Phase 1 Labor
Mechanical structure reverse engineering (OTS parts and EE parts are
not
included), Enclosure re-design, BOM build, design review, etc. |
Phase 2 Labor
BOM cost analysis, OFM, OFC, etc. |
Prototype Cost
Quantity of prototypes depends on client requirements. |
Will quote separately |
Estimated Product Development Cost |
USD20,500 |
Payment Terms for Pre-Design, Phase 1, and Phase 2
An initial installation of USD10,250
will be required to start Pre-Design engineering, research, and consultation.
The remaining USD10,250 will be required
upon approval of the design.
Payment is due upon invoice.
Unit Production Cost
A preliminary BOM cost will be created
during Phase 1. An actual quote for both mass production and production tooling will be generated after Phase 2.
| 15244 NW Greenbrier Parkway, Beaverton, OR 97006, USA Tel: (503) 644-2290 Fax: (503) 644-0962 info@e-bi.com www.e-bi.com | 5 |
Portland, Sydney, Singapore,
Shenzhen, Shanghai, Ningbo, Beijing, Hanoi
Expiration
This Agreement
is solely a proposal and does not become a binding and enforceable contract between the parties until signed below by CleanCore Solutions,
Inc Without CleanCore Solutions, lnc.’s signature, this proposal is only valid for thirty (30) days from the date of E-Bl’s signature.
After thirty (30) days, a new proposal must be generated to initiate the project and special consideration must be given to the scheduling
and availability of E-Bl’s resources.
Acceptance
The signature
of CleanCore Solutions, Inc. below acknowledges that CleanCore Solutions, Inc. understands and accepts the terms of the Agreement, including
those contained in Exhibit A attached hereto, thereby forming a contract between the parties. This Agreement represents the final and
total Agreement and replaces and supersedes all prior or contemporaneous agreements, representations, negotiations, proposals, or contracts,
verbal or written between the parties. This Agreement can only be modified by an express written agreement that is signed by authorized
representatives of E-BI and CleanCore Solutions, Inc. This Agreement shall commence on the date signed by CleanCore Solutions, Inc. and
run for a period of one (1) year.
By signing this
agreement CleanCore Solutions, Inc. also and specifically acknowledges the limitation on E-Bl’s potential total liability to CleanCore
Solutions, Inc. as set forth in the paragraph entitled “Limitation of E-Bl’s Liability and Release” contained in the Exhibit
A attached hereto, and acknowledges further that CleanCore Solutions, Inc. has the option of having E-BI raise Its limit of liability
for an additional fee.
E-Business International Incorporated |
|
CleanCore Solutions, Inc. |
|
|
|
By: |
/s/ Jack Zou |
|
By: |
/s/ Jason Gregorey |
|
|
|
Printed Name: |
Jack Zou |
|
Printed Name: |
Jason Gregorey |
|
|
|
Title: |
Vice President |
|
Title: |
SVP Operations |
|
|
|
Date: |
8/22/2024 |
|
Date: |
8/21/2024 |
| 15244 NW Greenbrier Parkway, Beaverton, OR 97006, USA Tel: (503) 644-2290 Fax: (503) 644-0962 info@e-bi.com www.e-bi.com | 6 |
Portland, Sydney, Singapore,
Shenzhen, Shanghai, Ningbo, Beijing, Hanoi
Exhibit A.: Product Development Agreement
Assignment
This Agreement
shall not be assigned in whole or in part without the written consent by an authorized representative of both parties.
Governing Law
This Agreement
will be governed by and construed in accordance with the laws of the State of Oregon without regard to conflict of laws.
limitation of E-Bl’s Liability and Release
Client hereby agrees
that E-Bl’s total liability to client for any and all damages, losses, expenses, injuries, demand, claims, suits or causes of action of
any kind whether soundings in tort, contract or any other nature incurred in defending any such actions arising from E-Bl’s performance
of the work called for by this agreement is limited to the fee due to E-BI for this project or 10,000usd, whichever is less. Client expressly
released E-BI from any and all liability or liabilities to client that arise from E-Bl’s performance of this agreement to the extent such
liability or liabilities exceed the fee due E-BI or 10,000usd whichever is less. If client desires and for an additional fee client can
request that E-BI increase its limit of potential liability beyond the fee amount.
Termination, Postponement or Delay
This Agreement
may be terminated, postponed or delayed upon fifteen (15) days written notice by E-BI. In the event of such termination, postponement
or delay, Client shall pay E-BI for all project services rendered through the date of such termination, postponement or delay, including
payment for time expended and out-of-pocket expenses incurred or committed to by E-B1.
| 15244 NW Greenbrier Parkway, Beaverton, OR 97006, USA Tel: (503) 644-2290 Fax: (503) 644-0962 info@e-bi.com www.e-bi.com | 7 |
Portland, Sydney, Singapore,
Shenzhen, Shanghai, Ningbo, Beijing, Hanoi
Effect of Termination
Upon the expiration
or termination of this Agreement, each party shall be released from all obligations and liabilities hereunder.
Waiver
None of the terms
of this Agreement may be waived except by an express agreement in writing signed by the party against whom enforcement of such waiver
is sought. The failure or delay of either party in enforcing any of its rights under this Agreement shall not be deemed a continuing waiver
of such right.
Warranties
E-BI makes no warranties,
express or implied, regarding the service or equipment covered by this agreement, and any warranties of merchantability or fitness for
a particular purposes are expressly excluded.
Severability
Upon acceptance
of this Agreement by Client, should any portion of this Agreement be found invalid, the balance of the provisions shall remain unaffected
and shall be enforceable. Should any portion of the Agreement be found to conflict with tariffs or governmental rules and regulations,
the tariffs or governmental rules and regulations will supersede.
| 15244 NW Greenbrier Parkway, Beaverton, OR 97006, USA Tel: (503) 644-2290 Fax: (503) 644-0962 info@e-bi.com www.e-bi.com | 8 |
Exhibit 10.15
SEPARATION AGREEMENT AND RELEASE OF CLAIMS
This Separation Agreement
and Release of Claims (the “Separation Agreement”) is made by and between Douglas T. Moore, an individual (“Executive”
or “Moore”), and CleanCore Solutions, Inc., a corporation organized under the laws of Nevada corporation and with a
principal place of business at 5920 South 118th Circle, Suite 2, Omaha, NE 68137 (“Company” or “CleanCore”).
The Executive and the Company are referred to herein from time to time collectively as the “Parties” and each individually
as a “Party”.
RECITALS:
R-1. The Parties entered
into an Executive Employment Agreement dated February 5, 2024 pursuant to which the Company employed the Executive as its Chief Executive
Officer. That agreement, including subsequent amendments to it, if any, are referred to herein as the “Executive Employment Agreement.”
R-2. Effective June
7, 2024 (the “Separation Date”), Executive resigned from all positions he held with the Company, including his position
as Chief Executive Officer, his position as a member of the Company’s board of directors, and any and all positions of employment
with the Company, and he terminated the Executive Employment Agreement. The Company has accepted Executive’s resignation and his
termination of the Executive Employment Agreement. The Executive’s period of Employment which ended as of the Separation Date is
referred to herein as the “Executive’s Period of Employment.”
R-3. As of the Separation
Date, the Executive’s base salary under the Executive Employment Agreement was two hundred fifty thousand and no/100 United States
dollars ($250,000.00) per year.
R-4. The Parties are
entering into this Separation Agreement to provide for the Executive’s separation from the Company and the amicable settlement and
resolution of any and all disputes, claims, complaints, grievances, charges, actions, petitions, and demands between the Parties, including,
but not limited to, any and all claims arising out of or in any way related to Executive’s employment with the Company or his separation
from the Company.
AGREEMENT:
NOW THEREFORE, in
consideration of the mutual promises contained herein, and other good and valuable consideration, the receipt, adequacy, and sufficiency
of which is hereby acknowledged by each Party, the Parties, intending to be legally bound, agree as follows:
1. Termination
of Employment and the Executive Employment Agreement. The Company’s employment of the Executive and the Executive Employment
Agreement are terminated effective as of the Separation Date as a result of Executive’s resignation as Chief Executive Officer of
the Company and from any and all other positions held by the Executive as of the Separation Date, including his position as a director
of the Company, and the Executive’s termination of the Executive Employment Agreement. The Executive acknowledges that his resignation
is not the result of any disagreement with the Company on any matter relating to its operation, policies (including accounting or financial
policies) or practices.
2. Unconditional Payments.
a. No
later than the earlier of the Company’s next regularly scheduled payday following the Separation Date or the date coming two weeks
after the Separation Date, the Company will provide the Executive with a payment, at the Executive’s regular base salary rate as
of the Separation Date, for the time the Executive worked prior to the Separation Date during the Company’s regular pay period containing
the Separation Date, less applicable statutory deductions, and authorized withholdings (e.g., for income tax and FICA) (the “Final
Salary Payment”).
b. The
Final Salary Payment will include an amount for the Executive’s accrued but unused vacation time, if any, as of the Separation Date.
c. The
Company will pay Executive all his earned, accrued, and unpaid benefits as of the Separation Date, if any, under the Company’s employee
benefit plans, including any such benefits under the Company’s pension, disability, and life insurance plans, policies, and programs.
Payment for such benefits, if any, will be made according to the terms of the applicable employee benefit plan or, if an earlier date
is required by applicable law, than by that earlier date.
d. Executive
will retain eighty-seven thousand five hundred (87,500) shares of class B common stock that have already vested as of the date of this
Agreement (the “Issued Shares”) under that certain restricted stock grant agreement between the Executive and the Company
dated April 30, 2024.
e. The
Company will send the Executive, under separate cover, information about his rights to elect medical, dental and vision insurance continuation
coverage under the Consolidated Omnibus Budget Reconciliation Act (“COBRA”), if the Executive has such rights.
Nothing in this Agreement
is intended to impair any of the Executive’s rights described in this Section 2.
In addition, and provided
that the Executive agrees to and accepts the terms of this Separation Agreement and does not revoke his acceptance pursuant to Section
15 below:
3. Separation
Benefits. In consideration of the Executive entering into, not revoking his acceptance of, and his compliance with, this Separation
Agreement, including his release of claims and covenant not to sue in Section 7 below:
a. The
Company will pay the Executive a payment in an amount equal to eighty thousand and no/one hundred United States dollars ($80,000.00),
less applicable statutory deductions and authorized withholdings (e.g., for income tax and FICA), if any (the “Separation
Payment”) subject to the conditions in this Separation Agreement and according to the following installment schedule and terms:
(i) The
Separation Payment will be paid in installments, each in the amount of ten thousand and no/one hundred United States dollars ($10,000.00),
less applicable statutory deductions and authorized withholdings, if any (each installment being an “Installment”).
(ii) The
first Instalment will be payable on the “First Installment Payment Date,” which means the Company’s first-regularly
scheduled employee payday that comes at least ten (10) days after the Effective Date (as that term is defined in Section 15 below). Each
of the remaining Installments will be payable on the Company’s regularly scheduled bi- weekly paydays that occur after the First
Installment Payment Date until the balance of the Separation Payment has been paid to the Executive. Notwithstanding the provisions of
this Section 3, the Company may change the date and period of its regularly scheduled paydays and regular pay periods in its sole discretion,
and, if the Company does that, the Installment payment schedule may change accordingly.
(iii) Each
Installment will be paid by means (e.g., direct deposit) in accordance with Execuive’s payroll payment authorization on file
with the Company as of the Separation Date.
b. On
January 2, 2025, The Company will issue to the Executive twenty thousand (20,000) restricted shares of the Company’s class B common
stock, par value $0.0001 (the “Separation Shares,” which along with the Issued Shares are referred to herein collectively
as the “Shares” and each individually as a “Share”).
c. At
Executive’s request to the Company, provided the request is made within thirty days following the Effective Date, the Company will
enter into an advisory agreement (the “Advisory Agreement”) with Executive providing the following:
(i) the
Company will during the term of the Advisory Agreement (and continuing with respect to any particular New Client (as defined below) during
the commission period for such New Client) pay Executive a ten percent (10%) commission on Revenues (as defined below) the Company actually
receives during the two-year period commencing on the date that (1) a client that the Executive introduces to the Company first becomes
a client of the Company (“New Clients”) and (2) Evergreen Cottages and any other Targeted Lead (defined below) become
a client of the Company. For purposes of this provision, “Revenues” means all revenue properly recognized under United
States generally accepted accounting principles, consistently applied, less all rebates, discounts and other price allowances.
(iii) New
Clients must be pre-cleared by the Company before Executive commences any sales outreach to them, else Executive will not be eligible
to receive any commission on Revenues the Company receives from such New Clients as provided in Section 3(c)(i) above.
(iv)
As used in this Separation Agreement, “Targeted Lead” means any company that, during Executive’s Period of
Employment, was a lead of Executive, and only of Executive, with respect to the company becoming a customer of the Company as
substantiated by documented information in the Company’s PipeDrive database demonstrating that (1) representative(s) of the
company met with Executive in person and received emails from Executive prior to the Separation Date about their company becoming a
customer of the Company, (2) those representative(s) showed an interest in their company becoming a customer of the Company prior to
the Separation Date, and (3) Executive was, prior to the Separation Date, the initial or the primary contact on behalf of the
Company with the company associated with those representative(s). The Company will provide Executive with reasonable access to
Company data from Targeted Leads so Revenues can be realized from them. If necessary, the Company and Executive will conduct a
mutual review of the Executive’s customer leads prior to the Separation Date to verify if those leads constitute Targeted
Leads.
d. In
addition to any other conditions set forth in this Separation Agreement, the Executive’s right to have the Company enter into the
Advisory Agreement with him and Executive’s right to the Separation Payment, any Installment thereof, and the Separation Shares
under this Separation Agreement are conditioned on his compliance with each and every provision of this Separation Agreement and the Executive’s
Employee Confidential and Inventions Assignment Agreement previously executed by the Executive on February 2, 2024 (the “CIAA”).
If in the good-faith judgment of the Company the Executive has breached any material provision of this Separation Agreement or the CIAA,
the Company will be entitled to forego any obligation hereunder to enter into the Advisory Agreement or, if that has been already entered
into, to terminate the Advisory Agreement without penalty or being subject to damages and to recover from the Executive the full value
of any portion of the Separation Payment already paid and any of the Separation Shares already issued as of the date of such breach, less
applicable deductions and authorized statutory withholdings, and to cancel any portion of the Separation Payment and award of Separation
Shares that has not been paid or issued as of the date of such breach. (Executive recognizes, acknowledges, and agrees that the CIAA,
by its terms, survives the end of his employment with the Company.)
4. Except
for Executive’s right to retain the Issued Shares noted in Section 2 above and right to an award of the Separation Shares noted
in Section 3 above, Executive will not be entitled to any other grants or vesting under existing awards under the Company’s equity
incentive plan, and all such grants, awards, and vesting rights are hereby canceled.
5. No
Additional Benefits. Other than as set forth in this Separation Agreement, the Executive expressly acknowledges and agrees that he
is not entitled to and will not receive any additional compensation, payments or benefits of any kind from the Company or any of the other
Company Releasees (as that phrase is defined in Section 7 below), including but not limited to any severance under Section 6(a) of the
Executive Employment Agreement or a bonus, and the Executive expressly acknowledges and agrees that no representations or promises to
the contrary have been made to him. To the extent Executive has a right to receive severance under Section 6(a) Executive Employment Agreement,
he waives such right in light of the consideration provided to him under this Separation Agreement, including, without limitation, the
consideration provided in Section 3 above and the Company’s general release of claims and covenant not to sue provided in Section
8 below.
6. Unemployment.
The Company will not object to any lawful application by the Executive to receive unemployment benefits.
7. Release of Claims and Covenant Not to Sue By The Executive.
a. Release
of Claims. As a condition of the Company’s willingness to enter into this Separation Agreement, and in consideration for
the Company’s agreements contained in this Separation Agreement (including, without limitation, the Company’s release of
claims and covenant not to sue provided in Section 8), the Executive, for, and with the intention of binding, himself and the other
Executive Releasors (defined below), hereby releases, waives and forever discharges the Company and the other Company Releasees
(defined below) from, and hereby acknowledges full accord and satisfaction of, any and all claims, demands, causes of action, and
liabilities of any kind whatsoever (upon any legal or equitable theory, whether contractual, common law or statutory, under federal,
state or local law or otherwise), whether known or unknown, asserted or unasserted, by reason of any act, omission, transaction,
agreement or occurrence that the Executive and the Executive Releasors, or any of them, ever had, now has or hereafter may have
against the Company and the other Company Releasees up to and including the date the Executive executes this Separation Agreement
(collectively, the “Executive Released Claims” and each an “Executive Released Claim”).
Without limiting
the generality of the foregoing, the Executive and the other Executive Releasors hereby release and forever discharge the Company and
the other Company Releasees from:
(i) any
and all claims relating to or arising from the Executive’s employment with the Company, the terms and conditions of that employment,
and the termination of that employment;
(ii) any and all
claims of employment discrimination, harassment or retaliation under any federal, state or local statute or ordinance, public policy
or the common law, including, without limitation, any and all claims under Title VII of the Civil Rights Act of 1964, the Civil
Rights Act of 1991, the Americans with Disabilities Act, the Rehabilitation Act of 1973, the Age Discrimination in Employment Act,
the Older Workers Benefit Protection Act, the Fair Labor Standards Act, the Equal Pay Act, the Genetic Information Nondiscrimination
Act of 2008, the Family Medical Leave Act, the Health Insurance Portability and Accountability Act of 1966, the National Labor
Relations Act, the Occupational Safety and Health Act, the Families First Coronavirus Response Act, the Coronavirus Aid, Relief, and
Economic Security Act, the Constitution of Nevada, Nevada Revised Statutes (“N.R.S.”) § 608.017 (wage
discrimination based on sex), N.R.S. §§ 613.310 - 613.345 (unlawful employment practices), the Nevada Occupational Safety
and Health Act (N.R.S. § 618.005 et seq.), any Nevada state civil rights act, any state statutory wage claim as set
forth in Chapter 608 of the Nevada Revised Statutes, and any other laws of the State of Nevada, the Constitution of Nebraska, the
Nebraska Fair Employment Act, Neb. Rev. Stats. § 48-1101 et seq., and any other laws of the State of Nebraska, the
Virginia Constitution, the Virginia Human Rights Act, Va. Code Ann. § 2.2-3900 et seq., the Virginians With Disabilities
Act, Va. Code Ann. § 51.5-1 et seq., the Virginia Equal Pay Act, Va. Code Ann. § 40.1-28.6, the Virginia Genetic
Testing and Genetic Characteristics Bias in Employment Law, Va. Code Ann., § 40.1-28.7:1, the Virginia Crime Victim Leave Law,
Va. Code Ann., § 40.1-28.7:2, the Virginia Military Leave Law, Va. Code Ann., § 44-93.2 et seq., and any other laws
of the Commonwealth of Virginia, including as such constitutions and laws have been or may be amended;
(iii) any and all
claims for employee benefits, including, without limitation, any and all claims under the federal Employee Retirement Income
Security Act of 1974, including as such law has been or may be amended; provided, however, that nothing in this Section 7(a)
is intended to release, diminish, or otherwise affect any vested monies or other vested benefits to which the Executive may be
entitled from, under, or pursuant to any savings or retirement plan of the Company;
(iv) any
and all claims for slander, libel, defamation, negligent or intentional infliction of emotional distress, personal injury, prima facie
tort, negligence, compensatory or punitive damages, or any other claim for damages or injury of any kind whatsoever; and
(v) any
and all claims for monetary recovery, including, without limitation, monetary recovery or awards as may be provided by statute, attorneys’
fees, experts’ fees, medical fees or expenses, costs and disbursements and the like.
By entering into
this Separation Agreement, the Executive represents and agrees that the failure of this Separation Agreement to specifically identify
or enumerate above any statute, ordinance, or common law theory under which he releases claims is not intended by the Executive or the
Company to limit, diminish or impair in any way the Executive’s intended and actual release of all claims, demands, causes of action,
and liabilities of any kind whatsoever against the Company and the Company Releasees.
It is understood
that the release of claims set forth in this Section 7(a) does not serve to waive any rights or claims that: (i) pursuant to law, cannot
be waived or subject to a release of this kind, such as claims for unemployment or workers’ compensation benefits, rights to vested
benefits under any applicable welfare, retirement and/or pension plans, or rights to defense and indemnification, if any, from the Company
for actions taken by the Executive in the course and scope of the Executive’s employment with the Company; (ii) claims, actions,
or rights arising under or to enforce the terms of this Separation Agreement; or (iii) the right to file a charge with an administrative
agency or participate in an agency investigation, provided, however, that the Executive hereby waives his right to recover any
money in connection with such charge or investigation, with the exception of any payments or awards under the federal Securities Whistleblower
Incentives program (see 17 C.F.R. §§ 240.21F-1 - 240.21F-18, as may be amended). Moreover, nothing in this Separation
Agreement limits or waives, or is intended to limit or waive, the Executive’s right pursuant to the Older Workers Benefit Protection
Act to seek a judicial determination of the validity of the Separation Agreement’s waiver of claims under the Age Discrimination
in Employment Act.
b. Covenant
Not to Sue. As a condition of the Company’s willingness to enter into this Separation Agreement, and in consideration for the
Company’s agreements contained in this Separation Agreement (including, without limitation, the Company’s release of claims
and covenant not to sue provided in Section 8), the Executive, for, and with the intention of binding, himself and the other Executive
Releasors (defined below), agrees, to the fullest extent permitted by law, that at no time subsequent to the Effective Date of this Separation
Agreement will the Executive pursue, or cause or knowingly permit the prosecution of, in any state, federal or foreign court, or before
any local, state, federal or foreign administrative agency, or any other tribunal, any charge, claim or action of any kind, nature and
character whatsoever, known or unknown, which Executive and Executive Releasors, or any of them, may now have, have ever had, or may in
the future have against the Company and the Company Releasees, or any of them, which is based in whole or in part on any claim, demand,
cause of action, or liability released by the Executive pursuant to this Separation Agreement.
c. By signing this Separation Agreement,
the Executive represents and warrants that (i) he has full power and authority to release the claims that are being released in this
Section 7 and (ii) none of those claims has been assigned to any other individual or entity.
d. For purposes of this Separation Agreement, the terms:
| (i) | “Company Releasors” and “Company
Releasees” mean: (1) CleanCore and its predecessors, parent companies, affiliated companies (including, without limitation,
subsidiaries), successors, and assigns, and (2) all of the past, present and future directors, officers, members, managers, employees,
attorneys, representatives, agents, contractors, consultants, and insurers of each of the entities listed in clause (1) of this sentence,
and this Separation Agreement shall inure to the benefit of and shall be binding and enforceable by all such entities and individuals;
and, |
| (ii) | “Executive Releasors” and “Executive
Releases” mean: (1) the Executive and each of his respective successors, assigns, heirs, executors, administrators, employees,
attorneys, representatives, agents, contractors, consultants, and insurers and (2) all of the past, present and future directors, officers,
members, managers, employees, attorneys, representatives, agents, contractors, consultants, and insurers of each of the entities listed
in clause (1) of this sentence, and this Separation Agreement shall inure to the benefit of and shall be binding and enforceable by all
such entities and individuals. |
8. Release of Claims and Covenant Not to Sue By The Company.
a. Release
of Claims. As a condition of the Executive’s willingness to enter into this Separation Agreement, and in consideration for the
Executive’s agreements contained in this Separation Agreement (including, without limitation, the Executive’s release of claims
and covenant not to sue provided in Section 7), the Company, for, and with the intention of binding, itself and the other Company Releasors,
hereby releases, waives and forever discharges the Executive and the other Executive Releasees from, and hereby acknowledges full accord
and satisfaction of, any and all claims, demands, causes of action, and liabilities of any kind whatsoever (upon any legal or equitable
theory, whether contractual, common law or statutory, under federal, state or local law or otherwise), whether known or unknown, asserted
or unasserted, by reason of any act, omission, transaction, agreement or occurrence that the Company and the Company Releasors, or any
of them, ever had, now has or hereafter may have against the Executive and the other Executive Releasees up to and including the date
the Executive executes this Separation Agreement (collectively, the “Company Released Claims” and each a “Company
Released Claim”).
Without limiting
the generality of the foregoing, the Company and the other Company Releasors hereby release and forever discharge the Executive and the
other Executive Releasees from:
(i) any
and all claims relating to or arising from the Executive’s employment with the Company, the terms and conditions of that employment,
and the termination of that employment;
(ii) any
and all claims for slander, libel, defamation, negligent or intentional infliction of emotional distress, personal injury, prima facie
tort, negligence, compensatory or punitive damages, or any other claim for damages or injury of any kind whatsoever; and
(iii) any
and all claims for monetary recovery, including, without limitation, monetary recovery or awards as may be provided by statute, attorneys’
fees, experts’ fees, medical fees or expenses, costs and disbursements and the like.
By entering into
this Separation Agreement, the Company represents and agrees that the failure of this Separation Agreement to specifically identify or
enumerate above any statute, ordinance, or common law theory under which it releases claims is not intended by the Executive or the Company
to limit, diminish or impair in any way the Company’s intended and actual release of all claims, demands, causes of action, and
liabilities of any kind whatsoever against the Executive and the Executive Releasees.
It is understood
that the release of claims set forth in this Section 8(a) does not serve to waive any rights or claims that: (i) pursuant to law, cannot
be waived or subject to a release of this kind; (ii) claims, actions, or rights arising under or to enforce the terms of this Separation
Agreement; or (iii) the right to file a charge with an administrative agency or participate in an agency investigation, provided, however,
that the Company hereby waives its right to recover any money in connection with such charge or investigation, with the exception of any
payments or awards under the federal Securities Whistleblower Incentives program (see 17 C.F.R. §§ 240.21F- 1 - 240.21F-18,
as may be amended). Moreover, nothing in this Separation Agreement limits or waives, or is intended to limit or waive, the Company’s
right, if any, pursuant to the Older Workers Benefit Protection Act to seek a judicial determination of the validity of the Separation
Agreement’s waiver of claims under the Age Discrimination in Employment Act.
b. Covenant
Not to Sue. As a condition of the Executive’s willingness to enter into this Separation Agreement, and in consideration for
the Executive’s agreements contained in this Separation Agreement (including, without limitation, the Executive’s release
of claims and covenant not to sue provided in Section 7), the Company, for, and with the intention of binding, itself and the other Company
Releasors, agrees, to the fullest extent permitted by law, that at no time subsequent to the Effective Date of this Separation Agreement
will the Company pursue, or cause or knowingly permit the prosecution of, in any state, federal or foreign court, or before any local,
state, federal or foreign administrative agency, or any other tribunal, any charge, claim or action of any kind, nature and character
whatsoever, known or unknown, which the Company and the Company Releasors, or any of them, may now have, have ever had, or may in the
future have against the Executive and the Executive Releasees, or any of them, which is based in whole or in part on any claim, demand,
cause of action, or liability released by the Company pursuant to this Separation Agreement.
c. By signing this Separation Agreement, the Company represents and warrants that (i) it has full power and
authority to release the claims that are being released in this Section 8 and (ii) none of those claims has been assigned to any
other individual or entity.
9. Lock-Up; Leak-Out.
a. The
Company received approval by email from Boustead Securities, LLC to cause the Boustead Lock-Up (defined below) on the Shares to expire
on December 31, 2024. So long as the Boustead Lock-Up is in effect, Executive agrees not to take any actions with respect to the Shares
insofar as that action would violate any of the terms of the Boustead Lock-Up. As used in this Separation Agreement, the term “Boustead
Lock-Up” means the lock up agreement signed by the Executive on or about the date of the pricing of the Company’s initial
public offering.
b. Executive
will not sell any Shares in the market on any trading day in excess of five percent (5%) of the volume on any such trading day.
c. Executive will comply with applicable law with respect to all sales of Shares.
10. Right
to Review Press Release and Form 8-K. The Company will provide Executive with a reasonable opportunity to review and comment on a
Company press release or Company Form 8-K (or disclosure in a Company 10-Q if the Company discloses the separation in a Form 10-Q instead
of a Form 8-K) concerning his separation before the Company causes such press release to be issued or Form 8-K (or Form 10-Q, if applicable)
to be filed with the United States Securities and Exchange Commission (“SEC”). The press release, if any, issued by
the Company concerning Executive’s separation from the Company will include a mutually agreeable statement thanking Executive for
playing a key role in helping the Company get through its successful initial public offering and restructuring the debt evidenced by the
October 17, 2022 promissory note issued by the Company to Burlington Capital, LLC. The press release will also indicate that Executive
will continue as a senior advisor to assist the Company build a broad base of customers and pursue other strategic initiatives as needed.
11. Mutual Non-Disparagement.
a. Executive
agrees not to make, or cause to be made, to any third-party, any disparaging comment about the Company or any of the other Company Releasees,
including without limitation any disparaging comments about the business of the Company or any of its products or services.
b. The
Company agrees that it will direct its executive management team and board of directors not to make, or cause to be made, to any third-party,
any disparaging comment about the Executive, and the Company will not authorize any of its employees, contractors, consultants, or agents
to make to make, or cause to be made, to any third-party, any disparaging comment about the Executive.
c. Notwithstanding
the foregoing provisions of this Section 11, neither the Company nor the Executive is restricted from providing information about the
other as required by a court or governmental agency or by applicable law. Section 32 also provides important limitations on the provisions
of Sections 11.a. and 11.b.
12. Company
Passwords. No later than three (3) business days after the Effective Date (the “Return Date”), Executive will provide
a written list to the Company listing all his passwords and other access credentials to all Company computer programs and systems and
accounts (including those with third-party vendors).
13. Separation
from Employment. By entering into this Separation Agreement, the Executive acknowledges and agrees that his employment with the Company
has been permanently and irrevocably severed. Except as provided in this Separation Agreement, the Executive agrees that the Company will
not have any obligation at any time in the future to reemploy him or enter into any other business arrangement of any kind with him.
14. Severability.
If at any time after the date of the execution of this Separation Agreement any provision of this Separation Agreement shall be held by
a tribunal (e.g., court or arbitrator) of competent jurisdiction to be illegal, void, or unenforceable, such provision shall be
of no force and effect. The illegality or unenforceability of such provision shall have no effect upon, and shall not impair the enforceability
of, any other provision of this Separation Agreement; provided, however, that:
a. if
the release of claims or covenant not to sue in Section 7 above is held to be illegal, void, or unenforceable in whole or in part, Executive
agrees to promptly execute a legal, valid, and enforceable general release and waiver of claims and covenant not to sue in favor of the
Company and the other Company Releasees equal in scope to the general release and waiver of claims and covenant not to sue provided in
Section 7 and, in the event that such a legal, valid, and enforceable general release and waiver of claims and covenant to sue cannot
be or is not obtained, then the Executive shall be deemed to have assigned, transferred, and conveyed the Executive Released Claims to
the Company; or,
b. if
the release of claims or covenant not to sue in Section 8 above is held to be illegal, void, or unenforceable in whole or in part, the
Company agrees to promptly execute a legal, valid, and enforceable general release and waiver of claims and covenant not to sue in favor
of the Executive and the other Executive Releasees equal in scope to the general release and waiver of claims and covenant not to sue
provided in Section 8 and, in the event that such a legal, valid, and enforceable general release and waiver of claims and covenant to
sue cannot be or is not obtained, then the Company shall be deemed to have assigned, transferred, and conveyed the Company Released Claims
to the Executive.
15. Voluntary Agreement.
a. The
Company hereby advises the Executive to consult with an attorney before executing this Separation Agreement.
b.
The Executive has twenty-one (21) days from the day first presented with this Separation Agreement to consider it, execute it, and
return it personally or via email, first class U.S. mail, or reputable overnight courier service (e.g., FedEX or UPS) to the
Company’s Chief Financial Officer, David Enholm at CleanCore Solutions, Inc., 5920 South 118th Circle, Suite 2, Omaha, NE
68137, denholm@cleancoresol.com. To the extent that the Executive executes this Separation Agreement before the end of the
twenty-one (21) day period, the Executive hereby knowingly and voluntarily waives the remainder of that twenty-one (21) day period.
If the Executive fails to execute and return this Separation Agreement to the Company within the twenty- one (21) day period, then
this Separation Agreement will be null and void and of no force or effect.
c.
The Executive agrees that, for a period of seven (7) days after he signs this Separation Agreement, he has the right to revoke his
acceptance of it by providing written notice of his revocation personally or via email, first class U.S. mail, or reputable
overnight courier service (e.g., FedEX or UPS) to the Company’s President and CEO at the address listed in Section
15.b. This Separation Agreement will not become fully effective and enforceable until after the expiration of the seven-day
revocation period (the “Effective Date”). The Executive understands that the expiration of the seven-day period
after he signs this Separation Agreement confirms that he did not revoke his assent to this Separation Agreement, and, therefore,
that it is fully effective and enforceable, further provided that the Company also executes or has executed this Separation
Agreement.
d. By signing this Separation
Agreement, the Executive acknowledges and agrees that he:
(i) has
carefully read and fully understands all of the provisions of the Separation Agreement (including the provisions in Section 7 concerning
his release of claims and covenant not to sue);
(ii) understands
that the claims he is releasing and for which he is providing a covenant not to sue under Section 7 include, but are not limited to, claims
arising under the federal Age Discrimination in Employment Act;
(iii) knowingly
and voluntarily agrees to all of the terms set forth in this Separation Agreement (including the provisions in Section 7 concerning his
release of claims and covenant not to sue);
(iv) knowingly
and voluntarily agrees to be legally bound by this Separation Agreement (including the provisions in Section 7 concerning his release
of claims and covenant not to sue);
vii) has been given
at least twenty-one (21) days in which to review and consider this Separation Agreement before signing it; and,
(viii) has been provided
under the terms of this Separation Agreement a period of at least seven (7) days following his execution of the agreement in which the
Executive may revoke it and that the Separation Agreement shall not become effective or enforceable until that seven (7) day revocation
period has expired.
16. No
Admission. Each Party understands and agrees that the other Party’s making of and entering into this Separation Agreement is
not intended, and shall not be construed, as an admission by that other Party or the Releasors associated with that other Party to have
violated any federal, state, or local law, ordinance, regulation, public policy or common law rule, or have committed any wrong whatsoever.
This Separation Agreement shall be deemed to fall within the protection afforded to settlements, compromises, and offers to compromise
by applicable law.
17. Complete
Agreement. With the exception of the CIAA, this Separation Agreement represents the complete understanding between the Executive and
the Company concerning the subject matter of this Separation Agreement, and no other promises or agreements concerning the subject matter
of this Separation Agreement shall be binding unless reduced to writing and signed by the Executive and the Company. The Executive and
the Company agree that this Separation Agreement supersedes any prior agreements or understandings of the Parties, whether oral or written,
concerning the subject matter of this Separation Agreement, with the exception of the CIAA.
18. No
Oral Modification. This Separation Agreement may only be amended in a writing signed by the Executive and the Company’s chief
executive officer.
19. Drafting.
Should any provision of this Separation Agreement require interpretation or construction, it is agreed by the Executive and the Company
that the person interpreting or construing this Separation Agreement shall not apply a presumption against one Party by reason of the
rule of construction that a document is to be construed more strictly against the party who prepared the document.
20. Successors
and Assigns. This Separation Agreement is binding upon, and shall inure to the benefit of, the Company, the Company Releasees, the
Executive, and the Executive Releasees.
21. Section 409A. It is intended that the payments and benefits provided under Section 3.a. and 3.b.
this Separation Agreement shall be exempt from the application of the requirements of Section 409A of the U.S. Internal Revenue Code
of 1986, as amended (“Section 409A”) by reason of one or more of the exceptions in Treas. Reg. 1.409A-1; to the
extent not so exempt, it is intended that the payments and benefits provided under Section 3.a. and 3.b. this Separation Agreement
shall comply with Section 409A. The Parties agree that Executive’s termination of employment shall constitute an involuntary
“separation from service” under Treas. Reg. 1.409A-1(n)(1). Notwithstanding the provisions of the immediately preceding
sentences in this Section 21, the Company does not warrant or otherwise assure that the payments and benefits provided under this
Separation Agreement, including those under Section 3.a. and 3.b., will be considered by the federal Internal Revenue Service
(“IRS”) or other appropriate governmental authorities to be exempt from the application of the requirements of
Section 409A, and a finding by the IRS or other appropriate governmental authority that the payments and benefits (or any of them)
provided under this Separation Agreement are not exempt, either in whole or in part, from the application of the requirements of
Section 409A shall be no grounds for the Executive to seek or obtain any form of relief against the Company or rescission or
reformation of this Separation Agreement.
22. Tax
Consequences. The Company makes no representations or warranties with respect to the tax consequences of the payments and any other
consideration provided to the Executive or made on his behalf under the terms of this Separation Agreement. The Executive agrees and understands
that he is responsible for payment, if any, of local, state, and/or federal taxes on the payments and any other consideration provided
hereunder by the Company and any penalties or assessments thereon. The Executive further agrees to indemnify and hold the Company harmless
from any claims, demands, deficiencies, penalties, interest, assessments, executions, judgments, or recoveries by any government agency
against the Company for any amounts claimed due on account of (a) the Executive’s failure to pay or delayed payment of, federal
or state taxes, or (b) damages sustained by the Company by reason of any such claims, including attorneys’ fees and costs.
23. Authority;
No Liens, Claims or Assignments Of or On Released Claims. (a) The Company represents and warrants that the undersigned
representative of the Company has the authority to act on behalf of the Company and to bind the Company and all who may claim
through it to the terms and conditions of this Separation Agreement and that there are no liens or claims of lien or assignments in
law or equity or otherwise of or against any of the claims or causes of action released herein by the Company. (b) The Executive
represents and warrants that he has the capacity to act on his own behalf and on behalf of all who might claim through him to bind
them to the terms and conditions of this Separation Agreement that there are no liens or claims of lien or assignments in law or
equity or otherwise of or against any of the claims or causes of action released herein by the Executive.
24. No
Representations. (a) The Executive represents and warrants that, in entering into this Separation Agreement, he has not relied upon
any representations or statements made by the Company that are not specifically set forth in this Separation Agreement. (b) The Company
represents and warrants that, in entering into this Separation Agreement, it has not relied upon any representations or statements made
by the Executive that are not specifically set forth in this Separation Agreement.
25. No
Waiver. The failure of a Party to insist upon the performance of any of the terms and conditions in this Separation Agreement, or
the failure to prosecute any breach of any of the terms or conditions of this Separation Agreement, will not be construed thereafter as
a waiver by that Party of any such terms or conditions. This entire Separation Agreement will remain in full force and effect as if no
such forbearance or failure of performance had occurred.
26. Attorneys’
Fees. Except with regard to a legal action challenging or seeking a determination in good faith of the validity of the waiver herein
under the ADEA, in the event that either Party brings an action to enforce or effect its rights under this Separation Agreement, the prevailing
Party will be entitled to recover its costs and expenses, including the costs of mediation, arbitration, litigation, court fees, and reasonable
attorneys’ fees incurred in connection with such an action.
27. ARBITRATION.
THE PARTIES AGREE THAT ANY AND ALL DISPUTES ARISING OUT OF THE TERMS OF THIS AGREEMENT, THEIR INTERPRETATION, AND ANY OF THE MATTERS
HEREIN RELEASED, SHALL BE SUBJECT TO ARBITRATION IN DOUGLAS COUNTY, NEBRASKA BEFORE THE JUDICIAL ARBITRATION & MEDIATION
SERVICES, INC. (“JAMS”), PURSUANT TO ITS EMPLOYMENT ARBITRATION RULES & PROCEDURES (“JAMS RULES”). THE
ARBITRATOR MAY GRANT INJUNCTIONS AND OTHER RELIEF IN SUCH DISPUTES. THE ARBITRATOR SHALL ADMINISTER AND CONDUCT ANY ARBITRATION IN
ACCORDANCE WITH NEBRASKA LAW, AND THE ARBITRATOR SHALL APPLY PENNSYLVANIA SUBSTANTIVE LAW (AND, IF APPLICABLE, SUBSTANTIVE FEDERAL
LAW) TO ANY DISPUTE OR CLAIM, WITHOUT REFERENCE TO ANY CONFLICT-OF-LAW PROVISIONS OF ANY JURISDICTION. TO THE EXTENT THAT THE JAMS
RULES CONFLICT WITH APPLICABLE NEBRASKA OR FEDERAL LAW, THE NEBRASKAS OR FEDERAL LAW, AS THE CASE MAY BE, SHALL TAKE PRECEDENCE. THE
AWARD OF THE ARBITRATOR SHALL BE FINAL, CONCLUSIVE, AND BINDING ON THE PARTIES TO THE ARBITRATION, SUBJECT TO THE RIGHTS OF A PARTY
UNDER THE FEDERAL ARBITRATION ACT OR THE PENNSYLVANIA UNIFORM ARBITRATION ACT TO MOVE TO HAVE THE AWARD VACATED, MODIFIED, OR
CORRECTED. THE PARTIES AGREE THAT THE PREVAILING PARTY IN ANY ARBITRATION SHALL BE ENTITLED TO INJUNCTIVE RELIEF IN ANY COURT OF
COMPETENT JURISDICTION TO ENFORCE THE ARBITRATION AWARD. THE PARTIES TO THE ARBITRATION SHALL EACH PAY AN EQUAL SHARE OF THE COSTS
AND EXPENSES OF SUCH ARBITRATION, AND EACH PARTY SHALL SEPARATELY PAY FOR ITS RESPECTIVE COUNSEL FEES AND EXPENSES; PROVIDED,
HOWEVER, THAT THE ARBITRATOR SHALL AWARD ATTORNEYS’ FEES AND COSTS TO THE PREVAILING PARTY, EXCEPT AS PROHIBITED BY LAW. THE
PARTIES HEREBY AGREE TO WAIVE THEIR RIGHT TO HAVE ANY DISPUTE BETWEEN THEM RESOLVED IN A COURT OF LAW BY A JUDGE OR JURY.
NOTWITHSTANDING THE FOREGOING, THIS SECTION WILL NOT PREVENT EITHER PARTY FROM SEEKING INJUNCTIVE RELIEF (OR ANY OTHER PROVISIONAL
REMEDY) FROM ANY COURT HAVING JURISDICTION OVER THE PARTIES AND THE SUBJECT MATTER OF THEIR DISPUTE RELATING TO THIS AGREEMENT AND
ANY AGREEMENTS INCORPORATED HEREIN BY REFERENCE. SHOULD ANY PART OF THE ARBITRATION AGREEMENT CONTAINED IN THIS PARAGRAPH CONFLICT
WITH ANY OTHER ARBITRATION AGREEMENT BETWEEN THE PARTIES, THE PARTIES AGREE THAT THIS ARBITRATION AGREEMENT SHALL GOVERN.
28. Governing
Law. This Separation Agreement is governed by the laws of the State of Nebraska, without regard to its principles of conflicts of
law.
29. Counterparts.
This Separation Agreement may be executed in counterparts and also by facsimile, scan or other electronic means (e.g., DocuSign),
and each counterpart, facsimile or electronic copy will have the same force and effect as an original and will constitute an effective,
binding agreement on the part of each of the undersigned.
30. Further
Assurances. The Parties agree to take all actions and to make, deliver, and sign any other documents and instruments that are necessary
to carry out the terms, provisions, purpose, and intent of this Settlement Agreement.
31. Section
Headings. The Section headings (e.g., “Counterparts”) used in this Separation Agreement are inserted for
convenience only and will be disregarded in construing this Separation Agreement.
32. IMPORTANT.
Notwithstanding anything to the contrary in this Settlement Agreement (including, without limitation, anything in its Sections 7, 8, or
11) or the CIAA, nothing in this Settlement Agreement or the CIAA prohibits, restricts, or limits, or is intended to prohibit, restrict,
or limit the right or ability of a Party (the “Reporting Party”) to: (a) report to, or communicate with, the appropriate
federal or state law enforcement authorities or regulatory agencies about any possible unlawful conduct, regardless of when it occurred,
by the other Party, its affiliated companies, or any of its successors, assigns, officers, directors, members, managers, consultants,
contractors, or employees (including any employment harassment, assault, or discrimination), or speak with the Reporting Party’s
own attorney about any such possible unlawful conduct; (b) report to or communicate with the United States Securities and Exchange Commission
(“SEC”) or any state securities regulator about any possible violation of a federal or state securities law (including,
without limitation, such violation by either the Executive or the Company), regardless of when such possible violation occurred, or speak
with the Reporting Party’s own attorney about such possible violation, or (c) apply for or receive an award from the SEC under the
federal Securities Whistleblower Incentives program or from a state securities regulatory agency under a substantially similar state incentive
program in connection with reporting a possible violation of a federal or state securities law.
[The remainder of this page is purposefully blank;
the signature page follows.]
CONSULT WITH AN ATTORNEY AND READ
THIS SEPARATION
AGREEMENT AND RELEASE OF CLAIMS CAREFULLY
BEFORE SIGNING IT. BY SIGNING THIS SEPARATION AGREEMENT AND
RELEASE OF CLAIMS YOU ARE GIVING
UP IMPORTANT LEGAL RIGHTS.
FURTHERMORE,
THIS CONTRACT CONTAINS AN ARBITRATION
PROVISION WHICH MAY BE ENFORCED BY THE PARTIES.
IN WITNESS WHEREOF, the
Parties have executed this Separation Agreement on the respective dates set forth below.
CLEANCORE SOLUTIONS, INC. |
|
|
|
By: |
/s/ Clayton Adams |
|
Name: |
Clayton Adams |
|
Title: |
President |
|
|
|
Dated: June 10, 2024 |
|
|
|
DOUGLAS T. MOORE |
|
|
|
Signed: |
/s/ Doug Moore |
|
|
|
Dated: June 9, 2024 |
|
Exhibit 10.20
CONSULTING AGREEMENT
EFFECTIVE
DATE: April 1, 2024
THIS CONSULTING
AGREEMENT (the “Agreement”) is made as of the Effective Date set forth above by and between CLEANCORE
SOLUTIONS, INC., a Nevada corporation (“Client”) and the entity on the signature page hereto (“Consultant”).
1. Engagement
of Services. In connection with the goal of advancing the Client’s aqueous ozone products in healthcare settings for Client, the Consultant
will provide services to the Client and from and after the date hereof and subject to the terms of this Agreement, Consultant will render
the following additional services to Client relating to the goal of advancing the use and adoption of aqueous ozone. The Consultant will
provide necessary management services and insight on the day-to-day operations of the business in order to acquire new healthcare clients,
and advise the Client on sales of the aqueous ozone products in the healthcare sector, assist and work on public company accounting functions,
and strategic goals (all of such services, including those rendered prior to the date hereof are referred to herein as the “Services”).
Consultant will have exclusive control over the manner and means of performing the Services, including the choice of place and time. Consultant
will provide, at Consultant’s own expense, a place of work and all equipment, tools and other materials necessary to complete the Services;
however, to the extent necessary to facilitate performance of the Services, Client may, in its discretion, make its equipment or facilities
available to Consultant at Consultant’s request. While on the Client’s premises, Consultant agrees to comply with Client’s then-current
access rules and procedures, including those related to safety, security and confidentiality. Consultant agrees and acknowledges that
Consultant has no expectation of privacy with respect to Client’s telecommunications, networking or information processing systems (including
stored computer files, email messages and voice messages) and that Consultant’s activities, including the sending or receiving of any
files or messages, on or using those systems may be monitored, and the contents of such files and messages may be reviewed and disclosed,
at any time, without notice.
2. Compensation.
The client will pay the Consultant Twenty-Two Thousand dollars ($22,000) in compensation for each month of service until the Consultant
enters into a formal employment agreement or terminates this agreement. In addition, the client will issue 250,000 RSU’s vested immediately
and 18 months following an additional 250,000 vesting upon immediately. The Consultant will be reimbursed for reasonable and documented
expenses. At any time the consultant could elect to defer cash compensation in leu of stock. The consultant currently has deferred expenses
of ___ and loans of ___.
3. Additional
renumeration: The client agrees to pay the consultant $175,000 USD in the event of a successful IPO where gross proceeds of 4mm or
above are raised.
4. Board
Clause: The client agrees the consultant will be granted Board observation rights for the term of this agreement. The client also
agrees within 18 months the consultant has the ability to be assigned one board seat at his discretion but not outside of 18 months.
5. Ownership
of Work Product. Consultant agrees that any and all Work Product, other than Preexisting IP (as defined below), shall be the sole
and exclusive property of Client. Consultant hereby irrevocably assigns to Client all right, title and interest worldwide in and to any
deliverables arising from the provision of the Services (“Deliverables”), and to any ideas, concepts, processes,
discoveries, developments, formulae, information, materials, improvements, designs, artwork, content, software programs, other copyrightable
works, and any other work product created, conceived or developed by Consultant (whether alone or jointly with others) for Client during
or before the term of this Agreement, including all copyrights, patents, trademarks, trade secrets, and other intellectual property rights
therein (the “Work Product”). Consultant retains no rights to use the Work Product other than rights to Preexisting
IP and agrees not to challenge the validity of Client’s ownership of the Work Product. Consultant agrees to execute, at Client’s request
and expense, all documents and other instruments necessary or desirable to confirm such assignment. In the event that Consultant does
not, for any reason, execute such documents within a reasonable time after Client’s request, Consultant hereby irrevocably appoints Client
as Consultant’s attorney-in-fact for the purpose of executing such documents on Consultant’s behalf, which appointment is coupled with
an interest.
6. Other
Rights. If Consultant has any rights, including without limitation “artist’s rights” or “moral rights,” in the
Work Product other than Preexisting IP which cannot be assigned, Consultant hereby unconditionally and irrevocably grants to Client an
exclusive (even as to Consultant), worldwide, fully paid and royalty-free, irrevocable, perpetual license, with rights to sublicense through
multiple tiers of sublicensees, to use, reproduce, distribute, create derivative works of, publicly perform and publicly display the Work
Product in any medium or format, whether now known of later developed. In the event that Consultant has any rights in the Work Product
that cannot be assigned or licensed, Consultant unconditionally and irrevocably waives the enforcement of such rights, and all claims
and causes of action of any kind against Client or Client’s customers.
7. License
to Preexisting IP. Client acknowledges that Consultant may incorporate into Work Product intellectual property developed by a third
party or by Consultant other than in the course of performing services for Client (“Preexisting IP”). To the extent
that Consultant uses or incorporates Preexisting IP into Work Product, Consultant hereby grants to Client a non-exclusive, perpetual,
fully-paid and royalty-free, irrevocable and worldwide right, with the right to sublicense through multiple levels of sublicensees, to
use, reproduce, distribute, create derivative works of, publicly perform and publicly display in any medium or format, whether now known
of later developed, such Preexisting IP incorporated or used in Work Product. However, in no event will Consultant incorporate into the
Work Product any software code licensed under the GNU GPL or LGPL or any similar “open source” license. Consultant represents
and warrants that Consultant has an unqualified right to license to Client all Preexisting IP as provided in this section.
8. Representations
and Warranties. Consultant represents and warrants that: (a) the Services shall be performed in a professional manner and in accordance
with the industry standards, (b) Work Product will be an original work of Consultant, (c) Consultant has the right and unrestricted ability
to assign the ownership of Work Product to Client as set forth in Section 3 (including without limitation the right to assign the ownership
of any Work Product created by Consultant’s employees or contractors), (d) the Work Product nor any element thereof will infringe upon
or misappropriate any copyright, patent, trademark, trade secret, right of publicity or privacy, or any other proprietary right of any
person, whether contractual, statutory or common law, (e) Consultant has an unqualified right to grant to Client the license to Preexisting
IP set forth in Section 5, and (f) Consultant will comply with all applicable federal, state, local and foreign laws governing self-employed
individuals, including laws requiring the payment of taxes, such as income and employment taxes, and social security, disability, and
other contributions. Consultant agrees to indemnify and hold Client harmless from any and all damages, costs, claims, expenses or other
liability (including reasonable attorneys’ fees) arising from or relating to the breach or alleged breach by Consultant of the representations
and warranties set forth in this Section 6.
9. Independent
Contractor Relationship. Consultant’s relationship with Client is that of an independent contractor, and nothing in this Agreement
is intended to, or should be construed to, create a partnership, agency, joint venture, or employment relationship between Client and
any of Consultant’s employees or agents. Consultant is not authorized to make any representation, contract, or commitment on behalf of
Client. Consultant (if Consultant is an individual) and Consultant’s employees will not be entitled to any of the benefits that Client
may make available to its employees, including, but not limited to, group health or life insurance, profit-sharing or retirement benefits.
Because Consultant is an independent contractor, Client will not withhold or make payments for social security, make unemployment insurance
or disability insurance contributions, or obtain workers’ compensation insurance on behalf of Consultant. Consultant is solely responsible
for, and will file, on a timely basis, all tax returns and payments required to be filed with, or made to, any federal, state or local
tax authority with respect to the performance of Services and receipt of fees under this Agreement. Consultant is solely responsible for,
and must maintain adequate records of, expenses incurred in the course of performing Services under this Agreement. No part of Consultant’s
compensation will be subject to withholding by Client for the payment of any social security, federal, state or any other employee payroll
taxes. Client will regularly report amounts paid to Consultant by filing Form 1099-MISC with the Internal Revenue Service as required
by law. If, notwithstanding the foregoing, Consultant is reclassified as an employee of Client, or any affiliate of Client, by the U.S.
Internal Revenue Service, the U.S. Department of Labor, or any other federal or state or foreign agency as the result of any administrative
or judicial proceeding, Consultant agrees that Consultant will not, as the result of such reclassification, be entitled to or eligible
for, on either a prospective or retrospective basis, any employee benefits under any plans or programs established or maintained by Client.
10. Confidential
Information. Consultant agrees that during the term of this Agreement and thereafter it will not use or permit the use of
Client’s Confidential Information in any manner or for any purpose not expressly set forth in this Agreement, will hold such
Confidential Information in confidence and protect it from unauthorized use and disclosure, and will not disclose such Confidential
Information to any third parties except as set forth in Section 9 below. “Confidential Information” as used
in this Agreement shall mean all information disclosed by Client to Consultant, whether during or before the term of this Agreement,
that is not generally known in the Client’s trade or industry and shall include, without limitation: (a) concepts and ideas relating
to the development and distribution of content in any medium or to the current, future and proposed products or services of Client
or its subsidiaries or affiliates; (b) trade secrets, drawings, inventions, know-how, software programs, and software source
documents; (c) information regarding plans for research, development, new service offerings or products, marketing and selling,
business plans, business forecasts, budgets and unpublished financial statements, licenses and distribution arrangements, prices and
costs, suppliers and customers; (d) existence of any business discussions, negotiations or agreements between the parties; and (e)
any information regarding the skills and compensation of employees, contractors or other agents of Client or its subsidiaries or
affiliates. Confidential Information also includes proprietary or confidential information of any third party who may disclose such
information to the Client or Consultant in the course of Client’s business. Confidential Information does not include information
that (x) is or becomes a part of the public domain through no act or omission of Consultant, (y) is disclosed to Consultant by a
third party without restrictions on disclosure, or (z) was in Consultant’s lawful possession prior to the disclosure and was not
obtained by Consultant either directly or indirectly from Client. In addition, this section will not be construed to prohibit
disclosure of Confidential Information to the extent that such disclosure is required by law or valid order of a court or other
governmental authority; provided, however, that Consultant shall first have given notice to Client and shall have made a reasonable
effort to obtain a protective order requiring that the Confidential Information so disclosed be used only for the purposes for which
the order was issued. All Confidential Information furnished to Consultant by Client is the sole and exclusive property of Client or
its suppliers or customers. Upon request by Client, Consultant agrees to promptly deliver to Client the original and any copies of
the Confidential Information.
11. Consultant’s
Employees. Consultant will ensure that each of its employees and agents who will have access to any Confidential Information or perform
any Services has entered into a binding written agreement that is expressly for the benefit of Client and protects Client’s rights and
interests to at least the same degree as Section 8. Client reserves the right to refuse or limit Consultant’s use of any employee or consultant
or to require Consultant to remove any employee or consultant already engaged in the performance of the Services. Client’s exercise of
such right will in no way limit Consultant’s obligations under this Agreement.
12. No
Conflict of Interest. During the term of this Agreement, Consultant will not accept work, enter into a contract, or accept an obligation
from any third party, inconsistent or incompatible with Consultant’s obligations, or the scope of Services rendered for Client, under
this Agreement. Consultant warrants that there is no other contract or duty on its part inconsistent with this Agreement. Consultant agrees
to indemnify Client from any and all loss or liability incurred by reason of the alleged breach by Consultant of any services agreement
with any third party.
13. Term and Termination.
13.1 Term. The initial term of this Agreement is through October 23rd 2025.
13.2 Termination
Without Cause. Client may terminate this Agreement with cause, at any time upon thirty (30) days prior written notice to
Consultant. Consultant may terminate this Agreement with or without cause, at any time upon thirty (30) days prior written notice to
Client. If the client terminates this agreement for any reason the remaining months remaining should be paid on the same schedule
until the contract would terminate on August 8th, 2025.
13.3 Termination
for Cause. Either party may terminate this Agreement immediately in the event the other party has materially breached the Agreement
and failed to cure such breach within thirty (30) days of receipt of notice by the non-breaching party. If the company were to terminate
this agreement the totality of this agreement shall be paid through the entire contract period eighteen (18) months.
13.4 Survival.
The rights and obligations contained in Sections 3 (“Ownership of Work Product”), 4 (“Other Rights”),
5 (“License to Preexisting IP”), 6 (“Representations and Warranties”), 8 (“Confidential
Information”) and 12 (“Noninterference with Business”) will survive any termination or expiration
of this Agreement.
14. Successors
and Assigns. Consultant may not subcontract or otherwise delegate or assign this Agreement or any of its obligations under this Agreement
without Client’s prior written consent. Any attempted assignment in violation of the foregoing shall be null and void. Subject to the
foregoing, this Agreement will be for the benefit of Client’s successors and assigns and will be binding on Consultant’s assignees.
15. Notices.
Any notice required or permitted by this Agreement shall be in writing and shall be delivered as follows with notice deemed given as indicated:
(i) by personal delivery when delivered personally; (ii) by overnight courier upon written verification of receipt; (iii) by telecopy
or facsimile transmission upon acknowledgment of receipt of electronic transmission; or (iv) by certified or registered mail, return receipt
requested, upon verification of receipt. Notice shall be sent to the addresses set forth below or such other address as either party may
specify in writing.
16. Governing
Law. This Agreement shall be governed in all respects by the laws of the United States of America and by the laws of the State of
Nebraska, without giving effect to any conflicts of laws principles that require the application of the law of a different jurisdiction.
17. Severability.
Should any provisions of this Agreement be held by a court oflaw to be illegal, invalid, or unenforceable, the legality, validity and
enforceability of the remaining provisions of this Agreement shall not be affected or impaired thereby.
18. Waiver.
The waiver by Client of a breach of any provision of this Agreement by Consultant shall not operate or be construed as a waiver of any
other or subsequent breach by Consultant.
19. Entire
Agreement. This Agreement constitutes the entire agreement between the parties relating to this subject matter and supersedes
all prior or contemporaneous oral or written agreements concerning such subject matter. The terms of this Agreement will govern all
services undertaken by Consultant for Client. This Agreement may only be changed or amended by mutual agreement of authorized
representatives of the parties in writing. The Agreement may be executed in one or more counterparts, each of which shall be deemed
an original and all of which shall be taken together and deemed to be one instrument.
[Remainder of page intentionally left blank]
IN WITNESS WHEREOF, the parties have executed this
Agreement as of the Effective Date.
|
CLIENT: |
|
|
|
|
CLEANCORE SOLUTIONS, INC. |
|
|
|
|
By: |
/s/ David Enholm |
|
|
Name: |
David J Enholm |
|
|
Title: |
Chief Financial Officer |
|
Address:
|
5920 South 118th Circle, Suite 2 |
|
|
Omaha, NE 68137 |
|
CONSULTANT: |
|
|
|
|
BIRDDOG CAPITAL, LLC |
|
|
|
|
By: |
/s/ Clayton Adams |
|
|
Name: |
Clayton Adams |
|
|
Title: |
|
Exhibit 14.1
CLEANCORE SOLUTIONS, INC.
CODE OF BUSINESS CONDUCT AND ETHICS
This Code of Business
Conduct and Ethics (this “Code”) has been adopted by the Board of Directors (the “Board”) of CleanCore
Solutions, Inc. (together with its subsidiaries, “we,” “us,” “our” or the “Company”)
for its directors, officers, and other employees. As used herein, the principal executive officer, principal financial officer, principal
accounting officer or controller, or persons performing similar functions are sometimes also referred to as the “Senior Financial
Officers.”
All persons subject
to this Code are expected to foster a culture of honesty, integrity, fairness, professionalism, and accountability. The guiding principles
in this Code are designed to deter wrongdoing and to help us adhere to the highest level of ethical conduct in all our activities, including
our relationships with other directors, officers and other employees, and with customers, suppliers, competitors, the government, and
the public, including job candidates and our shareholders.
2. | COMPLIANCE WITH LAWS, RULES, AND REGULATIONS |
We are committed to
conducting our business affairs in compliance with all applicable laws, rules, and regulations. In line with our culture of accountability,
each person subject to this Code is expected to have a basic understanding of the major laws and regulations that apply to their work.
If you are unsure about a situation or practice, or applicable law, rule, or regulation, please contact the Chief Financial Officer for
assistance.
While it is impractical
to list all pertinent laws in this Code, a few widely applicable legal requirements are described here:
Insider Trading
Laws
Using any non-public
Company information to trade in securities (e.g. buying or selling stock, including derivatives), or providing a family member, friend
or any other person with a “tip” about this information, could constitute insider trading. Insider trading is illegal, and
it violates this Code and our Insider Trading Policy. You should familiarize yourself with the Insider Trading Policy, which describes
company-wide measures designed to mitigate insider trading risks such as blackout periods and preclearance procedures.
You should also remember
that complying with securities laws extends beyond the Company – you should not buy or sell stock of any other company using material
non- public information you have learned about that company through the scope of your employment or otherwise. Please contact the Administrator
of the Insider Trading Policy with any specific questions about trading in securities.
Anti-corruption
and Anti-bribery Laws
We do not tolerate
corruption in connection with any of our business dealings. We strictly prohibit bribes, kickbacks, illegal payments and any other offer
of items of value that may improperly influence or reward any individual, whether that individual is a government official or a private
party, and whether provided directly or through a third party such as a supplier, customs broker or other agent.
You should be careful
when you give gifts and pay for meals, entertainment, or other business courtesies on behalf of the Company. Anything of value can be
considered a gift, and a gift should not be given or received unless all of the following conditions are met: (i) it is of nominal value
(less than $150); (ii) it is customary under the circumstances (cash is never customary); (iii) it is not designed to obtain special or
favored treatment; (iv) it is legal in the location and under the circumstances where given and (v) the recipient is not a government
official. The best approach to complying with this policy is to exercise good judgment – gifts and other business courtesies should
not become a regular occurrence, should not be excessive in value and should not impact business objectivity.
You should be especially
careful when dealing with a governmental official. “Government officials” include any government employee; candidate
for public office; or employee of government-owned or -controlled companies, public international organizations, or political parties.
Several laws around the world, including the U.S. Foreign Corrupt Practices Act, specifically prohibit offering or giving anything of
value to government officials to influence official action or to secure an improper advantage. This includes not only traditional gifts,
but also things like meals, travel, political or charitable contributions, and job offers for government officials’ relatives. To
prevent violations, before extending any gift or other business courtesy involving a government official, please consult our Anti- Corruption
Policy and if you still have questions, please contact the Chief Financial Officer.
Antitrust and
Competition Laws
You should treat business
partners, competitors and other stakeholders and decision- makers fairly. This means we should not take unfair advantages through manipulation,
concealment, abuse of privileged information, misrepresentation of material facts or other unfair practices. Antitrust and competition
law is a complex subject, but in general, these laws prohibit activities aimed at preventing or restricting free competition, abusing
intellectual property rights or using market power to unfairly disadvantage competitors. If there is a question as to the appropriateness
of a particular business decision or course of action, you should seek advice from the Chief Financial Officer.
A conflict of interest
is any activity that is inconsistent with or opposed to our best interest, or that gives the appearance of impropriety or divided loyalty.
When considering a course of action, ask yourself whether the action you’re considering could create an incentive for you, or appear
to others to create an incentive for you, to benefit yourself, your friends or family, or an associated business at the expense of the
Company. If the answer is “yes,” the action you’re considering is likely to create a conflict of interest situation,
and you should avoid it. A common conflict of interest scenario involves business opportunities found through work, such as a product,
service, app, customer, supplier or other opportunity we may want to pursue. You may not compete with the Company, and any business opportunities
discovered through your work at the Company belong first to the Company. A few other places where conflicts of interest often arise include:
making personal investments; purchasing or selling products for personal gain; hiring, promoting or selecting contractors or vendors;
accepting outside employment, advisory roles and board seats and starting your own business; inventions; friends and relatives; workplace
relationships; and gifts, entertainment and other business courtesies. Use good judgment, and if you are unsure about a potential conflict
of interest, please consult our Related Party Transactions Policy and if you still have questions, please contact the Chief Financial
Officer.
4. | PROTECTION AND PROPER USE OF COMPANY ASSETS AND PERSONAL INFORMATION |
Employees use Company
assets every day, including computers, phones, software, vehicles, facilities, supplies, data, and intellectual property. You should protect
these assets against loss, damage or theft and use them only for legal, appropriate reasons in accordance with Company guidelines.
Confidential proprietary
information and intellectual property generated and gathered in our business is also a valuable Company asset. Protecting these assets
plays a vital role in our continued growth and ability to compete. Intellectual property includes copyrights, patents, trademarks, product
and package designs, brand names and logos, inventions, and trade secrets. At all times, you should take precautions to protect our intellectual
property and confidential business information including not talking about or sharing information about these things in public places
or forums (such as social media). As part of our day-to-day operations, we also come into contact with the personal information of customers,
job candidates, business partners and other employees. It is critical that you keep personal information safe and follow all applicable
data privacy laws and Company policies for collecting, storing, using, sharing, and disposing of personal information. Please contact
the Chief Financial Officer with any questions about privacy or data protection.
Senior
Financial Officers are responsible for ensuring that the disclosure in the Company’s periodic reports is full, fair, accurate,
timely and understandable. To fulfill our legal, financial and management obligations, you should follow the Company’s policies
and make sure our financial records are complete and accurate and internal controls are honored. Inaccurate financial reporting could
undermine shareholder confidence, impact our reputation, and subject the Company to fines and penalties.
6. | EQUAL OPPORTUNITY, NON-DISCRIMINATION AND FAIR EMPLOYMENT |
We are committed
to diversity and inclusion in all aspects of our business. We do not tolerate discrimination based on characteristics such as race, sex,
age, religion, gender identity or expression, sexual orientation, national origin, genetic information, pregnancy or related conditions,
ancestry, marital status, mental or physical disability, medical condition, veteran status or any other basis protected by local law.
We also make all reasonable accommodations to meet our obligations under laws protecting the rights of the disabled. Our policies are
designed to ensure that all personnel are treated, and treat each other, fairly and with respect and dignity. This applies to interactions
with employees, customers, contractors, suppliers and applicants for employment, and any other interactions where you represent the Company.
We also have a
zero-tolerance policy on harassment, violence or any verbal or physical conduct that creates an intimidating, offensive or hostile work
environment. Any behavior or incident that violates this Code should be immediately reported to your manager, HR, the Chief Financial
Officer, or any combination thereof. We will promptly and thoroughly investigate any complaints and take appropriate action.
We are committed
to providing a safe and healthy workplace. You are expected to follow all applicable health and safety rules and practices and to report
accidents, injuries and unsafe conditions, procedures, or behaviors. You are also expected to report to work in a condition to perform
your duties, free from the influence of drugs or alcohol.
8. | COMPLIANCE WITH THIS CODE AND REPORTING OF ANY ILLEGAL OR UNETHICAL BEHAVIOR |
All
directors, officers and other employees, as well as independent contractors, consultants and others who do business with us are expected
to comply with this Code. Failure to comply with this Code, or failure to report a violation, may result in disciplinary action up to
and including termination of employment or the end of your working relationship with the Company. You have a responsibility to speak
up when you are in a situation or are aware of a situation that you believe may violate or lead to a violation of this Code, Company
policy or the law. If you have knowledge of a possible violation, you must notify either your manager (provided your manager is not involved
in the violation), HR or the Chief Financial Officer. You can also report violations in writing to the Chief Financial Officer at 5920
South 118th Circle, Suite 2, Omaha, NE 68137. If you would be more comfortable doing so, you may submit your reports anonymously.
Your information will be shared only with those who have a need to know, such as those involved in answering your questions or investigating
and correcting issues you raise. If your report involves accounting, internal accounting controls, finance, or auditing matters, we may
be required to share such information with the Audit Committee of the Board. We will not retaliate, and will not tolerate any kind of
retaliation, for reporting a concern in good faith.
Amendments to this
Code must be approved by the Board and will be promptly disclosed as required by law. Any waivers of the provisions in this Code for Senior
Financial Officers may only be granted by the Board and will be promptly disclosed as required by law.
4
Exhibit 19.1
CLEANCORE SOLUTIONS,
INC.
INSIDER TRADING POLICY
This Insider
Trading Policy (this “Policy”) states the policy with respect to transactions in the securities of CleanCore Solutions,
Inc. (the “Company”), and the handling of confidential information about the Company and other companies with which
the Company does business. The Company’s Board of Directors has adopted this Policy to promote compliance with federal and state
securities laws that prohibit certain persons who are aware of material nonpublic information about a company from (i) trading in securities
of that company, or (ii) providing material nonpublic information to other persons who may trade on the basis of that information.
2. | PERSONS SUBJECT TO THE POLICY |
This Policy applies
to all members of the Company’s Board of Directors (collectively, “directors” and each, a “director”),
officers and employees of the Company and its subsidiaries. The Company may also determine that other persons should be subject to this
Policy, such as contractors or consultants who have access to material nonpublic information about the Company. With respect to any person
covered by this Policy, this Policy also applies to that person’s family members, other members of that person’s household,
and entities controlled by that person, as described below under “Transactions by Family Members and Others” and “Transactions
by Entities That You Influence or Control.”
3. | TRANSACTIONS SUBJECT TO THE POLICY |
This Policy
applies to transactions in the Company’s securities (collectively, “Company Securities”), including the Company’s
class A common stock, class B common stock, preferred stock, restricted shares, options to purchase either class A or class B common stock,
or any other type of security the Company may issue, including (but not limited to) preferred shares, convertible debentures and warrants.
In addition, this Policy applies to derivative securities that are not issued by the Company, but which relate to Company Securities,
such as exchange-traded put or call options or swaps. This Policy similarly applies to transactions in or relating to the securities of
certain other companies with which the Company does business.
4. | INDIVIDUAL RESPONSIBILITY |
Persons subject
to this Policy have ethical and legal obligations to maintain the confidentiality of information about the Company and to not engage in
transactions in Company Securities while in possession of material nonpublic information. Each individual is responsible for making sure
that he or she complies with this Policy, and that any family member, household member or related entity whose transactions are subject
to this Policy, as discussed below, also comply with this Policy. In all cases, the responsibility for determining whether an individual
is in possession of material nonpublic information rests with that individual, and any action on the part of the Company, the Administrator
(as defined below) or any other employee or director pursuant to this Policy (or otherwise) does not in any way constitute legal advice
or insulate an individual from liability under applicable securities laws. You could be subject to severe legal penalties and disciplinary
action by the Company for any conduct prohibited by this Policy or applicable securities laws, as described below under “Consequences
of Violations.”
5. | ADMINISTRATION OF THE POLICY |
The “Administrator”
of this Policy is the Company’s Chief Financial Officer, or such other individual designated by the Company’s Board of Directors
from time to time. All determinations and interpretations by the Administrator are final and not subject to further review.
6. | PRINCIPAL STATEMENT OF POLICY |
(a) Trading
in Company Securities and Disclosure of Nonpublic Information. No director, officer, or other employee of the Company (or any other
person designated by this Policy or by the Administrator as subject to this Policy) who is aware of material nonpublic information relating
to the Company may, directly or indirectly through family members or other persons or entities:
(i) engage
in transactions in Company Securities, except as otherwise specified in this Policy under the heading “Limited Exceptions;”
(ii) recommend the purchase or sale of any Company Securities;
(iii) disclose
material nonpublic information to persons within the Company whose jobs do not require them to have that information, or to persons outside
of the Company, including, but not limited to, family, friends, business associates, investors, and consultants, except as required in
the performance of regular corporate duties and only to the extent appropriate confidentiality protections are effective and the disclosure
conforms to Company policies; or
(iv) assist anyone engaged in the above activities.
(b) Trading
in Securities of Other Companies. No director, officer or other employee of the Company (or any other person designated by this Policy
or by the Administrator as subject to this Policy) who, in the course of working for the Company, learns of material nonpublic information
about a company with which the Company does or intends to do business, including a customer, supplier or service provider of the Company,
may trade in that company’s securities until the information becomes public or is no longer material.
(c) No
Exceptions. There are no exceptions to this Policy, except as specifically noted herein. Transactions that may be necessary or justifiable
for independent reasons (such as the need to raise money for an emergency expenditure), or small transactions, are not excluded from this
Policy. The securities laws do not recognize any mitigating circumstances, and, in any event, even the appearance of an improper transaction
must be avoided to preserve the Company’s reputation for adhering to the highest standards of conduct.
7. | DEFINITION OF MATERIAL NONPUBLIC INFORMATION |
(a) Material
Information. Information is considered “material” if a reasonable investor would consider that information important in
making a decision to buy, hold or sell securities. Any information that could be expected to impact the Company’s share price,
whether it is positive or negative, is considered material. There is no bright-line standard for assessing materiality; rather,
materiality is based on an assessment of all of the facts and circumstances, and is often evaluated by enforcement authorities with the
benefit of hindsight. While it is not possible to define all categories of material information, some examples of information that ordinarily
would be regarded as material are:
| ● | operating or financial results or projections, including earnings
guidance; |
| ● | analyst upgrades or downgrades of the Company or one of its
securities; |
| ● | corporate transactions, such as mergers, acquisitions or restructurings; |
| ● | dividend, share repurchase or recapitalization matters; |
| ● | debt or equity financing matters; |
| ● | a change in the Board of Directors or senior management; |
| ● | a change in auditors or disagreements with auditors; |
| ● | impending bankruptcy or the existence of severe liquidity
problems; |
| ● | litigation or regulatory proceedings and investigations; |
| ● | the imposition of a ban on trading in Company Securities or
other securities; |
| ● | intellectual property and other proprietary information; and |
| ● | significant corporate developments, including with respect
to research and development activities. |
(b) Nonpublic
Information. Information is considered “nonpublic” if that information has not been broadly disclosed to the marketplace,
such as by press release or a filing with the U.S. Securities and Exchange Commission (the “SEC”), and/or the investing
public has not had time to fully absorb that information. Nonpublic information may include:
| ● | information available to a select group of persons subject
to confidentiality obligations to the Company; |
| ● | undisclosed facts that are the subject of rumors, even if
the rumors are widely circulated; and |
| ● | information that has been entrusted to the Company on a confidential
basis. |
As a general
rule, information should not be considered fully absorbed by the investing public until the second business day after the day on which
the information is released. If, for example, the Company makes an announcement at 9 am ET on Monday, a person subject to this Policy
should not trade in Company Securities until the market opens on Wednesday. If such an announcement were made at 6 pm ET on Monday, the
person subject to this Policy should not trade in Company Securities until the market opens on Thursday. Depending on the particular circumstances,
the Company may determine that a longer or shorter period should apply.
8. | TRANSACTIONS BY FAMILY MEMBERS AND OTHERS |
This Policy
applies to your family members who reside with you, anyone else who lives in your household and any family members who do not live in
your household but whose transactions in Company Securities are directed by you or are subject to your influence or control, such as parents
or children who consult with you before they trade in Company Securities (collectively, “Family Members”). You are
responsible for the transactions of your Family Members and therefore should make them aware of the need to confer with you before they
trade in Company Securities, and you should treat all such transactions for the purposes of this Policy and applicable securities laws
as if the transactions were for your own account. This Policy does not, however, apply to personal securities transactions of Family Members
where the purchase or sale decision is made by a third party not controlled by, influenced by or related to you or your Family Members.
9. | TRANSACTIONS BY ENTITIES THAT YOU INFLUENCE OR CONTROL |
This Policy
applies to any entities that you influence or control, including any corporations, partnerships, or trusts (collectively, “Controlled
Entities”), and transactions by these Controlled Entities should be treated for the purposes of this Policy and applicable securities
laws as if they were for your own account.
This Policy does
not apply in the case of the following transactions (although these transactions may nevertheless be subject to the requirements of Section
16 of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), applicable to directors and executive officers):
(a) Option
Exercises. This Policy does not apply generally to the exercise of an option, including a cashless exercise solely through the Company
or the exercise of a tax withholding right through the Company to satisfy tax withholding requirements. However, this Policy does apply
to any sale of shares received upon exercise of an option, including any deemed sale caused by an election to make a cashless exercise
through a broker, or any other market sale for the purpose of generating the cash necessary to pay the option exercise price.
(b) Rule
10b5-1 Plans. Rule 10b5-1 under the Exchange Act provides a defense from insider trading liability under Rule 10b-5. In order to be
eligible to rely on this defense, a person subject to this Policy must enter into a Rule 10b5-1 plan for transactions in Company Securities
that meets certain conditions specified in the Rule (a “Rule 10b5-1 Plan”). If the plan meets the requirements of Rule
10b5- 1, Company Securities may be purchased or sold without regard to certain insider trading restrictions. To comply with this Policy,
a Rule 10b5-1 Plan must be approved by the Administrator and meet the requirements of Rule 10b5-l and the Company’s “Guidelines
for Rule 10b5-l Plans,” which are set forth in Appendix 10(b) to this Policy. In general, to ensure that a Rule 10b5-1 Plan
is entered into at a time when the person entering into the plan is not aware of material nonpublic information, it must be entered into
during an Open Trading Window. Once the plan is adopted, the person must not exercise any influence over the amount of securities to be
traded, the price at which they are to be traded or the date of the trade. The plan must either specify the amount, pricing and timing
of transactions in advance or delegate discretion on these matters to an independent third party. Any Rule 10b5-l Plan must be submitted
for approval at least five (5) business days prior to the entry into the Rule 10b5-l Plan. No further pre-approval of transactions conducted
pursuant to the Rule 10b5-l Plan will be required.
(c) 401(k)
Plan. This Policy does not apply to purchases of Company Securities in the Company’s 401(k) plan resulting from your periodic
contribution of money to the plan pursuant to your payroll deduction election. This Policy does apply, however, to certain elections you
may make under the 401(k) plan, including: (i) an election to increase or decrease the percentage of your periodic contributions that
will be allocated to any Company share fund; (ii) an election to make an intra-plan transfer of an existing account balance into or out
of any Company share fund; (iii) an election to borrow money against your 401(k) plan account if the loan will result in a liquidation
of some or all of any Company share fund balance; and (iv) an election to pre-pay a plan loan if the pre-payment will result in allocation
of loan proceeds to any Company share fund.
(d) Transactions
Not Involving a Purchase or Sale. Bona fide gifts are not transactions subject to this Policy, unless the person making the gift has
reason to believe that the recipient intends to sell the Company Securities while the director, officer or employee is aware of material
nonpublic information, or the person making the gift is subject to the trading restrictions specified below under “Additional Procedures”
and the sales by the recipient of the Company Securities occur outside an Open Trading Window (as defined below). Further, transactions
in mutual funds that are invested in Company Securities are not transactions subject to this Policy.
11. | SPECIAL AND PROHIBITED TRANSACTIONS |
The Company
has determined that there is a heightened legal risk and/or the appearance of improper or inappropriate conduct if the persons subject
to this Policy engage in certain types of transactions. Therefore, it is the Company’s policy that any persons covered by this Policy
may not engage in any of the following transactions, or should otherwise consider the Company’s preferences as described below:
(a) Short-Term
Trading. Short-term trading of Company Securities may be distracting to the person and may unduly focus the person on the Company’s
short-term stock market performance instead of the Company’s long-term business objectives. For these reasons, all persons subject
to this Policy who purchase Company Securities in the open market are discouraged from selling any Company Securities of the same class
during the six months following the purchase (or vice versa). Furthermore, such short-term trading by directors or executive officers
(as defined by Rule 16a-l) may result in short-swing profit liability under Section 16(b) of the Exchange Act.
(b) Short
Sales. Short sales of Company Securities (i.e., the sale of a security that the seller does not own) may evidence an expectation on
the part of the seller that the securities will decline in value, and therefore have the potential to signal to the market that the seller
lacks confidence in the Company’s prospects. In addition, short sales may reduce a seller’s incentive to seek to improve the
Company’s performance. For these reasons, short sales of Company Securities are prohibited. Furthermore, Section 16(c) of the Exchange
Act prohibits directors and executive officers (as defined by Rule 16a-l) from engaging in short sales. Short sales arising from certain
types of hedging transactions are subject to the paragraph below captioned “Hedging Transactions.”
(c) Publicly-Traded
Options. Given the relatively short term of publicly-traded options, transactions in options may imply that a director, officer or
employee is trading based on material nonpublic information and focus that director’s, officer’s or other employee’s
attention on short-term performance at the expense of the Company’s long-term objectives. Accordingly, transactions in put options,
call options or other derivative securities, on an exchange or in any other organized market, are prohibited by this Policy. Option positions
arising from certain types of hedging transactions are subject to the paragraph below captioned “Hedging Transactions.”
(d) Hedging
Transactions. Hedging or monetization transactions can be accomplished through a number of possible mechanisms, including through
the use of financial instruments such as prepaid variable forwards, equity swaps, collars and exchange funds. Such hedging transactions
may permit a director, officer, or employee to continue to own Company Securities, but without the full risks and rewards of ownership.
When that occurs, the director, officer or employee may no longer have the same objectives as the Company’s other shareholders.
Therefore, directors, officers and employees are prohibited from engaging in any such transactions.
(e) Margin
Accounts and Pledged Securities. Securities held in a margin account as collateral for a margin loan may be sold by the broker without
the customer’s consent if the customer fails to meet a margin call. Similarly, securities pledged (or hypothecated) as collateral
for a loan may be sold in foreclosure if the borrower defaults on the loan. Because a margin sale or foreclosure sale may occur at a time
when the pledgor is aware of material nonpublic information or otherwise is not permitted to trade in Company Securities, directors, officers,
and other employees are prohibited from holding Company Securities in a margin account or otherwise pledging Company Securities as collateral
for a loan unless the arrangement is specifically approved in advance by the Administrator. Pledges of Company Securities arising from
certain types of hedging transactions are subject to the paragraph above captioned “Hedging Transactions.”
(f) Standing
and Limit Orders. Standing and limit orders (except standing and limit orders under approved Rule 10b5-1 Plans, as described above)
create heightened risks for insider trading violations similar to the use of margin accounts. There is no control over the timing of purchases
or sales that result from standing instructions to a broker, and as a result the broker could execute a transaction when a director, officer
or other employee is in possession of material nonpublic information. The Company therefore discourages placing standing or limit orders
on Company Securities. If a person subject to this Policy determines that they must use a standing order or limit order, the order should
be limited to short duration and should otherwise comply with the restrictions and procedures outlined below under the heading “Additional
Procedures.”
The Company has
established additional procedures in order to assist the Company in the administration of this Policy, to facilitate compliance with laws
prohibiting insider trading while in possession of material nonpublic information, and to avoid the appearance of any impropriety. These
additional procedures are applicable only to those individuals described below.
(a) Pre-Clearance
Procedures. All directors, officers and key employees of the Company and its subsidiaries, as well as the Family Members and Controlled
Entities of such persons (“Restricted Persons”), may not engage in any transaction in Company Securities
without first obtaining pre-clearance of the transaction from the Administrator. A “key employee” is an individual
that has been designated as such by the Administrator due to their position in the Company and possible access to material nonpublic information.
Key employees generally include senior employees in human resources, accounting, and finance functions, but may include other employees
as designated by the Administrator. The list of Restricted Persons is updated periodically by the Administrator. You will be notified
by the Administrator if you are considered a Restricted Person for purposes of this Policy. Restricted Persons should submit a request
for pre-clearance to the Administrator at least two business days in advance of the proposed transaction. The Administrator is
under no obligation to approve a transaction submitted for pre-clearance and may determine not to permit the transaction. If a Restricted
Person seeks pre-clearance and permission to engage in the transaction is denied, then he or she should refrain from initiating any transaction
in Company Securities and should not inform any other person of the restriction.
When a request
for pre-clearance is made, the requestor should carefully consider whether he or she may be aware of any material nonpublic information
about the Company and should describe fully those circumstances to the Administrator. The requestor should also indicate whether he or
she has effected any non-exempt “opposite-way” transactions (e.g., an openmarket sale would be “opposite” any
open market purchase, and vice versa) within the past six months, and should be prepared to report the proposed transaction on an appropriate
Form 4 or Form 5. The requestor should also be prepared to comply with SEC Rule 144 and file Form 144, if necessary, at the time of any
sale.
A request for
pre-clearance must be made in writing, preferably by submission of a completed Request for Pre-Clearance in the form of Exhibit A
to this Policy. Pre-cleared transactions should be effected promptly. Requestors are required to refresh the request for pre-clearance
if a pre-cleared transaction is not effected within five business days after pre-clearance is received.
Furthermore,
requestors must immediately notify the Administrator following the execution of any transaction.
(b) Quarterly
Trading Restrictions. Restricted Persons may not conduct any transactions involving the Company’s Securities (other than as
specified by this Policy) except during an Open Trading Window. An “Open Trading Window” generally begins on the second
business day following the day of public release of the Company’s quarterly (or annual) earnings and ends 15 calendar days prior
to the end of the then current quarter. The Administrator will notify Restricted Persons of the opening and closing of the trading window.
(c) Event-Specific
Trading Restriction Periods. From time to time, an event may occur that is material to the Company and is known by only a few directors,
officers and/or employees. So long as the event remains material and nonpublic, the persons designated by the Administrator may not trade
Company Securities. In addition, material developments impacting the Company may occur in a particular fiscal quarter that, in the judgment
of the Administrator, make it advisable that designated persons should refrain from trading in Company Securities even during the ordinary
Open Trading Window described above. In that situation, the Administrator may notify these persons that they should not trade in the Company’s
Securities, without disclosing the reason for the restriction. The existence of an event-specific trading restriction period or the closing
of the Open Trading Window will be announced by the Administrator to persons designated by the Administrator. Even if the Administrator
has not designated you a person who should not trade due to an event-specific restriction, you may not trade while aware of material nonpublic
information. Exceptions will not be granted during an event-specific trading restriction period.
(d) Exceptions.
(i) The
quarterly trading restrictions and event-driven trading restrictions do not apply to those transactions to which this Policy does not
apply, as described above under the heading “Limited Exceptions,” nor do they apply to an election to participate in an employer
plan during an open enrollment period.
(ii) The
Administrator in his or her discretion may approve other or further exceptions to these requirements on a case-by-case basis in extraordinary
circumstances. Any request for an exception pursuant to this paragraph must be submitted in advance and in writing, and any approval must
be in writing.
13. | POST-TERMINATION TRANSACTIONS |
This Policy
continues to apply to transactions in Company Securities even after termination of service to the Company. If an individual is in possession
of material nonpublic information when his or her service terminates, that individual may not trade in Company Securities until that information
has become public or is no longer material. The pre-clearance procedures specified under the heading “Additional Procedures”
above and applicable to Restricted Persons will continue to apply for a period of six months after a termination of service, in order
to facilitate compliance with Section 16 of the Exchange Act.
14. | CONSEQUENCES OF VIOLATIONS |
The purchase or
sale of securities while aware of material nonpublic information, or the disclosure of material nonpublic information to others who then
trade in the Company’s Securities, is prohibited by federal and state laws. Insider trading violations are pursued vigorously by
the SEC, the U.S. Department of Justice and state enforcement authorities. Punishment for insider trading violations is severe and could
include significant fines and imprisonment. While the regulatory authorities concentrate their efforts on the individuals who trade, or
who tip inside information to others who trade, the federal securities laws also impose potential liability on companies and other “controlling
persons” if they fail to take reasonable steps to prevent insider trading by company personnel.
In addition,
an individual’s failure to comply with this Policy may subject the individual to Company-imposed sanctions, up to and including
termination of employment, whether or not the employee’s failure to comply results in a violation of law. Needless to say, a violation
of law, or even an SEC investigation that does not result in prosecution, can tarnish a person’s reputation and irreparably damage
a career.
15. | REPORTING OF VIOLATIONS |
Any person
who violates this Policy or any federal or state law governing insider trading or tipping, or who knows of or reasonably suspects any
such violation by another person, should report the matter immediately to his or her supervisor and/or to the Administrator identified
in Section 5. Employees are obligated to report suspected and actual violations of Company policy or the law. Doing so brings the concern
into the open so that it can be resolved quickly, and more serious harm can be prevented. Failure to do so could result in disciplinary
action up to and including termination of employment.
If you encounter
a situation or are considering a course of action and its appropriateness is unclear, do not hesitate to reach out the Administrator with
any questions; even the appearance of impropriety can be very damaging and should be avoided, and the Administrator may be in the best
position to provide helpful information or other resources.
All persons subject
to this Policy may be required to certify and re-certify, from time to time, their understanding of, and intent to comply with, this Policy.
This Policy may
be amended by the Board of Directors or any committee or designee to which the Board of Directors delegates this authority.
The Administrator
has the authority to make determinations under, and interpretations of, this Policy, as specified in this Policy under the heading “Administration
of the Policy.” In addition, the Administrator is authorized to approve amendments to this Policy that: (i) correct obvious errors
(e.g., typographical or grammatical errors); (ii) are necessitated by changes in legal requirements; (iii) are necessary to clarify the
meaning of this Policy; or (iv) are administrative in nature, such as the provisions of this Policy under the heading “Additional
Procedures.”
Appendix 10(b)
Guidelines for Rule 10b5-1 Plans⁎
Rule 10b5-1
under the Exchange Act provides a defense from insider trading liability under Rule 10b-5. In order to be eligible to rely on this defense,
a person subject to our Insider Trading Policy must enter into a Rule 10b5-l Plan for transactions in Company Securities (as defined in
the Insider Trading Policy) that meets certain conditions specified in the Rule. If the plan meets the requirements of Rule 10b5- l, Company
Securities may be purchased or sold without regard to certain insider trading restrictions. In general, a Rule 10b5-l Plan must be entered
into at a time when the person entering into the plan is not aware of material nonpublic information. Once the plan is adopted, the person
must not exercise any influence over the amount of securities to be traded, the price at which they are to be traded or the date of the
trade. The plan must either specify the amount, pricing and timing of transactions in advance or delegate discretion on these matters
to an independent third party.
As specified
in the Company’s Insider Trading Policy, a Rule 10b5-l Plan must be approved by the Administrator and meet the requirements of Rule
10b5-l and these guidelines. Any Rule 10b5-l Plan must be submitted for approval at least five business days prior to the entry into the
Rule 10b5-l Plan. Once a 10b5-1 Plan is approved, no further pre-approval of transactions conducted pursuant to the plan will be required.
The following guidelines
apply to all Rule 10b5-l Plans:
| ● | You may not enter into, modify or terminate a trading program
outside of an Open Trading Window or while in possession of material nonpublic information. |
| ● | All Rule 10b5-l Plans must have a duration of at least six
months and no more than two years. |
| ● | If a Rule 10b5-l Plan is terminated, you must wait at least
30 days before trading outside of the Rule 10b5-l Plan. |
| ● | If a trading program is terminated, you must wait until the
commencement of the next Open Trading Window before a new Rule 10b5-l Plan may be adopted. |
| ● | You may not commence sales under a trading program until
at least 30 days following the date of establishment of a trading program. Any modification of a trading program must not take effect
for at least 30 days from the date of modification. |
| ● | You may not enter into any transaction in Company Securities
while the Rule 10b5- l Plan is in effect. |
The approval
or adoption of a Rule 10b5-l Plan in no way reduces or eliminates a person’s obligations under Section 16 of the Exchange Act, including
disclosure obligations and liability for short- swing profits. Persons subject to Section 16 of the Exchange Act should consult with their
own counsel in implementing a Rule 10b5-l Plan.
⁎ | Capitalized terms used but not defined herein have the meanings
ascribed to them in the CleanCore Solutions, Inc. Insider Trading Policy. |
Exhibit A
Request for Pre-Clearance⁎
For pre-clearance to transact in
Company Securities.
Upon executing a transaction, Restricted Persons must
immediately notify the Company.
Transaction Vehicle (check one) |
Transaction Initiated By (check one) |
☐
|
Open Market Transaction |
☐
|
Employee or immediate family member directly |
☐
|
Equity Compensation Plan |
☐
|
Court or government decree (e.g., divorce decree) |
☐
|
Other (specify): |
☐
|
Broker (provide name, firm, telephone and e-mail): |
|
|
|
|
Type of Transaction (check one) |
|
☐
|
Purchase or acquire class A or class B common stock |
☐
|
Sell or dispose of class A or class B common stock |
☐
|
Move Company Securities from one account to another (e.g., in or out of a trust) |
☐
|
Dispose of fractional shares |
|
☐
|
Pledge Company Securities for margin account, or otherwise |
☐
|
Exercise options without subsequent sale |
|
☐
|
Exercise options with subsequent sale (e.g., a “cashless exercise”) |
Other (describe): _______________ |
|
|
|
Transaction Detail (provide the following information) |
Number of securities: _______________ |
|
Estimated share price: _______________ |
|
Contemplated execution date: _________ |
|
Date of your last “opposite way” transaction⁎⁎: ________________________________________________________ |
Certification
I certify that I have fully disclosed
the information requested in this form, I have read the CleanCore Solutions, Inc. Insider Trading Policy, I am not in possession of material
nonpublic information, and to the best of my knowledge and belief the proposed transaction will not violate the CleanCore Solutions, Inc.
Insider Trading Policy.
|
|
|
(Sign Above) |
|
|
|
|
|
(Print Name Above) |
|
|
|
|
|
(Date) |
⁎ | Capitalized terms used but not defined herein have the
meanings ascribed to them in the CleanCore Solutions, Inc. Insider Trading Policy. |
⁎⁎ | If a Section 16 insider buys and sells
(or sells and buys) Company Securities within a six-month time frame and such transactions are not exempt under SEC rules, the two transactions
can be “matched” for purposes of Section 16. The insider may be sued and will be strictly liable for any profits made, regardless
of whether the insider was in possession of material nonpublic information. |
Exhibit 31.1
CERTIFICATIONS
I,
Clayton Adams, certify that:
| 1. | I
have reviewed this annual report on Form 10-K of CleanCore Solutions, Inc.; |
| 2. | Based
on my knowledge, this report does not contain any untrue statement of a material fact or
omit to state a material fact necessary to make the statements made, in light of the circumstances
under which such statements were made, not misleading with respect to the period covered
by this report; |
| 3. | Based
on my knowledge, the financial statements, and other financial information included in this
report, fairly present in all material respects the financial condition, results of operations
and cash flows of the registrant as of, and for, the periods presented in this report; |
| 4. | The
registrant’s other certifying officer(s) and I are responsible for establishing and
maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e)
and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act
Rules 13a-15(f) and 15d-15(f)) for the registrant and have: |
| a) | Designed
such disclosure controls and procedures, or caused such disclosure controls and procedures
to be designed under our supervision, to ensure that material information relating to the
registrant, including its consolidated subsidiaries, is made known to us by others within
those entities, particularly during the period in which this report is being prepared; |
| b) | Designed
such internal control over financial reporting, or caused such internal control over financial
reporting to be designed under our supervision, to provide reasonable assurance regarding
the reliability of financial reporting and the preparation of financial statements for external
purposes in accordance with generally accepted accounting principles; |
| c) | Evaluated the effectiveness of the registrant’s disclosure
controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures,
as of the end of the period covered by this report based on such evaluation; and |
| d) | Disclosed
in this report any change in the registrant’s internal control over financial reporting
that occurred during the registrant’s most recent fiscal quarter (the registrant’s
fourth fiscal quarter in the case of an annual report) that has materially affected, or is
reasonably likely to materially affect, the registrant’s internal control over financial
reporting; and |
| 5. | The
registrant’s other certifying officer(s) and I have disclosed, based on our most recent
evaluation of internal control over financial reporting, to the registrant’s auditors
and the audit committee of the registrant’s board of directors (or persons performing
the equivalent functions): |
| a) | All
significant deficiencies and material weaknesses in the design or operation of internal control
over financial reporting which are reasonably likely to adversely affect the registrant’s
ability to record, process, summarize and report financial information; and |
| b) | Any
fraud, whether or not material, that involves management or other employees who have a significant
role in the registrant’s internal control over financial reporting. |
Date:
September 20, 2024
|
/s/
Clayton Adams |
|
Clayton
Adams |
|
Chief
Executive Officer
(Principal
Executive Officer) |
Exhibit 31.2
CERTIFICATIONS
I,
David Enholm, certify that:
| 1. | I
have reviewed this annual report on Form 10-K of CleanCore Solutions, Inc.; |
| 2. | Based
on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make
the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered
by this report; |
| 3. | Based
on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects
the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report; |
| 4. | The
registrant’s other certifying officer(s) and I are responsible for establishing and maintaining disclosure controls and procedures
(as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act
Rules 13a-15(f) and 15d-15(f)) for the registrant and have: |
| a) | Designed
such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure
that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those
entities, particularly during the period in which this report is being prepared; |
| b) | Designed
such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision,
to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external
purposes in accordance with generally accepted accounting principles; |
| c) | Evaluated
the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the
effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation;
and |
| d) | Disclosed
in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s
most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected,
or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and |
| 5. | The
registrant’s other certifying officer(s) and I have disclosed, based on our most recent evaluation of internal control over financial
reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing
the equivalent functions): |
| a) | All
significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably
likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and |
| b) | Any
fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal
control over financial reporting. |
Date:
September 20, 2024
|
/s/
David Enholm |
|
David
Enholm |
|
Chief
Financial Officer
(Principal
Financial and Accounting Officer) |
Exhibit 32.1
CERTIFICATION
PURSUANT TO 18 U.S.C. SECTION 1350,
AS
ADOPTED PURSUANT TO SECTION 906
OF THE SARBANES-OXLEY ACT OF 2002
The
undersigned Chief Executive Officer of CLEANCORE SOLUTIONS, INC. (the “Company”), DOES HEREBY CERTIFY that:
1.
The Company’s Annual Report on Form 10-K for the year ended June 30, 2024 (the “Report”) fully complies with the
requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934; and
2.
Information contained in the Report fairly presents, in all material respects, the financial condition and results of operation of
the Company.
IN
WITNESS WHEREOF, the undersigned has executed this statement on September 20, 2024.
|
/s/
Clayton Adams |
|
Clayton
Adams |
|
Chief
Executive Officer
(Principal
Executive Officer) |
A
signed original of this written statement required by Section 906 has been provided to CleanCore Solutions, Inc. and will be retained
by CleanCore Solutions, Inc. and furnished to the Securities and Exchange Commission or its staff upon request.
The
forgoing certification is being furnished to the Securities and Exchange Commission pursuant to § 18 U.S.C. Section 1350. It is
not being filed for purposes of Section 18 of the Securities Exchange Act of 1934, as amended, and is not to be incorporated by reference
into any filing of the Company, whether made before or after the date hereof, regardless of any general incorporation language in such
filing.
Exhibit
32.2
CERTIFICATION
PURSUANT TO 18 U.S.C. SECTION 1350,
AS
ADOPTED PURSUANT TO SECTION 906
OF THE SARBANES-OXLEY ACT OF 2002
The
undersigned Chief Financial Officer of CLEANCORE SOLUTIONS, INC. (the “Company”), DOES HEREBY CERTIFY that:
1.
The Company’s Annual Report on Form 10-K for the year ended June 30, 2024 (the “Report”) fully complies with the
requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934; and
2.
Information contained in the Report fairly presents, in all material respects, the financial condition and results of operation of
the Company.
IN
WITNESS WHEREOF, the undersigned has executed this statement on September 20, 2024.
|
/s/
David Enholm |
|
David
Enholm |
|
Chief
Financial Officer
(Principal
Financial and Accounting Officer) |
A
signed original of this written statement required by Section 906 has been provided to CleanCore Solutions, Inc. and will be retained
by CleanCore Solutions, Inc. and furnished to the Securities and Exchange Commission or its staff upon request.
The
forgoing certification is being furnished to the Securities and Exchange Commission pursuant to § 18 U.S.C. Section 1350. It is
not being filed for purposes of Section 18 of the Securities Exchange Act of 1934, as amended, and is not to be incorporated by reference
into any filing of the Company, whether made before or after the date hereof, regardless of any general incorporation language in such
filing.
Exhibit 97.1
CLEANCORE SOLUTIONS, INC.
CLAWBACK
POLICY
In accordance with
the applicable rules of the NYSE American LLC Company Guide (the “NYSE American Rules”), Section 10D and Rule 10D-1
of the Securities Exchange Act of 1934, as amended (the “Exchange Act”) (“Rule 10D-1”), the Board
of Directors (the “Board”) of CleanCore Solutions, Inc. (the “Company”) has adopted this Policy
(the “Policy”) to provide for the recovery of erroneously awarded Incentive-based Compensation from Executive Officers.
All capitalized terms used and not otherwise defined herein shall have the meanings set forth in Section H, below.
B. | RECOVERY OF ERRONEOUSLY AWARDED COMPENSATION |
(1) In
the event of an Accounting Restatement, the Company will reasonably promptly recover the Erroneously Awarded Compensation Received in
accordance with the NYSE American Rules and Rule 10D-1 as follows:
| (i) | After an Accounting Restatement, the Compensation Committee
of the Board (the “Committee”) shall determine the amount of any Erroneously Awarded Compensation Received by each
Executive Officer and shall promptly notify each Executive Officer with a written notice containing the amount of any Erroneously Awarded
Compensation and a demand for repayment or return of such compensation, as applicable. For Incentive-based Compensation based on (or
derived from) the Company’s common stock price or total stockholder return, where the amount of Erroneously Awarded Compensation
is not subject to mathematical recalculation directly from the information in the applicable Accounting Restatement: |
| (a) | The amount to be repaid or returned shall be determined by the Committee based on a reasonable estimate
of the effect of the Accounting Restatement on the Company’s common stock price or total stockholder return upon which the Incentive-based
Compensation was Received; and |
| (b) | The Company shall maintain documentation of the determination of such reasonable estimate and provide
the relevant documentation as required to NYSE American. |
| (ii) | The Committee shall have discretion to determine the appropriate means of recovering Erroneously Awarded
Compensation based on the particular facts and circumstances. Notwithstanding the foregoing, except as set forth in Section B(2) below,
in no event may the Company accept an amount that is less than the amount of Erroneously Awarded Compensation in satisfaction of an Executive
Officer’s obligations hereunder. |
| (iii) | To the extent that the Executive Officer has already reimbursed the Company for any Erroneously Awarded
Compensation Received under any duplicative recovery obligations established by the Company or applicable law, it shall be appropriate
for any such reimbursed amount to be credited to the amount of Erroneously Awarded Compensation that is subject to recovery under this
Policy. |
| (iv) | To the extent that an Executive Officer fails to repay all Erroneously Awarded Compensation to the Company
when due, the Company shall take all actions reasonable and appropriate to recover such Erroneously Awarded Compensation from the applicable
Executive Officer. The applicable Executive Officer shall be required to reimburse the Company for any and all expenses reasonably incurred
(including legal fees) by the Company in recovering such Erroneously Awarded Compensation in accordance with the immediately preceding
sentence. |
(2) Notwithstanding
anything herein to the contrary, the Company shall not be required to take the actions contemplated by Section B(1) above if the Committee
determines that recovery would be impracticable and any of the following two conditions are met:
| (i) | The Committee has determined that the direct expenses paid to a third party to assist in enforcing the
Policy would exceed the amount to be recovered. Before making this determination, the Company must make a reasonable attempt to recover
the Erroneously Awarded Compensation, document such attempt(s) and provide such documentation to NYSE American. |
| (ii) | Recovery would likely cause an otherwise tax-qualified retirement plan, under which benefits are broadly
available to employees of the Company, to fail to meet the requirements of Section 401(a)(13) or Section 411(a) of the Internal Revenue
Code of 1986, as amended, and regulations thereunder. |
C. | DISCLOSURE REQUIREMENTS |
The Company shall
file all disclosures with respect to this Policy required by applicable U.S. Securities and Exchange Commission (“SEC”)
filings and rules.
D. | PROHIBITION OF INDEMNIFICATION |
The Company shall
not be permitted to insure or indemnify any Executive Officer against (i) the loss of any Erroneously Awarded Compensation that is repaid,
returned or recovered pursuant to the terms of this Policy, or (ii) any claims relating to the Company’s enforcement of its rights
under this Policy. Further, the Company shall not enter into any agreement that exempts any Incentive-based Compensation that is granted,
paid or awarded to an Executive Officer from the application of this Policy or that waives the Company’s right to recovery of any
Erroneously Awarded Compensation, and this Policy shall supersede any such agreement (whether entered into before, on or after the Effective
Date of this Policy). It is hereby acknowledged that Rule 10D-1(b)(1)(v) and Section 811 of the NYSE American Rules provide that the Company
is prohibited from indemnifying any executive officer or former executive officer against the loss of erroneously awarded compensation.
It is therefore acknowledged that such indemnification is prohibited by applicable law for all purposes, including any and all such agreements.
E. | ADMINISTRATION AND INTERPRETATION |
This Policy shall
be administered by the Committee, and any determinations made by the Committee shall be final and binding on all affected individuals.
The Committee is
authorized to interpret and construe this Policy and to make all determinations necessary, appropriate, or advisable for the administration
of this Policy and for the Company’s compliance with the NYSE American Rules, Section 10D, Rule 10D-1 and any other applicable law,
regulation, rule or interpretation of the SEC or NYSE American promulgated or issued in connection therewith.
The Committee may
amend this Policy from time to time in its discretion and shall amend this Policy as it deems necessary. Notwithstanding anything in this
Section F to the contrary, no amendment or termination of this Policy shall be effective if such amendment or termination would (after
taking into account any actions taken by the Company contemporaneously with such amendment or termination) cause the Company to violate
any federal securities laws, SEC rule or NYSE American rules.
This
Policy shall be binding and enforceable against all Executive Officers and, to the extent required by applicable law or guidance
from the SEC or NYSE American, their beneficiaries, heirs, executors, administrators or other legal representatives. The Committee
intends that this Policy will be applied to the fullest extent required by applicable law. Any employment agreement, equity award
agreement, compensatory plan or any other agreement or arrangement with an Executive Officer shall be deemed to include, as a
condition to the grant of any benefit thereunder, an agreement by the Executive Officer to abide by the terms of this Policy. Any
right of recovery under this Policy is in addition to, and not in lieu of, any other remedies or rights of recovery that may be
available to the Company under applicable law, regulation or rule or pursuant to the terms of any policy of the Company or any
provision in any employment agreement, equity award agreement, compensatory plan, agreement or other arrangement.
For purposes of this Policy,
the following capitalized terms shall have the meanings set forth below.
(1) “Accounting
Restatement” means an accounting restatement due to the material noncompliance of the Company with any financial reporting requirement
under the securities laws, including any required accounting restatement to correct an error in previously issued financial statements
that is material to the previously issued financial statements (a “Big R” restatement), or that would result in a material
misstatement if the error were corrected in the current period or left uncorrected in the current period (a “little r” restatement).
(2) “Clawback
Eligible Incentive Compensation” means all Incentive-based Compensation Received by an Executive Officer (i) on or after the
effective date of the applicable NYSE American rules, (ii) after beginning service as an Executive Officer, (iii) who served as an Executive
Officer at any time during the applicable performance period relating to any Incentive-based Compensation (whether or not such Executive
Officer is serving at the time the Erroneously Awarded Compensation is required to be repaid to the Company), (iv) while the Company has
a class of securities listed on a national securities exchange or a national securities association, and (v) during the applicable Clawback
Period (as defined below).
(3) “Clawback
Period” means, with respect to any Accounting Restatement, the three completed fiscal years of the Company immediately preceding
the Restatement Date (as defined below), and if the Company changes its fiscal year, any transition period of less than nine months within
or immediately following those three completed fiscal years.
(4) “Erroneously
Awarded Compensation” means, with respect to each Executive Officer in connection with an Accounting Restatement, the amount
of Clawback Eligible Incentive Compensation that exceeds the amount of Incentive-based Compensation that otherwise would have been Received
had it been determined based on the restated amounts, computed without regard to any taxes paid.
(5) “Executive
Officer” means each individual who is currently or was previously designated as an “officer” of the Company as defined
in Rule 16a-1(f) under the Exchange Act. For the avoidance of doubt, the identification of an executive officer for purposes of this Policy
shall include each executive officer who is or was identified pursuant to Item 401(b) of Regulation S-K or Item 6.A of Form 20-F, as applicable,
as well as the principal financial officer and principal accounting officer (or, if there is no principal accounting officer, the controller).
(6) “Financial
Reporting Measures” means measures that are determined and presented in accordance with the accounting principles used in preparing
the Company’s financial statements, and all other measures that are derived wholly or in part from such measures. Common stock price
and total stockholder return (and any measures that are derived wholly or in part from common stock price or total stockholder return)
shall, for purposes of this Policy, be considered Financial Reporting Measures. For the avoidance of doubt, a Financial Reporting Measure
need not be presented in the Company’s financial statements or included in a filing with the SEC.
(7) “Incentive-based
Compensation” means any compensation that is granted, earned or vested based wholly or in part upon the attainment of a Financial
Reporting Measure.
(8) “NYSE American” means NYSE American LLC.
(9) “Received”
means, with respect to any Incentive-based Compensation, actual or deemed receipt, and Incentive-based Compensation shall be deemed received
in the Company’s fiscal period during which the Financial Reporting Measure specified in the Incentive-based Compensation award
is attained, even if the payment or grant of the Incentive-based Compensation to the Executive Officer occurs after the end of that period.
(10) “Restatement
Date” means the earlier to occur of (i) the date the Board, a committee of the Board or the officers of the Company authorized
to take such action if Board action is not required, concludes, or reasonably should have concluded, that the Company is required to prepare
an Accounting Restatement, or (ii) the date a court, regulator or other legally authorized body directs the Company to prepare an Accounting
Restatement.
Effective as of March 27,
2024.
3
v3.24.3
Cover - USD ($)
|
12 Months Ended |
|
|
Jun. 30, 2024 |
Sep. 19, 2024 |
Dec. 29, 2023 |
Document Information [Line Items] |
|
|
|
Document Type |
10-K
|
|
|
Document Annual Report |
true
|
|
|
Document Transition Report |
false
|
|
|
Document Financial Statement Error Correction [Flag] |
false
|
|
|
Entity Interactive Data Current |
Yes
|
|
|
ICFR Auditor Attestation Flag |
false
|
|
|
Amendment Flag |
false
|
|
|
Document Period End Date |
Jun. 30, 2024
|
|
|
Document Fiscal Year Focus |
2024
|
|
|
Document Fiscal Period Focus |
FY
|
|
|
Documents Incorporated by Reference [Text Block] |
None
|
|
|
Entity Information [Line Items] |
|
|
|
Entity Registrant Name |
CleanCore Solutions, Inc.
|
|
|
Entity Central Index Key |
0001956741
|
|
|
Entity File Number |
001-42033
|
|
|
Entity Tax Identification Number |
88-4042082
|
|
|
Entity Incorporation, State or Country Code |
NV
|
|
|
Current Fiscal Year End Date |
--06-30
|
|
|
Entity Well-known Seasoned Issuer |
No
|
|
|
Entity Voluntary Filers |
No
|
|
|
Entity Current Reporting Status |
Yes
|
|
|
Entity Shell Company |
false
|
|
|
Entity Filer Category |
Non-accelerated Filer
|
|
|
Entity Small Business |
true
|
|
|
Entity Emerging Growth Company |
true
|
|
|
Entity Ex Transition Period |
false
|
|
|
Entity Public Float |
|
|
$ 2,545,824
|
Entity Contact Personnel [Line Items] |
|
|
|
Entity Address, Address Line One |
5920 S 118th Circle
|
|
|
Entity Address, City or Town |
Omaha
|
|
|
Entity Address, Country |
NE
|
|
|
Entity Address, Postal Zip Code |
68137
|
|
|
Entity Phone Fax Numbers [Line Items] |
|
|
|
City Area Code |
(877)
|
|
|
Local Phone Number |
860-3030
|
|
|
Entity Listings [Line Items] |
|
|
|
Title of 12(b) Security |
Class B Common Stock, par value $0.0001 per share
|
|
|
Trading Symbol |
ZONE
|
|
|
Security Exchange Name |
NYSE
|
|
|
Entity Common Stock, Shares Outstanding |
|
7,965,919
|
|
X |
- DefinitionBoolean flag that is true when the XBRL content amends previously-filed or accepted submission.
+ References
+ Details
Name: |
dei_AmendmentFlag |
Namespace Prefix: |
dei_ |
Data Type: |
xbrli:booleanItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionEnd date of current fiscal year in the format --MM-DD.
+ References
+ Details
Name: |
dei_CurrentFiscalYearEndDate |
Namespace Prefix: |
dei_ |
Data Type: |
xbrli:gMonthDayItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionBoolean flag that is true only for a form used as an annual report.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher SEC -Name Form 10-K -Number 249 -Section 310
Reference 2: http://www.xbrl.org/2003/role/presentationRef -Publisher SEC -Name Form 20-F -Number 249 -Section 220 -Subsection f
Reference 3: http://www.xbrl.org/2003/role/presentationRef -Publisher SEC -Name Form 40-F -Number 249 -Section 240 -Subsection f
+ Details
Name: |
dei_DocumentAnnualReport |
Namespace Prefix: |
dei_ |
Data Type: |
xbrli:booleanItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionIndicates whether any of the financial statement period in the filing include a restatement due to error correction.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher SEC -Name Regulation S-K -Number 229 -Section 402 -Subsection w
Reference 2: http://www.xbrl.org/2003/role/presentationRef -Publisher SEC -Name Form 10-K -Number 249 -Section 310
Reference 3: http://www.xbrl.org/2003/role/presentationRef -Publisher SEC -Name Form 20-F -Number 249 -Section 220 -Subsection f
Reference 4: http://www.xbrl.org/2003/role/presentationRef -Publisher SEC -Name Form 40-F -Number 249 -Section 240 -Subsection f
+ Details
Name: |
dei_DocumentFinStmtErrorCorrectionFlag |
Namespace Prefix: |
dei_ |
Data Type: |
xbrli:booleanItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionFiscal period values are FY, Q1, Q2, and Q3. 1st, 2nd and 3rd quarter 10-Q or 10-QT statements have value Q1, Q2, and Q3 respectively, with 10-K, 10-KT or other fiscal year statements having FY.
+ References
+ Details
Name: |
dei_DocumentFiscalPeriodFocus |
Namespace Prefix: |
dei_ |
Data Type: |
dei:fiscalPeriodItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionThis is focus fiscal year of the document report in YYYY format. For a 2006 annual report, which may also provide financial information from prior periods, fiscal 2006 should be given as the fiscal year focus. Example: 2006.
+ References
+ Details
Name: |
dei_DocumentFiscalYearFocus |
Namespace Prefix: |
dei_ |
Data Type: |
xbrli:gYearItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionFor the EDGAR submission types of Form 8-K: the date of the report, the date of the earliest event reported; for the EDGAR submission types of Form N-1A: the filing date; for all other submission types: the end of the reporting or transition period. The format of the date is YYYY-MM-DD.
+ References
+ Details
Name: |
dei_DocumentPeriodEndDate |
Namespace Prefix: |
dei_ |
Data Type: |
xbrli:dateItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionBoolean flag that is true only for a form used as a transition report.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher SEC -Name Forms 10-K, 10-Q, 20-F -Number 240 -Section 13 -Subsection a-1
+ Details
Name: |
dei_DocumentTransitionReport |
Namespace Prefix: |
dei_ |
Data Type: |
xbrli:booleanItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionThe type of document being provided (such as 10-K, 10-Q, 485BPOS, etc). The document type is limited to the same value as the supporting SEC submission type, or the word 'Other'.
+ References
+ Details
Name: |
dei_DocumentType |
Namespace Prefix: |
dei_ |
Data Type: |
dei:submissionTypeItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionDocuments incorporated by reference.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher SEC -Name Exchange Act -Number 240 -Section 12 -Subsection b-23
+ Details
Name: |
dei_DocumentsIncorporatedByReferenceTextBlock |
Namespace Prefix: |
dei_ |
Data Type: |
dtr-types:textBlockItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionAddress Line 1 such as Attn, Building Name, Street Name
+ References
+ Details
Name: |
dei_EntityAddressAddressLine1 |
Namespace Prefix: |
dei_ |
Data Type: |
xbrli:normalizedStringItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- Definition
+ References
+ Details
Name: |
dei_EntityAddressCityOrTown |
Namespace Prefix: |
dei_ |
Data Type: |
xbrli:normalizedStringItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionISO 3166-1 alpha-2 country code.
+ References
+ Details
Name: |
dei_EntityAddressCountry |
Namespace Prefix: |
dei_ |
Data Type: |
dei:countryCodeItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionCode for the postal or zip code
+ References
+ Details
Name: |
dei_EntityAddressPostalZipCode |
Namespace Prefix: |
dei_ |
Data Type: |
xbrli:normalizedStringItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionA unique 10-digit SEC-issued value to identify entities that have filed disclosures with the SEC. It is commonly abbreviated as CIK.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher SEC -Name Exchange Act -Number 240 -Section 12 -Subsection b-2
+ Details
Name: |
dei_EntityCentralIndexKey |
Namespace Prefix: |
dei_ |
Data Type: |
dei:centralIndexKeyItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionIndicate number of shares or other units outstanding of each of registrant's classes of capital or common stock or other ownership interests, if and as stated on cover of related periodic report. Where multiple classes or units exist define each class/interest by adding class of stock items such as Common Class A [Member], Common Class B [Member] or Partnership Interest [Member] onto the Instrument [Domain] of the Entity Listings, Instrument.
+ References
+ Details
Name: |
dei_EntityCommonStockSharesOutstanding |
Namespace Prefix: |
dei_ |
Data Type: |
xbrli:sharesItemType |
Balance Type: |
na |
Period Type: |
instant |
|
X |
- DefinitionIndicate 'Yes' or 'No' whether registrants (1) have filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that registrants were required to file such reports), and (2) have been subject to such filing requirements for the past 90 days. This information should be based on the registrant's current or most recent filing containing the related disclosure.
+ References
+ Details
Name: |
dei_EntityCurrentReportingStatus |
Namespace Prefix: |
dei_ |
Data Type: |
dei:yesNoItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionIndicate if registrant meets the emerging growth company criteria.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher SEC -Name Exchange Act -Number 240 -Section 12 -Subsection b-2
+ Details
Name: |
dei_EntityEmergingGrowthCompany |
Namespace Prefix: |
dei_ |
Data Type: |
xbrli:booleanItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionCommission file number. The field allows up to 17 characters. The prefix may contain 1-3 digits, the sequence number may contain 1-8 digits, the optional suffix may contain 1-4 characters, and the fields are separated with a hyphen.
+ References
+ Details
Name: |
dei_EntityFileNumber |
Namespace Prefix: |
dei_ |
Data Type: |
dei:fileNumberItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionIndicate whether the registrant is one of the following: Large Accelerated Filer, Accelerated Filer, Non-accelerated Filer. Definitions of these categories are stated in Rule 12b-2 of the Exchange Act. This information should be based on the registrant's current or most recent filing containing the related disclosure.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher SEC -Name Exchange Act -Number 240 -Section 12 -Subsection b-2
+ Details
Name: |
dei_EntityFilerCategory |
Namespace Prefix: |
dei_ |
Data Type: |
dei:filerCategoryItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionTwo-character EDGAR code representing the state or country of incorporation.
+ References
+ Details
Name: |
dei_EntityIncorporationStateCountryCode |
Namespace Prefix: |
dei_ |
Data Type: |
dei:edgarStateCountryItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionBoolean flag that is true when the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T during the preceding 12 months (or for such shorter period that the registrant was required to submit such files).
+ ReferencesReference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher SEC -Name Regulation S-T -Number 232 -Section 405
+ Details
Name: |
dei_EntityInteractiveDataCurrent |
Namespace Prefix: |
dei_ |
Data Type: |
dei:yesNoItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionLine items represent financial concepts included in a table. These concepts are used to disclose reportable information associated with domain members defined in one or many axes to the table.
+ References
+ Details
Name: |
dei_EntityListingsLineItems |
Namespace Prefix: |
dei_ |
Data Type: |
xbrli:stringItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionLine items represent financial concepts included in a table. These concepts are used to disclose reportable information associated with domain members defined in one or many axes to the table.
+ References
+ Details
Name: |
dei_EntityPhoneFaxNumbersLineItems |
Namespace Prefix: |
dei_ |
Data Type: |
xbrli:stringItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionThe aggregate market value of the voting and non-voting common equity held by non-affiliates computed by reference to the price at which the common equity was last sold, or the average bid and asked price of such common equity, as of the last business day of the registrant's most recently completed second fiscal quarter.
+ References
+ Details
Name: |
dei_EntityPublicFloat |
Namespace Prefix: |
dei_ |
Data Type: |
xbrli:monetaryItemType |
Balance Type: |
credit |
Period Type: |
instant |
|
X |
- DefinitionThe exact name of the entity filing the report as specified in its charter, which is required by forms filed with the SEC.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher SEC -Name Exchange Act -Number 240 -Section 12 -Subsection b-2
+ Details
Name: |
dei_EntityRegistrantName |
Namespace Prefix: |
dei_ |
Data Type: |
xbrli:normalizedStringItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionBoolean flag that is true when the registrant is a shell company as defined in Rule 12b-2 of the Exchange Act.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher SEC -Name Exchange Act -Number 240 -Section 12 -Subsection b-2
+ Details
Name: |
dei_EntityShellCompany |
Namespace Prefix: |
dei_ |
Data Type: |
xbrli:booleanItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionIndicates that the company is a Smaller Reporting Company (SRC).
+ ReferencesReference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher SEC -Name Exchange Act -Number 240 -Section 12 -Subsection b-2
+ Details
Name: |
dei_EntitySmallBusiness |
Namespace Prefix: |
dei_ |
Data Type: |
xbrli:booleanItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionThe Tax Identification Number (TIN), also known as an Employer Identification Number (EIN), is a unique 9-digit value assigned by the IRS.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher SEC -Name Exchange Act -Number 240 -Section 12 -Subsection b-2
+ Details
Name: |
dei_EntityTaxIdentificationNumber |
Namespace Prefix: |
dei_ |
Data Type: |
dei:employerIdItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionIndicate 'Yes' or 'No' if the registrant is not required to file reports pursuant to Section 13 or Section 15(d) of the Act.
+ References
+ Details
Name: |
dei_EntityVoluntaryFilers |
Namespace Prefix: |
dei_ |
Data Type: |
dei:yesNoItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionIndicate 'Yes' or 'No' if the registrant is a well-known seasoned issuer, as defined in Rule 405 of the Securities Act. Is used on Form Type: 10-K, 10-Q, 8-K, 20-F, 6-K, 10-K/A, 10-Q/A, 20-F/A, 6-K/A, N-CSR, N-Q, N-1A.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher SEC -Name Securities Act -Number 230 -Section 405
+ Details
Name: |
dei_EntityWellKnownSeasonedIssuer |
Namespace Prefix: |
dei_ |
Data Type: |
dei:yesNoItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- ReferencesReference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher SEC -Name Form 10-K -Number 249 -Section 310
Reference 2: http://www.xbrl.org/2003/role/presentationRef -Publisher SEC -Name Form 20-F -Number 249 -Section 220 -Subsection f
Reference 3: http://www.xbrl.org/2003/role/presentationRef -Publisher SEC -Name Form 40-F -Number 249 -Section 240 -Subsection f
+ Details
Name: |
dei_IcfrAuditorAttestationFlag |
Namespace Prefix: |
dei_ |
Data Type: |
xbrli:booleanItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionLocal phone number for entity.
+ References
+ Details
Name: |
dei_LocalPhoneNumber |
Namespace Prefix: |
dei_ |
Data Type: |
xbrli:normalizedStringItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionTitle of a 12(b) registered security.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher SEC -Name Exchange Act -Number 240 -Section 12 -Subsection b
+ Details
Name: |
dei_Security12bTitle |
Namespace Prefix: |
dei_ |
Data Type: |
dei:securityTitleItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionName of the Exchange on which a security is registered.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher SEC -Name Exchange Act -Number 240 -Section 12 -Subsection d1-1
+ Details
Name: |
dei_SecurityExchangeName |
Namespace Prefix: |
dei_ |
Data Type: |
dei:edgarExchangeCodeItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionTrading symbol of an instrument as listed on an exchange.
+ References
+ Details
Name: |
dei_TradingSymbol |
Namespace Prefix: |
dei_ |
Data Type: |
dei:tradingSymbolItemType |
Balance Type: |
na |
Period Type: |
duration |
|
v3.24.3
X |
- DefinitionPCAOB issued Audit Firm Identifier
+ ReferencesReference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher SEC -Name Form 10-K -Number 249 -Section 310
Reference 2: http://www.xbrl.org/2003/role/presentationRef -Publisher SEC -Name Form 20-F -Number 249 -Section 220 -Subsection f
Reference 3: http://www.xbrl.org/2003/role/presentationRef -Publisher SEC -Name Form 40-F -Number 249 -Section 240 -Subsection f
+ Details
Name: |
dei_AuditorFirmId |
Namespace Prefix: |
dei_ |
Data Type: |
dei:nonemptySequenceNumberItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- ReferencesReference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher SEC -Name Form 10-K -Number 249 -Section 310
Reference 2: http://www.xbrl.org/2003/role/presentationRef -Publisher SEC -Name Form 20-F -Number 249 -Section 220 -Subsection f
Reference 3: http://www.xbrl.org/2003/role/presentationRef -Publisher SEC -Name Form 40-F -Number 249 -Section 240 -Subsection f
+ Details
Name: |
dei_AuditorLocation |
Namespace Prefix: |
dei_ |
Data Type: |
dei:internationalNameItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- ReferencesReference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher SEC -Name Form 10-K -Number 249 -Section 310
Reference 2: http://www.xbrl.org/2003/role/presentationRef -Publisher SEC -Name Form 20-F -Number 249 -Section 220 -Subsection f
Reference 3: http://www.xbrl.org/2003/role/presentationRef -Publisher SEC -Name Form 40-F -Number 249 -Section 240 -Subsection f
+ Details
Name: |
dei_AuditorName |
Namespace Prefix: |
dei_ |
Data Type: |
dei:internationalNameItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- References
+ Details
Name: |
dei_AuditorTable |
Namespace Prefix: |
dei_ |
Data Type: |
xbrli:stringItemType |
Balance Type: |
na |
Period Type: |
duration |
|
v3.24.3
Balance Sheets - USD ($)
|
Jun. 30, 2024 |
Jun. 30, 2023 |
Current assets: |
|
|
Cash and cash equivalents |
$ 2,016,611
|
$ 393,194
|
Accounts receivable, net |
467,286
|
233,560
|
Inventory, net |
672,326
|
672,116
|
Deferred offering costs |
|
302,755
|
Prepaid expenses and other current assets |
55,365
|
135,666
|
Total current assets |
3,211,588
|
1,737,291
|
Property and equipment, net |
10,572
|
1,197
|
Right of use assets |
524,818
|
466,661
|
Intangibles, net |
1,486,923
|
1,640,919
|
Goodwill |
2,237,910
|
2,237,910
|
Other assets |
9,440
|
9,440
|
Total assets |
7,481,251
|
6,093,418
|
Current liabilities: |
|
|
Accounts payable and accrued expenses |
573,956
|
644,627
|
Deferred revenue |
10,395
|
|
Lease liability - current |
131,887
|
87,985
|
Note payable - current |
698,149
|
2,994,750
|
Total current liabilities |
1,505,506
|
3,948,664
|
Lease liability – non current |
418,104
|
398,540
|
Note payable – non current |
1,821,184
|
|
Total liabilities |
3,744,794
|
4,347,204
|
Commitments and contingencies (Note 16) |
|
|
Stockholders’ Equity |
|
|
Series Seed Preferred Stock, $0.001 par value, 4,000,000 shares authorized; 0 and 4,000,000 shares issued and outstanding as of June 30, 2024 and 2023, respectively |
|
400
|
Additional paid-in capital |
11,040,583
|
6,768,775
|
Accumulated deficit |
(7,304,949)
|
(5,023,207)
|
Total stockholders’ equity |
3,736,457
|
1,746,214
|
Total liabilities and stockholders’ equity |
7,481,251
|
6,093,418
|
Related Party |
|
|
Current liabilities: |
|
|
Due to related parties |
91,119
|
221,302
|
Class A Common Stock |
|
|
Stockholders’ Equity |
|
|
Common stock value |
27
|
66
|
Class B Common Stock |
|
|
Stockholders’ Equity |
|
|
Common stock value |
$ 796
|
$ 180
|
X |
- DefinitionSum of the carrying values as of the balance sheet date of obligations incurred through that date and due within one year (or the operating cycle, if longer), including liabilities incurred (and for which invoices have typically been received) and payable to vendors for goods and services received, taxes, interest, rent and utilities, accrued salaries and bonuses, payroll taxes and fringe benefits.
+ ReferencesReference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 210 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.5-02(20)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480566/210-10-S99-1
Reference 2: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 210 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.5-02(19)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480566/210-10-S99-1
+ Details
Name: |
us-gaap_AccountsPayableAndAccruedLiabilitiesCurrent |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:monetaryItemType |
Balance Type: |
credit |
Period Type: |
instant |
|
X |
- DefinitionAmount, after allowance for credit loss, of right to consideration from customer for product sold and service rendered in normal course of business, classified as current.
+ ReferencesReference 1: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 310 -SubTopic 10 -Name Accounting Standards Codification -Section 45 -Paragraph 2 -Publisher FASB -URI https://asc.fasb.org/1943274/2147481990/310-10-45-2
+ Details
Name: |
us-gaap_AccountsReceivableNetCurrent |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:monetaryItemType |
Balance Type: |
debit |
Period Type: |
instant |
|
X |
- DefinitionAmount of excess of issue price over par or stated value of stock and from other transaction involving stock or stockholder. Includes, but is not limited to, additional paid-in capital (APIC) for common and preferred stock.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/exampleRef -Topic 852 -SubTopic 10 -Name Accounting Standards Codification -Section 55 -Paragraph 10 -Publisher FASB -URI https://asc.fasb.org/1943274/2147481372/852-10-55-10
Reference 2: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 946 -SubTopic 210 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.6-04(18)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147479170/946-210-S99-1
Reference 3: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 210 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.5-02(30)(a)(1)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480566/210-10-S99-1
+ Details
Name: |
us-gaap_AdditionalPaidInCapital |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:monetaryItemType |
Balance Type: |
credit |
Period Type: |
instant |
|
X |
- DefinitionAmount of asset recognized for present right to economic benefit.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/exampleRef -Topic 280 -SubTopic 10 -Name Accounting Standards Codification -Section 55 -Paragraph 48 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482785/280-10-55-48
Reference 2: http://www.xbrl.org/2003/role/exampleRef -Topic 280 -SubTopic 10 -Name Accounting Standards Codification -Section 55 -Paragraph 49 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482785/280-10-55-49
Reference 3: http://www.xbrl.org/2003/role/disclosureRef -Topic 270 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 1 -Subparagraph (i) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482964/270-10-50-1
Reference 4: http://www.xbrl.org/2003/role/disclosureRef -Topic 280 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 32 -Subparagraph (ee) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482810/280-10-50-32
Reference 5: http://fasb.org/us-gaap/role/ref/otherTransitionRef -Topic 280 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 32 -Subparagraph (d) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482810/280-10-50-32
Reference 6: http://www.xbrl.org/2003/role/disclosureRef -Topic 280 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 22 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482810/280-10-50-22
Reference 7: http://www.xbrl.org/2003/role/disclosureRef -Topic 810 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 3 -Subparagraph (bb) -Publisher FASB -URI https://asc.fasb.org/1943274/2147481203/810-10-50-3
Reference 8: http://www.xbrl.org/2003/role/disclosureRef -Topic 810 -SubTopic 10 -Name Accounting Standards Codification -Section 45 -Paragraph 25 -Subparagraph (a) -Publisher FASB -URI https://asc.fasb.org/1943274/2147481231/810-10-45-25
Reference 9: http://www.xbrl.org/2003/role/disclosureRef -Topic 235 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.4-08(g)(1)(ii)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480678/235-10-S99-1
Reference 10: http://www.xbrl.org/2003/role/disclosureRef -Topic 323 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 3 -Subparagraph (c) -Publisher FASB -URI https://asc.fasb.org/1943274/2147481687/323-10-50-3
Reference 11: http://www.xbrl.org/2003/role/disclosureRef -Topic 825 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 28 -Subparagraph (f) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482907/825-10-50-28
Reference 12: http://www.xbrl.org/2003/role/exampleRef -Topic 852 -SubTopic 10 -Name Accounting Standards Codification -Section 55 -Paragraph 10 -Publisher FASB -URI https://asc.fasb.org/1943274/2147481372/852-10-55-10
Reference 13: http://www.xbrl.org/2003/role/exampleRef -Topic 946 -SubTopic 830 -Name Accounting Standards Codification -Section 55 -Paragraph 12 -Publisher FASB -URI https://asc.fasb.org/1943274/2147479168/946-830-55-12
Reference 14: http://www.xbrl.org/2003/role/disclosureRef -Topic 944 -SubTopic 210 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.7-03(a)(12)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147478777/944-210-S99-1
Reference 15: http://www.xbrl.org/2003/role/disclosureRef -Topic 946 -SubTopic 210 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.6-04(8)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147479170/946-210-S99-1
Reference 16: http://www.xbrl.org/2003/role/disclosureRef -Topic 210 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.5-02(18)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480566/210-10-S99-1
Reference 17: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1A -Subparagraph (SX 210.13-01(a)(4)(i)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480097/470-10-S99-1A
Reference 18: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 470 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1A -Subparagraph (SX 210.13-01(a)(4)(ii)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480097/470-10-S99-1A
Reference 19: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 470 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1A -Subparagraph (SX 210.13-01(a)(4)(iii)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480097/470-10-S99-1A
Reference 20: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1A -Subparagraph (SX 210.13-01(a)(4)(iii)(A)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480097/470-10-S99-1A
Reference 21: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1A -Subparagraph (SX 210.13-01(a)(4)(iv)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480097/470-10-S99-1A
Reference 22: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1A -Subparagraph (SX 210.13-01(a)(5)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480097/470-10-S99-1A
Reference 23: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1B -Subparagraph (SX 210.13-02(a)(4)(i)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480097/470-10-S99-1B
Reference 24: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1B -Subparagraph (SX 210.13-02(a)(4)(iii)(A)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480097/470-10-S99-1B
Reference 25: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1B -Subparagraph (SX 210.13-02(a)(4)(iii)(B)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480097/470-10-S99-1B
Reference 26: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1B -Subparagraph (SX 210.13-02(a)(4)(iv)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480097/470-10-S99-1B
Reference 27: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1B -Subparagraph (SX 210.13-02(a)(5)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480097/470-10-S99-1B
Reference 28: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 852 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 7 -Subparagraph (a) -Publisher FASB -URI https://asc.fasb.org/1943274/2147481404/852-10-50-7
Reference 29: http://www.xbrl.org/2003/role/disclosureRef -Topic 280 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 30 -Subparagraph (c) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482810/280-10-50-30
Reference 30: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 942 -SubTopic 210 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.9-03(11)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147478546/942-210-S99-1
+ Details
Name: |
us-gaap_Assets |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:monetaryItemType |
Balance Type: |
debit |
Period Type: |
instant |
|
X |
- DefinitionAmount of asset recognized for present right to economic benefit, classified as current.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/disclosureRef -Topic 810 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 3 -Subparagraph (bb) -Publisher FASB -URI https://asc.fasb.org/1943274/2147481203/810-10-50-3
Reference 2: http://www.xbrl.org/2003/role/disclosureRef -Topic 810 -SubTopic 10 -Name Accounting Standards Codification -Section 45 -Paragraph 25 -Subparagraph (a) -Publisher FASB -URI https://asc.fasb.org/1943274/2147481231/810-10-45-25
Reference 3: http://www.xbrl.org/2003/role/disclosureRef -Topic 235 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.4-08(g)(1)(ii)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480678/235-10-S99-1
Reference 4: http://www.xbrl.org/2003/role/disclosureRef -Topic 323 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 3 -Subparagraph (c) -Publisher FASB -URI https://asc.fasb.org/1943274/2147481687/323-10-50-3
Reference 5: http://www.xbrl.org/2003/role/disclosureRef -Topic 825 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 28 -Subparagraph (f) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482907/825-10-50-28
Reference 6: http://www.xbrl.org/2003/role/exampleRef -Topic 852 -SubTopic 10 -Name Accounting Standards Codification -Section 55 -Paragraph 10 -Publisher FASB -URI https://asc.fasb.org/1943274/2147481372/852-10-55-10
Reference 7: http://www.xbrl.org/2003/role/disclosureRef -Topic 210 -SubTopic 10 -Name Accounting Standards Codification -Section 45 -Paragraph 1 -Publisher FASB -URI https://asc.fasb.org/1943274/2147483467/210-10-45-1
Reference 8: http://www.xbrl.org/2003/role/disclosureRef -Topic 210 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.5-02(9)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480566/210-10-S99-1
Reference 9: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1A -Subparagraph (SX 210.13-01(a)(4)(i)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480097/470-10-S99-1A
Reference 10: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 470 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1A -Subparagraph (SX 210.13-01(a)(4)(ii)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480097/470-10-S99-1A
Reference 11: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 470 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1A -Subparagraph (SX 210.13-01(a)(4)(iii)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480097/470-10-S99-1A
Reference 12: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1A -Subparagraph (SX 210.13-01(a)(4)(iii)(A)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480097/470-10-S99-1A
Reference 13: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1A -Subparagraph (SX 210.13-01(a)(4)(iv)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480097/470-10-S99-1A
Reference 14: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1A -Subparagraph (SX 210.13-01(a)(5)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480097/470-10-S99-1A
Reference 15: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1B -Subparagraph (SX 210.13-02(a)(4)(i)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480097/470-10-S99-1B
Reference 16: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1B -Subparagraph (SX 210.13-02(a)(4)(iii)(A)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480097/470-10-S99-1B
Reference 17: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1B -Subparagraph (SX 210.13-02(a)(4)(iii)(B)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480097/470-10-S99-1B
Reference 18: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1B -Subparagraph (SX 210.13-02(a)(4)(iv)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480097/470-10-S99-1B
Reference 19: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1B -Subparagraph (SX 210.13-02(a)(5)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480097/470-10-S99-1B
Reference 20: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 852 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 7 -Subparagraph (a) -Publisher FASB -URI https://asc.fasb.org/1943274/2147481404/852-10-50-7
+ Details
Name: |
us-gaap_AssetsCurrent |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:monetaryItemType |
Balance Type: |
debit |
Period Type: |
instant |
|
X |
- References
+ Details
Name: |
us-gaap_AssetsCurrentAbstract |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:stringItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionAmount of currency on hand as well as demand deposits with banks or financial institutions. Includes other kinds of accounts that have the general characteristics of demand deposits. Also includes short-term, highly liquid investments that are both readily convertible to known amounts of cash and so near their maturity that they present insignificant risk of changes in value because of changes in interest rates. Excludes cash and cash equivalents within disposal group and discontinued operation.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/disclosureRef -Topic 210 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.5-02(1)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480566/210-10-S99-1
Reference 2: http://www.xbrl.org/2003/role/exampleRef -Topic 210 -SubTopic 10 -Name Accounting Standards Codification -Section 45 -Paragraph 1 -Subparagraph (a) -Publisher FASB -URI https://asc.fasb.org/1943274/2147483467/210-10-45-1
Reference 3: http://fasb.org/us-gaap/role/ref/legacyRef -Name Accounting Standards Codification -Topic 230 -SubTopic 10 -Section 45 -Paragraph 4 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482740/230-10-45-4
+ Details
Name: |
us-gaap_CashAndCashEquivalentsAtCarryingValue |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:monetaryItemType |
Balance Type: |
debit |
Period Type: |
instant |
|
X |
- DefinitionRepresents the caption on the face of the balance sheet to indicate that the entity has entered into (1) purchase or supply arrangements that will require expending a portion of its resources to meet the terms thereof, and (2) is exposed to potential losses or, less frequently, gains, arising from (a) possible claims against a company's resources due to future performance under contract terms, and (b) possible losses or likely gains from uncertainties that will ultimately be resolved when one or more future events that are deemed likely to occur do occur or fail to occur.
+ ReferencesReference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 942 -SubTopic 210 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.9-03(17)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147478546/942-210-S99-1
Reference 2: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 210 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.5-02(25)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480566/210-10-S99-1
Reference 3: http://www.xbrl.org/2003/role/disclosureRef -Topic 944 -SubTopic 210 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.7-03(a)(19)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147478777/944-210-S99-1
Reference 4: http://www.xbrl.org/2003/role/disclosureRef -Topic 946 -SubTopic 210 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.6-04(15)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147479170/946-210-S99-1
+ Details
Name: |
us-gaap_CommitmentsAndContingencies |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:monetaryItemType |
Balance Type: |
credit |
Period Type: |
instant |
|
X |
- DefinitionAggregate par or stated value of issued nonredeemable common stock (or common stock redeemable solely at the option of the issuer). This item includes treasury stock repurchased by the entity. Note: elements for number of nonredeemable common shares, par value and other disclosure concepts are in another section within stockholders' equity.
+ ReferencesReference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 210 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.5-02(29)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480566/210-10-S99-1
Reference 2: http://www.xbrl.org/2003/role/exampleRef -Topic 852 -SubTopic 10 -Name Accounting Standards Codification -Section 55 -Paragraph 10 -Publisher FASB -URI https://asc.fasb.org/1943274/2147481372/852-10-55-10
Reference 3: http://www.xbrl.org/2003/role/disclosureRef -Topic 944 -SubTopic 210 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.7-03(a)(22)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147478777/944-210-S99-1
+ Details
Name: |
us-gaap_CommonStockValue |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:monetaryItemType |
Balance Type: |
credit |
Period Type: |
instant |
|
X |
- DefinitionAmount of obligation to transfer good or service to customer for which consideration has been received or is receivable, classified as current.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/disclosureRef -Topic 606 -SubTopic 10 -Name Accounting Standards Codification -Section 45 -Paragraph 1 -Publisher FASB -URI https://asc.fasb.org/1943274/2147479837/606-10-45-1
Reference 2: http://www.xbrl.org/2003/role/disclosureRef -Topic 606 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 8 -Subparagraph (a) -Publisher FASB -URI https://asc.fasb.org/1943274/2147479806/606-10-50-8
Reference 3: http://www.xbrl.org/2003/role/disclosureRef -Topic 606 -SubTopic 10 -Name Accounting Standards Codification -Section 45 -Paragraph 2 -Publisher FASB -URI https://asc.fasb.org/1943274/2147479837/606-10-45-2
+ Details
Name: |
us-gaap_ContractWithCustomerLiabilityCurrent |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:monetaryItemType |
Balance Type: |
credit |
Period Type: |
instant |
|
X |
- DefinitionSpecific incremental costs directly attributable to a proposed or actual offering of securities which are deferred at the end of the reporting period.
+ ReferencesReference 1: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 340 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SAB Topic 5.A) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480341/340-10-S99-1
+ Details
Name: |
us-gaap_DeferredOfferingCosts |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:monetaryItemType |
Balance Type: |
debit |
Period Type: |
instant |
|
X |
- DefinitionAmount, after accumulated impairment loss, of asset representing future economic benefit arising from other asset acquired in business combination or from joint venture formation or both, that is not individually identified and separately recognized.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/exampleRef -Topic 280 -SubTopic 10 -Name Accounting Standards Codification -Section 55 -Paragraph 49 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482785/280-10-55-49
Reference 2: http://www.xbrl.org/2003/role/exampleRef -Topic 350 -SubTopic 20 -Name Accounting Standards Codification -Section 55 -Paragraph 24 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482548/350-20-55-24
Reference 3: http://www.xbrl.org/2003/role/exampleRef -Topic 820 -SubTopic 10 -Name Accounting Standards Codification -Section 55 -Paragraph 100 -Subparagraph (d) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482078/820-10-55-100
Reference 4: http://www.xbrl.org/2003/role/exampleRef -Topic 852 -SubTopic 10 -Name Accounting Standards Codification -Section 55 -Paragraph 10 -Publisher FASB -URI https://asc.fasb.org/1943274/2147481372/852-10-55-10
Reference 5: http://www.xbrl.org/2003/role/disclosureRef -Topic 210 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.5-02(15)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480566/210-10-S99-1
Reference 6: http://www.xbrl.org/2003/role/disclosureRef -Topic 350 -SubTopic 20 -Name Accounting Standards Codification -Section 45 -Paragraph 1 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482598/350-20-45-1
Reference 7: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 350 -SubTopic 20 -Name Accounting Standards Codification -Section 50 -Paragraph 1 -Subparagraph (a) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482573/350-20-50-1
Reference 8: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 350 -SubTopic 20 -Name Accounting Standards Codification -Section 50 -Paragraph 1 -Subparagraph (h) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482573/350-20-50-1
Reference 9: http://www.xbrl.org/2003/role/disclosureRef -Topic 942 -SubTopic 210 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.9-03(10)(1)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147478546/942-210-S99-1
+ Details
Name: |
us-gaap_Goodwill |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:monetaryItemType |
Balance Type: |
debit |
Period Type: |
instant |
|
X |
- DefinitionSum of the carrying amounts of all intangible assets, excluding goodwill, as of the balance sheet date, net of accumulated amortization and impairment charges.
+ ReferencesReference 1: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 350 -SubTopic 30 -Name Accounting Standards Codification -Section 50 -Paragraph 2 -Subparagraph (a)(1) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482665/350-30-50-2
Reference 2: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 350 -SubTopic 30 -Name Accounting Standards Codification -Section 50 -Paragraph 2 -Subparagraph (b) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482665/350-30-50-2
Reference 3: http://www.xbrl.org/2003/role/disclosureRef -Topic 350 -SubTopic 30 -Name Accounting Standards Codification -Section 45 -Paragraph 1 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482686/350-30-45-1
+ Details
Name: |
us-gaap_IntangibleAssetsNetExcludingGoodwill |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:monetaryItemType |
Balance Type: |
debit |
Period Type: |
instant |
|
X |
- DefinitionAmount after valuation and LIFO reserves of inventory expected to be sold, or consumed within one year or operating cycle, if longer.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/exampleRef -Topic 852 -SubTopic 10 -Name Accounting Standards Codification -Section 55 -Paragraph 10 -Publisher FASB -URI https://asc.fasb.org/1943274/2147481372/852-10-55-10
Reference 2: http://www.xbrl.org/2003/role/exampleRef -Topic 210 -SubTopic 10 -Name Accounting Standards Codification -Section 45 -Paragraph 1 -Subparagraph (b) -Publisher FASB -URI https://asc.fasb.org/1943274/2147483467/210-10-45-1
Reference 3: http://www.xbrl.org/2003/role/disclosureRef -Topic 210 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.5-02(6)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480566/210-10-S99-1
+ Details
Name: |
us-gaap_InventoryNet |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:monetaryItemType |
Balance Type: |
debit |
Period Type: |
instant |
|
X |
- DefinitionAmount of liability recognized for present obligation requiring transfer or otherwise providing economic benefit to others.
+ ReferencesReference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.5-02(22)) -SubTopic 10 -Topic 210 -Publisher FASB -URI https://asc.fasb.org/1943274/2147480566/210-10-S99-1
Reference 2: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 210 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.5-02(20)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480566/210-10-S99-1
Reference 3: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 210 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.5-02(24)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480566/210-10-S99-1
Reference 4: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 210 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.5-02(19)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480566/210-10-S99-1
Reference 5: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 210 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.5-02(25)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480566/210-10-S99-1
Reference 6: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 210 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.5-02(26)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480566/210-10-S99-1
Reference 7: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 210 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.5-02(23)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480566/210-10-S99-1
Reference 8: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 210 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.5-02(21)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480566/210-10-S99-1
Reference 9: http://www.xbrl.org/2003/role/disclosureRef -Topic 810 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 3 -Subparagraph (c) -Publisher FASB -URI https://asc.fasb.org/1943274/2147481203/810-10-50-3
Reference 10: http://www.xbrl.org/2003/role/disclosureRef -Topic 810 -SubTopic 10 -Name Accounting Standards Codification -Section 45 -Paragraph 25 -Subparagraph (b) -Publisher FASB -URI https://asc.fasb.org/1943274/2147481231/810-10-45-25
Reference 11: http://www.xbrl.org/2003/role/disclosureRef -Topic 810 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 3 -Subparagraph (bb) -Publisher FASB -URI https://asc.fasb.org/1943274/2147481203/810-10-50-3
Reference 12: http://www.xbrl.org/2003/role/disclosureRef -Topic 235 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.4-08(g)(1)(ii)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480678/235-10-S99-1
Reference 13: http://www.xbrl.org/2003/role/disclosureRef -Topic 323 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 3 -Subparagraph (c) -Publisher FASB -URI https://asc.fasb.org/1943274/2147481687/323-10-50-3
Reference 14: http://www.xbrl.org/2003/role/disclosureRef -Topic 825 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 28 -Subparagraph (f) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482907/825-10-50-28
Reference 15: http://www.xbrl.org/2003/role/exampleRef -Topic 946 -SubTopic 830 -Name Accounting Standards Codification -Section 55 -Paragraph 12 -Publisher FASB -URI https://asc.fasb.org/1943274/2147479168/946-830-55-12
Reference 16: http://www.xbrl.org/2003/role/disclosureRef -Topic 946 -SubTopic 210 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.6-04(14)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147479170/946-210-S99-1
Reference 17: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1A -Subparagraph (SX 210.13-01(a)(4)(i)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480097/470-10-S99-1A
Reference 18: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 470 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1A -Subparagraph (SX 210.13-01(a)(4)(ii)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480097/470-10-S99-1A
Reference 19: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1A -Subparagraph (SX 210.13-01(a)(4)(iii)(A)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480097/470-10-S99-1A
Reference 20: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1A -Subparagraph (SX 210.13-01(a)(4)(iv)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480097/470-10-S99-1A
Reference 21: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1A -Subparagraph (SX 210.13-01(a)(5)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480097/470-10-S99-1A
Reference 22: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1B -Subparagraph (SX 210.13-02(a)(4)(i)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480097/470-10-S99-1B
Reference 23: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1B -Subparagraph (SX 210.13-02(a)(4)(iii)(A)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480097/470-10-S99-1B
Reference 24: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1B -Subparagraph (SX 210.13-02(a)(4)(iii)(B)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480097/470-10-S99-1B
Reference 25: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1B -Subparagraph (SX 210.13-02(a)(4)(iv)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480097/470-10-S99-1B
Reference 26: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1B -Subparagraph (SX 210.13-02(a)(5)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480097/470-10-S99-1B
Reference 27: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 852 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 7 -Subparagraph (a) -Publisher FASB -URI https://asc.fasb.org/1943274/2147481404/852-10-50-7
Reference 28: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 852 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 7 -Subparagraph (b) -Publisher FASB -URI https://asc.fasb.org/1943274/2147481404/852-10-50-7
Reference 29: http://www.xbrl.org/2003/role/exampleRef -Topic 280 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 30 -Subparagraph (d) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482810/280-10-50-30
+ Details
Name: |
us-gaap_Liabilities |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:monetaryItemType |
Balance Type: |
credit |
Period Type: |
instant |
|
X |
- DefinitionAmount of liabilities and equity items, including the portion of equity attributable to noncontrolling interests, if any.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/exampleRef -Topic 852 -SubTopic 10 -Name Accounting Standards Codification -Section 55 -Paragraph 10 -Publisher FASB -URI https://asc.fasb.org/1943274/2147481372/852-10-55-10
Reference 2: http://www.xbrl.org/2003/role/disclosureRef -Topic 944 -SubTopic 210 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.7-03(a)(25)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147478777/944-210-S99-1
Reference 3: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 235 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.4-08(g)(1)(ii)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480678/235-10-S99-1
Reference 4: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 323 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 3 -Subparagraph (c) -Publisher FASB -URI https://asc.fasb.org/1943274/2147481687/323-10-50-3
Reference 5: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 825 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 28 -Subparagraph (f) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482907/825-10-50-28
Reference 6: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 942 -SubTopic 210 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.9-03(23)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147478546/942-210-S99-1
Reference 7: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 210 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.5-02(32)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480566/210-10-S99-1
+ Details
Name: |
us-gaap_LiabilitiesAndStockholdersEquity |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:monetaryItemType |
Balance Type: |
credit |
Period Type: |
instant |
|
X |
- DefinitionTotal obligations incurred as part of normal operations that are expected to be paid during the following twelve months or within one business cycle, if longer.
+ ReferencesReference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 210 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.5-02(21)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480566/210-10-S99-1
Reference 2: http://www.xbrl.org/2003/role/disclosureRef -Topic 810 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 3 -Subparagraph (c) -Publisher FASB -URI https://asc.fasb.org/1943274/2147481203/810-10-50-3
Reference 3: http://www.xbrl.org/2003/role/disclosureRef -Topic 810 -SubTopic 10 -Name Accounting Standards Codification -Section 45 -Paragraph 25 -Subparagraph (b) -Publisher FASB -URI https://asc.fasb.org/1943274/2147481231/810-10-45-25
Reference 4: http://www.xbrl.org/2003/role/disclosureRef -Topic 810 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 3 -Subparagraph (bb) -Publisher FASB -URI https://asc.fasb.org/1943274/2147481203/810-10-50-3
Reference 5: http://www.xbrl.org/2003/role/disclosureRef -Topic 235 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.4-08(g)(1)(ii)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480678/235-10-S99-1
Reference 6: http://www.xbrl.org/2003/role/disclosureRef -Topic 323 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 3 -Subparagraph (c) -Publisher FASB -URI https://asc.fasb.org/1943274/2147481687/323-10-50-3
Reference 7: http://www.xbrl.org/2003/role/disclosureRef -Topic 825 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 28 -Subparagraph (f) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482907/825-10-50-28
Reference 8: http://www.xbrl.org/2003/role/exampleRef -Topic 852 -SubTopic 10 -Name Accounting Standards Codification -Section 55 -Paragraph 10 -Publisher FASB -URI https://asc.fasb.org/1943274/2147481372/852-10-55-10
Reference 9: http://www.xbrl.org/2003/role/disclosureRef -Topic 210 -SubTopic 10 -Name Accounting Standards Codification -Section 45 -Paragraph 5 -Publisher FASB -URI https://asc.fasb.org/1943274/2147483467/210-10-45-5
Reference 10: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1A -Subparagraph (SX 210.13-01(a)(4)(i)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480097/470-10-S99-1A
Reference 11: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 470 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1A -Subparagraph (SX 210.13-01(a)(4)(ii)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480097/470-10-S99-1A
Reference 12: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1A -Subparagraph (SX 210.13-01(a)(4)(iii)(A)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480097/470-10-S99-1A
Reference 13: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1A -Subparagraph (SX 210.13-01(a)(4)(iv)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480097/470-10-S99-1A
Reference 14: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1A -Subparagraph (SX 210.13-01(a)(5)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480097/470-10-S99-1A
Reference 15: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1B -Subparagraph (SX 210.13-02(a)(4)(i)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480097/470-10-S99-1B
Reference 16: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1B -Subparagraph (SX 210.13-02(a)(4)(iii)(A)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480097/470-10-S99-1B
Reference 17: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1B -Subparagraph (SX 210.13-02(a)(4)(iii)(B)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480097/470-10-S99-1B
Reference 18: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1B -Subparagraph (SX 210.13-02(a)(4)(iv)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480097/470-10-S99-1B
Reference 19: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1B -Subparagraph (SX 210.13-02(a)(5)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480097/470-10-S99-1B
Reference 20: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 852 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 7 -Subparagraph (a) -Publisher FASB -URI https://asc.fasb.org/1943274/2147481404/852-10-50-7
Reference 21: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 852 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 7 -Subparagraph (b) -Publisher FASB -URI https://asc.fasb.org/1943274/2147481404/852-10-50-7
+ Details
Name: |
us-gaap_LiabilitiesCurrent |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:monetaryItemType |
Balance Type: |
credit |
Period Type: |
instant |
|
X |
- References
+ Details
Name: |
us-gaap_LiabilitiesCurrentAbstract |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:stringItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionCarrying value as of the balance sheet date of notes payable (with maturities initially due after one year or beyond the operating cycle if longer), excluding current portion.
+ ReferencesReference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.5-02(22)) -SubTopic 10 -Topic 210 -Publisher FASB -URI https://asc.fasb.org/1943274/2147480566/210-10-S99-1
+ Details
Name: |
us-gaap_LongTermNotesPayable |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:monetaryItemType |
Balance Type: |
credit |
Period Type: |
instant |
|
X |
- DefinitionSum of the carrying values as of the balance sheet date of the portions of long-term notes payable due within one year or the operating cycle if longer.
+ ReferencesReference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 210 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.5-02(20)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480566/210-10-S99-1
Reference 2: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 210 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.5-02(19)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480566/210-10-S99-1
+ Details
Name: |
us-gaap_NotesPayableCurrent |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:monetaryItemType |
Balance Type: |
credit |
Period Type: |
instant |
|
X |
- DefinitionPresent value of lessee's discounted obligation for lease payments from operating lease, classified as current.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/disclosureRef -Topic 842 -SubTopic 20 -Name Accounting Standards Codification -Section 45 -Paragraph 1 -Subparagraph (b) -Publisher FASB -URI https://asc.fasb.org/1943274/2147479041/842-20-45-1
+ Details
Name: |
us-gaap_OperatingLeaseLiabilityCurrent |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:monetaryItemType |
Balance Type: |
credit |
Period Type: |
instant |
|
X |
- DefinitionPresent value of lessee's discounted obligation for lease payments from operating lease, classified as noncurrent.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/disclosureRef -Topic 842 -SubTopic 20 -Name Accounting Standards Codification -Section 45 -Paragraph 1 -Subparagraph (b) -Publisher FASB -URI https://asc.fasb.org/1943274/2147479041/842-20-45-1
+ Details
Name: |
us-gaap_OperatingLeaseLiabilityNoncurrent |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:monetaryItemType |
Balance Type: |
credit |
Period Type: |
instant |
|
X |
- DefinitionAmount of lessee's right to use underlying asset under operating lease.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/disclosureRef -Topic 842 -SubTopic 20 -Name Accounting Standards Codification -Section 45 -Paragraph 1 -Subparagraph (a) -Publisher FASB -URI https://asc.fasb.org/1943274/2147479041/842-20-45-1
+ Details
Name: |
us-gaap_OperatingLeaseRightOfUseAsset |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:monetaryItemType |
Balance Type: |
debit |
Period Type: |
instant |
|
X |
- DefinitionAmount of noncurrent assets classified as other.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/disclosureRef -Topic 210 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.5-02(17)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480566/210-10-S99-1
+ Details
Name: |
us-gaap_OtherAssetsNoncurrent |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:monetaryItemType |
Balance Type: |
debit |
Period Type: |
instant |
|
X |
- DefinitionAmount of liabilities classified as other, due within one year or the normal operating cycle, if longer.
+ ReferencesReference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 210 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.5-02(20)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480566/210-10-S99-1
Reference 2: http://www.xbrl.org/2003/role/exampleRef -Topic 852 -SubTopic 10 -Name Accounting Standards Codification -Section 55 -Paragraph 10 -Publisher FASB -URI https://asc.fasb.org/1943274/2147481372/852-10-55-10
+ Details
Name: |
us-gaap_OtherLiabilitiesCurrent |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:monetaryItemType |
Balance Type: |
credit |
Period Type: |
instant |
|
X |
- DefinitionAggregate par or stated value of issued nonredeemable preferred stock (or preferred stock redeemable solely at the option of the issuer). This item includes treasury stock repurchased by the entity. Note: elements for number of nonredeemable preferred shares, par value and other disclosure concepts are in another section within stockholders' equity.
+ ReferencesReference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 210 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.5-02(28)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480566/210-10-S99-1
Reference 2: http://www.xbrl.org/2003/role/exampleRef -Topic 852 -SubTopic 10 -Name Accounting Standards Codification -Section 55 -Paragraph 10 -Publisher FASB -URI https://asc.fasb.org/1943274/2147481372/852-10-55-10
Reference 3: http://www.xbrl.org/2003/role/disclosureRef -Topic 944 -SubTopic 210 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.7-03(a)(21)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147478777/944-210-S99-1
+ Details
Name: |
us-gaap_PreferredStockValue |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:monetaryItemType |
Balance Type: |
credit |
Period Type: |
instant |
|
X |
- DefinitionAmount of asset related to consideration paid in advance for costs that provide economic benefits in future periods, and amount of other assets that are expected to be realized or consumed within one year or the normal operating cycle, if longer.
+ ReferencesReference 1: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 210 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.5-02(9)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480566/210-10-S99-1
+ Details
Name: |
us-gaap_PrepaidExpenseAndOtherAssetsCurrent |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:monetaryItemType |
Balance Type: |
debit |
Period Type: |
instant |
|
X |
- DefinitionAmount after accumulated depreciation, depletion and amortization of physical assets used in the normal conduct of business to produce goods and services and not intended for resale. Examples include, but are not limited to, land, buildings, machinery and equipment, office equipment, and furniture and fixtures.
+ ReferencesReference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Name Accounting Standards Codification -Section 50 -Paragraph 1 -SubTopic 10 -Topic 360 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482099/360-10-50-1
Reference 2: http://www.xbrl.org/2003/role/disclosureRef -Topic 842 -SubTopic 20 -Name Accounting Standards Codification -Section 50 -Paragraph 7A -Subparagraph (a) -Publisher FASB -URI https://asc.fasb.org/1943274/2147478964/842-20-50-7A
Reference 3: http://www.xbrl.org/2003/role/exampleRef -Topic 852 -SubTopic 10 -Name Accounting Standards Codification -Section 55 -Paragraph 10 -Publisher FASB -URI https://asc.fasb.org/1943274/2147481372/852-10-55-10
Reference 4: http://www.xbrl.org/2003/role/disclosureRef -Topic 944 -SubTopic 210 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.7-03(a)(8)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147478777/944-210-S99-1
Reference 5: http://www.xbrl.org/2003/role/disclosureRef -Topic 942 -SubTopic 360 -Name Accounting Standards Codification -Section 50 -Paragraph 1 -Publisher FASB -URI https://asc.fasb.org/1943274/2147478451/942-360-50-1
+ Details
Name: |
us-gaap_PropertyPlantAndEquipmentNet |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:monetaryItemType |
Balance Type: |
debit |
Period Type: |
instant |
|
X |
- DefinitionAmount of accumulated undistributed earnings (deficit).
+ ReferencesReference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 210 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.5-02(30)(a)(3)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480566/210-10-S99-1
Reference 2: http://www.xbrl.org/2003/role/exampleRef -Topic 852 -SubTopic 10 -Name Accounting Standards Codification -Section 55 -Paragraph 10 -Publisher FASB -URI https://asc.fasb.org/1943274/2147481372/852-10-55-10
Reference 3: http://www.xbrl.org/2003/role/disclosureRef -Topic 944 -SubTopic 40 -Name Accounting Standards Codification -Section 65 -Paragraph 2 -Subparagraph (g)(2)(i) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480016/944-40-65-2
Reference 4: http://www.xbrl.org/2003/role/disclosureRef -Topic 944 -SubTopic 40 -Name Accounting Standards Codification -Section 65 -Paragraph 2 -Subparagraph (h)(2) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480016/944-40-65-2
Reference 5: http://www.xbrl.org/2003/role/disclosureRef -Topic 946 -SubTopic 20 -Name Accounting Standards Codification -Section 50 -Paragraph 11 -Publisher FASB -URI https://asc.fasb.org/1943274/2147480990/946-20-50-11
Reference 6: http://www.xbrl.org/2003/role/disclosureRef -Topic 944 -SubTopic 210 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.7-03(a)(23)(a)(4)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147478777/944-210-S99-1
Reference 7: http://www.xbrl.org/2003/role/disclosureRef -Topic 946 -SubTopic 210 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.6-04(17)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147479170/946-210-S99-1
Reference 8: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 505 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.3-04) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480008/505-10-S99-1
+ Details
Name: |
us-gaap_RetainedEarningsAccumulatedDeficit |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:monetaryItemType |
Balance Type: |
credit |
Period Type: |
instant |
|
X |
- DefinitionAmount of equity (deficit) attributable to parent. Excludes temporary equity and equity attributable to noncontrolling interest.
+ ReferencesReference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 210 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.5-02(29)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480566/210-10-S99-1
Reference 2: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 210 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.5-02(30)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480566/210-10-S99-1
Reference 3: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 210 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.5-02(31)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480566/210-10-S99-1
Reference 4: http://www.xbrl.org/2003/role/exampleRef -Topic 852 -SubTopic 10 -Name Accounting Standards Codification -Section 55 -Paragraph 10 -Publisher FASB -URI https://asc.fasb.org/1943274/2147481372/852-10-55-10
Reference 5: http://www.xbrl.org/2003/role/exampleRef -Topic 946 -SubTopic 830 -Name Accounting Standards Codification -Section 55 -Paragraph 12 -Publisher FASB -URI https://asc.fasb.org/1943274/2147479168/946-830-55-12
Reference 6: http://www.xbrl.org/2003/role/disclosureRef -Topic 946 -SubTopic 210 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.6-04(19)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147479170/946-210-S99-1
Reference 7: http://www.xbrl.org/2003/role/disclosureRef -Topic 946 -SubTopic 210 -Name Accounting Standards Codification -Section S99 -Paragraph 2 -Subparagraph (SX 210.6-05(4)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147479170/946-210-S99-2
Reference 8: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 946 -SubTopic 220 -Name Accounting Standards Codification -Section S99 -Paragraph 3 -Subparagraph (SX 210.6-09(4)(b)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147479134/946-220-S99-3
Reference 9: http://www.xbrl.org/2003/role/disclosureRef -Topic 946 -SubTopic 220 -Name Accounting Standards Codification -Section S99 -Paragraph 3 -Subparagraph (SX 210.6-09(6)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147479134/946-220-S99-3
Reference 10: http://www.xbrl.org/2003/role/disclosureRef -Topic 946 -SubTopic 220 -Name Accounting Standards Codification -Section S99 -Paragraph 3 -Subparagraph (SX 210.6-09(7)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147479134/946-220-S99-3
Reference 11: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 235 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.4-08(g)(1)(ii)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480678/235-10-S99-1
Reference 12: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 323 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 3 -Subparagraph (c) -Publisher FASB -URI https://asc.fasb.org/1943274/2147481687/323-10-50-3
Reference 13: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 825 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 28 -Subparagraph (f) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482907/825-10-50-28
Reference 14: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 310 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 2 -Subparagraph (SAB Topic 4.E) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480418/310-10-S99-2
+ Details
Name: |
us-gaap_StockholdersEquity |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:monetaryItemType |
Balance Type: |
credit |
Period Type: |
instant |
|
X |
- References
+ Details
Name: |
us-gaap_StockholdersEquityAbstract |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:stringItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- Details
Name: |
us-gaap_StatementClassOfStockAxis=us-gaap_CommonClassAMember |
Namespace Prefix: |
|
Data Type: |
na |
Balance Type: |
|
Period Type: |
|
|
X |
- Details
Name: |
us-gaap_StatementClassOfStockAxis=us-gaap_CommonClassBMember |
Namespace Prefix: |
|
Data Type: |
na |
Balance Type: |
|
Period Type: |
|
|
v3.24.3
Balance Sheets (Parentheticals) - $ / shares
|
Jun. 30, 2024 |
Jun. 30, 2023 |
Preferred stock par value (in Dollars per share) |
$ 0.0001
|
$ 0.0001
|
Preferred stock, shares authorized |
4,000,000
|
4,000,000
|
Preferred stock, shares issued |
0
|
4,000,000
|
Preferred stock, shares outstanding |
0
|
4,000,000
|
Class A Common Stock |
|
|
Common stock par value (in Dollars per share) |
$ 0.0001
|
$ 0.0001
|
Common stock, shares authorized |
50,000,000
|
50,000,000
|
Common stock, shares issued |
270,000
|
660,000
|
Common stock, shares outstanding |
270,000
|
660,000
|
Class B Common Stock |
|
|
Common stock par value (in Dollars per share) |
$ 0.0001
|
$ 0.0001
|
Common stock, shares authorized |
250,000,000
|
250,000,000
|
Common stock, shares issued |
7,960,919
|
1,795,940
|
Common stock, shares outstanding |
7,960,919
|
1,795,940
|
X |
- DefinitionFace amount or stated value per share of common stock.
+ ReferencesReference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 210 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.5-02(29)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480566/210-10-S99-1
+ Details
Name: |
us-gaap_CommonStockParOrStatedValuePerShare |
Namespace Prefix: |
us-gaap_ |
Data Type: |
dtr-types:perShareItemType |
Balance Type: |
na |
Period Type: |
instant |
|
X |
- DefinitionThe maximum number of common shares permitted to be issued by an entity's charter and bylaws.
+ ReferencesReference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 210 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.5-02(29)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480566/210-10-S99-1
Reference 2: http://www.xbrl.org/2003/role/disclosureRef -Topic 946 -SubTopic 210 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.6-04(16)(a)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147479170/946-210-S99-1
+ Details
Name: |
us-gaap_CommonStockSharesAuthorized |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:sharesItemType |
Balance Type: |
na |
Period Type: |
instant |
|
X |
- DefinitionTotal number of common shares of an entity that have been sold or granted to shareholders (includes common shares that were issued, repurchased and remain in the treasury). These shares represent capital invested by the firm's shareholders and owners, and may be all or only a portion of the number of shares authorized. Shares issued include shares outstanding and shares held in the treasury.
+ ReferencesReference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 210 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.5-02(29)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480566/210-10-S99-1
+ Details
Name: |
us-gaap_CommonStockSharesIssued |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:sharesItemType |
Balance Type: |
na |
Period Type: |
instant |
|
X |
- DefinitionNumber of shares of common stock outstanding. Common stock represent the ownership interest in a corporation.
+ ReferencesReference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Name Accounting Standards Codification -Section 50 -Paragraph 2 -SubTopic 10 -Topic 505 -Publisher FASB -URI https://asc.fasb.org/1943274/2147481112/505-10-50-2
Reference 2: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 210 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.5-02(29)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480566/210-10-S99-1
Reference 3: http://www.xbrl.org/2003/role/disclosureRef -Topic 946 -SubTopic 210 -Name Accounting Standards Codification -Section S99 -Paragraph 2 -Subparagraph (SX 210.6-05(4)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147479170/946-210-S99-2
Reference 4: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 946 -SubTopic 220 -Name Accounting Standards Codification -Section S99 -Paragraph 3 -Subparagraph (SX 210.6-09(4)(b)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147479134/946-220-S99-3
Reference 5: http://www.xbrl.org/2003/role/disclosureRef -Topic 946 -SubTopic 210 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.6-04(16)(a)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147479170/946-210-S99-1
Reference 6: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 946 -SubTopic 220 -Name Accounting Standards Codification -Section S99 -Paragraph 3 -Subparagraph (SX 210.6-09(7)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147479134/946-220-S99-3
+ Details
Name: |
us-gaap_CommonStockSharesOutstanding |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:sharesItemType |
Balance Type: |
na |
Period Type: |
instant |
|
X |
- DefinitionFace amount or stated value per share of preferred stock nonredeemable or redeemable solely at the option of the issuer.
+ ReferencesReference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 210 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.5-02(28)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480566/210-10-S99-1
Reference 2: http://www.xbrl.org/2003/role/disclosureRef -Topic 505 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 13 -Subparagraph (a) -Publisher FASB -URI https://asc.fasb.org/1943274/2147481112/505-10-50-13
+ Details
Name: |
us-gaap_PreferredStockParOrStatedValuePerShare |
Namespace Prefix: |
us-gaap_ |
Data Type: |
dtr-types:perShareItemType |
Balance Type: |
na |
Period Type: |
instant |
|
X |
- DefinitionThe maximum number of nonredeemable preferred shares (or preferred stock redeemable solely at the option of the issuer) permitted to be issued by an entity's charter and bylaws.
+ ReferencesReference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 210 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.5-02(28)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480566/210-10-S99-1
Reference 2: http://www.xbrl.org/2003/role/disclosureRef -Topic 946 -SubTopic 210 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.6-04(16)(a)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147479170/946-210-S99-1
+ Details
Name: |
us-gaap_PreferredStockSharesAuthorized |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:sharesItemType |
Balance Type: |
na |
Period Type: |
instant |
|
X |
- DefinitionNumber of shares issued for nonredeemable preferred shares and preferred shares redeemable solely at option of issuer. Includes, but is not limited to, preferred shares issued, repurchased, and held as treasury shares. Excludes preferred shares classified as debt.
+ ReferencesReference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 210 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.5-02(28)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480566/210-10-S99-1
Reference 2: http://www.xbrl.org/2003/role/disclosureRef -Topic 505 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 13 -Subparagraph (a) -Publisher FASB -URI https://asc.fasb.org/1943274/2147481112/505-10-50-13
+ Details
Name: |
us-gaap_PreferredStockSharesIssued |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:sharesItemType |
Balance Type: |
na |
Period Type: |
instant |
|
X |
- DefinitionAggregate share number for all nonredeemable preferred stock (or preferred stock redeemable solely at the option of the issuer) held by stockholders. Does not include preferred shares that have been repurchased.
+ ReferencesReference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 210 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.5-02(28)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480566/210-10-S99-1
Reference 2: http://www.xbrl.org/2003/role/disclosureRef -Topic 946 -SubTopic 210 -Name Accounting Standards Codification -Section S99 -Paragraph 2 -Subparagraph (SX 210.6-05(4)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147479170/946-210-S99-2
Reference 3: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 946 -SubTopic 220 -Name Accounting Standards Codification -Section S99 -Paragraph 3 -Subparagraph (SX 210.6-09(4)(b)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147479134/946-220-S99-3
Reference 4: http://www.xbrl.org/2003/role/disclosureRef -Topic 946 -SubTopic 210 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.6-04(16)(a)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147479170/946-210-S99-1
Reference 5: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 946 -SubTopic 220 -Name Accounting Standards Codification -Section S99 -Paragraph 3 -Subparagraph (SX 210.6-09(7)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147479134/946-220-S99-3
+ Details
Name: |
us-gaap_PreferredStockSharesOutstanding |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:sharesItemType |
Balance Type: |
na |
Period Type: |
instant |
|
X |
- Details
Name: |
us-gaap_StatementClassOfStockAxis=us-gaap_CommonClassAMember |
Namespace Prefix: |
|
Data Type: |
na |
Balance Type: |
|
Period Type: |
|
|
X |
- Details
Name: |
us-gaap_StatementClassOfStockAxis=us-gaap_CommonClassBMember |
Namespace Prefix: |
|
Data Type: |
na |
Balance Type: |
|
Period Type: |
|
|
v3.24.3
Statements of Operations - USD ($)
|
4 Months Ended |
8 Months Ended |
12 Months Ended |
Oct. 16, 2022 |
Jun. 30, 2023 |
Jun. 30, 2024 |
Revenue, net |
$ 502,990
|
$ 1,938,366
|
$ 1,604,973
|
Cost of sales (exclusive of depreciation shown separately below) |
351,740
|
1,359,401
|
809,161
|
Gross profit |
151,250
|
578,965
|
795,812
|
Operating expenses: |
|
|
|
General and administrative |
334,535
|
5,310,961
|
2,471,480
|
Advertising expense |
4,621
|
14,944
|
116,007
|
Depreciation and amortization expense |
6,420
|
109,144
|
155,059
|
Loss from operations |
(194,326)
|
(4,856,084)
|
(1,946,734)
|
Interest expense |
125,738
|
167,123
|
335,008
|
Net income (loss) |
$ (320,064)
|
$ (5,023,207)
|
$ (2,281,742)
|
Class A and Class B Stock |
|
|
|
Operating expenses: |
|
|
|
Net loss per share of Class A and Class B stock, basic (in Dollars per share) |
|
$ (2.18)
|
$ (0.49)
|
Class A Common Stock |
|
|
|
Operating expenses: |
|
|
|
Net loss per share of Class A and Class B stock, basic (in Dollars per share) |
|
|
$ (0.49)
|
Weighted average shares used in computing net loss per share, basic (in Shares) |
|
967,987
|
350,192
|
Class B Common Stock |
|
|
|
Operating expenses: |
|
|
|
Net loss per share of Class A and Class B stock, basic (in Dollars per share) |
|
|
$ (0.49)
|
Weighted average shares used in computing net loss per share, basic (in Shares) |
|
1,334,414
|
4,311,142
|
X |
- DefinitionAmount charged to advertising expense for the period, which are expenses incurred with the objective of increasing revenue for a specified brand, product or product line.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/exampleRef -Topic 720 -SubTopic 35 -Name Accounting Standards Codification -Section 55 -Paragraph 1 -Publisher FASB -URI https://asc.fasb.org/1943274/2147483385/720-35-55-1
Reference 2: http://www.xbrl.org/2003/role/disclosureRef -Topic 720 -SubTopic 35 -Name Accounting Standards Codification -Section 50 -Paragraph 1 -Subparagraph (b) -Publisher FASB -URI https://asc.fasb.org/1943274/2147483406/720-35-50-1
+ Details
Name: |
us-gaap_AdvertisingExpense |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:monetaryItemType |
Balance Type: |
debit |
Period Type: |
duration |
|
X |
- DefinitionThe aggregate cost of goods produced and sold and services rendered during the reporting period.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/exampleRef -Topic 280 -SubTopic 10 -Name Accounting Standards Codification -Section 55 -Paragraph 48 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482785/280-10-55-48
Reference 2: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 220 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 2 -Subparagraph (SX 210.5-03(2)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147483621/220-10-S99-2
Reference 3: http://www.xbrl.org/2003/role/disclosureRef -Topic 235 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.4-08(g)(1)(ii)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480678/235-10-S99-1
Reference 4: http://www.xbrl.org/2003/role/disclosureRef -Topic 323 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 3 -Subparagraph (c) -Publisher FASB -URI https://asc.fasb.org/1943274/2147481687/323-10-50-3
Reference 5: http://www.xbrl.org/2003/role/disclosureRef -Topic 825 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 28 -Subparagraph (f) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482907/825-10-50-28
Reference 6: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1A -Subparagraph (SX 210.13-01(a)(4)(i)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480097/470-10-S99-1A
Reference 7: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 470 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1A -Subparagraph (SX 210.13-01(a)(4)(ii)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480097/470-10-S99-1A
Reference 8: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1A -Subparagraph (SX 210.13-01(a)(4)(iii)(A)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480097/470-10-S99-1A
Reference 9: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1A -Subparagraph (SX 210.13-01(a)(4)(iv)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480097/470-10-S99-1A
Reference 10: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1A -Subparagraph (SX 210.13-01(a)(5)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480097/470-10-S99-1A
Reference 11: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1B -Subparagraph (SX 210.13-02(a)(4)(i)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480097/470-10-S99-1B
Reference 12: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1B -Subparagraph (SX 210.13-02(a)(4)(iii)(A)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480097/470-10-S99-1B
Reference 13: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1B -Subparagraph (SX 210.13-02(a)(4)(iii)(B)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480097/470-10-S99-1B
Reference 14: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1B -Subparagraph (SX 210.13-02(a)(4)(iv)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480097/470-10-S99-1B
Reference 15: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1B -Subparagraph (SX 210.13-02(a)(5)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480097/470-10-S99-1B
+ Details
Name: |
us-gaap_CostOfRevenue |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:monetaryItemType |
Balance Type: |
debit |
Period Type: |
duration |
|
X |
- DefinitionThe current period expense charged against earnings on long-lived, physical assets not used in production, and which are not intended for resale, to allocate or recognize the cost of such assets over their useful lives; or to record the reduction in book value of an intangible asset over the benefit period of such asset; or to reflect consumption during the period of an asset that is not used in production.
+ ReferencesReference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Name Accounting Standards Codification -Section 45 -Paragraph 28 -Subparagraph (b) -SubTopic 10 -Topic 230 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482740/230-10-45-28
Reference 2: http://fasb.org/us-gaap/role/ref/legacyRef -Name Accounting Standards Codification -Topic 360 -SubTopic 10 -Section 50 -Paragraph 1 -Subparagraph (a) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482099/360-10-50-1
+ Details
Name: |
us-gaap_DepreciationAndAmortization |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:monetaryItemType |
Balance Type: |
debit |
Period Type: |
duration |
|
X |
- DefinitionThe amount of net income (loss) for the period per each share of common stock or unit outstanding during the reporting period.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/disclosureRef -Topic 250 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 6 -Publisher FASB -URI https://asc.fasb.org/1943274/2147483443/250-10-50-6
Reference 2: http://www.xbrl.org/2003/role/exampleRef -Topic 260 -SubTopic 10 -Name Accounting Standards Codification -Section 55 -Paragraph 52 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482635/260-10-55-52
Reference 3: http://www.xbrl.org/2003/role/disclosureRef -Topic 805 -SubTopic 60 -Name Accounting Standards Codification -Section 65 -Paragraph 1 -Subparagraph (g) -Publisher FASB -URI https://asc.fasb.org/1943274/2147476176/805-60-65-1
Reference 4: http://www.xbrl.org/2003/role/disclosureRef -Topic 740 -SubTopic 323 -Name Accounting Standards Codification -Section 65 -Paragraph 2 -Subparagraph (g)(3) -Publisher FASB -URI https://asc.fasb.org/1943274/2147478666/740-323-65-2
Reference 5: http://www.xbrl.org/2003/role/disclosureRef -Topic 250 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 3 -Publisher FASB -URI https://asc.fasb.org/1943274/2147483443/250-10-50-3
Reference 6: http://www.xbrl.org/2003/role/disclosureRef -Topic 260 -SubTopic 10 -Name Accounting Standards Codification -Section 55 -Paragraph 15 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482635/260-10-55-15
Reference 7: http://www.xbrl.org/2003/role/disclosureRef -Topic 815 -SubTopic 40 -Name Accounting Standards Codification -Section 65 -Paragraph 1 -Subparagraph (e)(4) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480175/815-40-65-1
Reference 8: http://www.xbrl.org/2003/role/disclosureRef -Topic 815 -SubTopic 40 -Name Accounting Standards Codification -Section 65 -Paragraph 1 -Subparagraph (f) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480175/815-40-65-1
Reference 9: http://www.xbrl.org/2003/role/disclosureRef -Topic 250 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 11 -Subparagraph (a) -Publisher FASB -URI https://asc.fasb.org/1943274/2147483443/250-10-50-11
Reference 10: http://www.xbrl.org/2003/role/disclosureRef -Topic 250 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 11 -Subparagraph (b) -Publisher FASB -URI https://asc.fasb.org/1943274/2147483443/250-10-50-11
Reference 11: http://www.xbrl.org/2003/role/disclosureRef -Topic 250 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 7 -Subparagraph (a) -Publisher FASB -URI https://asc.fasb.org/1943274/2147483443/250-10-50-7
Reference 12: http://www.xbrl.org/2003/role/disclosureRef -Topic 260 -SubTopic 10 -Name Accounting Standards Codification -Section 45 -Paragraph 2 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482689/260-10-45-2
Reference 13: http://www.xbrl.org/2003/role/disclosureRef -Topic 260 -SubTopic 10 -Name Accounting Standards Codification -Section 45 -Paragraph 60B -Subparagraph (d) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482689/260-10-45-60B
Reference 14: http://www.xbrl.org/2003/role/disclosureRef -Topic 250 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 4 -Publisher FASB -URI https://asc.fasb.org/1943274/2147483443/250-10-50-4
Reference 15: http://www.xbrl.org/2003/role/disclosureRef -Topic 260 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 1 -Subparagraph (a) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482662/260-10-50-1
Reference 16: http://www.xbrl.org/2003/role/disclosureRef -Topic 260 -SubTopic 10 -Name Accounting Standards Codification -Section 45 -Paragraph 10 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482689/260-10-45-10
Reference 17: http://www.xbrl.org/2003/role/disclosureRef -Topic 220 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 2 -Subparagraph (SX 210.5-03(25)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147483621/220-10-S99-2
Reference 18: http://www.xbrl.org/2003/role/disclosureRef -Topic 942 -SubTopic 220 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.9-04(27)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147478524/942-220-S99-1
Reference 19: http://www.xbrl.org/2003/role/disclosureRef -Topic 944 -SubTopic 220 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.7-04(23)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147477250/944-220-S99-1
Reference 20: http://www.xbrl.org/2003/role/disclosureRef -Topic 260 -SubTopic 10 -Name Accounting Standards Codification -Section 45 -Paragraph 7 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482689/260-10-45-7
+ Details
Name: |
us-gaap_EarningsPerShareBasic |
Namespace Prefix: |
us-gaap_ |
Data Type: |
dtr-types:perShareItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionThe aggregate total of expenses of managing and administering the affairs of an entity, including affiliates of the reporting entity, which are not directly or indirectly associated with the manufacture, sale or creation of a product or product line.
+ ReferencesReference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 220 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 2 -Subparagraph (SX 210.5-03(4)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147483621/220-10-S99-2
Reference 2: http://www.xbrl.org/2003/role/disclosureRef -Topic 946 -SubTopic 220 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.6-07(2)(a)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147479134/946-220-S99-1
+ Details
Name: |
us-gaap_GeneralAndAdministrativeExpense |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:monetaryItemType |
Balance Type: |
debit |
Period Type: |
duration |
|
X |
- DefinitionAggregate revenue less cost of goods and services sold or operating expenses directly attributable to the revenue generation activity.
+ ReferencesReference 1: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 280 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 22 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482810/280-10-50-22
Reference 2: http://www.xbrl.org/2003/role/exampleRef -Topic 280 -SubTopic 10 -Name Accounting Standards Codification -Section 55 -Paragraph 48 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482785/280-10-55-48
Reference 3: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 280 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 32 -Subparagraph (f) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482810/280-10-50-32
Reference 4: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 280 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 30 -Subparagraph (b) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482810/280-10-50-30
Reference 5: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 270 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 1 -Subparagraph (i) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482964/270-10-50-1
Reference 6: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 280 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 32 -Subparagraph (ee) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482810/280-10-50-32
Reference 7: http://fasb.org/us-gaap/role/ref/otherTransitionRef -Topic 280 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 32 -Subparagraph (c) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482810/280-10-50-32
Reference 8: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 220 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 2 -Subparagraph (SX 210.5-03(2)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147483621/220-10-S99-2
Reference 9: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 220 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 2 -Subparagraph (SX 210.5-03(1)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147483621/220-10-S99-2
Reference 10: http://www.xbrl.org/2003/role/disclosureRef -Topic 235 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.4-08(g)(1)(ii)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480678/235-10-S99-1
Reference 11: http://www.xbrl.org/2003/role/disclosureRef -Topic 323 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 3 -Subparagraph (c) -Publisher FASB -URI https://asc.fasb.org/1943274/2147481687/323-10-50-3
Reference 12: http://www.xbrl.org/2003/role/disclosureRef -Topic 825 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 28 -Subparagraph (f) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482907/825-10-50-28
Reference 13: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1A -Subparagraph (SX 210.13-01(a)(4)(i)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480097/470-10-S99-1A
Reference 14: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 470 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1A -Subparagraph (SX 210.13-01(a)(4)(ii)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480097/470-10-S99-1A
Reference 15: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1A -Subparagraph (SX 210.13-01(a)(4)(iii)(A)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480097/470-10-S99-1A
Reference 16: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1A -Subparagraph (SX 210.13-01(a)(4)(iv)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480097/470-10-S99-1A
Reference 17: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1A -Subparagraph (SX 210.13-01(a)(5)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480097/470-10-S99-1A
Reference 18: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1B -Subparagraph (SX 210.13-02(a)(4)(i)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480097/470-10-S99-1B
Reference 19: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1B -Subparagraph (SX 210.13-02(a)(4)(iii)(A)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480097/470-10-S99-1B
Reference 20: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1B -Subparagraph (SX 210.13-02(a)(4)(iii)(B)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480097/470-10-S99-1B
Reference 21: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1B -Subparagraph (SX 210.13-02(a)(4)(iv)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480097/470-10-S99-1B
Reference 22: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1B -Subparagraph (SX 210.13-02(a)(5)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480097/470-10-S99-1B
Reference 23: http://www.xbrl.org/2003/role/exampleRef -Topic 280 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 31 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482810/280-10-50-31
+ Details
Name: |
us-gaap_GrossProfit |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:monetaryItemType |
Balance Type: |
credit |
Period Type: |
duration |
|
X |
- DefinitionAmount of interest expense classified as nonoperating.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/disclosureRef -Topic 280 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 22 -Subparagraph (d) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482810/280-10-50-22
Reference 2: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 220 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 2 -Subparagraph (SX 210.5-03) -Publisher FASB -URI https://asc.fasb.org/1943274/2147483621/220-10-S99-2
+ Details
Name: |
us-gaap_InterestExpenseNonoperating |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:monetaryItemType |
Balance Type: |
debit |
Period Type: |
duration |
|
X |
- DefinitionThe portion of profit or loss for the period, net of income taxes, which is attributable to the parent.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/disclosureRef -Topic 250 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 6 -Publisher FASB -URI https://asc.fasb.org/1943274/2147483443/250-10-50-6
Reference 2: http://www.xbrl.org/2003/role/disclosureRef -Topic 250 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 9 -Publisher FASB -URI https://asc.fasb.org/1943274/2147483443/250-10-50-9
Reference 3: http://www.xbrl.org/2003/role/disclosureRef -Topic 805 -SubTopic 60 -Name Accounting Standards Codification -Section 65 -Paragraph 1 -Subparagraph (g) -Publisher FASB -URI https://asc.fasb.org/1943274/2147476176/805-60-65-1
Reference 4: http://www.xbrl.org/2003/role/disclosureRef -Topic 740 -SubTopic 323 -Name Accounting Standards Codification -Section 65 -Paragraph 2 -Subparagraph (g)(3) -Publisher FASB -URI https://asc.fasb.org/1943274/2147478666/740-323-65-2
Reference 5: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 220 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 2 -Subparagraph (SX 210.5-03(20)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147483621/220-10-S99-2
Reference 6: http://www.xbrl.org/2003/role/disclosureRef -Topic 235 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.4-08(g)(1)(ii)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480678/235-10-S99-1
Reference 7: http://www.xbrl.org/2003/role/disclosureRef -Topic 323 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 3 -Subparagraph (c) -Publisher FASB -URI https://asc.fasb.org/1943274/2147481687/323-10-50-3
Reference 8: http://www.xbrl.org/2003/role/disclosureRef -Topic 825 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 28 -Subparagraph (f) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482907/825-10-50-28
Reference 9: http://www.xbrl.org/2003/role/disclosureRef -Topic 220 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 6 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482765/220-10-50-6
Reference 10: http://www.xbrl.org/2003/role/disclosureRef -Topic 250 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 3 -Publisher FASB -URI https://asc.fasb.org/1943274/2147483443/250-10-50-3
Reference 11: http://www.xbrl.org/2003/role/disclosureRef -Topic 250 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 1 -Subparagraph (b)(2) -Publisher FASB -URI https://asc.fasb.org/1943274/2147483443/250-10-50-1
Reference 12: http://www.xbrl.org/2003/role/disclosureRef -Topic 815 -SubTopic 40 -Name Accounting Standards Codification -Section 65 -Paragraph 1 -Subparagraph (f) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480175/815-40-65-1
Reference 13: http://www.xbrl.org/2003/role/disclosureRef -Topic 250 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 8 -Publisher FASB -URI https://asc.fasb.org/1943274/2147483443/250-10-50-8
Reference 14: http://www.xbrl.org/2003/role/disclosureRef -Topic 250 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 11 -Subparagraph (a) -Publisher FASB -URI https://asc.fasb.org/1943274/2147483443/250-10-50-11
Reference 15: http://www.xbrl.org/2003/role/disclosureRef -Topic 250 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 11 -Subparagraph (b) -Publisher FASB -URI https://asc.fasb.org/1943274/2147483443/250-10-50-11
Reference 16: http://www.xbrl.org/2003/role/disclosureRef -Topic 250 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 4 -Publisher FASB -URI https://asc.fasb.org/1943274/2147483443/250-10-50-4
Reference 17: http://www.xbrl.org/2003/role/exampleRef -Topic 946 -SubTopic 830 -Name Accounting Standards Codification -Section 55 -Paragraph 10 -Publisher FASB -URI https://asc.fasb.org/1943274/2147479168/946-830-55-10
Reference 18: http://www.xbrl.org/2003/role/disclosureRef -Topic 946 -SubTopic 220 -Name Accounting Standards Codification -Section 45 -Paragraph 7 -Publisher FASB -URI https://asc.fasb.org/1943274/2147479105/946-220-45-7
Reference 19: http://www.xbrl.org/2003/role/disclosureRef -Topic 944 -SubTopic 220 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.7-04(18)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147477250/944-220-S99-1
Reference 20: http://www.xbrl.org/2003/role/disclosureRef -Topic 946 -SubTopic 220 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.6-07(9)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147479134/946-220-S99-1
Reference 21: http://www.xbrl.org/2003/role/disclosureRef -Topic 946 -SubTopic 220 -Name Accounting Standards Codification -Section S99 -Paragraph 3 -Subparagraph (SX 210.6-09(1)(d)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147479134/946-220-S99-3
Reference 22: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1A -Subparagraph (SX 210.13-01(a)(4)(i)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480097/470-10-S99-1A
Reference 23: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 470 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1A -Subparagraph (SX 210.13-01(a)(4)(ii)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480097/470-10-S99-1A
Reference 24: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1A -Subparagraph (SX 210.13-01(a)(4)(iii)(A)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480097/470-10-S99-1A
Reference 25: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1A -Subparagraph (SX 210.13-01(a)(4)(iv)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480097/470-10-S99-1A
Reference 26: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1A -Subparagraph (SX 210.13-01(a)(5)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480097/470-10-S99-1A
Reference 27: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1B -Subparagraph (SX 210.13-02(a)(4)(i)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480097/470-10-S99-1B
Reference 28: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1B -Subparagraph (SX 210.13-02(a)(4)(iii)(A)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480097/470-10-S99-1B
Reference 29: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1B -Subparagraph (SX 210.13-02(a)(4)(iii)(B)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480097/470-10-S99-1B
Reference 30: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1B -Subparagraph (SX 210.13-02(a)(4)(iv)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480097/470-10-S99-1B
Reference 31: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1B -Subparagraph (SX 210.13-02(a)(5)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480097/470-10-S99-1B
Reference 32: http://www.xbrl.org/2003/role/disclosureRef -Topic 260 -SubTopic 10 -Name Accounting Standards Codification -Section 45 -Paragraph 60B -Subparagraph (a) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482689/260-10-45-60B
Reference 33: http://www.xbrl.org/2003/role/disclosureRef -Topic 205 -SubTopic 20 -Name Accounting Standards Codification -Section 50 -Paragraph 7 -Publisher FASB -URI https://asc.fasb.org/1943274/2147483499/205-20-50-7
Reference 34: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 230 -SubTopic 10 -Name Accounting Standards Codification -Section 45 -Paragraph 28 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482740/230-10-45-28
Reference 35: http://www.xbrl.org/2003/role/disclosureRef -Topic 220 -SubTopic 10 -Name Accounting Standards Codification -Section 45 -Paragraph 1A -Subparagraph (a) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482790/220-10-45-1A
Reference 36: http://www.xbrl.org/2003/role/disclosureRef -Topic 220 -SubTopic 10 -Name Accounting Standards Codification -Section 45 -Paragraph 1B -Subparagraph (a) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482790/220-10-45-1B
Reference 37: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 942 -SubTopic 220 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.9-04(22)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147478524/942-220-S99-1
+ Details
Name: |
us-gaap_NetIncomeLoss |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:monetaryItemType |
Balance Type: |
credit |
Period Type: |
duration |
|
X |
- References
+ Details
Name: |
us-gaap_OperatingExpensesAbstract |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:stringItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionThe net result for the period of deducting operating expenses from operating revenues.
+ ReferencesReference 1: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 280 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 22 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482810/280-10-50-22
Reference 2: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 280 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 32 -Subparagraph (f) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482810/280-10-50-32
Reference 3: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 280 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 30 -Subparagraph (b) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482810/280-10-50-30
Reference 4: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 270 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 1 -Subparagraph (i) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482964/270-10-50-1
Reference 5: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 280 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 32 -Subparagraph (ee) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482810/280-10-50-32
Reference 6: http://fasb.org/us-gaap/role/ref/otherTransitionRef -Topic 280 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 32 -Subparagraph (c) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482810/280-10-50-32
Reference 7: http://www.xbrl.org/2003/role/exampleRef -Topic 280 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 31 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482810/280-10-50-31
+ Details
Name: |
us-gaap_OperatingIncomeLoss |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:monetaryItemType |
Balance Type: |
credit |
Period Type: |
duration |
|
X |
- DefinitionAmount of revenue recognized from goods sold, services rendered, insurance premiums, or other activities that constitute an earning process. Includes, but is not limited to, investment and interest income before deduction of interest expense when recognized as a component of revenue, and sales and trading gain (loss).
+ ReferencesReference 1: http://www.xbrl.org/2003/role/exampleRef -Topic 280 -SubTopic 10 -Name Accounting Standards Codification -Section 55 -Paragraph 48 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482785/280-10-55-48
Reference 2: http://www.xbrl.org/2003/role/disclosureRef -Topic 280 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 41 -Subparagraph (a) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482810/280-10-50-41
Reference 3: http://www.xbrl.org/2003/role/disclosureRef -Topic 270 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 1 -Subparagraph (i) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482964/270-10-50-1
Reference 4: http://www.xbrl.org/2003/role/disclosureRef -Topic 280 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 32 -Subparagraph (ee) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482810/280-10-50-32
Reference 5: http://fasb.org/us-gaap/role/ref/otherTransitionRef -Topic 280 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 32 -Subparagraph (b) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482810/280-10-50-32
Reference 6: http://fasb.org/us-gaap/role/ref/otherTransitionRef -Topic 280 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 32 -Subparagraph (a) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482810/280-10-50-32
Reference 7: http://www.xbrl.org/2003/role/disclosureRef -Topic 235 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.4-08(g)(1)(ii)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480678/235-10-S99-1
Reference 8: http://www.xbrl.org/2003/role/disclosureRef -Topic 323 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 3 -Subparagraph (c) -Publisher FASB -URI https://asc.fasb.org/1943274/2147481687/323-10-50-3
Reference 9: http://www.xbrl.org/2003/role/disclosureRef -Topic 825 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 28 -Subparagraph (f) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482907/825-10-50-28
Reference 10: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1A -Subparagraph (SX 210.13-01(a)(4)(i)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480097/470-10-S99-1A
Reference 11: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 470 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1A -Subparagraph (SX 210.13-01(a)(4)(ii)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480097/470-10-S99-1A
Reference 12: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1A -Subparagraph (SX 210.13-01(a)(4)(iii)(A)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480097/470-10-S99-1A
Reference 13: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1A -Subparagraph (SX 210.13-01(a)(4)(iv)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480097/470-10-S99-1A
Reference 14: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1A -Subparagraph (SX 210.13-01(a)(5)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480097/470-10-S99-1A
Reference 15: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1B -Subparagraph (SX 210.13-02(a)(4)(i)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480097/470-10-S99-1B
Reference 16: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1B -Subparagraph (SX 210.13-02(a)(4)(iii)(A)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480097/470-10-S99-1B
Reference 17: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1B -Subparagraph (SX 210.13-02(a)(4)(iii)(B)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480097/470-10-S99-1B
Reference 18: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1B -Subparagraph (SX 210.13-02(a)(4)(iv)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480097/470-10-S99-1B
Reference 19: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1B -Subparagraph (SX 210.13-02(a)(5)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480097/470-10-S99-1B
Reference 20: http://www.xbrl.org/2003/role/disclosureRef -Topic 280 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 30 -Subparagraph (a) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482810/280-10-50-30
Reference 21: http://www.xbrl.org/2003/role/disclosureRef -Topic 280 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 42 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482810/280-10-50-42
Reference 22: http://www.xbrl.org/2003/role/disclosureRef -Topic 280 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 22 -Subparagraph (b) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482810/280-10-50-22
Reference 23: http://www.xbrl.org/2003/role/disclosureRef -Topic 280 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 40 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482810/280-10-50-40
Reference 24: http://www.xbrl.org/2003/role/disclosureRef -Topic 280 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 22 -Subparagraph (a) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482810/280-10-50-22
Reference 25: http://www.xbrl.org/2003/role/disclosureRef -Topic 942 -SubTopic 235 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.9-05(b)(2)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147477314/942-235-S99-1
Reference 26: http://www.xbrl.org/2003/role/disclosureRef -Topic 220 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 2 -Subparagraph (SX 210.5-03(1)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147483621/220-10-S99-2
+ Details
Name: |
us-gaap_Revenues |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:monetaryItemType |
Balance Type: |
credit |
Period Type: |
duration |
|
X |
- DefinitionNumber of [basic] shares or units, after adjustment for contingently issuable shares or units and other shares or units not deemed outstanding, determined by relating the portion of time within a reporting period that common shares or units have been outstanding to the total time in that period.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/disclosureRef -Topic 260 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 1 -Subparagraph (a) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482662/260-10-50-1
Reference 2: http://www.xbrl.org/2003/role/disclosureRef -Topic 260 -SubTopic 10 -Name Accounting Standards Codification -Section 45 -Paragraph 10 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482689/260-10-45-10
+ Details
Name: |
us-gaap_WeightedAverageNumberOfSharesOutstandingBasic |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:sharesItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- Details
Name: |
us-gaap_StatementClassOfStockAxis=zone_ClassAAndClassBStockMember |
Namespace Prefix: |
|
Data Type: |
na |
Balance Type: |
|
Period Type: |
|
|
X |
- Details
Name: |
us-gaap_StatementClassOfStockAxis=us-gaap_CommonClassAMember |
Namespace Prefix: |
|
Data Type: |
na |
Balance Type: |
|
Period Type: |
|
|
X |
- Details
Name: |
us-gaap_StatementClassOfStockAxis=us-gaap_CommonClassBMember |
Namespace Prefix: |
|
Data Type: |
na |
Balance Type: |
|
Period Type: |
|
|
v3.24.3
Statements of Operations (Parentheticals) - $ / shares
|
8 Months Ended |
12 Months Ended |
Jun. 30, 2023 |
Jun. 30, 2024 |
Class A and Class B stock |
|
|
Net loss per share of Class A and Class B stock, diluted (in Dollars per share) |
$ (2.18)
|
$ (0.49)
|
Class A Common Stock |
|
|
Net loss per share of Class A and Class B stock, diluted (in Dollars per share) |
|
$ (0.49)
|
Weighted average shares used in computing net loss per share, diluted |
967,987
|
350,192
|
Class B Common Stock |
|
|
Net loss per share of Class A and Class B stock, diluted (in Dollars per share) |
|
$ (0.49)
|
Weighted average shares used in computing net loss per share, diluted |
1,334,414
|
4,311,142
|
X |
- DefinitionThe amount of net income (loss) for the period available to each share of common stock or common unit outstanding during the reporting period and to each share or unit that would have been outstanding assuming the issuance of common shares or units for all dilutive potential common shares or units outstanding during the reporting period.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/disclosureRef -Topic 250 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 6 -Publisher FASB -URI https://asc.fasb.org/1943274/2147483443/250-10-50-6
Reference 2: http://www.xbrl.org/2003/role/exampleRef -Topic 260 -SubTopic 10 -Name Accounting Standards Codification -Section 55 -Paragraph 52 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482635/260-10-55-52
Reference 3: http://www.xbrl.org/2003/role/disclosureRef -Topic 805 -SubTopic 60 -Name Accounting Standards Codification -Section 65 -Paragraph 1 -Subparagraph (g) -Publisher FASB -URI https://asc.fasb.org/1943274/2147476176/805-60-65-1
Reference 4: http://www.xbrl.org/2003/role/disclosureRef -Topic 740 -SubTopic 323 -Name Accounting Standards Codification -Section 65 -Paragraph 2 -Subparagraph (g)(3) -Publisher FASB -URI https://asc.fasb.org/1943274/2147478666/740-323-65-2
Reference 5: http://www.xbrl.org/2003/role/disclosureRef -Topic 250 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 3 -Publisher FASB -URI https://asc.fasb.org/1943274/2147483443/250-10-50-3
Reference 6: http://www.xbrl.org/2003/role/disclosureRef -Topic 260 -SubTopic 10 -Name Accounting Standards Codification -Section 55 -Paragraph 15 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482635/260-10-55-15
Reference 7: http://www.xbrl.org/2003/role/disclosureRef -Topic 815 -SubTopic 40 -Name Accounting Standards Codification -Section 65 -Paragraph 1 -Subparagraph (e)(4) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480175/815-40-65-1
Reference 8: http://www.xbrl.org/2003/role/disclosureRef -Topic 815 -SubTopic 40 -Name Accounting Standards Codification -Section 65 -Paragraph 1 -Subparagraph (f) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480175/815-40-65-1
Reference 9: http://www.xbrl.org/2003/role/disclosureRef -Topic 250 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 11 -Subparagraph (a) -Publisher FASB -URI https://asc.fasb.org/1943274/2147483443/250-10-50-11
Reference 10: http://www.xbrl.org/2003/role/disclosureRef -Topic 250 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 11 -Subparagraph (b) -Publisher FASB -URI https://asc.fasb.org/1943274/2147483443/250-10-50-11
Reference 11: http://www.xbrl.org/2003/role/disclosureRef -Topic 250 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 7 -Subparagraph (a) -Publisher FASB -URI https://asc.fasb.org/1943274/2147483443/250-10-50-7
Reference 12: http://www.xbrl.org/2003/role/disclosureRef -Topic 260 -SubTopic 10 -Name Accounting Standards Codification -Section 45 -Paragraph 2 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482689/260-10-45-2
Reference 13: http://www.xbrl.org/2003/role/disclosureRef -Topic 260 -SubTopic 10 -Name Accounting Standards Codification -Section 45 -Paragraph 60B -Subparagraph (d) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482689/260-10-45-60B
Reference 14: http://www.xbrl.org/2003/role/disclosureRef -Topic 250 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 4 -Publisher FASB -URI https://asc.fasb.org/1943274/2147483443/250-10-50-4
Reference 15: http://www.xbrl.org/2003/role/disclosureRef -Topic 260 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 1 -Subparagraph (a) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482662/260-10-50-1
Reference 16: http://www.xbrl.org/2003/role/disclosureRef -Topic 220 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 2 -Subparagraph (SX 210.5-03(25)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147483621/220-10-S99-2
Reference 17: http://www.xbrl.org/2003/role/disclosureRef -Topic 942 -SubTopic 220 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.9-04(27)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147478524/942-220-S99-1
Reference 18: http://www.xbrl.org/2003/role/disclosureRef -Topic 944 -SubTopic 220 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.7-04(23)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147477250/944-220-S99-1
Reference 19: http://www.xbrl.org/2003/role/disclosureRef -Topic 260 -SubTopic 10 -Name Accounting Standards Codification -Section 45 -Paragraph 7 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482689/260-10-45-7
+ Details
Name: |
us-gaap_EarningsPerShareDiluted |
Namespace Prefix: |
us-gaap_ |
Data Type: |
dtr-types:perShareItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionThe average number of shares or units issued and outstanding that are used in calculating diluted EPS or earnings per unit (EPU), determined based on the timing of issuance of shares or units in the period.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/disclosureRef -Topic 260 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 1 -Subparagraph (a) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482662/260-10-50-1
Reference 2: http://www.xbrl.org/2003/role/disclosureRef -Topic 260 -SubTopic 10 -Name Accounting Standards Codification -Section 45 -Paragraph 16 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482689/260-10-45-16
+ Details
Name: |
us-gaap_WeightedAverageNumberOfDilutedSharesOutstanding |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:sharesItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- Details
Name: |
us-gaap_StatementClassOfStockAxis=zone_ClassAAndClassBStockMember |
Namespace Prefix: |
|
Data Type: |
na |
Balance Type: |
|
Period Type: |
|
|
X |
- Details
Name: |
us-gaap_StatementClassOfStockAxis=us-gaap_CommonClassAMember |
Namespace Prefix: |
|
Data Type: |
na |
Balance Type: |
|
Period Type: |
|
|
X |
- Details
Name: |
us-gaap_StatementClassOfStockAxis=us-gaap_CommonClassBMember |
Namespace Prefix: |
|
Data Type: |
na |
Balance Type: |
|
Period Type: |
|
|
v3.24.3
Statements of Stockholders’ Equity (Deficit) - USD ($)
|
Preferred Stock
Series Seed
|
Common Stock
Class A
|
Common Stock
Class B
|
Common Stock |
Additional Paid in Capital |
Members’ Capital Amount |
Accumulated Deficit |
Total |
Balance at Jun. 30, 2022 |
|
|
|
|
|
$ 2,215,916
|
$ (8,224,933)
|
$ (6,009,017)
|
Balance (in Shares) at Jun. 30, 2022 |
|
|
|
|
|
|
|
|
Imputed interest |
|
|
|
|
|
125,728
|
|
125,728
|
Net loss for the period |
|
|
|
|
|
|
(320,064)
|
(320,064)
|
Balance at Oct. 16, 2022 |
|
|
|
|
|
2,341,644
|
(8,544,997)
|
(6,203,353)
|
Balance (in Shares) at Oct. 16, 2022 |
|
|
|
|
|
|
|
|
Balance at Jun. 30, 2022 |
|
|
|
|
|
2,215,916
|
(8,224,933)
|
$ (6,009,017)
|
Balance (in Shares) at Jun. 30, 2022 |
|
|
|
|
|
|
|
|
Issuance of class B common stock upon exercise of warrants (in Shares) |
|
|
|
|
|
|
|
|
Balance at Jun. 30, 2023 |
$ 400
|
$ 66
|
$ 180
|
|
6,768,775
|
|
(5,023,207)
|
$ 1,746,214
|
Balance (in Shares) at Jun. 30, 2023 |
4,000,000
|
660,000
|
1,795,940
|
|
|
|
|
|
Balance at Oct. 16, 2022 |
|
|
|
|
|
2,341,644
|
(8,544,997)
|
(6,203,353)
|
Balance (in Shares) at Oct. 16, 2022 |
|
|
|
|
|
|
|
|
Issuance of series seed preferred stock |
$ 400
|
|
|
|
999,600
|
|
|
1,000,000
|
Issuance of series seed preferred stock (in Shares) |
4,000,000
|
|
|
|
|
|
|
|
Issuance of class A common stock |
|
$ 100
|
|
|
|
|
|
100
|
Issuance of class A common stock (in Shares) |
|
1,000,000
|
|
|
|
|
|
|
Issuance of class B common stock |
|
|
$ 66
|
|
1,152,156
|
|
|
1,152,222
|
Issuance of class B common stock (in Shares) |
|
|
660,921
|
|
|
|
|
|
Conversion of class A common stock into class B common stock |
|
$ (34)
|
$ 34
|
|
|
|
|
|
Conversion of class A common stock into class B common stock (in Shares) |
|
(340,000)
|
340,000
|
|
|
|
|
|
Issuance of class B common stock upon exercise of warrants |
|
|
$ 78
|
|
497,700
|
|
|
497,778
|
Issuance of class B common stock upon exercise of warrants (in Shares) |
|
|
777,778
|
|
|
|
|
|
Warrants issued to consultants for services |
|
|
|
|
857,889
|
|
|
857,889
|
Stock based compensation – officers |
|
|
|
|
3,082,000
|
|
|
3,082,000
|
Stock based compensation – third party |
|
|
$ 2
|
|
29,997
|
|
|
29,999
|
Stock based compensation – third party (in Shares) |
|
|
17,241
|
|
|
|
|
|
Sock based compensation - 2022 Equity Incentive Plan |
|
|
|
|
149,433
|
|
|
149,433
|
Net loss for the period |
|
|
|
|
|
|
(5,023,207)
|
(5,023,207)
|
Balance at Jun. 30, 2023 |
$ 400
|
$ 66
|
$ 180
|
|
6,768,775
|
|
(5,023,207)
|
1,746,214
|
Balance (in Shares) at Jun. 30, 2023 |
4,000,000
|
660,000
|
1,795,940
|
|
|
|
|
|
Conversion of class A common stock into class B common stock |
|
$ (439)
|
$ 439
|
|
|
|
|
|
Conversion of class A common stock into class B common stock (in Shares) |
|
(4,390,000)
|
4,390,000
|
4,000,000
|
|
|
|
|
Conversion of series seed preferred stock into class A common stock |
$ (400)
|
$ 400
|
|
|
|
|
|
|
Conversion of series seed preferred stock into class A common stock (in Shares) |
(4,000,000)
|
4,000,000
|
|
|
|
|
|
|
Issuance of class B common stock pursuant to initial public offering, net of issuance and deferred offering costs of $1,656,453 |
|
|
$ 125
|
|
3,343,422
|
|
|
3,343,547
|
Issuance of class B common stock pursuant to initial public offering, net of issuance and deferred offering costs of $1,656,453 (in Shares) |
|
|
1,250,000
|
|
|
|
|
|
Issuance of common stock pursuant to convertible notes |
|
|
$ 25
|
|
257,455
|
|
|
257,480
|
Issuance of common stock pursuant to convertible notes (in Shares) |
|
|
257,479
|
|
|
|
|
|
Issuance of Non-qualified stock options |
|
|
|
|
126,975
|
|
|
126,975
|
Issuance of restrictive stock units |
|
|
$ 9
|
|
320,017
|
|
|
320,026
|
Issuance of restrictive stock units (in Shares) |
|
|
92,500
|
|
|
|
|
|
Issuance of restrictive stock awards |
|
|
$ 18
|
|
51,086
|
|
|
$ 51,104
|
Issuance of restrictive stock awards (in Shares) |
|
|
175,000
|
|
|
|
|
|
Issuance of class B common stock upon exercise of warrants (in Shares) |
|
|
|
|
|
|
|
|
Sock based compensation - 2022 Equity Incentive Plan |
|
|
|
|
172,853
|
|
|
$ 172,853
|
Net loss for the period |
|
|
|
|
|
|
(2,281,742)
|
(2,281,742)
|
Balance at Jun. 30, 2024 |
|
$ 27
|
$ 796
|
|
$ 11,040,583
|
|
$ (7,304,949)
|
$ 3,736,457
|
Balance (in Shares) at Jun. 30, 2024 |
|
270,000
|
7,960,919
|
|
|
|
|
|
X |
- DefinitionAmount of increase to additional paid-in capital (APIC) for recognition of cost for award under share-based payment arrangement.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/disclosureRef -Topic 718 -SubTopic 10 -Name Accounting Standards Codification -Section 35 -Paragraph 2 -Publisher FASB -URI https://asc.fasb.org/1943274/2147480483/718-10-35-2
Reference 2: http://fasb.org/us-gaap/role/ref/legacyRef -Name Accounting Standards Codification -Topic 718 -SubTopic 20 -Section 55 -Paragraph 13 -Publisher FASB -URI https://asc.fasb.org/1943274/2147481089/718-20-55-13
Reference 3: http://fasb.org/us-gaap/role/ref/legacyRef -Name Accounting Standards Codification -Topic 718 -SubTopic 20 -Section 55 -Paragraph 12 -Publisher FASB -URI https://asc.fasb.org/1943274/2147481089/718-20-55-12
+ Details
Name: |
us-gaap_AdjustmentsToAdditionalPaidInCapitalSharebasedCompensationRequisiteServicePeriodRecognitionValue |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:monetaryItemType |
Balance Type: |
credit |
Period Type: |
duration |
|
X |
- DefinitionThe portion of profit or loss for the period, net of income taxes, which is attributable to the parent.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/disclosureRef -Topic 250 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 6 -Publisher FASB -URI https://asc.fasb.org/1943274/2147483443/250-10-50-6
Reference 2: http://www.xbrl.org/2003/role/disclosureRef -Topic 250 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 9 -Publisher FASB -URI https://asc.fasb.org/1943274/2147483443/250-10-50-9
Reference 3: http://www.xbrl.org/2003/role/disclosureRef -Topic 805 -SubTopic 60 -Name Accounting Standards Codification -Section 65 -Paragraph 1 -Subparagraph (g) -Publisher FASB -URI https://asc.fasb.org/1943274/2147476176/805-60-65-1
Reference 4: http://www.xbrl.org/2003/role/disclosureRef -Topic 740 -SubTopic 323 -Name Accounting Standards Codification -Section 65 -Paragraph 2 -Subparagraph (g)(3) -Publisher FASB -URI https://asc.fasb.org/1943274/2147478666/740-323-65-2
Reference 5: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 220 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 2 -Subparagraph (SX 210.5-03(20)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147483621/220-10-S99-2
Reference 6: http://www.xbrl.org/2003/role/disclosureRef -Topic 235 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.4-08(g)(1)(ii)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480678/235-10-S99-1
Reference 7: http://www.xbrl.org/2003/role/disclosureRef -Topic 323 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 3 -Subparagraph (c) -Publisher FASB -URI https://asc.fasb.org/1943274/2147481687/323-10-50-3
Reference 8: http://www.xbrl.org/2003/role/disclosureRef -Topic 825 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 28 -Subparagraph (f) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482907/825-10-50-28
Reference 9: http://www.xbrl.org/2003/role/disclosureRef -Topic 220 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 6 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482765/220-10-50-6
Reference 10: http://www.xbrl.org/2003/role/disclosureRef -Topic 250 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 3 -Publisher FASB -URI https://asc.fasb.org/1943274/2147483443/250-10-50-3
Reference 11: http://www.xbrl.org/2003/role/disclosureRef -Topic 250 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 1 -Subparagraph (b)(2) -Publisher FASB -URI https://asc.fasb.org/1943274/2147483443/250-10-50-1
Reference 12: http://www.xbrl.org/2003/role/disclosureRef -Topic 815 -SubTopic 40 -Name Accounting Standards Codification -Section 65 -Paragraph 1 -Subparagraph (f) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480175/815-40-65-1
Reference 13: http://www.xbrl.org/2003/role/disclosureRef -Topic 250 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 8 -Publisher FASB -URI https://asc.fasb.org/1943274/2147483443/250-10-50-8
Reference 14: http://www.xbrl.org/2003/role/disclosureRef -Topic 250 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 11 -Subparagraph (a) -Publisher FASB -URI https://asc.fasb.org/1943274/2147483443/250-10-50-11
Reference 15: http://www.xbrl.org/2003/role/disclosureRef -Topic 250 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 11 -Subparagraph (b) -Publisher FASB -URI https://asc.fasb.org/1943274/2147483443/250-10-50-11
Reference 16: http://www.xbrl.org/2003/role/disclosureRef -Topic 250 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 4 -Publisher FASB -URI https://asc.fasb.org/1943274/2147483443/250-10-50-4
Reference 17: http://www.xbrl.org/2003/role/exampleRef -Topic 946 -SubTopic 830 -Name Accounting Standards Codification -Section 55 -Paragraph 10 -Publisher FASB -URI https://asc.fasb.org/1943274/2147479168/946-830-55-10
Reference 18: http://www.xbrl.org/2003/role/disclosureRef -Topic 946 -SubTopic 220 -Name Accounting Standards Codification -Section 45 -Paragraph 7 -Publisher FASB -URI https://asc.fasb.org/1943274/2147479105/946-220-45-7
Reference 19: http://www.xbrl.org/2003/role/disclosureRef -Topic 944 -SubTopic 220 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.7-04(18)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147477250/944-220-S99-1
Reference 20: http://www.xbrl.org/2003/role/disclosureRef -Topic 946 -SubTopic 220 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.6-07(9)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147479134/946-220-S99-1
Reference 21: http://www.xbrl.org/2003/role/disclosureRef -Topic 946 -SubTopic 220 -Name Accounting Standards Codification -Section S99 -Paragraph 3 -Subparagraph (SX 210.6-09(1)(d)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147479134/946-220-S99-3
Reference 22: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1A -Subparagraph (SX 210.13-01(a)(4)(i)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480097/470-10-S99-1A
Reference 23: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 470 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1A -Subparagraph (SX 210.13-01(a)(4)(ii)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480097/470-10-S99-1A
Reference 24: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1A -Subparagraph (SX 210.13-01(a)(4)(iii)(A)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480097/470-10-S99-1A
Reference 25: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1A -Subparagraph (SX 210.13-01(a)(4)(iv)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480097/470-10-S99-1A
Reference 26: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1A -Subparagraph (SX 210.13-01(a)(5)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480097/470-10-S99-1A
Reference 27: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1B -Subparagraph (SX 210.13-02(a)(4)(i)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480097/470-10-S99-1B
Reference 28: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1B -Subparagraph (SX 210.13-02(a)(4)(iii)(A)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480097/470-10-S99-1B
Reference 29: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1B -Subparagraph (SX 210.13-02(a)(4)(iii)(B)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480097/470-10-S99-1B
Reference 30: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1B -Subparagraph (SX 210.13-02(a)(4)(iv)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480097/470-10-S99-1B
Reference 31: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1B -Subparagraph (SX 210.13-02(a)(5)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480097/470-10-S99-1B
Reference 32: http://www.xbrl.org/2003/role/disclosureRef -Topic 260 -SubTopic 10 -Name Accounting Standards Codification -Section 45 -Paragraph 60B -Subparagraph (a) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482689/260-10-45-60B
Reference 33: http://www.xbrl.org/2003/role/disclosureRef -Topic 205 -SubTopic 20 -Name Accounting Standards Codification -Section 50 -Paragraph 7 -Publisher FASB -URI https://asc.fasb.org/1943274/2147483499/205-20-50-7
Reference 34: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 230 -SubTopic 10 -Name Accounting Standards Codification -Section 45 -Paragraph 28 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482740/230-10-45-28
Reference 35: http://www.xbrl.org/2003/role/disclosureRef -Topic 220 -SubTopic 10 -Name Accounting Standards Codification -Section 45 -Paragraph 1A -Subparagraph (a) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482790/220-10-45-1A
Reference 36: http://www.xbrl.org/2003/role/disclosureRef -Topic 220 -SubTopic 10 -Name Accounting Standards Codification -Section 45 -Paragraph 1B -Subparagraph (a) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482790/220-10-45-1B
Reference 37: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 942 -SubTopic 220 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.9-04(22)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147478524/942-220-S99-1
+ Details
Name: |
us-gaap_NetIncomeLoss |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:monetaryItemType |
Balance Type: |
credit |
Period Type: |
duration |
|
X |
- DefinitionNumber of shares issued which are neither cancelled nor held in the treasury.
+ References
+ Details
Name: |
us-gaap_SharesOutstanding |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:sharesItemType |
Balance Type: |
na |
Period Type: |
instant |
|
X |
- DefinitionNumber of shares issued during the period as a result of the conversion of convertible securities.
+ ReferencesReference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Name Accounting Standards Codification -Section 50 -Paragraph 2 -SubTopic 10 -Topic 505 -Publisher FASB -URI https://asc.fasb.org/1943274/2147481112/505-10-50-2
Reference 2: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 210 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.5-02(29)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480566/210-10-S99-1
Reference 3: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 210 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.5-02(30)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480566/210-10-S99-1
Reference 4: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 20 -Name Accounting Standards Codification -Section 50 -Paragraph 1E -Subparagraph (c) -Publisher FASB -URI https://asc.fasb.org/1943274/2147481139/470-20-50-1E
Reference 5: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 505 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.3-04) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480008/505-10-S99-1
Reference 6: http://fasb.org/us-gaap/role/ref/legacyRef -Name Accounting Standards Codification -Topic 505 -SubTopic 10 -Section 50 -Paragraph 3 -Publisher FASB -URI https://asc.fasb.org/1943274/2147481112/505-10-50-3
+ Details
Name: |
us-gaap_StockIssuedDuringPeriodSharesConversionOfConvertibleSecurities |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:sharesItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionThe number of shares issued during the period upon the conversion of units. An example of a convertible unit is an umbrella partnership real estate investment trust unit (UPREIT unit).
+ ReferencesReference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Name Accounting Standards Codification -Section 50 -Paragraph 2 -SubTopic 10 -Topic 505 -Publisher FASB -URI https://asc.fasb.org/1943274/2147481112/505-10-50-2
Reference 2: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 210 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.5-02(28)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480566/210-10-S99-1
Reference 3: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 210 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.5-02(29)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480566/210-10-S99-1
Reference 4: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 505 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.3-04) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480008/505-10-S99-1
Reference 5: http://fasb.org/us-gaap/role/ref/legacyRef -Name Accounting Standards Codification -Topic 505 -SubTopic 10 -Section 50 -Paragraph 3 -Publisher FASB -URI https://asc.fasb.org/1943274/2147481112/505-10-50-3
+ Details
Name: |
us-gaap_StockIssuedDuringPeriodSharesConversionOfUnits |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:sharesItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionNumber of new stock issued during the period.
+ ReferencesReference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Name Accounting Standards Codification -Section 50 -Paragraph 2 -SubTopic 10 -Topic 505 -Publisher FASB -URI https://asc.fasb.org/1943274/2147481112/505-10-50-2
Reference 2: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 210 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.5-02(28)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480566/210-10-S99-1
Reference 3: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 210 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.5-02(29)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480566/210-10-S99-1
Reference 4: http://www.xbrl.org/2003/role/disclosureRef -Topic 946 -SubTopic 505 -Name Accounting Standards Codification -Section 50 -Paragraph 2 -Subparagraph (a) -Publisher FASB -URI https://asc.fasb.org/1943274/2147478448/946-505-50-2
Reference 5: http://www.xbrl.org/2003/role/disclosureRef -Topic 946 -SubTopic 220 -Name Accounting Standards Codification -Section S99 -Paragraph 3 -Subparagraph (SX 210.6-09(4)(b)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147479134/946-220-S99-3
Reference 6: http://www.xbrl.org/2003/role/disclosureRef -Topic 946 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 3 -Subparagraph (SX 210.6-03(i)(1)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147479886/946-10-S99-3
Reference 7: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 505 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.3-04) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480008/505-10-S99-1
+ Details
Name: |
us-gaap_StockIssuedDuringPeriodSharesNewIssues |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:sharesItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionNumber of shares of stock issued attributable to transactions classified as other.
+ References
+ Details
Name: |
us-gaap_StockIssuedDuringPeriodSharesOther |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:sharesItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionTotal number of shares issued during the period, including shares forfeited, as a result of Restricted Stock Awards.
+ ReferencesReference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Name Accounting Standards Codification -Section 50 -Paragraph 2 -SubTopic 10 -Topic 505 -Publisher FASB -URI https://asc.fasb.org/1943274/2147481112/505-10-50-2
Reference 2: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 505 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.3-04) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480008/505-10-S99-1
+ Details
Name: |
us-gaap_StockIssuedDuringPeriodSharesRestrictedStockAwardGross |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:sharesItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionNumber of share options (or share units) exercised during the current period.
+ ReferencesReference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Name Accounting Standards Codification -Section 50 -Paragraph 2 -SubTopic 10 -Topic 505 -Publisher FASB -URI https://asc.fasb.org/1943274/2147481112/505-10-50-2
Reference 2: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 210 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.5-02(28)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480566/210-10-S99-1
Reference 3: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 210 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.5-02(29)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480566/210-10-S99-1
Reference 4: http://www.xbrl.org/2003/role/disclosureRef -Topic 718 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 2 -Subparagraph (c)(1)(iv)(02) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480429/718-10-50-2
Reference 5: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 505 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.3-04) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480008/505-10-S99-1
+ Details
Name: |
us-gaap_StockIssuedDuringPeriodSharesStockOptionsExercised |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:sharesItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionThe gross value of stock issued during the period upon the conversion of convertible securities.
+ ReferencesReference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Name Accounting Standards Codification -Section 50 -Paragraph 2 -SubTopic 10 -Topic 505 -Publisher FASB -URI https://asc.fasb.org/1943274/2147481112/505-10-50-2
Reference 2: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 210 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.5-02(29)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480566/210-10-S99-1
Reference 3: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 210 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.5-02(30)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480566/210-10-S99-1
Reference 4: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 210 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.5-02(31)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480566/210-10-S99-1
Reference 5: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 505 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.3-04) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480008/505-10-S99-1
+ Details
Name: |
us-gaap_StockIssuedDuringPeriodValueConversionOfConvertibleSecurities |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:monetaryItemType |
Balance Type: |
credit |
Period Type: |
duration |
|
X |
- DefinitionValue of stock issued during the period upon the conversion of units. An example of a convertible unit is an umbrella partnership real estate investment trust unit (UPREIT unit).
+ ReferencesReference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Name Accounting Standards Codification -Section 50 -Paragraph 2 -SubTopic 10 -Topic 505 -Publisher FASB -URI https://asc.fasb.org/1943274/2147481112/505-10-50-2
Reference 2: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 210 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.5-02(29)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480566/210-10-S99-1
Reference 3: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 210 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.5-02(30)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480566/210-10-S99-1
Reference 4: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 210 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.5-02(31)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480566/210-10-S99-1
Reference 5: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 505 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.3-04) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480008/505-10-S99-1
+ Details
Name: |
us-gaap_StockIssuedDuringPeriodValueConversionOfUnits |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:monetaryItemType |
Balance Type: |
credit |
Period Type: |
duration |
|
X |
- DefinitionValue of shares issued during the period to an employee benefit plan, such as a defined contribution or defined benefit plan.
+ References
+ Details
Name: |
us-gaap_StockIssuedDuringPeriodValueEmployeeBenefitPlan |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:monetaryItemType |
Balance Type: |
credit |
Period Type: |
duration |
|
X |
- DefinitionEquity impact of the value of new stock issued during the period. Includes shares issued in an initial public offering or a secondary public offering.
+ ReferencesReference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Name Accounting Standards Codification -Section 50 -Paragraph 2 -SubTopic 10 -Topic 505 -Publisher FASB -URI https://asc.fasb.org/1943274/2147481112/505-10-50-2
Reference 2: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 210 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.5-02(28)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480566/210-10-S99-1
Reference 3: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 210 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.5-02(29)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480566/210-10-S99-1
Reference 4: http://www.xbrl.org/2003/role/exampleRef -Topic 946 -SubTopic 830 -Name Accounting Standards Codification -Section 55 -Paragraph 11 -Publisher FASB -URI https://asc.fasb.org/1943274/2147479168/946-830-55-11
Reference 5: http://www.xbrl.org/2003/role/disclosureRef -Topic 946 -SubTopic 205 -Name Accounting Standards Codification -Section 45 -Paragraph 4 -Subparagraph (a) -Publisher FASB -URI https://asc.fasb.org/1943274/2147478009/946-205-45-4
Reference 6: http://www.xbrl.org/2003/role/disclosureRef -Topic 946 -SubTopic 505 -Name Accounting Standards Codification -Section 50 -Paragraph 2 -Subparagraph (a) -Publisher FASB -URI https://asc.fasb.org/1943274/2147478448/946-505-50-2
Reference 7: http://www.xbrl.org/2003/role/disclosureRef -Topic 946 -SubTopic 220 -Name Accounting Standards Codification -Section S99 -Paragraph 3 -Subparagraph (SX 210.6-09(4)(b)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147479134/946-220-S99-3
Reference 8: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 505 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.3-04) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480008/505-10-S99-1
+ Details
Name: |
us-gaap_StockIssuedDuringPeriodValueNewIssues |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:monetaryItemType |
Balance Type: |
credit |
Period Type: |
duration |
|
X |
- DefinitionValue of shares of stock issued attributable to transactions classified as other.
+ References
+ Details
Name: |
us-gaap_StockIssuedDuringPeriodValueOther |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:monetaryItemType |
Balance Type: |
credit |
Period Type: |
duration |
|
X |
- DefinitionAggregate value of stock related to Restricted Stock Awards issued during the period.
+ ReferencesReference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Name Accounting Standards Codification -Section 50 -Paragraph 2 -SubTopic 10 -Topic 505 -Publisher FASB -URI https://asc.fasb.org/1943274/2147481112/505-10-50-2
Reference 2: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 210 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.5-02(28)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480566/210-10-S99-1
Reference 3: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 210 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.5-02(29)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480566/210-10-S99-1
Reference 4: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 505 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.3-04) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480008/505-10-S99-1
+ Details
Name: |
us-gaap_StockIssuedDuringPeriodValueRestrictedStockAwardGross |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:monetaryItemType |
Balance Type: |
credit |
Period Type: |
duration |
|
X |
- DefinitionValue, after forfeiture, of shares issued under share-based payment arrangement. Excludes employee stock ownership plan (ESOP).
+ ReferencesReference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 210 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.5-02(28)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480566/210-10-S99-1
Reference 2: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 210 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.5-02(29)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480566/210-10-S99-1
Reference 3: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 505 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.3-04) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480008/505-10-S99-1
Reference 4: http://fasb.org/us-gaap/role/ref/legacyRef -Name Accounting Standards Codification -Topic 718 -SubTopic 10 -Section 50 -Paragraph 2 -Subparagraph (d)(1) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480429/718-10-50-2
+ Details
Name: |
us-gaap_StockIssuedDuringPeriodValueShareBasedCompensation |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:monetaryItemType |
Balance Type: |
credit |
Period Type: |
duration |
|
X |
- DefinitionValue of stock issued as a result of the exercise of stock options.
+ ReferencesReference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Name Accounting Standards Codification -Section 50 -Paragraph 2 -SubTopic 10 -Topic 505 -Publisher FASB -URI https://asc.fasb.org/1943274/2147481112/505-10-50-2
Reference 2: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 210 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.5-02(29)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480566/210-10-S99-1
Reference 3: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 210 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.5-02(30)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480566/210-10-S99-1
Reference 4: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 210 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.5-02(31)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480566/210-10-S99-1
Reference 5: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 505 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.3-04) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480008/505-10-S99-1
+ Details
Name: |
us-gaap_StockIssuedDuringPeriodValueStockOptionsExercised |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:monetaryItemType |
Balance Type: |
credit |
Period Type: |
duration |
|
X |
- DefinitionAmount of equity (deficit) attributable to parent. Excludes temporary equity and equity attributable to noncontrolling interest.
+ ReferencesReference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 210 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.5-02(29)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480566/210-10-S99-1
Reference 2: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 210 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.5-02(30)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480566/210-10-S99-1
Reference 3: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 210 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.5-02(31)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480566/210-10-S99-1
Reference 4: http://www.xbrl.org/2003/role/exampleRef -Topic 852 -SubTopic 10 -Name Accounting Standards Codification -Section 55 -Paragraph 10 -Publisher FASB -URI https://asc.fasb.org/1943274/2147481372/852-10-55-10
Reference 5: http://www.xbrl.org/2003/role/exampleRef -Topic 946 -SubTopic 830 -Name Accounting Standards Codification -Section 55 -Paragraph 12 -Publisher FASB -URI https://asc.fasb.org/1943274/2147479168/946-830-55-12
Reference 6: http://www.xbrl.org/2003/role/disclosureRef -Topic 946 -SubTopic 210 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.6-04(19)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147479170/946-210-S99-1
Reference 7: http://www.xbrl.org/2003/role/disclosureRef -Topic 946 -SubTopic 210 -Name Accounting Standards Codification -Section S99 -Paragraph 2 -Subparagraph (SX 210.6-05(4)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147479170/946-210-S99-2
Reference 8: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 946 -SubTopic 220 -Name Accounting Standards Codification -Section S99 -Paragraph 3 -Subparagraph (SX 210.6-09(4)(b)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147479134/946-220-S99-3
Reference 9: http://www.xbrl.org/2003/role/disclosureRef -Topic 946 -SubTopic 220 -Name Accounting Standards Codification -Section S99 -Paragraph 3 -Subparagraph (SX 210.6-09(6)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147479134/946-220-S99-3
Reference 10: http://www.xbrl.org/2003/role/disclosureRef -Topic 946 -SubTopic 220 -Name Accounting Standards Codification -Section S99 -Paragraph 3 -Subparagraph (SX 210.6-09(7)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147479134/946-220-S99-3
Reference 11: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 235 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.4-08(g)(1)(ii)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480678/235-10-S99-1
Reference 12: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 323 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 3 -Subparagraph (c) -Publisher FASB -URI https://asc.fasb.org/1943274/2147481687/323-10-50-3
Reference 13: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 825 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 28 -Subparagraph (f) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482907/825-10-50-28
Reference 14: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 310 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 2 -Subparagraph (SAB Topic 4.E) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480418/310-10-S99-2
+ Details
Name: |
us-gaap_StockholdersEquity |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:monetaryItemType |
Balance Type: |
credit |
Period Type: |
instant |
|
X |
- DefinitionIssuance of class B common stock pursuant to initial public offering, net of issuance and deferred offering costs
+ References
+ Details
Name: |
zone_IssuanceOfClassBCommonStockPursuantToInitialPublicOfferingNetOfIssuanceAndDeferredofferingcosts |
Namespace Prefix: |
zone_ |
Data Type: |
xbrli:sharesItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionIssuance of Non-qualified stock options.
+ References
+ Details
Name: |
zone_IssuanceOfNonqualifiedStockOptions |
Namespace Prefix: |
zone_ |
Data Type: |
xbrli:monetaryItemType |
Balance Type: |
credit |
Period Type: |
duration |
|
X |
- DefinitionStock based compensation third party.
+ References
+ Details
Name: |
zone_StockBasedCompensationThirdParty |
Namespace Prefix: |
zone_ |
Data Type: |
xbrli:monetaryItemType |
Balance Type: |
credit |
Period Type: |
duration |
|
X |
- DefinitionNumber of issuance of class B common stock.
+ References
+ Details
Name: |
zone_StockIssuedDuringPeriodShareIssuanceOfClassBCommonStock |
Namespace Prefix: |
zone_ |
Data Type: |
xbrli:sharesItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionNumber of issuance of class A common stock.
+ References
+ Details
Name: |
zone_StockIssuedDuringPeriodSharesIssuanceOfClassACommonStockinShares |
Namespace Prefix: |
zone_ |
Data Type: |
xbrli:sharesItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionIssuance of restrictive stock units.
+ References
+ Details
Name: |
zone_StockIssuedDuringPeriodSharesIssuanceOfRestrictiveStockUnits |
Namespace Prefix: |
zone_ |
Data Type: |
xbrli:sharesItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionStock based compensation – third party.
+ References
+ Details
Name: |
zone_StockIssuedDuringPeriodSharesStockBasedCompensationThirdParty |
Namespace Prefix: |
zone_ |
Data Type: |
xbrli:sharesItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionConversion of series seed preferred stock into class A common stock.
+ References
+ Details
Name: |
zone_StockIssuedDuringPeriodValueConversionOfSeriesSeedPreferredStockIntoClassACommonStock |
Namespace Prefix: |
zone_ |
Data Type: |
xbrli:monetaryItemType |
Balance Type: |
credit |
Period Type: |
duration |
|
X |
- DefinitionAmount of imputed interest.
+ References
+ Details
Name: |
zone_StockIssuedDuringPeriodValueImputedInterest |
Namespace Prefix: |
zone_ |
Data Type: |
xbrli:monetaryItemType |
Balance Type: |
credit |
Period Type: |
duration |
|
X |
- DefinitionAmount of issuance of class A common stock.
+ References
+ Details
Name: |
zone_StockIssuedDuringPeriodValueIssuanceOfClassACommonStock |
Namespace Prefix: |
zone_ |
Data Type: |
xbrli:monetaryItemType |
Balance Type: |
credit |
Period Type: |
duration |
|
X |
- DefinitionAmount of issuance of class B common stock.
+ References
+ Details
Name: |
zone_StockIssuedDuringPeriodValueIssuanceOfClassBCommonStock |
Namespace Prefix: |
zone_ |
Data Type: |
xbrli:monetaryItemType |
Balance Type: |
debit |
Period Type: |
duration |
|
X |
- DefinitionIssuance of restrictive stock units.
+ References
+ Details
Name: |
zone_StockIssuedDuringValueIssuanceOfRestrictiveStockUnits |
Namespace Prefix: |
zone_ |
Data Type: |
xbrli:monetaryItemType |
Balance Type: |
credit |
Period Type: |
duration |
|
v3.24.3
X |
- References
+ Details
Name: |
us-gaap_StatementOfStockholdersEquityAbstract |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:stringItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionIssuance of class B common stock pursuant to initial public offering, net of issuance and deferred offering costs.
+ References
+ Details
Name: |
zone_IssuanceOfClassBCommonStockPursuantToInitialPublicOfferingNetOfIssuanceAndDeferred |
Namespace Prefix: |
zone_ |
Data Type: |
xbrli:monetaryItemType |
Balance Type: |
credit |
Period Type: |
duration |
|
v3.24.3
Statement of Cash Flows - USD ($)
|
4 Months Ended |
8 Months Ended |
12 Months Ended |
Oct. 16, 2022 |
Jun. 30, 2023 |
Jun. 30, 2024 |
Jun. 30, 2023 |
Cash flows from operating activities |
|
|
|
|
Net loss |
$ (320,064)
|
$ (5,023,207)
|
$ (2,281,742)
|
|
Adjustments to reconcile net loss to net cash used in operating activities: |
|
|
|
|
Depreciation and amortization |
6,420
|
109,144
|
155,059
|
|
Accretion of note payable discount |
|
|
5,250
|
|
Non cash interest expense |
|
|
85,593
|
|
Stock based compensation |
|
|
670,958
|
|
Non cash lease expense |
|
|
5,308
|
|
Imputed interest |
|
|
|
|
Provision for bad debt and write-off of on uncollectable accounts |
|
|
37,498
|
|
Changes in operating assets and liabilities: |
|
|
|
|
Accounts receivable |
|
|
(271,224)
|
|
Inventory |
|
|
(211)
|
|
Due from related parties, net |
|
|
|
|
Prepaid expenses |
|
|
80,301
|
|
Deferred revenue |
|
|
10,395
|
|
Accounts payable and accrued liabilities |
|
|
(45,065)
|
|
Net cash used in operating activities |
|
|
(1,547,880)
|
|
Investing activities |
|
|
|
|
Purchase of property and equipment |
|
|
(10,438)
|
|
Cash used in acquisition |
|
|
|
|
Net cash used in investing activities |
|
|
(10,438)
|
|
Financing activities |
|
|
|
|
Proceeds from issuance of series seed preferred stock |
|
|
|
|
Proceeds from issuance of class A common stock |
|
|
|
|
Proceeds from issuance of class B common stock |
|
|
|
|
Proceeds from issuance of class B common stock pursuant to Initial Public Offering, net of issuance costs |
|
|
4,233,875
|
|
Proceeds from issuance of convertible notes |
|
|
225,000
|
|
Payments from issuance of loans from related parties |
|
|
|
|
Payments for deferred offering costs |
|
|
(587,573)
|
|
Repayments of long term debt |
|
|
|
|
Payment on note payable |
|
|
(480,667)
|
|
Repayments of loans due to related parties |
|
|
(208,900)
|
|
Net cash provided by (used in) financing activities |
|
|
3,181,735
|
|
Net increase (decrease) in cash |
|
|
1,623,417
|
|
Cash and cash equivalents at beginning of year |
|
|
393,194
|
|
Cash and cash equivalents at the end of year |
|
393,194
|
2,016,611
|
$ 393,194
|
Supplementary cash flow disclosure |
|
|
|
|
Interest paid |
|
|
436,346
|
|
Unpaid deferred offering costs |
|
|
|
|
Shares issued for conversion from convertible note payable |
|
|
257,480
|
|
Successor |
|
|
|
|
Cash flows from operating activities |
|
|
|
|
Net loss |
|
(5,023,207)
|
|
|
Adjustments to reconcile net loss to net cash used in operating activities: |
|
|
|
|
Depreciation and amortization |
|
109,144
|
|
|
Accretion of note payable discount |
|
12,750
|
|
|
Non cash interest expense |
|
152,684
|
|
|
Stock based compensation |
|
4,119,321
|
|
|
Non cash lease expense |
|
19,864
|
|
|
Imputed interest |
|
|
|
|
Provision for bad debt and write-off of on uncollectable accounts |
|
8,641
|
|
|
Changes in operating assets and liabilities: |
|
|
|
|
Accounts receivable |
|
(107,942)
|
|
|
Inventory |
|
475,009
|
|
|
Due from related parties, net |
|
|
|
|
Prepaid expenses |
|
(139,563)
|
|
|
Deferred revenue |
|
|
|
|
Accounts payable and accrued liabilities |
|
136,429
|
|
|
Net cash used in operating activities |
|
(236,870)
|
|
|
Investing activities |
|
|
|
|
Purchase of property and equipment |
|
(1,260)
|
|
|
Cash used in acquisition |
|
(2,000,000)
|
|
|
Net cash used in investing activities |
|
(2,001,260)
|
|
|
Financing activities |
|
|
|
|
Proceeds from issuance of series seed preferred stock |
|
1,000,000
|
|
|
Proceeds from issuance of class A common stock |
|
100
|
|
|
Proceeds from issuance of class B common stock |
|
1,650,000
|
|
|
Proceeds from issuance of class B common stock pursuant to Initial Public Offering, net of issuance costs |
|
|
|
|
Proceeds from issuance of convertible notes |
|
|
|
|
Payments from issuance of loans from related parties |
|
208,900
|
|
|
Payments for deferred offering costs |
|
(227,676)
|
|
|
Repayments of long term debt |
|
|
|
|
Payment on note payable |
|
|
|
|
Repayments of loans due to related parties |
|
|
|
|
Net cash provided by (used in) financing activities |
|
2,631,324
|
|
|
Net increase (decrease) in cash |
|
393,194
|
|
|
Cash and cash equivalents at beginning of year |
|
|
$ 393,194
|
|
Cash and cash equivalents at the end of year |
|
393,194
|
|
393,194
|
Supplementary cash flow disclosure |
|
|
|
|
Interest paid |
|
14,438
|
|
|
Unpaid deferred offering costs |
|
75,079
|
|
|
Shares issued for conversion from convertible note payable |
|
|
|
|
Predecessor |
|
|
|
|
Cash flows from operating activities |
|
|
|
|
Net loss |
(320,064)
|
|
|
|
Adjustments to reconcile net loss to net cash used in operating activities: |
|
|
|
|
Depreciation and amortization |
6,420
|
|
|
|
Accretion of note payable discount |
|
|
|
|
Non cash interest expense |
|
|
|
|
Stock based compensation |
|
|
|
|
Non cash lease expense |
|
|
|
|
Imputed interest |
125,728
|
|
|
|
Provision for bad debt and write-off of on uncollectable accounts |
9,772
|
|
|
|
Changes in operating assets and liabilities: |
|
|
|
|
Accounts receivable |
101,423
|
|
|
|
Inventory |
(157,596)
|
|
|
|
Due from related parties, net |
4,686
|
|
|
|
Prepaid expenses |
4,747
|
|
|
|
Deferred revenue |
63,701
|
|
|
|
Accounts payable and accrued liabilities |
43,932
|
|
|
|
Net cash used in operating activities |
(117,251)
|
|
|
|
Investing activities |
|
|
|
|
Purchase of property and equipment |
|
|
|
|
Cash used in acquisition |
(7,882)
|
|
|
|
Net cash used in investing activities |
(7,882)
|
|
|
|
Financing activities |
|
|
|
|
Proceeds from issuance of series seed preferred stock |
|
|
|
|
Proceeds from issuance of class A common stock |
|
|
|
|
Proceeds from issuance of class B common stock |
|
|
|
|
Proceeds from issuance of class B common stock pursuant to Initial Public Offering, net of issuance costs |
|
|
|
|
Proceeds from issuance of convertible notes |
|
|
|
|
Payments from issuance of loans from related parties |
164,917
|
|
|
|
Payments for deferred offering costs |
|
|
|
|
Repayments of long term debt |
(1,278)
|
|
|
|
Payment on note payable |
|
|
|
|
Repayments of loans due to related parties |
(288,861)
|
|
|
|
Net cash provided by (used in) financing activities |
(125,222)
|
|
|
|
Net increase (decrease) in cash |
(250,355)
|
|
|
|
Cash and cash equivalents at beginning of year |
263,506
|
$ 13,151
|
|
$ 263,506
|
Cash and cash equivalents at the end of year |
13,151
|
|
|
|
Supplementary cash flow disclosure |
|
|
|
|
Interest paid |
10
|
|
|
|
Unpaid deferred offering costs |
|
|
|
|
Shares issued for conversion from convertible note payable |
|
|
|
|
X |
- References
+ Details
Name: |
us-gaap_AdjustmentsToReconcileNetIncomeLossToCashProvidedByUsedInOperatingActivitiesAbstract |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:stringItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionAmount of cash and cash equivalents, and cash and cash equivalents restricted to withdrawal or usage. Excludes amount for disposal group and discontinued operations. Cash includes, but is not limited to, currency on hand, demand deposits with banks or financial institutions, and other accounts with general characteristics of demand deposits. Cash equivalents include, but are not limited to, short-term, highly liquid investments that are both readily convertible to known amounts of cash and so near their maturity that they present insignificant risk of changes in value because of changes in interest rates.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/disclosureRef -Topic 230 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 8 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482913/230-10-50-8
Reference 2: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 230 -SubTopic 10 -Name Accounting Standards Codification -Section 45 -Paragraph 24 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482740/230-10-45-24
Reference 3: http://fasb.org/us-gaap/role/ref/legacyRef -Name Accounting Standards Codification -Topic 230 -SubTopic 10 -Section 45 -Paragraph 4 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482740/230-10-45-4
+ Details
Name: |
us-gaap_CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:monetaryItemType |
Balance Type: |
debit |
Period Type: |
instant |
|
X |
- DefinitionAmount of increase (decrease) in cash and cash equivalents, and cash and cash equivalents restricted to withdrawal or usage; excluding effect from exchange rate change. Cash includes, but is not limited to, currency on hand, demand deposits with banks or financial institutions, and other accounts with general characteristics of demand deposits. Cash equivalents include, but are not limited to, short-term, highly liquid investments that are both readily convertible to known amounts of cash and so near their maturity that they present insignificant risk of changes in value because of changes in interest rates.
+ ReferencesReference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 230 -SubTopic 10 -Name Accounting Standards Codification -Section 45 -Paragraph 24 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482740/230-10-45-24
Reference 2: http://fasb.org/us-gaap/role/ref/legacyRef -Name Accounting Standards Codification -Section 45 -Paragraph 1 -SubTopic 230 -Topic 830 -Publisher FASB -URI https://asc.fasb.org/1943274/2147477401/830-230-45-1
+ Details
Name: |
us-gaap_CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseExcludingExchangeRateEffect |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:monetaryItemType |
Balance Type: |
debit |
Period Type: |
duration |
|
X |
- DefinitionThe current period expense charged against earnings on long-lived, physical assets not used in production, and which are not intended for resale, to allocate or recognize the cost of such assets over their useful lives; or to record the reduction in book value of an intangible asset over the benefit period of such asset; or to reflect consumption during the period of an asset that is not used in production.
+ ReferencesReference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Name Accounting Standards Codification -Section 45 -Paragraph 28 -Subparagraph (b) -SubTopic 10 -Topic 230 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482740/230-10-45-28
Reference 2: http://fasb.org/us-gaap/role/ref/legacyRef -Name Accounting Standards Codification -Topic 360 -SubTopic 10 -Section 50 -Paragraph 1 -Subparagraph (a) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482099/360-10-50-1
+ Details
Name: |
us-gaap_DepreciationAndAmortization |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:monetaryItemType |
Balance Type: |
debit |
Period Type: |
duration |
|
X |
- DefinitionThe increase (decrease) during the reporting period in the amounts payable to vendors for goods and services received and the amount of obligations and expenses incurred but not paid.
+ ReferencesReference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Name Accounting Standards Codification -Section 45 -Paragraph 28 -Subparagraph (a) -SubTopic 10 -Topic 230 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482740/230-10-45-28
+ Details
Name: |
us-gaap_IncreaseDecreaseInAccountsPayableAndAccruedLiabilities |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:monetaryItemType |
Balance Type: |
debit |
Period Type: |
duration |
|
X |
- DefinitionThe increase (decrease) during the reporting period in amount due within one year (or one business cycle) from customers for the credit sale of goods and services.
+ ReferencesReference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Name Accounting Standards Codification -Section 45 -Paragraph 28 -Subparagraph (a) -SubTopic 10 -Topic 230 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482740/230-10-45-28
+ Details
Name: |
us-gaap_IncreaseDecreaseInAccountsReceivable |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:monetaryItemType |
Balance Type: |
credit |
Period Type: |
duration |
|
X |
- DefinitionAmount of increase (decrease) in obligation to transfer good or service to customer for which consideration has been received or is receivable.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/disclosureRef -Topic 912 -SubTopic 310 -Name Accounting Standards Codification -Section 45 -Paragraph 11 -Subparagraph (b) -Publisher FASB -URI https://asc.fasb.org/1943274/2147478345/912-310-45-11
Reference 2: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 230 -SubTopic 10 -Name Accounting Standards Codification -Section 45 -Paragraph 28 -Subparagraph (a) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482740/230-10-45-28
+ Details
Name: |
us-gaap_IncreaseDecreaseInContractWithCustomerLiability |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:monetaryItemType |
Balance Type: |
debit |
Period Type: |
duration |
|
X |
- DefinitionThe increase (decrease) during the reporting period in the aggregate value of all inventory held by the reporting entity, associated with underlying transactions that are classified as operating activities.
+ ReferencesReference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Name Accounting Standards Codification -Section 45 -Paragraph 28 -Subparagraph (a) -SubTopic 10 -Topic 230 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482740/230-10-45-28
+ Details
Name: |
us-gaap_IncreaseDecreaseInInventories |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:monetaryItemType |
Balance Type: |
credit |
Period Type: |
duration |
|
X |
- References
+ Details
Name: |
us-gaap_IncreaseDecreaseInOperatingCapitalAbstract |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:stringItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionThe increase (decrease) during the reporting period in the amount of outstanding money paid in advance for goods or services that bring economic benefits for future periods.
+ ReferencesReference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Name Accounting Standards Codification -Section 45 -Paragraph 28 -Subparagraph (a) -SubTopic 10 -Topic 230 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482740/230-10-45-28
+ Details
Name: |
us-gaap_IncreaseDecreaseInPrepaidExpense |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:monetaryItemType |
Balance Type: |
credit |
Period Type: |
duration |
|
X |
- DefinitionAmount of cash paid for interest, excluding capitalized interest, classified as operating activity. Includes, but is not limited to, payment to settle zero-coupon bond for accreted interest of debt discount and debt instrument with insignificant coupon interest rate in relation to effective interest rate of borrowing attributable to accreted interest of debt discount.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/disclosureRef -Topic 230 -SubTopic 10 -Name Accounting Standards Codification -Section 45 -Paragraph 17 -Subparagraph (d) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482740/230-10-45-17
Reference 2: http://www.xbrl.org/2003/role/disclosureRef -Topic 230 -SubTopic 10 -Name Accounting Standards Codification -Section 45 -Paragraph 25 -Subparagraph (e) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482740/230-10-45-25
Reference 3: http://www.xbrl.org/2003/role/disclosureRef -Topic 230 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 2 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482913/230-10-50-2
+ Details
Name: |
us-gaap_InterestPaidNet |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:monetaryItemType |
Balance Type: |
credit |
Period Type: |
duration |
|
X |
- DefinitionAmount of cash inflow (outflow) from financing activities, including discontinued operations. Financing activity cash flows include obtaining resources from owners and providing them with a return on, and a return of, their investment; borrowing money and repaying amounts borrowed, or settling the obligation; and obtaining and paying for other resources obtained from creditors on long-term credit.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/disclosureRef -Topic 230 -SubTopic 10 -Name Accounting Standards Codification -Section 45 -Paragraph 24 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482740/230-10-45-24
+ Details
Name: |
us-gaap_NetCashProvidedByUsedInFinancingActivities |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:monetaryItemType |
Balance Type: |
debit |
Period Type: |
duration |
|
X |
- References
+ Details
Name: |
us-gaap_NetCashProvidedByUsedInFinancingActivitiesAbstract |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:stringItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionAmount of cash inflow (outflow) from investing activities, including discontinued operations. Investing activity cash flows include making and collecting loans and acquiring and disposing of debt or equity instruments and property, plant, and equipment and other productive assets.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/disclosureRef -Topic 230 -SubTopic 10 -Name Accounting Standards Codification -Section 45 -Paragraph 24 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482740/230-10-45-24
+ Details
Name: |
us-gaap_NetCashProvidedByUsedInInvestingActivities |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:monetaryItemType |
Balance Type: |
debit |
Period Type: |
duration |
|
X |
- References
+ Details
Name: |
us-gaap_NetCashProvidedByUsedInInvestingActivitiesAbstract |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:stringItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionAmount of cash inflow (outflow) from operating activities, including discontinued operations. Operating activity cash flows include transactions, adjustments, and changes in value not defined as investing or financing activities.
+ ReferencesReference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 230 -SubTopic 10 -Name Accounting Standards Codification -Section 45 -Paragraph 28 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482740/230-10-45-28
Reference 2: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 230 -SubTopic 10 -Name Accounting Standards Codification -Section 45 -Paragraph 24 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482740/230-10-45-24
Reference 3: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 230 -SubTopic 10 -Name Accounting Standards Codification -Section 45 -Paragraph 25 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482740/230-10-45-25
+ Details
Name: |
us-gaap_NetCashProvidedByUsedInOperatingActivities |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:monetaryItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- References
+ Details
Name: |
us-gaap_NetCashProvidedByUsedInOperatingActivitiesAbstract |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:stringItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionThe portion of profit or loss for the period, net of income taxes, which is attributable to the parent.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/disclosureRef -Topic 250 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 6 -Publisher FASB -URI https://asc.fasb.org/1943274/2147483443/250-10-50-6
Reference 2: http://www.xbrl.org/2003/role/disclosureRef -Topic 250 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 9 -Publisher FASB -URI https://asc.fasb.org/1943274/2147483443/250-10-50-9
Reference 3: http://www.xbrl.org/2003/role/disclosureRef -Topic 805 -SubTopic 60 -Name Accounting Standards Codification -Section 65 -Paragraph 1 -Subparagraph (g) -Publisher FASB -URI https://asc.fasb.org/1943274/2147476176/805-60-65-1
Reference 4: http://www.xbrl.org/2003/role/disclosureRef -Topic 740 -SubTopic 323 -Name Accounting Standards Codification -Section 65 -Paragraph 2 -Subparagraph (g)(3) -Publisher FASB -URI https://asc.fasb.org/1943274/2147478666/740-323-65-2
Reference 5: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 220 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 2 -Subparagraph (SX 210.5-03(20)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147483621/220-10-S99-2
Reference 6: http://www.xbrl.org/2003/role/disclosureRef -Topic 235 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.4-08(g)(1)(ii)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480678/235-10-S99-1
Reference 7: http://www.xbrl.org/2003/role/disclosureRef -Topic 323 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 3 -Subparagraph (c) -Publisher FASB -URI https://asc.fasb.org/1943274/2147481687/323-10-50-3
Reference 8: http://www.xbrl.org/2003/role/disclosureRef -Topic 825 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 28 -Subparagraph (f) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482907/825-10-50-28
Reference 9: http://www.xbrl.org/2003/role/disclosureRef -Topic 220 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 6 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482765/220-10-50-6
Reference 10: http://www.xbrl.org/2003/role/disclosureRef -Topic 250 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 3 -Publisher FASB -URI https://asc.fasb.org/1943274/2147483443/250-10-50-3
Reference 11: http://www.xbrl.org/2003/role/disclosureRef -Topic 250 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 1 -Subparagraph (b)(2) -Publisher FASB -URI https://asc.fasb.org/1943274/2147483443/250-10-50-1
Reference 12: http://www.xbrl.org/2003/role/disclosureRef -Topic 815 -SubTopic 40 -Name Accounting Standards Codification -Section 65 -Paragraph 1 -Subparagraph (f) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480175/815-40-65-1
Reference 13: http://www.xbrl.org/2003/role/disclosureRef -Topic 250 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 8 -Publisher FASB -URI https://asc.fasb.org/1943274/2147483443/250-10-50-8
Reference 14: http://www.xbrl.org/2003/role/disclosureRef -Topic 250 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 11 -Subparagraph (a) -Publisher FASB -URI https://asc.fasb.org/1943274/2147483443/250-10-50-11
Reference 15: http://www.xbrl.org/2003/role/disclosureRef -Topic 250 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 11 -Subparagraph (b) -Publisher FASB -URI https://asc.fasb.org/1943274/2147483443/250-10-50-11
Reference 16: http://www.xbrl.org/2003/role/disclosureRef -Topic 250 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 4 -Publisher FASB -URI https://asc.fasb.org/1943274/2147483443/250-10-50-4
Reference 17: http://www.xbrl.org/2003/role/exampleRef -Topic 946 -SubTopic 830 -Name Accounting Standards Codification -Section 55 -Paragraph 10 -Publisher FASB -URI https://asc.fasb.org/1943274/2147479168/946-830-55-10
Reference 18: http://www.xbrl.org/2003/role/disclosureRef -Topic 946 -SubTopic 220 -Name Accounting Standards Codification -Section 45 -Paragraph 7 -Publisher FASB -URI https://asc.fasb.org/1943274/2147479105/946-220-45-7
Reference 19: http://www.xbrl.org/2003/role/disclosureRef -Topic 944 -SubTopic 220 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.7-04(18)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147477250/944-220-S99-1
Reference 20: http://www.xbrl.org/2003/role/disclosureRef -Topic 946 -SubTopic 220 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.6-07(9)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147479134/946-220-S99-1
Reference 21: http://www.xbrl.org/2003/role/disclosureRef -Topic 946 -SubTopic 220 -Name Accounting Standards Codification -Section S99 -Paragraph 3 -Subparagraph (SX 210.6-09(1)(d)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147479134/946-220-S99-3
Reference 22: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1A -Subparagraph (SX 210.13-01(a)(4)(i)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480097/470-10-S99-1A
Reference 23: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 470 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1A -Subparagraph (SX 210.13-01(a)(4)(ii)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480097/470-10-S99-1A
Reference 24: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1A -Subparagraph (SX 210.13-01(a)(4)(iii)(A)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480097/470-10-S99-1A
Reference 25: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1A -Subparagraph (SX 210.13-01(a)(4)(iv)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480097/470-10-S99-1A
Reference 26: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1A -Subparagraph (SX 210.13-01(a)(5)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480097/470-10-S99-1A
Reference 27: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1B -Subparagraph (SX 210.13-02(a)(4)(i)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480097/470-10-S99-1B
Reference 28: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1B -Subparagraph (SX 210.13-02(a)(4)(iii)(A)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480097/470-10-S99-1B
Reference 29: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1B -Subparagraph (SX 210.13-02(a)(4)(iii)(B)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480097/470-10-S99-1B
Reference 30: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1B -Subparagraph (SX 210.13-02(a)(4)(iv)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480097/470-10-S99-1B
Reference 31: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1B -Subparagraph (SX 210.13-02(a)(5)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480097/470-10-S99-1B
Reference 32: http://www.xbrl.org/2003/role/disclosureRef -Topic 260 -SubTopic 10 -Name Accounting Standards Codification -Section 45 -Paragraph 60B -Subparagraph (a) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482689/260-10-45-60B
Reference 33: http://www.xbrl.org/2003/role/disclosureRef -Topic 205 -SubTopic 20 -Name Accounting Standards Codification -Section 50 -Paragraph 7 -Publisher FASB -URI https://asc.fasb.org/1943274/2147483499/205-20-50-7
Reference 34: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 230 -SubTopic 10 -Name Accounting Standards Codification -Section 45 -Paragraph 28 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482740/230-10-45-28
Reference 35: http://www.xbrl.org/2003/role/disclosureRef -Topic 220 -SubTopic 10 -Name Accounting Standards Codification -Section 45 -Paragraph 1A -Subparagraph (a) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482790/220-10-45-1A
Reference 36: http://www.xbrl.org/2003/role/disclosureRef -Topic 220 -SubTopic 10 -Name Accounting Standards Codification -Section 45 -Paragraph 1B -Subparagraph (a) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482790/220-10-45-1B
Reference 37: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 942 -SubTopic 220 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.9-04(22)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147478524/942-220-S99-1
+ Details
Name: |
us-gaap_NetIncomeLoss |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:monetaryItemType |
Balance Type: |
credit |
Period Type: |
duration |
|
X |
- DefinitionThe cash outflow associated with the acquisition of a business, net of the cash acquired from the purchase.
+ ReferencesReference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Name Accounting Standards Codification -Topic 230 -SubTopic 10 -Section 45 -Paragraph 13 -Subparagraph (b) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482740/230-10-45-13
+ Details
Name: |
us-gaap_PaymentsToAcquireBusinessesNetOfCashAcquired |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:monetaryItemType |
Balance Type: |
credit |
Period Type: |
duration |
|
X |
- DefinitionThe cash outflow associated with the acquisition of long-lived, physical assets that are used in the normal conduct of business to produce goods and services and not intended for resale; includes cash outflows to pay for construction of self-constructed assets.
+ ReferencesReference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 230 -SubTopic 10 -Name Accounting Standards Codification -Section 45 -Paragraph 13 -Subparagraph (c) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482740/230-10-45-13
+ Details
Name: |
us-gaap_PaymentsToAcquirePropertyPlantAndEquipment |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:monetaryItemType |
Balance Type: |
credit |
Period Type: |
duration |
|
X |
- DefinitionThe cash inflow from the issuance of a long-term debt instrument which can be exchanged for a specified amount of another security, typically the entity's common stock, at the option of the issuer or the holder.
+ ReferencesReference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Name Accounting Standards Codification -Topic 230 -SubTopic 10 -Section 45 -Paragraph 14 -Subparagraph (b) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482740/230-10-45-14
+ Details
Name: |
us-gaap_ProceedsFromConvertibleDebt |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:monetaryItemType |
Balance Type: |
debit |
Period Type: |
duration |
|
X |
- DefinitionThe cash inflow associated with the amount received from entity's first offering of stock to the public.
+ ReferencesReference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Name Accounting Standards Codification -Section 45 -Paragraph 14 -Subparagraph (a) -SubTopic 10 -Topic 230 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482740/230-10-45-14
+ Details
Name: |
us-gaap_ProceedsFromIssuanceInitialPublicOffering |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:monetaryItemType |
Balance Type: |
debit |
Period Type: |
duration |
|
X |
- DefinitionThe cash inflow from the additional capital contribution to the entity.
+ ReferencesReference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Name Accounting Standards Codification -Section 45 -Paragraph 14 -Subparagraph (a) -SubTopic 10 -Topic 230 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482740/230-10-45-14
+ Details
Name: |
us-gaap_ProceedsFromIssuanceOfCommonStock |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:monetaryItemType |
Balance Type: |
debit |
Period Type: |
duration |
|
X |
- DefinitionProceeds from issuance of capital stock which provides for a specific dividend that is paid to the shareholders before any dividends to common stockholders and which takes precedence over common stockholders in the event of liquidation.
+ ReferencesReference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Name Accounting Standards Codification -Section 45 -Paragraph 14 -Subparagraph (a) -SubTopic 10 -Topic 230 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482740/230-10-45-14
+ Details
Name: |
us-gaap_ProceedsFromIssuanceOfPreferredStockAndPreferenceStock |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:monetaryItemType |
Balance Type: |
debit |
Period Type: |
duration |
|
X |
- DefinitionAmount of expense (reversal of expense) for expected credit loss on accounts receivable.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/disclosureRef -Topic 326 -SubTopic 20 -Name Accounting Standards Codification -Section 50 -Paragraph 13 -Subparagraph (b) -Publisher FASB -URI https://asc.fasb.org/1943274/2147479319/326-20-50-13
Reference 2: http://www.xbrl.org/2003/role/disclosureRef -Topic 220 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 2 -Subparagraph (SX 210.5-03(5)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147483621/220-10-S99-2
+ Details
Name: |
us-gaap_ProvisionForDoubtfulAccounts |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:monetaryItemType |
Balance Type: |
debit |
Period Type: |
duration |
|
X |
- DefinitionThe cash outflow for debt initially having maturity due after one year or beyond the normal operating cycle, if longer.
+ ReferencesReference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 230 -SubTopic 10 -Name Accounting Standards Codification -Section 45 -Paragraph 15 -Subparagraph (b) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482740/230-10-45-15
Reference 2: http://www.xbrl.org/2003/role/disclosureRef -Topic 946 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 3 -Subparagraph (SX 210.6-03(i)(2)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147479886/946-10-S99-3
+ Details
Name: |
us-gaap_RepaymentsOfLongTermDebt |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:monetaryItemType |
Balance Type: |
credit |
Period Type: |
duration |
|
X |
- DefinitionThe cash outflow for a borrowing supported by a written promise to pay an obligation.
+ ReferencesReference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 230 -SubTopic 10 -Name Accounting Standards Codification -Section 45 -Paragraph 15 -Subparagraph (b) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482740/230-10-45-15
+ Details
Name: |
us-gaap_RepaymentsOfNotesPayable |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:monetaryItemType |
Balance Type: |
credit |
Period Type: |
duration |
|
X |
- DefinitionAmount of noncash expense for share-based payment arrangement.
+ ReferencesReference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Name Accounting Standards Codification -Section 45 -Paragraph 28 -Subparagraph (a) -SubTopic 10 -Topic 230 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482740/230-10-45-28
+ Details
Name: |
us-gaap_ShareBasedCompensation |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:monetaryItemType |
Balance Type: |
debit |
Period Type: |
duration |
|
X |
- DefinitionThe fair value of stock issued in noncash financing activities.
+ ReferencesReference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Name Accounting Standards Codification -Topic 230 -SubTopic 10 -Section 50 -Paragraph 4 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482913/230-10-50-4
Reference 2: http://fasb.org/us-gaap/role/ref/legacyRef -Name Accounting Standards Codification -Topic 230 -SubTopic 10 -Section 50 -Paragraph 3 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482913/230-10-50-3
Reference 3: http://fasb.org/us-gaap/role/ref/legacyRef -Name Accounting Standards Codification -Topic 230 -SubTopic 10 -Section 50 -Paragraph 5 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482913/230-10-50-5
+ Details
Name: |
us-gaap_StockIssued1 |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:monetaryItemType |
Balance Type: |
credit |
Period Type: |
duration |
|
X |
- DefinitionRepresent the amount of accretion of note payable discount.
+ References
+ Details
Name: |
zone_AccretionOfNotePayableDiscount |
Namespace Prefix: |
zone_ |
Data Type: |
xbrli:monetaryItemType |
Balance Type: |
debit |
Period Type: |
duration |
|
X |
- DefinitionImputed interest amount estimated to be collected by the lender.
+ References
+ Details
Name: |
zone_ImputedInterest |
Namespace Prefix: |
zone_ |
Data Type: |
xbrli:monetaryItemType |
Balance Type: |
debit |
Period Type: |
duration |
|
X |
- DefinitionRepresent the amount of non cash interest expense.
+ References
+ Details
Name: |
zone_NonCashInterestExpense |
Namespace Prefix: |
zone_ |
Data Type: |
xbrli:monetaryItemType |
Balance Type: |
debit |
Period Type: |
duration |
|
X |
- DefinitionRepresent the amount of payments for deferred offering costs.
+ References
+ Details
Name: |
zone_PaymentsForDeferredOfferingCosts |
Namespace Prefix: |
zone_ |
Data Type: |
xbrli:monetaryItemType |
Balance Type: |
credit |
Period Type: |
duration |
|
X |
- DefinitionProceeds from issuance of common stock.
+ References
+ Details
Name: |
zone_ProceedsFromIssuanceOfClassBCommonStock |
Namespace Prefix: |
zone_ |
Data Type: |
xbrli:monetaryItemType |
Balance Type: |
debit |
Period Type: |
duration |
|
X |
- DefinitionRepresent the amount of unpaid deferred offering costs.
+ References
+ Details
Name: |
zone_UnpaidDeferredOfferingCosts |
Namespace Prefix: |
zone_ |
Data Type: |
xbrli:monetaryItemType |
Balance Type: |
credit |
Period Type: |
duration |
|
X |
- Details
Name: |
us-gaap_FreshStartAdjustmentsTypeOfFreshStartAdjustmentAxis=zone_SuccessorMember |
Namespace Prefix: |
|
Data Type: |
na |
Balance Type: |
|
Period Type: |
|
|
X |
- Details
Name: |
us-gaap_FreshStartAdjustmentsTypeOfFreshStartAdjustmentAxis=zone_PredecessorMember |
Namespace Prefix: |
|
Data Type: |
na |
Balance Type: |
|
Period Type: |
|
|
v3.24.3
Organization and Business
|
12 Months Ended |
Jun. 30, 2024 |
Organization and Business [Abstract] |
|
Organization and Business |
1. Organization and Business
CC
Acquisition Corp. was incorporated in the State of Nevada on August 23, 2022 for the sole purpose of acquiring substantially all of the
assets of CleanCore Solutions, LLC, TetraClean Systems, LLC, and Food Safety Technologies, LLC, pursuant to an asset purchase agreement
entered into by CC Acquisition Corp. with these three entities and their owners on October 17, 2022. On November 21, 2022, CC Acquisition
Corp. changed its name to CleanCore Solutions, Inc. (the Company” or “Successor”). Since the Company acquired substantially
all of the assets of each of CleanCore Solutions, LLC, TetraClean Systems, LLC, and Food Safety Technologies, LLC, the business of these
three entities is now operated by the Company, with no subsidiaries. The combined results of CleanCore Solutions, LLC, TetraClean Systems,
LLC and Food Safety Technologies, LLC presented in these financial statements represent the predecessor entity of the Company (the “Predecessor”).
The
Company specializes in the development and production of cleaning products that produce pure aqueous ozone products for professional,
industrial, or home use. The Company has a patented nanobubble technology using aqueous ozone that it believes is highly effective in
cleaning, sanitizing, and deodorizing surfaces and high-touch areas.
The
Company offers products and solutions that are marketed for janitorial and sanitation, ice machine cleaning, laundry, and industrial
industries. Its products are used in many types of environments including retail establishments, distribution centers, factories, warehouses,
restaurants, schools and universities, airports, healthcare, food service, and commercial buildings such as offices, malls, and stores.
The
headquarters, principal address and records of the Company are located at 5920 South 118th Circle, Suite 2, Omaha, Nebraska.
Initial
Public Offering
On April 30, 2024, the Company closed its initial public offering of 1,250,000 shares of common stock at a price to the public of $4.00
per share for gross offering proceeds of $5,000,0000, before deducting underwriting discounts, commissions, and offering expenses payable
by the Company. After deducting underwriting discounts, commissions and other offering costs, the Company received net proceeds of $3,343,547.
Liquidity
The
Company has incurred losses and negative cash flows from operations. From acquisition through June 30, 2024, the Company has financed
its operations primarily through investor funding. As of June 30, 2024, the Company had cash of $2,016,611, a net loss of $2,281,742,
and cash used in operating activities of $1,547,880. In accordance with Accounting Standards Codification (“ASC”) Topic 205-40,
Presentation of Financial Statements - Going Concern, management is required to perform a two-step analysis over the Company’s
ability to continue as a going concern. Management must first evaluate whether there are conditions and events that raise substantial
doubt about the Company’s ability to continue as a going concern for a period of 12 months from the date the financial statements
are issued. If management concludes that substantial doubt is raised, management is also required to consider whether its plans alleviate
that doubt.
Despite
the initial public offering described above, management believes that currently available resources will not be sufficient to fund the
Company’s planned expenditures over the next 12 months. These factors, individually and collectively indicate that a material uncertainty
exists that raises substantial doubt about the Company’s ability to continue as a going concern for 12 months from the date of
issuance of these financial statements.
The
Company will be dependent upon the raising of additional capital through equity and/or debt financing in order to implement its business
plan and generate sufficient revenue in excess of costs. If the Company raises additional capital through the issuance of equity securities
or securities convertible into equity, stockholders will experience dilution, and such securities may have rights, preferences or privileges
senior to those of the holders of common stock. If the Company raises additional funds by issuing debt, the Company may be subject to
limitations on its operations, through debt covenants or other restrictions. There is no assurance that the Company will be successful
with future financing ventures, and the inability to secure such financing may have a material adverse effect on the Company’s
financial condition. These financial statements do not include any adjustments to the amounts and classifications of assets and liabilities
that might be necessary should the Company be unable to continue as a going concern.
The
accompanying financial statements have been prepared on a going concern basis under which the Company is expected to be able to realize
its assets and satisfy its liabilities in the normal course of business.
|
X |
- References
+ Details
Name: |
us-gaap_OrganizationConsolidationAndPresentationOfFinancialStatementsAbstract |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:stringItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionThe entire disclosure for organization, consolidation and basis of presentation of financial statements disclosure.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/disclosureRef -Topic 946 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 1 -Publisher FASB -URI https://asc.fasb.org/1943274/2147480424/946-10-50-1
Reference 2: http://www.xbrl.org/2003/role/disclosureRef -Topic 946 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 2 -Publisher FASB -URI https://asc.fasb.org/1943274/2147480424/946-10-50-2
Reference 3: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 810 -Name Accounting Standards Codification -Publisher FASB -URI https://asc.fasb.org/810/tableOfContent
Reference 4: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 205 -Name Accounting Standards Codification -Publisher FASB -URI https://asc.fasb.org/205/tableOfContent
+ Details
Name: |
us-gaap_OrganizationConsolidationAndPresentationOfFinancialStatementsDisclosureTextBlock |
Namespace Prefix: |
us-gaap_ |
Data Type: |
dtr-types:textBlockItemType |
Balance Type: |
na |
Period Type: |
duration |
|
v3.24.3
Summary of Significant Accounting Policies
|
12 Months Ended |
Jun. 30, 2024 |
Summary of Significant Accounting Policies [Abstract] |
|
Summary of Significant Accounting Policies |
2. Summary of Significant Accounting Policies
Basis
of Presentation and Consolidation
The
accompanying condensed financial statements have been prepared in accordance with accounting principles generally accepted in the United
States of America (“U.S. GAAP”) and pursuant to the rules and regulations of the Securities and Exchange Commission (the
“SEC”). In the opinion of management, all adjustments considered necessary for a fair presentation have been included. The
financial statements of the Company (Successor) are presented since the date of acquisition (October 17, 2022) through the period ended
June 30, 2023.
The
results of the Predecessor represent the combined financial statements of the accounts of CleanCore Solutions, LLC, TetraClean Systems,
LLC and Food Safety Technologies, LLC. These combined financial statements include the accompanying combined statements of operation,
combined statement of members’ equity and combined statement of cash flows for the period July 1, 2022 through October 16, 2022.
All intercompany balances and transactions among the combined entities have been eliminated. In the opinion of predecessor management,
all adjustments considered necessary for a fair presentation have been included.
Use
of Estimates
The
preparation of the Company’s and Predecessor’s financial statements require management to make estimates and assumptions
that impact the reported amounts of assets, liabilities and expenses and the disclosure in the Company’s combined financial statements
and accompanying notes. The Company bases its estimates on historical experience and on various other assumptions that are believed to
be reasonable under the circumstances. By their nature, estimates are subject to an inherent degree of uncertainty and, as such, actual
results may differ from management’s estimates. Significant estimates and assumptions made by the Company are allowance for bad
debt, useful lives of fixed assets, warranty liabilities, accrued contingent liabilities, and allowance for inventory obsolescence.
Risks
and Uncertainties
The
Company is subject to a number of risks similar to other early-stage companies including, but not limited to, profitability, the need
for additional financing to achieve its business strategy, ability to obtain regulatory approval, significant competition, and dependence
on key individuals.
Cash
and Cash Equivalents
Cash
consists of cash in readily available checking and money market accounts. Cash is recorded at cost, which approximates fair value. As
of June 30, 2024 and 2023, cash balances were deposited at a major financial institution. Cash balances are subject to minimal credit
risk as the balances are with high credit quality financial institutions.
Concentration
of Credit Risk
Financial
instruments, which potentially subject the Company to significant concentration of credit risk, consist of cash. The Company maintains
deposits in federally insured financial institutions in excess of respective insured limits. The Company has not experienced any losses
in such accounts and management believes that the Company is not exposed to significant credit risk due to the financial position of
the depository institutions in which those deposits are held.
Major
Customers
The
Company had one customer that accounted for of 14% of its revenues for the year ended June 30, 2024 and two customers
that accounted for a total 66% of revenue for the year ended June 30, 2023. Collateral is not required for customer accounts receivable
balances. The Company maintains an allowance for doubtful accounts as described in “Accounts Receivable” below. The Company
had two customers that accounted for 28% each of total accounts receivable at June 30, 2024, and two customers that accounted for 43%
and 12%, respectively, of total accounts receivable at June 30, 2023.
Major
Vendors
The
Company has one vendor each that it exclusively purchases a major component of its two main products. The Company expects to maintain
this relationship with the vendor; however, it does have a contingency plan in place to use other vendors if necessary, which would result
in minor production delays. Accounts
Receivable
Accounts
receivable is comprised of trade accounts receivables from the Company’s customers. Accounts receivable are recorded at the invoiced
amount and do not bear interest. The Company established an allowance for bad debt of accounts receivables based on a percentage assigned
to aged days outstanding categories. The Predecessor established the allowance for bad debt based on various factors including credit
profiles of the Company’s customers, historical payments, outstanding balances and current economic trends, and performed this
analysis periodically. The Company recorded an allowance for doubtful accounts of $2,535 and $4,419 as of June 30, 2024 and 2023, respectively.
Inventory
Inventory
consists of parts, work in progress and finished goods. The Company values parts and finished goods at the lower of the actual costs
or net realizable value. The Company values work in progress at cost. The Company periodically reviews inventory for obsolete and potentially
impaired items. As of June 30, 2024 and 2023, the Company had an allowance for inventory obsolescence of $14,791 and $14,940, respectively.
Leases
The
Company accounts for leases in accordance with ASC Topic 842 (Topic 842), Leases. Right-of-use assets represent the Company’s
right to use an underlying asset for the lease term, and lease liabilities represent the Company’s obligation to make lease payments
arising from the lease. The lease liability is measured as the present value of the unpaid lease payments, and the right-of-use asset
value is derived from the calculation of the lease liability. Operating leases are included in right-of-use assets, current lease liabilities,
and noncurrent lease liabilities in the balance sheet.
Lease
payments include fixed and in-substance fixed payments, variable payments based on an index or rate, reasonably certain purchase options,
termination penalties, and probable amounts the lessee will owe under a residual value guarantee. Variable lease payments are recognized
as lease expenses as incurred, and generally relate to variable payments made based on the level of services provided by the landlords
of our leases. Lease expense for operating lease payments is recognized on a straight-line basis over the lease term within general and
administrative expenses in the statement of operations.
The
Company uses its estimated incremental borrowing rate, which is derived from information available at the lease commencement date, in
determining the present value of lease payments because the Company does not have the information necessary to determine the rate implicit
in the lease. The Company’s lease term includes any option to extend the lease when it is reasonably certain to be exercised based
on consideration of all relevant factors. Leases with an initial term of 12 months or less are not recorded on the balance sheets and
the Company recognizes lease expense for these leases on a straight-line basis over the lease term.
Business
Combinations
Business
combinations are accounted for using the acquisition method. The fair value of total purchase consideration is allocated to the fair
values of identifiable tangible and intangible assets acquired and liabilities assumed, with the remaining amount being classified as
goodwill. All assets, liabilities and contingent liabilities acquired or assumed in a business combination are recorded at their fair
values at the date of acquisition. Determining the fair value of assets acquired and liabilities assumed requires management to use significant
judgment and estimates including the selection of valuation methodologies, estimates of future revenue and cash flows, discount rates,
and selection of comparable companies. Estimates of fair value are based on assumptions believed to be reasonable, but are inherently
uncertain and unpredictable and, as a result, actual results may differ from those estimates. During the measurement period, not to exceed
one year from the date of acquisition, the Company may record adjustments to the assets acquired and liabilities assumed, with a corresponding
offset to goodwill. At the conclusion of the measurement period, any subsequent adjustments are reflected in the statements of operations.
Transaction costs associated with business combinations are expensed as incurred and are included in general and administrative expenses
in the Company’s statements of operations. Intangible
Assets
Intangible
assets primarily consist of existing technology, customer relationships, and trademarks obtained as a result of the acquisition on October
17, 2022. Intangible assets with definite lives are amortized based on their pattern of economic benefit over their estimated useful
lives and reviewed periodically for impairment. The Company’s trademarks are deemed to have an indefinite life. The estimated useful
life of the acquired technology is 15 years while the estimated useful life of the customer relationships is 5 years.
Impairment
of Goodwill
The
Company evaluates goodwill for impairment annually, as of June 30, or more frequently when indicators of impairment exist. The Company
considers qualitative factors including market conditions, legal factors, operating performance indicators, and competition, among others,
to determine whether it is more likely than not that the fair value of the reporting unit is less than its carrying amount, including
goodwill. If the Company concludes that it is more likely than not that the fair value of the reporting unit is less than its carrying
amount, the Company performs a quantitative impairment test. In performing the quantitative impairment test, the Company compares the
fair value of its reporting unit to the carrying amount including the goodwill of the reporting unit. If the carrying value, including
goodwill, exceeds the reporting unit’s fair value, the Company will recognize an impairment loss for the amount by which the carrying
amount exceeds the reporting unit’s fair value.
The
Company performed its annual evaluation of goodwill on June 30, 2024. Based on the analysis, the Company did not recognize an impairment
loss during the year ended June 30, 2024. Subsequent evaluations will be performed annually on June 30, per the Company’s policy.
Impairment
of Long-Lived Assets
Long-lived
assets consist primarily of property and equipment and intangible assets. Long-lived assets are tested for impairment when events and
circumstances indicate the assets might be impaired by first comparing the estimated future undiscounted cash flows of the asset or asset
group to the carrying value. If the carrying value exceeds the estimated future undiscounted cash flows, an impairment loss is recognized
based on the amount that the carrying value exceeds the fair value of the asset or asset group. The Company did not recognize impairment
losses during the periods ended June 30, 2024 and 2023.
Deferred
Offering Costs
In
accordance with ASC 340-10-S99-1 and SEC Accounting Bulletin Topic 5A, specific incremental costs incurred by the Company directly attributable
to a proposed offering of securities were deferred. As the initial public offering closed on April 30, 2024, a total of $890,453 deferred
costs were charged against the gross proceeds of the offering for the year ended June 30, 2024. These offering costs included fees paid
to underwriters, attorney, accountants as well as printers and other third parties directly related to the offering. Costs such as management
salaries or other general administrative expenses that are not incremental to the offering are not included in the deferred costs.
Patent
Costs
Costs
related to filing and pursuing patent applications are expensed as incurred, as recoverability of such expenditures is uncertain. These
costs are included in general and administrative expenses.
Advertising
Costs
The
Company reports as expense the cost of advertising and promoting its services as incurred. Such amounts totaled $116,007 for the year
ended June 30, 2024, and $4,621 and $14,944 for the period and year ended October 16, 2022 and June 30, 2023, respectively. Stock-based
Compensation
Compensation
expense is recognized for all share-based payments to employees and nonemployees, including stock options, restricted stock awards, and
warrants, in the statements of operation based on the fair value of the awards that are granted. As necessary, the Company’s stock
price at the date of grant was estimated using an acceptable valuation technique such as the probability-weighted expected return model.
The fair value of stock options and warrants are estimated at the date of grant using the Black-Scholes option-pricing model. The fair
value of restricted stock awards is based on the fair market value of the Company’s class B common stock on the date of grant.
Compensation expense for restricted stock awards with performance-based vesting conditions is calculated based on the number of awards
that are expected to vest during the performance period if it is probable that the performance metrics will be achieved. Generally, measured
compensation cost, net of actual forfeitures, is recognized on a straight-line basis over the vesting period of the related share-based
compensation award. The Company accounts for forfeitures of stock-based awards as they occur.
Revenue
Recognition
The
Company generates revenues from sales of its products and recognizes revenue as control of its products is transferred to its customers,
which is generally at the time of shipment based on the contractual terms with the Company’s customers.
The
Company provides customer programs and incentive offerings, including growth incentives and volume-based incentives. These customer programs
and incentives are considered variable consideration. The Company includes in revenue variable consideration only to the extent that
it is probable that a significant reversal in the amount of cumulative revenue recognized will not occur when the variable consideration
is resolved. This determination is made based upon known customer program and incentive offerings at the time of sale and expected sales
volume forecasts as it relates to the Company’s volume-based incentives. This determination is updated every reporting period.
For the years ended June 30, 2024 and 2023, customer growth and volume-based incentives were minimal.
Certain
product sales include a 2-year manufacturer’s warranty that provides the customer with assurance that the product performs as intended.
Such warranties are assurance-type warranties and are accounted for as contingencies under ASC 460-10. Refer to Note 10 for warranty
reserve.
Income
Taxes
The
Company accounts for income tax on the basis of the tax laws enacted at the balance sheet date in accordance with FASB ASC 740, Income
Taxes. The income tax accounting guidance results in two components of income tax expense: current and deferred. Current income tax
expense reflects taxes to be paid or refunded for the current period by applying the provisions of the enacted tax law to the taxable
income or excess of deductions over revenues. The Company determines deferred income taxes using the liability (or balance sheet) method.
Under this method, the net deferred tax asset or liability is based on the tax effects of the differences between the book and tax bases
of assets and liabilities, and enacted changes in tax rates and laws are recognized in the period in which they occur. Deferred income
tax expense results from changes in deferred tax assets and liabilities between periods. Deferred tax assets are reduced by a valuation
allowance if, based on the weight of evidence available, it is more-likely-than-not that some portion or all of a deferred tax asset
will not be realized.
Tax
positions are recognized if it is more-likely-than-not, based on technical merits, that the tax position will be realized or sustained
upon examination. The term “more-likely-than-not” means a likelihood of more than 50%; the terms examined and upon examination
also include resolution of the related appeals or litigation processes, if any. A tax position that meets the more-likely-than-not recognition
threshold is initially and subsequently measured as the largest amount of tax benefit that has a greater than 50% likelihood of being
realized upon settlement with a taxing authority that has full knowledge of all relevant information. The determination of whether or
not a tax position has met the more-likely-than-not recognition threshold considers the facts, circumstances and information available
at the reporting date and is subject to management’s judgment. Net
Loss per Share of Common Stock
Basic
net loss per class A and class B common share is calculated by dividing the net loss distributed to class A and class B, respectively,
by the weighted-average number of common shares of each respective class outstanding during the period, without consideration for potentially
dilutive securities. Diluted net loss per share is computed by dividing the net loss attributable to common stockholders by the weighted-average
number of common shares and potentially dilutive securities outstanding for the period. For purposes of the diluted net loss per share
calculation, stock options and warrants are considered to be potentially dilutive securities. As of June 30, 2024 and 2023, there were
3,382,500 and 2,816,263, respectively, of potential common stock equivalents excluded from the diluted loss per share calculations as
their effect is anti-dilutive. Because the Company has reported a net loss for the years ended June 30, 2024 and 2023, diluted net loss
per common share is the same as basic net loss per common share for such years.
New
Accounting Pronouncements
In
December 2023, the Financial Accounting Standards Board (“FASB”) issued Accounting Standards Update (“ASU”) 2023-09,
“Income Taxes (Topic 740): Improvements to Income Tax Disclosures”, which requires greater disaggregation of income tax disclosures
related to the income tax rate reconciliation and income taxes paid and effective for fiscal years beginning after December 15, 2024.
Early adoption is permitted for annual financial statements that have not yet been issued. The amendments should be applied on a prospective
basis although retrospective application is permitted. The Company is currently evaluating the effects of this pronouncement on its financial
statements and disclosures.
In
November 2023, the FASB issued ASU 2023-07, “Segment Reporting (Topic 280): Improvements to Reportable Segment Disclosures,”
which improves reportable segment disclosure requirements, primarily through enhanced disclosures about significant segment expenses.
The guidance in this update is effective for all public entities for fiscal years beginning after December 15, 2023, with early adoption
permitted. The Company is currently evaluating the effects of this pronouncement on its financial statements and disclosures.
|
X |
- References
+ Details
Name: |
us-gaap_AccountingPoliciesAbstract |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:stringItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionThe entire disclosure for all significant accounting policies of the reporting entity.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/disclosureRef -Topic 235 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 1 -Publisher FASB -URI https://asc.fasb.org/1943274/2147483426/235-10-50-1
Reference 2: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 235 -Name Accounting Standards Codification -Publisher FASB -URI https://asc.fasb.org/235/tableOfContent
+ Details
Name: |
us-gaap_SignificantAccountingPoliciesTextBlock |
Namespace Prefix: |
us-gaap_ |
Data Type: |
dtr-types:textBlockItemType |
Balance Type: |
na |
Period Type: |
duration |
|
v3.24.3
Disaggregated Revenue
|
12 Months Ended |
Jun. 30, 2024 |
Disaggregated Revenue [Abstract] |
|
Disaggregated Revenue |
3. Disaggregated Revenue
The
following table disaggregates revenue by product category for the following periods ended:
| |
Year
Ended
June 30,
2024
(Successor) | | |
October 17,
2022 through
June 30,
2023
(Successor) | | |
July 1,
2022 through
October 16,
2022
(Predecessor) | |
Janitorial & Sanitation | |
$ | 1,518,079 | | |
$ | 1,732,611 | | |
$ | 369,089 | |
Ice System | |
| 19,495 | | |
| 30,195 | | |
| 16,744 | |
Commercial and Residential Laundry | |
| 21,129 | | |
| 5,016 | | |
| 6,444 | |
Sanitizing & Disinfecting Tablets | |
| - | | |
| 3,140 | | |
| 160 | |
Other | |
| 46,270 | | |
| 167,404 | | |
| 110,553 | |
Total revenue | |
$ | 1,604,973 | | |
$ | 1,938,366 | | |
$ | 502,990 | |
The
“Other” category of revenue consists primarily of sales of parts, accessories, shipping and handling, and equipment rental
income.
|
X |
- References
+ Details
Name: |
us-gaap_DisaggregationOfRevenueAbstract |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:stringItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionThe entire disclosure of revenue from contract with customer to transfer good or service and to transfer nonfinancial asset. Includes, but is not limited to, disaggregation of revenue, credit loss recognized from contract with customer, judgment and change in judgment related to contract with customer, and asset recognized from cost incurred to obtain or fulfill contract with customer. Excludes insurance and lease contracts.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/disclosureRef -Topic 606 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 9 -Publisher FASB -URI https://asc.fasb.org/1943274/2147479806/606-10-50-9
Reference 2: http://www.xbrl.org/2003/role/disclosureRef -Topic 606 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 10 -Publisher FASB -URI https://asc.fasb.org/1943274/2147479806/606-10-50-10
Reference 3: http://www.xbrl.org/2003/role/disclosureRef -Topic 606 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 15 -Publisher FASB -URI https://asc.fasb.org/1943274/2147479806/606-10-50-15
Reference 4: http://www.xbrl.org/2003/role/disclosureRef -Topic 606 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 12 -Subparagraph (a) -Publisher FASB -URI https://asc.fasb.org/1943274/2147479806/606-10-50-12
Reference 5: http://www.xbrl.org/2003/role/disclosureRef -Topic 606 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 12 -Subparagraph (b) -Publisher FASB -URI https://asc.fasb.org/1943274/2147479806/606-10-50-12
Reference 6: http://www.xbrl.org/2003/role/disclosureRef -Topic 606 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 12 -Subparagraph (c) -Publisher FASB -URI https://asc.fasb.org/1943274/2147479806/606-10-50-12
Reference 7: http://www.xbrl.org/2003/role/disclosureRef -Topic 606 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 12 -Subparagraph (d) -Publisher FASB -URI https://asc.fasb.org/1943274/2147479806/606-10-50-12
Reference 8: http://www.xbrl.org/2003/role/disclosureRef -Topic 606 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 12 -Subparagraph (e) -Publisher FASB -URI https://asc.fasb.org/1943274/2147479806/606-10-50-12
Reference 9: http://www.xbrl.org/2003/role/disclosureRef -Topic 606 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 13 -Subparagraph (b)(2) -Publisher FASB -URI https://asc.fasb.org/1943274/2147479806/606-10-50-13
Reference 10: http://www.xbrl.org/2003/role/disclosureRef -Name Accounting Standards Codification -Topic 606 -Publisher FASB -URI https://asc.fasb.org/606/tableOfContent
+ Details
Name: |
us-gaap_RevenueFromContractWithCustomerTextBlock |
Namespace Prefix: |
us-gaap_ |
Data Type: |
dtr-types:textBlockItemType |
Balance Type: |
na |
Period Type: |
duration |
|
v3.24.3
Accounts Receivable, Net
|
12 Months Ended |
Jun. 30, 2024 |
Accounts Receivable, Net [Abstract] |
|
Accounts Receivable, net |
4. Accounts Receivable, net
Accounts
receivable, net consists of the following at:
| |
June 30,
2024 | | |
June 30,
2023 | |
Trade accounts receivable | |
$ | 469,821 | | |
$ | 237,979 | |
Allowance for doubtful accounts | |
| (2,535 | ) | |
| (4,419 | ) |
Total accounts receivable, net | |
$ | 467,286 | | |
$ | 233,560 | |
|
X |
- DefinitionThe entire disclosure for accounts receivable, contract receivable, receivable held-for-sale, and nontrade receivable.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/disclosureRef -Topic 310 -Name Accounting Standards Codification -Publisher FASB -URI https://asc.fasb.org/310/tableOfContent
Reference 2: http://www.xbrl.org/2003/role/disclosureRef -Topic 326 -Name Accounting Standards Codification -Publisher FASB -URI https://asc.fasb.org/326/tableOfContent
+ Details
Name: |
us-gaap_AccountsAndNontradeReceivableTextBlock |
Namespace Prefix: |
us-gaap_ |
Data Type: |
dtr-types:textBlockItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- References
+ Details
Name: |
us-gaap_ReceivablesAbstract |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:stringItemType |
Balance Type: |
na |
Period Type: |
duration |
|
v3.24.3
Business Combinations
|
12 Months Ended |
Jun. 30, 2024 |
Business Combinations [Abstract] |
|
Business Combinations |
5. Business Combinations
On
October 17, 2022, the Company acquired substantially all of the assets of the Predecessor and accounted for this transaction as a business
combination under ASC 805 as it falls under the definition. The purpose of the transaction was to acquire and further develop and manufacture
patented cleaning products. Total consideration for the acquisition consisted of a $2,000,000 payment made at closing and a $3,000,000
note payable, bearing interest at 7% per annum, to the seller. In addition, if the Company reaches certain metrics as defined in the
purchase agreement, in the 12-month period following the closing date, the Company shall make a one-time payment of $500,000 as an adjustment
to the purchase price. However, due to forecasted net income being negative, the contingent consideration was valued at $0.
The
following table summarizes the fair value of the consideration paid and the fair value of assets acquired and liabilities assumed on
October 17, 2022, the acquisition date.
Consideration | |
| |
Total payments at closing | |
$ | 2,000,000 | |
Note payable to seller at fair value | |
| 2,982,000 | |
Contingent consideration at fair value | |
| - | |
Fair value of total consideration | |
$ | 4,982,000 | |
| |
| | |
Recognized amounts of identifiable assets acquired and liabilities assumed | |
| | |
Accounts receivable | |
$ | 134,259 | |
Inventory | |
| 1,204,023 | |
Prepaids assets | |
| 5,543 | |
Existing technology | |
| 600,000 | |
Customer relationships | |
| 570,000 | |
Tradenames/trademarks | |
| 580,000 | |
Accounts payable and current liabilities | |
| (349,735 | ) |
Total identifiable net assets | |
$ | 2,744,090 | |
Goodwill | |
| 2,237,910 | |
| |
$ | 4,982,000 | |
The
acquired technology consisted of patented nanobubble technology that produces an aqueous ozone solution that requires no additives, filters,
or advanced chemicals. The pure aqueous ozone product is a natural cleaner, sanitizer, and deodorizer produced through the infusion of
ozone into water using electricity. The technology was valued using the multi-period excess earnings method. Under this method, the fair
value of the asset reflects the present value of the projected stream of net cash flows that will be generated by the asset over the
projection period. Key inputs and assumptions in determining the fair value include projected cash flows and the discount rate used to
calculate the present value of such cash flows. The developed technology will be amortized over a useful life of 15 years. Customer relationships
relate to contracts with distributors that were acquired while the trademarks refer to the predecessor’s trademarks that continue
to be used. The trademarks are deemed to have an indefinite life.
The
goodwill of $2,237,910 arising from the acquisition consists largely of the synergies, cost savings, and economies of scale expected
from combining the operations of the acquired assets and the Company and further developing its products. The goodwill is deductible
over 15 years for tax purposes.
The
Company incurred $31,676 of acquisition-related costs which have been recorded within general and administrative expenses in the statement
of operations for the period ended June 30, 2023.
|
X |
- DefinitionThe entire disclosure for a business combination (or series of individually immaterial business combinations) completed during the period, including background, timing, and recognized assets and liabilities. The disclosure may include leverage buyout transactions (as applicable).
+ ReferencesReference 1: http://www.xbrl.org/2003/role/disclosureRef -Topic 805 -SubTopic 20 -Name Accounting Standards Codification -Section 50 -Paragraph 5 -Subparagraph (b) -Publisher FASB -URI https://asc.fasb.org/1943274/2147479907/805-20-50-5
Reference 2: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 805 -Name Accounting Standards Codification -Publisher FASB -URI https://asc.fasb.org/805/tableOfContent
+ Details
Name: |
us-gaap_BusinessCombinationDisclosureTextBlock |
Namespace Prefix: |
us-gaap_ |
Data Type: |
dtr-types:textBlockItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- References
+ Details
Name: |
us-gaap_BusinessCombinationsAbstract |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:stringItemType |
Balance Type: |
na |
Period Type: |
duration |
|
v3.24.3
Fair Value Measurements
|
12 Months Ended |
Jun. 30, 2024 |
Fair Value Measurements [Abstract] |
|
Fair Value Measurements |
6. Fair Value Measurements
ASC
Topic 820, Fair Value Measurement, establishes a fair value hierarchy for instruments measured at fair value that distinguishes
between assumptions based on market data (observable inputs) and the Company’s own assumptions (unobservable inputs). Observable
inputs are inputs that market participants would use in pricing an asset or liability based on market data obtained from sources independent
of the Company. Unobservable inputs are inputs that reflect the Company’s assumptions about the inputs that market participants
would use in pricing the asset or liability and are developed based on the best information available in the circumstances. ASC
820 identifies fair value as the exit price, representing the amount that would be received to sell an asset or paid to transfer a liability
in an orderly transaction between market participants. As a basis for considering market participant assumptions in fair value measurements,
ASC 820 establishes a three-tier fair value hierarchy that distinguishes between the following:
| Level
1 | – |
Observable inputs such as quoted prices in active markets for
identical assets or liabilities. |
| | |
|
| Level
2 | – |
Inputs, other than quoted prices in active markets, that are
observable for the asset or liability, either directly or indirectly. |
| | |
|
| Level
3 | – |
Unobservable inputs in which there is little or no market data,
which requires the Company to develop its own assumptions. |
Assets
and liabilities measured at fair value are classified in their entirety based on the lowest level of input that is significant to the
fair value measurement. The Company’s assessment of the significance of a particular input to the fair value measurement in its
entirety requires management to make judgments and consider factors specific to the asset or liability. The Company’s financial
assets are subject to fair value measurements on a recurring basis. The Company’s remaining carrying amounts reported in the combined
balance sheets of these financial assets are a reasonable estimate of fair value due to their short-term nature.
|
X |
- References
+ Details
Name: |
us-gaap_FairValueDisclosuresAbstract |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:stringItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionThe entire disclosure for the fair value of financial instruments (as defined), including financial assets and financial liabilities (collectively, as defined), and the measurements of those instruments as well as disclosures related to the fair value of non-financial assets and liabilities. Such disclosures about the financial instruments, assets, and liabilities would include: (1) the fair value of the required items together with their carrying amounts (as appropriate); (2) for items for which it is not practicable to estimate fair value, disclosure would include: (a) information pertinent to estimating fair value (including, carrying amount, effective interest rate, and maturity, and (b) the reasons why it is not practicable to estimate fair value; (3) significant concentrations of credit risk including: (a) information about the activity, region, or economic characteristics identifying a concentration, (b) the maximum amount of loss the entity is exposed to based on the gross fair value of the related item, (c) policy for requiring collateral or other security and information as to accessing such collateral or security, and (d) the nature and brief description of such collateral or security; (4) quantitative information about market risks and how such risks are managed; (5) for items measured on both a recurring and nonrecurring basis information regarding the inputs used to develop the fair value measurement; and (6) for items presented in the financial statement for which fair value measurement is elected: (a) information necessary to understand the reasons for the election, (b) discussion of the effect of fair value changes on earnings, (c) a description of [similar groups] items for which the election is made and the relation thereof to the balance sheet, the aggregate carrying value of items included in the balance sheet that are not eligible for the election; (7) all other required (as defined) and desired information.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/exampleRef -Topic 820 -SubTopic 10 -Name Accounting Standards Codification -Section 55 -Paragraph 107 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482078/820-10-55-107
Reference 2: http://www.xbrl.org/2003/role/exampleRef -Topic 820 -SubTopic 10 -Name Accounting Standards Codification -Section 55 -Paragraph 100 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482078/820-10-55-100
Reference 3: http://www.xbrl.org/2003/role/disclosureRef -Topic 820 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 2 -Subparagraph (c)(3) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482106/820-10-50-2
Reference 4: http://www.xbrl.org/2003/role/disclosureRef -Topic 820 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 6A -Subparagraph (a) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482106/820-10-50-6A
Reference 5: http://www.xbrl.org/2003/role/disclosureRef -Topic 820 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 2E -Publisher FASB -URI https://asc.fasb.org/1943274/2147482106/820-10-50-2E
Reference 6: http://www.xbrl.org/2003/role/disclosureRef -Topic 820 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 6A -Subparagraph (h) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482106/820-10-50-6A
Reference 7: http://www.xbrl.org/2003/role/disclosureRef -Topic 820 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 6A -Subparagraph (f) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482106/820-10-50-6A
Reference 8: http://www.xbrl.org/2003/role/disclosureRef -Topic 820 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 6A -Subparagraph (e) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482106/820-10-50-6A
Reference 9: http://www.xbrl.org/2003/role/disclosureRef -Topic 820 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 6A -Subparagraph (d) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482106/820-10-50-6A
Reference 10: http://www.xbrl.org/2003/role/disclosureRef -Topic 820 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 2 -Subparagraph (h) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482106/820-10-50-2
Reference 11: http://www.xbrl.org/2003/role/disclosureRef -Topic 820 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 2 -Subparagraph (g) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482106/820-10-50-2
Reference 12: http://www.xbrl.org/2003/role/disclosureRef -Topic 940 -SubTopic 820 -Name Accounting Standards Codification -Section 50 -Paragraph 1 -Subparagraph (a) -Publisher FASB -URI https://asc.fasb.org/1943274/2147478119/940-820-50-1
+ Details
Name: |
us-gaap_FairValueDisclosuresTextBlock |
Namespace Prefix: |
us-gaap_ |
Data Type: |
dtr-types:textBlockItemType |
Balance Type: |
na |
Period Type: |
duration |
|
v3.24.3
Inventory
|
12 Months Ended |
Jun. 30, 2024 |
Inventory [Abstract] |
|
Inventory |
7. Inventory
Inventory
consists of the following at:
| |
June 30,
2024 | | |
June 30,
2023 | |
Parts | |
$ | 503,004 | | |
$ | 551,264 | |
Finished goods | |
| 184,112 | | |
| 135,792 | |
Inventory reserve | |
| (14,790 | ) | |
| (14,940 | ) |
Total inventory, net | |
$ | 672,326 | | |
$ | 672,116 | |
The
Company values inventory at the balance sheet date using the weighted average method. The Company recorded an inventory reserve of $14,790
and $14,940 for the years ended June 30, 2024 and 2023, respectively.
|
X |
- DefinitionThe entire disclosure for inventory. Includes, but is not limited to, the basis of stating inventory, the method of determining inventory cost, the classes of inventory, and the nature of the cost elements included in inventory.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/disclosureRef -Topic 330 -Name Accounting Standards Codification -Publisher FASB -URI https://asc.fasb.org/330/tableOfContent
+ Details
Name: |
us-gaap_InventoryDisclosureTextBlock |
Namespace Prefix: |
us-gaap_ |
Data Type: |
dtr-types:textBlockItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- References
+ Details
Name: |
us-gaap_InventoryNetAbstract |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:stringItemType |
Balance Type: |
na |
Period Type: |
duration |
|
v3.24.3
Property and Equipment, Net
|
12 Months Ended |
Jun. 30, 2024 |
Property and Equipment, Net [Abstract] |
|
Property and Equipment, Net |
8. Property and Equipment, Net
Property
and equipment, net, consist of the following at:
| |
June 30,
2024 | | |
June 30,
2023 | |
Equipment | |
$ | 8,217 | | |
$ | - | |
Vehicles | |
| - | | |
| - | |
Furniture and fixtures | |
| - | | |
| - | |
Leasehold improvements | |
| 3,481 | | |
| 1,260 | |
Total | |
| 11,698 | | |
| 1,260 | |
Less: accumulated depreciation | |
| (1,126 | ) | |
| (63 | ) |
Total property and equipment, net | |
$ | 10,572 | | |
$ | 1,197 | |
Depreciation
expense related to property and equipment was $1,063 and $63 for the years ended June 30, 2024 and 2023, respectively.
|
X |
- DefinitionThe entire disclosure for long-lived, physical asset used in normal conduct of business and not intended for resale. Includes, but is not limited to, work of art, historical treasure, and similar asset classified as collections.
+ ReferencesReference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 360 -Name Accounting Standards Codification -Publisher FASB -URI https://asc.fasb.org/360/tableOfContent
Reference 2: http://www.xbrl.org/2003/role/disclosureRef -Name Accounting Standards Codification -Section 50 -Paragraph 6 -SubTopic 360 -Topic 958 -Publisher FASB -URI https://asc.fasb.org/1943274/2147477798/958-360-50-6
Reference 3: http://www.xbrl.org/2003/role/disclosureRef -Name Accounting Standards Codification -Section 50 -Paragraph 1 -Subparagraph (d) -SubTopic 360 -Topic 958 -Publisher FASB -URI https://asc.fasb.org/1943274/2147477798/958-360-50-1
Reference 4: http://www.xbrl.org/2003/role/disclosureRef -Name Accounting Standards Codification -Section 50 -Paragraph 7 -SubTopic 360 -Topic 958 -Publisher FASB -URI https://asc.fasb.org/1943274/2147477798/958-360-50-7
+ Details
Name: |
us-gaap_PropertyPlantAndEquipmentDisclosureTextBlock |
Namespace Prefix: |
us-gaap_ |
Data Type: |
dtr-types:textBlockItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- References
+ Details
Name: |
us-gaap_PropertyPlantAndEquipmentNetAbstract |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:stringItemType |
Balance Type: |
na |
Period Type: |
duration |
|
v3.24.3
Intangible Assets
|
12 Months Ended |
Jun. 30, 2024 |
Intangible Assets [Abstract] |
|
Intangible Assets |
9. Intangible Assets
Intangible
assets consist of the following at:
| |
June 30,
2024 | | |
June 30,
2023 | |
Technology | |
$ | 600,000 | | |
$ | 600,000 | |
Customer relationships | |
| 570,000 | | |
| 570,000 | |
Trademarks | |
| 580,000 | | |
| 580,000 | |
Total | |
| 1,750,000 | | |
| 1,750,000 | |
Less: accumulated amortization | |
| (263,077 | ) | |
| (109,081 | ) |
Total intangible assets, net | |
$ | 1,486,923 | | |
$ | 1,640,919 | |
The
Company holds 14 patents, which are included in technology. These patents cover the functions of the Company’s products that allow
its machines to produce the ozone in the form of nanobubbles.
Amortization
expense related to intangibles was $153,996 and $109,081 for the years ended June 30, 2024 and 2023, respectively.
|
X |
- References
+ Details
Name: |
us-gaap_ImpairedIntangibleAssetsLineItems |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:stringItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionThe entire disclosure for all or part of the information related to intangible assets.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/disclosureRef -Topic 350 -SubTopic 30 -Name Accounting Standards Codification -Publisher FASB -URI https://asc.fasb.org/350-30/tableOfContent
Reference 2: http://www.xbrl.org/2003/role/disclosureRef -Topic 350 -SubTopic 30 -Name Accounting Standards Codification -Section 50 -Paragraph 4 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482665/350-30-50-4
Reference 3: http://www.xbrl.org/2003/role/disclosureRef -Topic 350 -SubTopic 30 -Name Accounting Standards Codification -Section 50 -Paragraph 3 -Subparagraph (a) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482665/350-30-50-3
Reference 4: http://www.xbrl.org/2003/role/disclosureRef -Topic 985 -SubTopic 20 -Name Accounting Standards Codification -Section 50 -Paragraph 2 -Publisher FASB -URI https://asc.fasb.org/1943274/2147481283/985-20-50-2
Reference 5: http://www.xbrl.org/2003/role/disclosureRef -Topic 985 -SubTopic 20 -Name Accounting Standards Codification -Publisher FASB -URI https://asc.fasb.org/985-20/tableOfContent
+ Details
Name: |
us-gaap_IntangibleAssetsDisclosureTextBlock |
Namespace Prefix: |
us-gaap_ |
Data Type: |
dtr-types:textBlockItemType |
Balance Type: |
na |
Period Type: |
duration |
|
v3.24.3
Accounts Payable and Accrued Expenses
|
12 Months Ended |
Jun. 30, 2024 |
Accounts Payable and Accrued Expenses [Abstract] |
|
Accounts Payable and Accrued Expenses |
10. Accounts Payable and Accrued Expenses
Accounts
payable and accrued expenses consist of the following at:
| |
June 30,
2024 | | |
June 30,
2023 | |
Accounts payable | |
$ | 176,077 | | |
$ | 266,511 | |
Accrued interest | |
| 23,113 | | |
| 152,684 | |
Accrued payroll and related expenses | |
| 59,943 | | |
| 68,026 | |
Accrued pending litigation (Note 17) | |
| 108,242 | | |
| - | |
Warranty reserve | |
| 96,636 | | |
| 156,333 | |
Accrued severance | |
| 70,000 | | |
| - | |
Other accrued expenses | |
| 39,945 | | |
| 1,073 | |
Total accounts payable and other accrued expenses | |
$ | 573,956 | | |
$ | 644,627 | |
|
X |
- References
+ Details
Name: |
us-gaap_AccountsPayableAndAccruedLiabilitiesCurrentAndNoncurrentAbstract |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:stringItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionThe entire disclosure for accounts payable and accrued liabilities at the end of the reporting period.
+ ReferencesReference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 210 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.5-02(20)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480566/210-10-S99-1
Reference 2: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 210 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.5-02(24)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480566/210-10-S99-1
Reference 3: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 720 -SubTopic 30 -Name Accounting Standards Codification -Section 45 -Paragraph 1 -Publisher FASB -URI https://asc.fasb.org/1943274/2147483384/720-30-45-1
Reference 4: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 210 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.5-02(19)(a)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480566/210-10-S99-1
+ Details
Name: |
us-gaap_AccountsPayableAndAccruedLiabilitiesDisclosureTextBlock |
Namespace Prefix: |
us-gaap_ |
Data Type: |
dtr-types:textBlockItemType |
Balance Type: |
na |
Period Type: |
duration |
|
v3.24.3
Debt
|
12 Months Ended |
Jun. 30, 2024 |
Debt [Abstract] |
|
Debt |
11. Debt
Burlington
Promissory Note
In
connection with the acquisition of the Predecessor on October 17, 2022, the Company issued a promissory note in the principal amount
of $3,000,000 to the seller, Burlington Capital, LLC (“Burlington”), which bore interest at 7% per annum and was to mature
on October 17, 2023. On September 13, 2023, the parties signed an extension agreement, pursuant to which the interest rate was increased
to 10% per annum and the maturity date was extended to the earlier of (a) the closing of a firm commitment initial public offering and
concurrent listing on a national securities exchange or (b) December 17, 2023. On December 17, 2023, the parties signed a second extension
agreement, pursuant to which the maturity date was extended to the earlier of (a) the closing of a firm commitment initial public offering
and concurrent listing on a national securities exchange or (b) April 4, 2024. On April 30, 2024, the Company and Burlington entered
into an extension agreement which extended the maturity date to May 9, 2024.
On
May 31, 2024, Burlington and Walker Water LLC (“WW”) entered into an allonge, assignment and agreement (the “Assignment
Agreement”), pursuant to which Burlington agreed to transfer $633,840 of the note to WW. The Assignment Agreement also provided
that the Company make a payment of $900,000 on May 31, 2024 to Burlington to reduce the principal amount of the note by $480,667 and
pay the outstanding accrued interest of $419,333 in full. Also on May 31, 2024, the Company issued an amended and restated promissory
note to Burlington (the “Amended Note”). The Amended Note has a new principal amount of $2,366,160, accrues interest at 8.5%
per annum from October 17, 2022 (the date of the original note), which shall increase to 10% upon an event of default, and requires quarterly
payments in the amount of $100,000 over the course of the next two and a half years, with a final payment of $1,396,881 due on April
1, 2027. The Amended Note may be prepaid at any time with no pre-payment penalty and contains customary events of default for a note
of this type. As of June 30, 2024, the outstanding principal balance of this note is $1,885,493 and it has accrued interest of $13,673. Pursuant
to the Assignment Agreement, the Company also issued a promissory note to WW in the principal amount of $633,840 (the “New Note”).
The New Note accrues interest at 8.5% per annum from October 17, 2022 (the date of the original note), which shall increase to 10% upon
an event of default and is due on December 31, 2024. The New Note may be prepaid at any time with no pre-payment penalty and contains
customary events of default for a note of this type. As of June 30, 2024, the outstanding principal balance of this note is $633,840
and it has accrued interest of $4,490.
Convertible
Promissory Notes
On
January 30, 2024, the Company issued three 10% original issue discount convertible promissory notes to three separate accredited investors
in the principal amounts of $27,778, $111,111, and $111,111. The purchase prices of the notes were $25,000, $100,000 and $100,000, respectively.
These notes accrued simple interest on the outstanding principal amount at the rate of 12% per annum. On May 2, 2024, the Company issued
an aggregate of 257,479 shares of class B common stock upon the conversion of these notes, which included principal of $225,000 and accrued
interest of $37,479.
Line
of Credit
On
June 28, 2024, the Company entered into a loan agreement with Arbor Bank for a revolving line of credit in the amount of $100,000 with
a variable interest rate tied to the U.S. Prime Rate. Monthly payments of accrued interest are due beginning July 28, 2024. The principal
and any outstanding accrued interest are due in full on June 28, 2025. No interest was required to be accrued as of June 30, 2024.
|
X |
- References
+ Details
Name: |
us-gaap_DebtDisclosureAbstract |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:stringItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionThe entire disclosure for information about short-term and long-term debt arrangements, which includes amounts of borrowings under each line of credit, note payable, commercial paper issue, bonds indenture, debenture issue, own-share lending arrangements and any other contractual agreement to repay funds, and about the underlying arrangements, rationale for a classification as long-term, including repayment terms, interest rates, collateral provided, restrictions on use of assets and activities, whether or not in compliance with debt covenants, and other matters important to users of the financial statements, such as the effects of refinancing and noncompliance with debt covenants.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 6 -Subparagraph (b) -Publisher FASB -URI https://asc.fasb.org/1943274/2147481544/470-10-50-6
Reference 2: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 6 -Subparagraph (a) -Publisher FASB -URI https://asc.fasb.org/1943274/2147481544/470-10-50-6
Reference 3: http://www.xbrl.org/2003/role/disclosureRef -Topic 405 -SubTopic 40 -Name Accounting Standards Codification -Section 50 -Paragraph 1 -Subparagraph (d) -Publisher FASB -URI https://asc.fasb.org/1943274/2147477092/405-40-50-1
Reference 4: http://www.xbrl.org/2003/role/disclosureRef -Topic 405 -SubTopic 40 -Name Accounting Standards Codification -Section 50 -Paragraph 1 -Subparagraph (a)(3) -Publisher FASB -URI https://asc.fasb.org/1943274/2147477092/405-40-50-1
Reference 5: http://www.xbrl.org/2003/role/disclosureRef -Topic 405 -SubTopic 40 -Name Accounting Standards Codification -Section 50 -Paragraph 1 -Subparagraph (a)(2) -Publisher FASB -URI https://asc.fasb.org/1943274/2147477092/405-40-50-1
Reference 6: http://www.xbrl.org/2003/role/disclosureRef -Topic 405 -SubTopic 40 -Name Accounting Standards Codification -Section 50 -Paragraph 1 -Subparagraph (a)(1) -Publisher FASB -URI https://asc.fasb.org/1943274/2147477092/405-40-50-1
Reference 7: http://www.xbrl.org/2003/role/disclosureRef -Topic 405 -SubTopic 40 -Name Accounting Standards Codification -Section 50 -Paragraph 1 -Subparagraph (a) -Publisher FASB -URI https://asc.fasb.org/1943274/2147477092/405-40-50-1
Reference 8: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 20 -Name Accounting Standards Codification -Section 50 -Paragraph 1B -Subparagraph (h) -Publisher FASB -URI https://asc.fasb.org/1943274/2147481139/470-20-50-1B
Reference 9: http://www.xbrl.org/2003/role/disclosureRef -Topic 235 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.4-08(c)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480678/235-10-S99-1
Reference 10: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 470 -Name Accounting Standards Codification -Publisher FASB -URI https://asc.fasb.org/470/tableOfContent
Reference 11: http://www.xbrl.org/2003/role/disclosureRef -Topic 835 -SubTopic 30 -Name Accounting Standards Codification -Section 45 -Paragraph 2 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482925/835-30-45-2
Reference 12: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 20 -Name Accounting Standards Codification -Section 50 -Paragraph 1B -Publisher FASB -URI https://asc.fasb.org/1943274/2147481139/470-20-50-1B
Reference 13: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 20 -Name Accounting Standards Codification -Section 50 -Paragraph 1B -Subparagraph (g) -Publisher FASB -URI https://asc.fasb.org/1943274/2147481139/470-20-50-1B
Reference 14: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 20 -Name Accounting Standards Codification -Section 50 -Paragraph 1B -Subparagraph (i) -Publisher FASB -URI https://asc.fasb.org/1943274/2147481139/470-20-50-1B
Reference 15: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 20 -Name Accounting Standards Codification -Section 50 -Paragraph 1C -Subparagraph (a) -Publisher FASB -URI https://asc.fasb.org/1943274/2147481139/470-20-50-1C
Reference 16: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 20 -Name Accounting Standards Codification -Section 50 -Paragraph 1C -Subparagraph (b) -Publisher FASB -URI https://asc.fasb.org/1943274/2147481139/470-20-50-1C
Reference 17: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 20 -Name Accounting Standards Codification -Section 50 -Paragraph 1C -Subparagraph (c) -Publisher FASB -URI https://asc.fasb.org/1943274/2147481139/470-20-50-1C
Reference 18: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 20 -Name Accounting Standards Codification -Section 50 -Paragraph 1E -Subparagraph (b) -Publisher FASB -URI https://asc.fasb.org/1943274/2147481139/470-20-50-1E
Reference 19: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 20 -Name Accounting Standards Codification -Section 50 -Paragraph 1I -Subparagraph (a) -Publisher FASB -URI https://asc.fasb.org/1943274/2147481139/470-20-50-1I
Reference 20: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 20 -Name Accounting Standards Codification -Section 50 -Paragraph 1I -Subparagraph (b) -Publisher FASB -URI https://asc.fasb.org/1943274/2147481139/470-20-50-1I
Reference 21: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 20 -Name Accounting Standards Codification -Section 50 -Paragraph 1I -Subparagraph (d) -Publisher FASB -URI https://asc.fasb.org/1943274/2147481139/470-20-50-1I
+ Details
Name: |
us-gaap_DebtDisclosureTextBlock |
Namespace Prefix: |
us-gaap_ |
Data Type: |
dtr-types:textBlockItemType |
Balance Type: |
na |
Period Type: |
duration |
|
v3.24.3
Related Party Transactions
|
12 Months Ended |
Jun. 30, 2024 |
Related Party Transactions [Abstract] |
|
Related Party Transactions |
12. Related Party Transactions
The
following due to related party balances were outstanding at:
| |
June 30, 2024 | | |
June 30, 2023 | |
Due to founder – credit card | |
$ | 91,119 | | |
$ | 12,402 | |
Due to founders | |
| - | | |
| 208,900 | |
Total due to related parties | |
$ | 91,119 | | |
$ | 221,302 | |
At
June 30, 2024, the Company had a short term amount due to Clayton Adams, its Chief Executive Officer and founder, in the amount of $91,119
for operational expenses paid by a credit card in his name. At June 30, 2023, that amount was $12,402. The Company has a verbal agreement
with Mr. Adams to pay the credit card charges directly to the issuing financial institution as they become due and is current on these
payments.
On
October 4, 2022, the Company issued a promissory note to each of Matthew Atkinson, the Company’s Chief Executive Officer at such
time, and Clayton Adams, the Company’s President at such time, in the principal amount of $104,450 each for a total of $208,900.
These notes bore interest at a rate of 5% per annum beginning on the 30th day after issuance and were due on the 60th day following written
demand from the holder. As of June 30, 2023, the Company recorded this as a short-term note payable on the balance sheet, due to the
demand terms of the agreement, and recorded related accrued interest of $7,698. On May 29, 2024, the Company repaid these two promissory
notes, including interest accrued of $8,506 each.
On
October 17, 2022, the Company entered into a consulting agreement with Birddog Capital, LLC (“Birddog”), a limited liability
company owned by Clayton Adams, a significant security holder at such time and the Company’s current Chief Executive Officer, pursuant
to which the Company engaged Birddog to provide management services to the Company. Pursuant to the consulting agreement, the Company
agreed to pay Birddog a monthly fee of $6,000 commencing on October 17, 2022. The Company also agreed to reimburse Birddog for all pre-approved
business expenses. The term of the consulting agreement was for one (1) year. On April 1, 2024, the Company entered into a new consulting
agreement with Birddog which provides for a monthly fee of $22,000. In addition, the Company agreed to pay Birddog $175,000 upon completion
of the initial public offering and grant Birddog 500,000 restricted stock units, with 250,000 shares vesting immediately and 250,000
shares vesting eighteen months after issuance. The consulting agreement expires on October 23, 2025.
On
October 17, 2022, the Company entered into a consulting agreement with Elev8, a business consulting company owned by Matthew Atkinson,
the Company’s President and a significant security holder at such time, pursuant to which the Company engaged Elev8 to provide
management services to the Company. Pursuant to the consulting agreement, the Company agreed to pay Elev8 a monthly fee of $6,000 commencing
on October 17, 2022. The Company also agreed to reimburse Elev8 for all pre-approved business expenses. The Company has no outstanding
balances related to this agreement as of June 30, 2024. On
July 27, 2023, the Company agreed to purchase approximately $105,000 worth of inventory from Nebraska C. Ozone, LLC, a related party
business owned by Lisa Roskens, a significant stockholder and the principal officer of Burlington, due to an open purchase order that
the Predecessor had with an inventory vendor that was not included in the liabilities assumed from the Predecessor per the terms of the
acquisition purchase agreement. The inventory is to be purchased as needed, consistent with other inventory purchases. However, if the
entire $105,000 amount is not purchased by March 31, 2024, the balance at that date begins accruing interest at a rate of seven percent
(7%) per annum until it is paid in full. As of June 30, 2024, the Company has not purchased any of the inventory and as such, has accrued
interest of $2,471.
On
March 26, 2024, the Company entered into a loan agreement with Clayton Adams, a significant stockholder, pursuant to which the Company
issued a revolving credit note to Mr. Adams in the principal amount of up to $500,000. Pursuant to the loan agreement and note, Mr. Adams
agreed to provide advances to the Company upon request during the period commencing on April 25, 2024 and continuing until the second
anniversary of such date, which is referred to as the maturity date. This note accrues simple interest on the outstanding principal amount
at the rate of 8% per annum, with all principal and interest due on the maturity date; provided that upon an event of default (as defined
in the note), such rate shall increase to 13%. The Company may prepay the note at any time without penalty or premium. The note is unsecured
and contains customary events of default for a loan of this type. As of June 30, 2024, no advances have been made and the principal amount
of this note is $0.
|
X |
- DefinitionThe entire disclosure for related party transactions. Examples of related party transactions include transactions between (a) a parent company and its subsidiary; (b) subsidiaries of a common parent; (c) and entity and its principal owners; and (d) affiliates.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/disclosureRef -Topic 946 -SubTopic 20 -Name Accounting Standards Codification -Section 50 -Paragraph 2 -Publisher FASB -URI https://asc.fasb.org/1943274/2147480990/946-20-50-2
Reference 2: http://www.xbrl.org/2003/role/disclosureRef -Topic 946 -SubTopic 20 -Name Accounting Standards Codification -Section 50 -Paragraph 5 -Publisher FASB -URI https://asc.fasb.org/1943274/2147480990/946-20-50-5
Reference 3: http://www.xbrl.org/2003/role/disclosureRef -Topic 946 -SubTopic 20 -Name Accounting Standards Codification -Section 50 -Paragraph 6 -Publisher FASB -URI https://asc.fasb.org/1943274/2147480990/946-20-50-6
Reference 4: http://www.xbrl.org/2003/role/disclosureRef -Topic 946 -SubTopic 235 -Name Accounting Standards Codification -Section 50 -Paragraph 2 -Subparagraph (c) -Publisher FASB -URI https://asc.fasb.org/1943274/2147477968/946-235-50-2
Reference 5: http://www.xbrl.org/2003/role/disclosureRef -Topic 946 -SubTopic 235 -Name Accounting Standards Codification -Section 50 -Paragraph 2 -Subparagraph (e) -Publisher FASB -URI https://asc.fasb.org/1943274/2147477968/946-235-50-2
Reference 6: http://www.xbrl.org/2003/role/disclosureRef -Topic 850 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 1 -Subparagraph (d) -Publisher FASB -URI https://asc.fasb.org/1943274/2147483326/850-10-50-1
Reference 7: http://www.xbrl.org/2003/role/disclosureRef -Topic 946 -SubTopic 220 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.6-07(2)(g)(3)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147479134/946-220-S99-1
Reference 8: http://www.xbrl.org/2003/role/disclosureRef -Topic 946 -SubTopic 220 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.6-07(2)(c)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147479134/946-220-S99-1
Reference 9: http://www.xbrl.org/2003/role/disclosureRef -Topic 946 -SubTopic 220 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.6-07(2)(e)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147479134/946-220-S99-1
Reference 10: http://www.xbrl.org/2003/role/disclosureRef -Topic 850 -Name Accounting Standards Codification -Publisher FASB -URI https://asc.fasb.org/850/tableOfContent
Reference 11: http://www.xbrl.org/2003/role/disclosureRef -Topic 850 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 6 -Publisher FASB -URI https://asc.fasb.org/1943274/2147483326/850-10-50-6
Reference 12: http://www.xbrl.org/2003/role/disclosureRef -Topic 850 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 1 -Subparagraph (a) -Publisher FASB -URI https://asc.fasb.org/1943274/2147483326/850-10-50-1
Reference 13: http://www.xbrl.org/2003/role/disclosureRef -Topic 850 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 1 -Subparagraph (b) -Publisher FASB -URI https://asc.fasb.org/1943274/2147483326/850-10-50-1
+ Details
Name: |
us-gaap_RelatedPartyTransactionsDisclosureTextBlock |
Namespace Prefix: |
us-gaap_ |
Data Type: |
dtr-types:textBlockItemType |
Balance Type: |
na |
Period Type: |
duration |
|
v3.24.3
Stockholders' Equity
|
12 Months Ended |
Jun. 30, 2024 |
Stockholders’ Equity [Abstract] |
|
Stockholders' Equity |
13. Stockholders’ Equity
The
Company’s authorized capital stock as of June 30, 2024 consists of 350,000,000 shares, consisting of (i) 300,000,000 shares of
common stock, par value $0.0001 per share, of which 50,000,000 shares are designated class A common stock and 250,000,000 shares are
designated as class B common stock; and (ii) 50,000,000 shares of “blank check” preferred stock, par value $0.0001 per share,
of which 4,000,000 are designated as series seed preferred stock.
Series
Seed Preferred Stock
Below
is a summary of the terms of the series seed preferred stock.
Ranking.
The series seed preferred stock ranks, as to the payment of dividends and the distribution of assets upon liquidation, dissolution or
winding up, senior to the common stock.
Liquidation
Rights. In the event of any voluntary or involuntary liquidation, dissolution or winding up of the Company or any deemed liquidation
event (as defined in the certificate of designation), before any payment shall be made to the holders of common stock by reason of their
ownership thereof, the holders of shares of series seed preferred stock shall be entitled to be paid out of the funds and assets available
for distribution to its stockholders, an amount per share equal to the greater of (a) $0.25 per share, plus any dividends declared but
unpaid thereon, or (b) such amount per share as would have been payable had all shares of series seed preferred stock been converted
into class A common stock immediately prior to such liquidation, dissolution or winding up or deemed liquidation event.
Dividends.
All dividends shall be declared pro rata on the common stock and series seed preferred stock on a pari passu basis according to the number
of shares of common stock held by such holders. For this purpose, each holder of shares of series seed preferred stock is to be treated
as holding the greatest whole number of shares of common stock then issuable upon conversion of all shares of series seed preferred stock
held by such holder.
Voting
Rights. The holders of series seed preferred stock shall have the right to one vote for each share of class A common stock into
which such series seed preferred stock could then be converted, and with respect to such vote, the holders shall have full voting rights
and powers equal to the voting rights and powers of the holders of class A common stock, and shall be entitled to vote together with
holders of class A common stock with respect to any question upon which holders of class A common stock have the right to vote. Conversion
Rights. Each share of series seed preferred stock shall be convertible at the option of the holder thereof into such number of
shares of class A common stock as is determined by dividing $0.25 per share by the conversion price in effect at the time of conversion.
The conversion price is initially $0.25 per share (subject to appropriate adjustment in the event of any stock dividend, stock split,
combination, recapitalization, or merger or consolidation). In addition, all outstanding shares of series seed preferred stock shall
automatically be converted into shares of common A common stock upon (a) the closing of the sale of shares of class A common stock to
the public in a public offering pursuant to an effective registration statement under the Securities Act of 1933, as amended (or a qualified
offering statement under Regulation A of the Securities Act, as amended), (b) the date that the Company or a successor to the Company
becomes an issuer with a class of securities registered under Section 12 or subject to Section 15(d) of the Securities Exchange Act of
1934, as amended (“Exchange Act”) and is subject to the periodic and current reporting requirements of Section 13 or 15(d)
of the Exchange Act or is required to file reports under Regulation A of the Securities Act of 1933, as amended, or (c) the date and
time, or the occurrence of an event, specified by vote or written consent of holders of at least a majority of the outstanding shares
of series seed preferred stock at the time of such vote or consent, voting as a single class on an as-converted basis.
For
the Year Ended June 30, 2023
In
September 2022, the Company issued an aggregate of 4,000,000 shares of series seed preferred stock at a purchase price of $0.25 per share.
As
of June 30, 2023, 4,000,000 shares of series seed preferred stock were issued and outstanding.
For
the Year Ended June 30, 2024
During
the year ended June 30, 2024, a total of 4,000,000 shares of series seed preferred stock were converted into 4,000,000 shares of class
A common stock.
As
of June 30, 2024, no shares of series seed preferred stock were issued and outstanding.
Common
Stock
The
Company has two classes of authorized common stock — class A common stock and class B common stock. The rights of the holders of
the class A common stock and class B common stock are identical, except with respect to voting and conversion. Each share of class A
common stock is entitled to ten votes per share and is convertible into one share of class B common stock. Each share of class B common
stock is entitled to one vote per share. As of June 30, 2024, all of the outstanding class A common stock was held by one of the Company’s
founders, which is also the current Chief Executive Officer.
For
the Year Ended June 30, 2023
On
August 26, 2022, the Company issued an aggregate of 1,000,000 shares of class A common stock at a purchase price of $0.0001 per share.
In October and November 2022, the Company issued an aggregate of 660,921 shares of class B common stock at a purchase price of $1.74
per share. On November 29, 2022, the Company issued 777,778 shares of class B common stock upon the exercise of a warrant for an aggregate
exercise price of $500,000. On April 1, 2023, the Company issued 17,241 shares of class B common stock to a professional firm in exchange
for services at $1.74 per share. Accordingly, stock compensation expense in the amount of $29,999 was recorded by the Company. On June
1, 2023, an aggregate of 340,000 shares of class A common stock were converted into an aggregate of 340,000 shares of class B common
stock.
As
of June 30, 2023, there were 660,000 shares of class A common stock and 1,795,940 shares of class B common stock issued and outstanding. For
the Year Ended June 30, 2024
In
July 2023, the Company issued 1,000,000 shares of class A common stock upon the conversion of 1,000,000 shares of series seed preferred
stock. In addition, the Company issued a total of 1,310,000 shares of class B common stock upon the conversion of 1,310,000 shares of
class A common stock. In February 2024, the Company issued a total of 2,000,000 shares of class A common stock upon the conversion of
2,000,000 shares of series seed preferred stock, which were immediately converted into 2,000,000 shares of class B common stock upon
issuance. On February 6, 2024, the Company issued 200,000 shares of class B common stock upon the conversion of 200,000 shares of class
A common stock. On April 30, 2024, the Company issued 1,000,000 shares of class A common stock upon the conversion of 1,000,000 shares
of series seed preferred stock. In addition, upon closing of the initial public offering, the Company sold 1,250,000 shares of class
B common stock for proceeds of $3,343,547, net of $1,656,453 of issuance and deferred offering costs. On April 30, 2024, the Company
issued 175,000 shares of class B common stock pursuant to restricted stock award and 87,500 shares of class B common stock upon vesting
of a restricted stock unit award granted under the 2022 Plan (as defined below). On May 2, 2024, the Company issued an aggregate of 257,479
shares of class B common stock upon the conversion of the 10% original issue discount convertible promissory notes issued on January
30, 2024 (see Note 11), which included principal of $225,000 and accrued interest of $37,479. On May 15, 2024, the Company issued 880,000
shares of class B common stock upon the conversion of 880,000 shares of class A common stock. On June 12, 2024, the Company issued 5,000
shares of class B common stock upon vesting of a restricted stock unit award granted under the 2022 Plan.
As
of June 30, 2024, there were 270,000 shares of class A common stock and 7,960,919 shares of class B common stock issued and outstanding.
2022
Equity Incentive Plan
On
September 16, 2022, the Company’s board of directors adopted the Company’s 2022 Equity Incentive Plan (as amended, the “2022
Plan”), which was adopted by stockholders on November 18, 2022, which reserved a total of 1,736,819 share of the Company’s
class B common stock for issuance. On January 3, 2024, the Company adopted an amendment to the 2022 Plan, which increased the total shares
of class B common stock available for grant to 3,240,000. Additionally, the number of shares of class B common stock available for issuance
under the 2022 Plan will automatically increase on January 1 of each calendar year during the term of the 2022 Plan by an amount equal
to 5% of the total number of shares of class B common stock issued and outstanding on December 31 of the immediately preceding calendar
year.
Incentive
awards authorized under the 2022 Plan include, but are not limited to, nonqualified stock options, incentive stock options, restricted
stock awards, restricted stock units, performance grants intended to comply with Section 162(m) of the Internal Revenue Code of 1986,
as amended (the “Code”), and stock appreciation rights. If an incentive award granted under the 2022 Plan expires, terminates,
is unexercised or forfeited, the surrendered shares will become available for future awards under the 2022 Plan.
The
Company’s employees and advisors were granted awards under the 2022 Plan. Therefore, an allocation of the share-based compensation
was made to the Company.
Stock
Options
During the year ended June 30, 2023, the Company had issued options to purchase an aggregate of 2,000,000 shares of class A common stock at
an exercise price of $0.25 per share outside of the 2022 Plan and 770,000 shares of class B common stock at an average price of $2.21
per share under the 2022 Plan.
During
the year ended June 30, 2024, the Company issued additional options to purchase 525,000 shares of class B common stock at a weighted
average exercise price of $3.31 per share under the 2022 Plan.
All
of the class A options and 75,000 of the class B options were fully vested as of the grant date. The remaining class B options have a
graded vesting term based on continuous service during the vesting period. Warrants
On
October 14, 2022 and November 29, 2022, the Company issued warrants for the purchase of 42,241 and 4,022 shares of class B common stock,
respectively, to a third party as part of their compensation earned. The warrants are exercisable for a period of five years at an exercise
price of $1.74 (subject to adjustments for stock dividends, stock splits, mergers, consolidations and similar transactions). On March
5, 2024, the Company cancelled these warrants without issuing a replacement award. As the warrants were already vested, previously recognized
compensation cost was not reversed.
On
October 17, 2022, the Company issued a warrant for the purchase of 777,778 shares of class B common stock for an aggregate exercise price
of $500,000 to Burlington. On November 29, 2022, Burlington exercised this warrant in full.
On
April 30, 2024, the Company issued a warrant for the purchase of 87,500 shares of class B common stock at an exercise price of $5.00,
subject to adjustments, to the representative of the underwriters in the initial public offering. The warrant will be exercisable at
any time and from time to time, in whole or in part, during the period commencing on April 30, 2024 and ending on April 25, 2029 and
may be exercised on a cashless basis under certain circumstances.
Restricted
Stock Awards
On
April 30, 2024, the Company granted a restricted stock award under the 2022 Plan for 175,000 shares of class B common stock, of which
15,000 shares vested on the date of grant, 10,625 shares will vest quarterly through June 30, 2026 and the remaining 75,000 shares will
vest as the grantee reaches certain sales targets in a twelve month period.
On
April 30, 2024, the Company granted a restricted stock unit award under the 2022 Plan for 1,300,000 shares of class B common stock, of
which 87,500 shares vested and were issued on the date of grant. In June 2024, the participant and the Company agreed to separate. As
a result, the participant kept the 87,500 shares that were vested and forfeited all other shares available under the award. In addition
to the 87,500 shares, the participant will also receive 20,000 shares of class B common stock on January 2, 2025.
On
June 12, 2024, the Company granted a restricted stock unit award under the 2022 Plan for 188,000 shares of class B common
stock, of which 5,000 shares vested and were issued on the date of grant and, 5,000 will vest on July 12, 2024. In addition, 18,000 shares
vest upon completion of tasks as outlined between the Company and grantee and an additional 160,000 shares will vest as the Company achieves
certain sales targets in a twelve-month period.
The
information presented in the following table represents the restricted stock awards, including performance-based awards, granted and
outstanding during the period:
| |
Performance-
Based
Restricted
Shares | | |
Service-Based
Restricted
Shares | | |
Weighted Average Grant Date
Fair Value | |
Beginning balance | |
| - | | |
| - | | |
$ | - | |
Granted | |
| - | | |
| - | | |
| - | |
Forfeited | |
| - | | |
| - | | |
| - | |
Vested | |
| - | | |
| - | | |
| - | |
Outstanding, unvested grants at June 30, 2023 | |
| - | | |
| - | | |
| - | |
Granted | |
| 235,000 | | |
| - | | |
| 3.10 | |
Granted | |
| - | | |
| 1,448,000 | | |
| 3.10 | |
Forfeited | |
| - | | |
| (1,212,500 | ) | |
| 3.10 | |
Vested | |
| - | | |
| (107,500 | ) | |
| 3.10 | |
Outstanding, unvested grants at June 30, 2024 | |
| 235,000 | | |
| 128,000 | | |
$ | 3.09 | |
Stock-based
Compensation
Stock
options and warrants are granted at the fair market value of the underlying common stock on the date of grant. The Company recognizes
compensation expense for these awards using the straight-line recognition method over the vesting period. The
fair value of stock options and warrants was estimated at the date of grant using a Black-Scholes option-pricing model with the following
weighted average assumptions for the years ended June 30, 2024 and 2023:
| | June 30,
2024 | | | June 30,
2023 | | Risk-free interest rate | | | 5.10 | % | | | 3.80 | % | Dividend yield | | | 0.0 | % | | | 0.0 | % | Expected volatility | | | 47.44 | % | | | 54.04 | % | Expected life of awards | | | 3.3 years | | | | 3.9 years | | Fair value of awards granted during the year | | $ | 0.90 | | | $ | 1.35 | |
The
risk-free interest rate is based on U.S. government issues with a remaining term equal to the expected life of the awards. The determination
of expected volatility is based on historical volatility of an appropriate industry sector index. The weighted average expected term
was estimated for options using the average of the vesting term and contractual term of the awards. The weighted-average fair value per
share of total awards granted during the years ended June 30, 2024 and 2023 was $1.35 and $0.90, respectively.
| | Warrants | | | Stock Options | | | Weighted Average Remaining Life (years) | | | Weighted Average Exercise Price | | Beginning balance | | | - | | | | - | | | | - | | | $ | - | | Granted | | | 824,041 | | | | - | | | | 0.44 | | | | 0.69 | | Granted | | | - | | | | 2,770,000 | | | | 4.77 | | | | 0.51 | | Cancelled | | | - | | | | - | | | | - | | | | - | | Forfeited | | | - | | | | - | | | | - | | | | - | | Exercised | | | (777,778 | ) | | | - | | | | - | | | | 0.61 | | Outstanding, June 30, 2023 (2,125,152 shares exercisable) | | | 46,263 | | | | 2,770,000 | | | | 5.01 | | | $ | 0.59 | | Granted | | | - | | | | 525,000 | | | | 2.44 | | | | 3.31 | | Granted | | | 87,500 | | | | | | | | 0.86 | | | | 0.86 | | Cancelled | | | (46,263 | ) | | | - | | | | | | | | 0.08 | | Forfeited | | | - | | | | - | | | | - | | | | - | | Exercised | | | - | | | | - | | | | - | | | | - | | Outstanding, June 30, 2024 (2,738,472 shares exercisable) | | | 87,500 | | | | 3,295,000 | | | | 3.30 | | | $ | 4.17 | | Total stock compensation expense for the year ended June 30, 2024 was $670,958. In addition, $94,850 of warrants issued to representative
of the underwriters in the initial public offering during the year ended June 30, 2024 were recorded as an offset to equity. Total stock
compensation expense for the period ended June 30, 2023 consists of $3,231,443 related to stock options and $857,889 of warrants. In addition,
$42,835 of warrants issued to representative of the underwriters in the initial public offering were recorded as an offset to equity as
of June 30, 2024. As of June 30, 2024, total unrecognized stock compensation expense was $930,433 with the weighted average period over
which it is expected to be recognized of 2.01 years.
|
X |
- References
+ Details
Name: |
us-gaap_StockholdersEquityAbstract |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:stringItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionThe entire disclosure for equity.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/disclosureRef -Topic 505 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 13 -Subparagraph (b) -Publisher FASB -URI https://asc.fasb.org/1943274/2147481112/505-10-50-13
Reference 2: http://www.xbrl.org/2003/role/disclosureRef -Topic 505 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 13 -Subparagraph (h) -Publisher FASB -URI https://asc.fasb.org/1943274/2147481112/505-10-50-13
Reference 3: http://www.xbrl.org/2003/role/disclosureRef -Topic 505 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 14 -Subparagraph (b) -Publisher FASB -URI https://asc.fasb.org/1943274/2147481112/505-10-50-14
Reference 4: http://www.xbrl.org/2003/role/disclosureRef -Topic 946 -SubTopic 235 -Name Accounting Standards Codification -Section 50 -Paragraph 2 -Subparagraph (a) -Publisher FASB -URI https://asc.fasb.org/1943274/2147477968/946-235-50-2
Reference 5: http://www.xbrl.org/2003/role/disclosureRef -Topic 946 -SubTopic 235 -Name Accounting Standards Codification -Section 50 -Paragraph 2 -Subparagraph (d) -Publisher FASB -URI https://asc.fasb.org/1943274/2147477968/946-235-50-2
Reference 6: http://www.xbrl.org/2003/role/disclosureRef -Topic 946 -SubTopic 505 -Name Accounting Standards Codification -Section 50 -Paragraph 6 -Publisher FASB -URI https://asc.fasb.org/1943274/2147478448/946-505-50-6
Reference 7: http://www.xbrl.org/2003/role/disclosureRef -Topic 815 -SubTopic 40 -Name Accounting Standards Codification -Section 50 -Paragraph 6 -Subparagraph (a) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480237/815-40-50-6
Reference 8: http://www.xbrl.org/2003/role/disclosureRef -Topic 505 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.3-04) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480008/505-10-S99-1
Reference 9: http://www.xbrl.org/2003/role/disclosureRef -Topic 235 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.4-08(e)(1)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480678/235-10-S99-1
Reference 10: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 505 -Name Accounting Standards Codification -Publisher FASB -URI https://asc.fasb.org/505/tableOfContent
Reference 11: http://www.xbrl.org/2003/role/disclosureRef -Topic 505 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 13 -Publisher FASB -URI https://asc.fasb.org/1943274/2147481112/505-10-50-13
Reference 12: http://www.xbrl.org/2003/role/disclosureRef -Topic 505 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 13 -Subparagraph (g) -Publisher FASB -URI https://asc.fasb.org/1943274/2147481112/505-10-50-13
Reference 13: http://www.xbrl.org/2003/role/disclosureRef -Topic 505 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 13 -Subparagraph (i) -Publisher FASB -URI https://asc.fasb.org/1943274/2147481112/505-10-50-13
Reference 14: http://www.xbrl.org/2003/role/disclosureRef -Topic 505 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 14 -Subparagraph (a) -Publisher FASB -URI https://asc.fasb.org/1943274/2147481112/505-10-50-14
Reference 15: http://www.xbrl.org/2003/role/disclosureRef -Topic 505 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 14 -Subparagraph (c) -Publisher FASB -URI https://asc.fasb.org/1943274/2147481112/505-10-50-14
Reference 16: http://www.xbrl.org/2003/role/disclosureRef -Topic 505 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 16 -Subparagraph (b) -Publisher FASB -URI https://asc.fasb.org/1943274/2147481112/505-10-50-16
Reference 17: http://www.xbrl.org/2003/role/disclosureRef -Topic 505 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 18 -Subparagraph (a) -Publisher FASB -URI https://asc.fasb.org/1943274/2147481112/505-10-50-18
Reference 18: http://www.xbrl.org/2003/role/disclosureRef -Topic 505 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 18 -Subparagraph (b) -Publisher FASB -URI https://asc.fasb.org/1943274/2147481112/505-10-50-18
Reference 19: http://www.xbrl.org/2003/role/disclosureRef -Topic 505 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 18 -Subparagraph (d) -Publisher FASB -URI https://asc.fasb.org/1943274/2147481112/505-10-50-18
+ Details
Name: |
us-gaap_StockholdersEquityNoteDisclosureTextBlock |
Namespace Prefix: |
us-gaap_ |
Data Type: |
dtr-types:textBlockItemType |
Balance Type: |
na |
Period Type: |
duration |
|
v3.24.3
Net Loss Per Share
|
12 Months Ended |
Jun. 30, 2024 |
Net Loss Per Share [Abstract] |
|
Net Loss Per Share |
14. Net Loss Per Share
The
following table sets forth the computation of basic and dilutive net income per share of class A and class B common stock:
| |
Year Ended June 30, 2024 | |
| |
Class A | | |
Class B | |
Basic and diluted net loss per share: | |
| | |
| |
Numerator | |
| | |
| |
Allocation of undistributed loss | |
$ | (171,420 | ) | |
$ | (2,110,322 | ) |
Denominator | |
| | | |
| | |
Weighted average number of shares used in per share computation | |
| 350,192 | | |
| 4,311,142 | |
Basic and diluted net loss per share | |
$ | (0.49 | ) | |
$ | (0.49 | ) |
| |
Period Ended June 30, 2023 (Successor) | |
| |
Class A | | |
Class B | |
Basic and diluted net loss per share: | |
| | |
| |
Numerator | |
| | | |
| | |
Allocation of undistributed loss | |
$ | (2,111,882 | ) | |
$ | (2,911,325 | ) |
Denominator | |
| | | |
| | |
Weighted average number of shares used in per share computation | |
| 967,987 | | |
| 1,334,414 | |
Basic and diluted net loss per share | |
$ | (2.18 | ) | |
$ | (2.18 | ) |
|
X |
- References
+ Details
Name: |
us-gaap_EarningsPerShareAbstract |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:stringItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionThe entire disclosure for earnings per share.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/disclosureRef -Topic 260 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 1 -Subparagraph (c) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482662/260-10-50-1
Reference 2: http://www.xbrl.org/2003/role/disclosureRef -Topic 260 -Name Accounting Standards Codification -Publisher FASB -URI https://asc.fasb.org/260/tableOfContent
Reference 3: http://www.xbrl.org/2003/role/disclosureRef -Topic 260 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 2 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482662/260-10-50-2
Reference 4: http://www.xbrl.org/2003/role/disclosureRef -Topic 260 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 3 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482662/260-10-50-3
+ Details
Name: |
us-gaap_EarningsPerShareTextBlock |
Namespace Prefix: |
us-gaap_ |
Data Type: |
dtr-types:textBlockItemType |
Balance Type: |
na |
Period Type: |
duration |
|
v3.24.3
Income Taxes
|
12 Months Ended |
Jun. 30, 2024 |
Income Taxes [Abstract] |
|
Income Taxes |
15. Income Taxes
The
Company files income tax returns in the U.S. federal and applicable state jurisdictions.
Management
is required to analyze all open tax years, as defined by the statute of limitations, for all major jurisdictions, which includes federal
and certain states. The fiscal year ended June 30, 2023 was the entity’s initial year of existence, and is not subject to federal
or state tax examinations prior to this period.
The
Company’s provision for income taxes is comprised of the following components for the year ended June 30, 2024:
| |
Years Ended | |
| |
6/30/2024 | | |
6/30/2023 | |
Current Tax Expense (Benefit) | |
| | |
| |
Federal | |
| - | | |
| - | |
State | |
| - | | |
| - | |
Current Tax Expense (Benefit) | |
$ | - | | |
$ | - | |
| |
| | | |
| | |
Deferred Tax Expense (Benefit) | |
| | | |
| | |
Federal | |
| - | | |
| - | |
State | |
| - | | |
| - | |
Deferred Tax Expense (Benefit) | |
| - | | |
| - | |
| |
| | | |
| | |
Total Income Tax Expense (Benefit) | |
$ | - | | |
$ | - | |
The
Company’s income tax expense from continuing operations for the year ended June 30, 2024 differed from the statutory federal rate
of 21% as follows:
Pre-Tax Book Income | |
$ | (2,281,742 | ) |
| |
Years Ended | |
| |
6/30/2024 | | |
6/30/2023 | |
| |
Amount | | |
Percent | | |
Amount | | |
Percent | |
Rate Reconciliation | |
| | |
| | |
| | |
| |
Federal tax (benefit) at a statutory rate | |
$ | (479,166 | ) | |
| 21 | % | |
$ | (1,054,873 | ) | |
| 21.00 | % |
State tax expense (benefit) | |
| (125,968 | ) | |
| 5.52 | % | |
| (277,654 | ) | |
| 5.53 | % |
Other Permanent Differences | |
| 804 | | |
| (0.04 | )% | |
| 490 | | |
| (0.01 | )% |
Increase (Decrease) in valuation allowance related to current period P&L activity | |
| 604,330 | | |
| (26.49 | )% | |
| 1,332,037 | | |
| (26.52 | )% |
Total tax expense | |
$ | - | | |
| 0.00 | % | |
$ | - | | |
| 0.00 | % |
Deferred
tax assets and liabilities consist of the following at June 30, 2024:
| |
Years Ended | |
| |
6/30/2024 | | |
6/30/2023 | |
Deferred Tax Assets | |
| | |
| |
Accrued Expenses | |
$ | 67,775 | | |
$ | 55,680 | |
Equity Compensation | |
| 1,186,561 | | |
| 1,092,856 | |
Lease Liabilities | |
| 145,913 | | |
| 129,075 | |
NOL Carryforwards | |
| 720,498 | | |
| 214,559 | |
Valuation Allowance | |
| (1,936,367 | ) | |
| (1,332,037 | ) |
Total Deferred Tax Assets | |
$ | 184,379 | | |
$ | 160,133 | |
| |
| | | |
| | |
Deferred Tax Liabilities | |
| | | |
| | |
Property and equipment | |
$ | 24 | | |
$ | (252 | ) |
Intangible Assets | |
| (31,881 | ) | |
| (561 | ) |
Prepaid Expenses | |
| (13,288 | ) | |
| (35,515 | ) |
ASC 842 Right of Use Asset | |
| (139,234 | ) | |
| (123,805 | ) |
Valuation Allowance | |
| - | | |
| - | |
Total Deferred Tax Liabilities | |
$ | (184,379 | ) | |
$ | (160,133 | ) |
Net Deferred Tax Asset (Liability) | |
$ | - | | |
$ | - | |
In
assessing the realizability of deferred tax assets, management considers whether it is more-likely-than-not that some portion of the
deferred tax asset will not be realized. The ultimate realization of deferred tax assets is dependent upon the generation of future taxable
income during the periods in which those temporary differences become deductible.
As
of June 30, 2024, the Company recognized a full valuation allowance on its net deferred tax asset to reflect the fact it is not more-likely-than-not
to realize any portion of the asset.
| |
Years Ended | |
| |
6/30/2024 | | |
6/30/2023 | |
Other Items – All Gross | |
| | |
| |
Federal NOL Carryovers | |
$ | 2,715,784 | | |
$ | 808,741 | |
State NOL Carryovers | |
$ | 2,715,784 | | |
$ | 808,741 | |
At
June 30, 2024 and 2023, the Company had net operating loss carryforwards for Federal income tax purposes of $2,715,784 and $808,741,
respectively, which would be available to offset future federal taxable income, if any, and would not be subset to expiration. At June
30, 2024 and 2023, the Company has net operating loss carryforwards for state income tax purposes of $2,715,784 and $808,741, which are
available to offset future state taxable income, which is subject to expiration beginning in 2043.
|
X |
- DefinitionThe entire disclosure for income tax.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/disclosureRef -Topic 740 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 12 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482685/740-10-50-12
Reference 2: http://www.xbrl.org/2003/role/exampleRef -Topic 740 -SubTopic 10 -Name Accounting Standards Codification -Section 55 -Paragraph 231 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482663/740-10-55-231
Reference 3: http://www.xbrl.org/2003/role/disclosureRef -Topic 740 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 12C -Publisher FASB -URI https://asc.fasb.org/1943274/2147482685/740-10-50-12C
Reference 4: http://www.xbrl.org/2003/role/disclosureRef -Topic 740 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 12B -Publisher FASB -URI https://asc.fasb.org/1943274/2147482685/740-10-50-12B
Reference 5: http://www.xbrl.org/2003/role/disclosureRef -Topic 740 -SubTopic 270 -Name Accounting Standards Codification -Section 50 -Paragraph 1 -Publisher FASB -URI https://asc.fasb.org/1943274/2147477891/740-270-50-1
Reference 6: http://www.xbrl.org/2003/role/disclosureRef -Topic 740 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SAB Topic 6.I.5.Q1) -Publisher FASB -URI https://asc.fasb.org/1943274/2147479360/740-10-S99-1
Reference 7: http://www.xbrl.org/2003/role/disclosureRef -Topic 946 -SubTopic 20 -Name Accounting Standards Codification -Section 50 -Paragraph 13 -Publisher FASB -URI https://asc.fasb.org/1943274/2147480990/946-20-50-13
Reference 8: http://www.xbrl.org/2003/role/disclosureRef -Topic 235 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.4-08(h)(2)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480678/235-10-S99-1
Reference 9: http://www.xbrl.org/2003/role/disclosureRef -Topic 740 -Name Accounting Standards Codification -Publisher FASB -URI https://asc.fasb.org/740/tableOfContent
Reference 10: http://www.xbrl.org/2003/role/disclosureRef -Topic 740 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 14 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482685/740-10-50-14
Reference 11: http://www.xbrl.org/2003/role/disclosureRef -Topic 740 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 21 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482685/740-10-50-21
Reference 12: http://www.xbrl.org/2003/role/disclosureRef -Topic 740 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 17 -Subparagraph (b) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482685/740-10-50-17
Reference 13: http://www.xbrl.org/2003/role/disclosureRef -Topic 740 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 2 -Subparagraph (SAB Topic 11.C) -Publisher FASB -URI https://asc.fasb.org/1943274/2147479360/740-10-S99-2
Reference 14: http://www.xbrl.org/2003/role/disclosureRef -Topic 740 -SubTopic 30 -Name Accounting Standards Codification -Section 50 -Paragraph 2 -Subparagraph (a) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482603/740-30-50-2
+ Details
Name: |
us-gaap_IncomeTaxDisclosureTextBlock |
Namespace Prefix: |
us-gaap_ |
Data Type: |
dtr-types:textBlockItemType |
Balance Type: |
na |
Period Type: |
duration |
|
v3.24.3
Commitments and Contingencies
|
12 Months Ended |
Jun. 30, 2024 |
Commitments and Contingencies [Abstract] |
|
Commitments and Contingencies |
16. Commitments and Contingencies
Legal
Proceedings
From
time to time, the Company may become involved in various lawsuits and legal proceedings which arise in the ordinary course of business.
However, litigation is subject to inherent uncertainties and an adverse result in these or other matters may arise from time to time
that may harm our business. The Company is aware of one legal claim and has accrued approximately $108,000 for such claim (Note 17).
The Company is currently not aware of any other such legal proceedings or claims that it believes will have a material adverse effect
on its business, financial condition or operating results.
Retirement
Plans
The
Successor does not maintain a defined contribution plan or any other type of retirement plan for its employees. For
the period of July 1, 2022 through October 16, 2022, the Predecessor maintained a defined contribution 401(k) plan available to eligible
employees. Employee contributions are voluntary and are determined on an individual basis, limited to the maximum amount allowable under
federal tax regulations. Matching contributions to the 401(k) plan are made for certain eligible employees to meet the non- discrimination
provisions of the plan. During this period, the Predecessor made a contribution of $1,512.
Leases
The
Company has a non-cancellable operating lease commitment for its office facility expiring in 2028. Rent expense totaled $130,723 and
$57,626 for the years ended June 30, 2024 and 2023, respectively.
The
following table discloses the lease cost, discount rate, and remaining lease term for operating leases as of June 30, 2024 and 2023:
| | June 30,
2024 | | | June 30,
2023 | | Operating lease cost | | $ | 130,723 | | | $ | 57,626 | | Remaining lease term | | | 3.7 years | | | | 4.7 years | | Discount rate | | | 6.56 | % | | | 6.00 | % |
The
discount rate was determined using the Company’s external debt and was adjusted for collateralization, term and lease amount.
The
following table discloses the undiscounted cash flows on an annual basis and a reconciliation of the undiscounted cash flows of operating
lease liabilities recognized in the balance sheet as of June 30, 2024:
Year
Ended June 30, | |
| |
2025 | |
$ | 163,147 | |
2026 | |
| 167,226 | |
2027 | |
| 171,407 | |
2028 | |
| 116,160 | |
2029 | |
| - | |
Total undiscounted cash flows | |
| 617,940 | |
Less amount representing interest | |
| (67,949 | ) |
Present value of lease liabilities | |
| 549,991 | |
Less current portion | |
| (131,887 | ) |
Noncurrent lease liabilities | |
$ | 418,104 | |
|
X |
- References
+ Details
Name: |
us-gaap_CommitmentsAndContingenciesDisclosureAbstract |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:stringItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionThe entire disclosure for commitments and contingencies.
+ ReferencesReference 1: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 405 -SubTopic 30 -Name Accounting Standards Codification -Publisher FASB -URI https://asc.fasb.org/405-30/tableOfContent
Reference 2: http://www.xbrl.org/2003/role/disclosureRef -Topic 440 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 4 -Subparagraph (a) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482648/440-10-50-4
Reference 3: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 450 -Name Accounting Standards Codification -Publisher FASB -URI https://asc.fasb.org/450/tableOfContent
Reference 4: http://www.xbrl.org/2003/role/disclosureRef -Topic 954 -SubTopic 440 -Name Accounting Standards Codification -Section 50 -Paragraph 1 -Subparagraph (a) -Publisher FASB -URI https://asc.fasb.org/1943274/2147478522/954-440-50-1
Reference 5: http://www.xbrl.org/2003/role/disclosureRef -Topic 440 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 4 -Subparagraph (c) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482648/440-10-50-4
Reference 6: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 440 -Name Accounting Standards Codification -Publisher FASB -URI https://asc.fasb.org/440/tableOfContent
+ Details
Name: |
us-gaap_CommitmentsAndContingenciesDisclosureTextBlock |
Namespace Prefix: |
us-gaap_ |
Data Type: |
dtr-types:textBlockItemType |
Balance Type: |
na |
Period Type: |
duration |
|
v3.24.3
Subsequent Events
|
12 Months Ended |
Jun. 30, 2024 |
Subsequent Events [Abstract] |
|
Subsequent Events |
17. Subsequent Events
The Company has evaluated events subsequent to June 30, 2024, to assess
the need for potential recognition or disclosure. Such events were evaluated through September 20, 2024, the date the financial statements
were available to be issued. The following were noted:
Lawsuit
On
August 20, 2024, the Company’s former Chief Executive Officer, Matthew Atkinson, filed a lawsuit against the Company in the State
of Nebraska claiming compensation, unreimbursed expenses and accrued and unpaid vacation owed to him prior to his resignation in February
2024. The Company has accrued approximately $108,000 for such claim (see Note 16).
Product
Development Proposal
On
August 20, 2024, the Company entered into a product development proposal with E-Business International Incorporation, pursuant to which
Business International Incorporation, an engineering company, will look for more efficient ways to assemble some of the Company’s
units, and will then take over assembly of certain products using overseas facilities.
Distributor
Agreement
On
September 10, 2024, the Company entered into a sole distributorship agreement with Consensus B.V., pursuant to which Consensus B.V. will
act as sole distributor of the Company’s products in the European Union, United Kingdom, Bahrain, Kuwait, Oman, Qatar, Saudi Arabia
and United Arab Emirates. The agreement is for a term of five years and may be terminated by either party upon not less than four months’
notice; provided that either party may terminate the agreement immediately upon a substantial breach of the agreement, as more particularly
described in the agreement.
|
X |
- References
+ Details
Name: |
us-gaap_SubsequentEventsAbstract |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:stringItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionThe entire disclosure for significant events or transactions that occurred after the balance sheet date through the date the financial statements were issued or the date the financial statements were available to be issued. Examples include: the sale of a capital stock issue, purchase of a business, settlement of litigation, catastrophic loss, significant foreign exchange rate changes, loans to insiders or affiliates, and transactions not in the ordinary course of business.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/disclosureRef -Topic 855 -Name Accounting Standards Codification -Publisher FASB -URI https://asc.fasb.org/855/tableOfContent
Reference 2: http://www.xbrl.org/2003/role/disclosureRef -Topic 855 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 2 -Subparagraph (a) -Publisher FASB -URI https://asc.fasb.org/1943274/2147483399/855-10-50-2
+ Details
Name: |
us-gaap_SubsequentEventsTextBlock |
Namespace Prefix: |
us-gaap_ |
Data Type: |
dtr-types:textBlockItemType |
Balance Type: |
na |
Period Type: |
duration |
|
v3.24.3
X |
- ReferencesReference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher SEC -Name Regulation S-K -Number 229 -Section 402 -Subsection v -Paragraph 1
+ Details
Name: |
ecd_PvpTable |
Namespace Prefix: |
ecd_ |
Data Type: |
xbrli:stringItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionThe portion of profit or loss for the period, net of income taxes, which is attributable to the parent.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/disclosureRef -Topic 250 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 6 -Publisher FASB -URI https://asc.fasb.org/1943274/2147483443/250-10-50-6
Reference 2: http://www.xbrl.org/2003/role/disclosureRef -Topic 250 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 9 -Publisher FASB -URI https://asc.fasb.org/1943274/2147483443/250-10-50-9
Reference 3: http://www.xbrl.org/2003/role/disclosureRef -Topic 805 -SubTopic 60 -Name Accounting Standards Codification -Section 65 -Paragraph 1 -Subparagraph (g) -Publisher FASB -URI https://asc.fasb.org/1943274/2147476176/805-60-65-1
Reference 4: http://www.xbrl.org/2003/role/disclosureRef -Topic 740 -SubTopic 323 -Name Accounting Standards Codification -Section 65 -Paragraph 2 -Subparagraph (g)(3) -Publisher FASB -URI https://asc.fasb.org/1943274/2147478666/740-323-65-2
Reference 5: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 220 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 2 -Subparagraph (SX 210.5-03(20)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147483621/220-10-S99-2
Reference 6: http://www.xbrl.org/2003/role/disclosureRef -Topic 235 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.4-08(g)(1)(ii)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480678/235-10-S99-1
Reference 7: http://www.xbrl.org/2003/role/disclosureRef -Topic 323 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 3 -Subparagraph (c) -Publisher FASB -URI https://asc.fasb.org/1943274/2147481687/323-10-50-3
Reference 8: http://www.xbrl.org/2003/role/disclosureRef -Topic 825 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 28 -Subparagraph (f) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482907/825-10-50-28
Reference 9: http://www.xbrl.org/2003/role/disclosureRef -Topic 220 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 6 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482765/220-10-50-6
Reference 10: http://www.xbrl.org/2003/role/disclosureRef -Topic 250 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 3 -Publisher FASB -URI https://asc.fasb.org/1943274/2147483443/250-10-50-3
Reference 11: http://www.xbrl.org/2003/role/disclosureRef -Topic 250 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 1 -Subparagraph (b)(2) -Publisher FASB -URI https://asc.fasb.org/1943274/2147483443/250-10-50-1
Reference 12: http://www.xbrl.org/2003/role/disclosureRef -Topic 815 -SubTopic 40 -Name Accounting Standards Codification -Section 65 -Paragraph 1 -Subparagraph (f) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480175/815-40-65-1
Reference 13: http://www.xbrl.org/2003/role/disclosureRef -Topic 250 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 8 -Publisher FASB -URI https://asc.fasb.org/1943274/2147483443/250-10-50-8
Reference 14: http://www.xbrl.org/2003/role/disclosureRef -Topic 250 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 11 -Subparagraph (a) -Publisher FASB -URI https://asc.fasb.org/1943274/2147483443/250-10-50-11
Reference 15: http://www.xbrl.org/2003/role/disclosureRef -Topic 250 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 11 -Subparagraph (b) -Publisher FASB -URI https://asc.fasb.org/1943274/2147483443/250-10-50-11
Reference 16: http://www.xbrl.org/2003/role/disclosureRef -Topic 250 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 4 -Publisher FASB -URI https://asc.fasb.org/1943274/2147483443/250-10-50-4
Reference 17: http://www.xbrl.org/2003/role/exampleRef -Topic 946 -SubTopic 830 -Name Accounting Standards Codification -Section 55 -Paragraph 10 -Publisher FASB -URI https://asc.fasb.org/1943274/2147479168/946-830-55-10
Reference 18: http://www.xbrl.org/2003/role/disclosureRef -Topic 946 -SubTopic 220 -Name Accounting Standards Codification -Section 45 -Paragraph 7 -Publisher FASB -URI https://asc.fasb.org/1943274/2147479105/946-220-45-7
Reference 19: http://www.xbrl.org/2003/role/disclosureRef -Topic 944 -SubTopic 220 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.7-04(18)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147477250/944-220-S99-1
Reference 20: http://www.xbrl.org/2003/role/disclosureRef -Topic 946 -SubTopic 220 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.6-07(9)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147479134/946-220-S99-1
Reference 21: http://www.xbrl.org/2003/role/disclosureRef -Topic 946 -SubTopic 220 -Name Accounting Standards Codification -Section S99 -Paragraph 3 -Subparagraph (SX 210.6-09(1)(d)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147479134/946-220-S99-3
Reference 22: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1A -Subparagraph (SX 210.13-01(a)(4)(i)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480097/470-10-S99-1A
Reference 23: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 470 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1A -Subparagraph (SX 210.13-01(a)(4)(ii)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480097/470-10-S99-1A
Reference 24: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1A -Subparagraph (SX 210.13-01(a)(4)(iii)(A)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480097/470-10-S99-1A
Reference 25: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1A -Subparagraph (SX 210.13-01(a)(4)(iv)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480097/470-10-S99-1A
Reference 26: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1A -Subparagraph (SX 210.13-01(a)(5)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480097/470-10-S99-1A
Reference 27: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1B -Subparagraph (SX 210.13-02(a)(4)(i)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480097/470-10-S99-1B
Reference 28: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1B -Subparagraph (SX 210.13-02(a)(4)(iii)(A)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480097/470-10-S99-1B
Reference 29: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1B -Subparagraph (SX 210.13-02(a)(4)(iii)(B)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480097/470-10-S99-1B
Reference 30: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1B -Subparagraph (SX 210.13-02(a)(4)(iv)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480097/470-10-S99-1B
Reference 31: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1B -Subparagraph (SX 210.13-02(a)(5)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480097/470-10-S99-1B
Reference 32: http://www.xbrl.org/2003/role/disclosureRef -Topic 260 -SubTopic 10 -Name Accounting Standards Codification -Section 45 -Paragraph 60B -Subparagraph (a) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482689/260-10-45-60B
Reference 33: http://www.xbrl.org/2003/role/disclosureRef -Topic 205 -SubTopic 20 -Name Accounting Standards Codification -Section 50 -Paragraph 7 -Publisher FASB -URI https://asc.fasb.org/1943274/2147483499/205-20-50-7
Reference 34: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 230 -SubTopic 10 -Name Accounting Standards Codification -Section 45 -Paragraph 28 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482740/230-10-45-28
Reference 35: http://www.xbrl.org/2003/role/disclosureRef -Topic 220 -SubTopic 10 -Name Accounting Standards Codification -Section 45 -Paragraph 1A -Subparagraph (a) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482790/220-10-45-1A
Reference 36: http://www.xbrl.org/2003/role/disclosureRef -Topic 220 -SubTopic 10 -Name Accounting Standards Codification -Section 45 -Paragraph 1B -Subparagraph (a) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482790/220-10-45-1B
Reference 37: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 942 -SubTopic 220 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.9-04(22)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147478524/942-220-S99-1
+ Details
Name: |
us-gaap_NetIncomeLoss |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:monetaryItemType |
Balance Type: |
credit |
Period Type: |
duration |
|
v3.24.3
X |
- ReferencesReference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher SEC -Name Regulation S-K -Number 229 -Section 408 -Subsection a -Paragraph 1
+ Details
Name: |
ecd_NonRule10b51ArrAdoptedFlag |
Namespace Prefix: |
ecd_ |
Data Type: |
xbrli:booleanItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- ReferencesReference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher SEC -Name Regulation S-K -Number 229 -Section 408 -Subsection a -Paragraph 1
+ Details
Name: |
ecd_NonRule10b51ArrTrmntdFlag |
Namespace Prefix: |
ecd_ |
Data Type: |
xbrli:booleanItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- ReferencesReference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher SEC -Name Regulation S-K -Number 229 -Section 408 -Subsection a -Paragraph 1
+ Details
Name: |
ecd_Rule10b51ArrAdoptedFlag |
Namespace Prefix: |
ecd_ |
Data Type: |
xbrli:booleanItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- ReferencesReference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher SEC -Name Regulation S-K -Number 229 -Section 408 -Subsection a -Paragraph 1
+ Details
Name: |
ecd_Rule10b51ArrTrmntdFlag |
Namespace Prefix: |
ecd_ |
Data Type: |
xbrli:booleanItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- ReferencesReference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher SEC -Name Regulation S-K -Number 229 -Section 408 -Subsection a -Paragraph 2 -Subparagraph A
+ Details
Name: |
ecd_TradingArrByIndTable |
Namespace Prefix: |
ecd_ |
Data Type: |
xbrli:stringItemType |
Balance Type: |
na |
Period Type: |
duration |
|
v3.24.3
Accounting Policies, by Policy (Policies)
|
12 Months Ended |
Jun. 30, 2024 |
Summary of Significant Accounting Policies [Abstract] |
|
Basis of Presentation and Consolidation |
Basis
of Presentation and Consolidation The
accompanying condensed financial statements have been prepared in accordance with accounting principles generally accepted in the United
States of America (“U.S. GAAP”) and pursuant to the rules and regulations of the Securities and Exchange Commission (the
“SEC”). In the opinion of management, all adjustments considered necessary for a fair presentation have been included. The
financial statements of the Company (Successor) are presented since the date of acquisition (October 17, 2022) through the period ended
June 30, 2023. The
results of the Predecessor represent the combined financial statements of the accounts of CleanCore Solutions, LLC, TetraClean Systems,
LLC and Food Safety Technologies, LLC. These combined financial statements include the accompanying combined statements of operation,
combined statement of members’ equity and combined statement of cash flows for the period July 1, 2022 through October 16, 2022.
All intercompany balances and transactions among the combined entities have been eliminated. In the opinion of predecessor management,
all adjustments considered necessary for a fair presentation have been included.
|
Use of Estimates |
Use
of Estimates The
preparation of the Company’s and Predecessor’s financial statements require management to make estimates and assumptions
that impact the reported amounts of assets, liabilities and expenses and the disclosure in the Company’s combined financial statements
and accompanying notes. The Company bases its estimates on historical experience and on various other assumptions that are believed to
be reasonable under the circumstances. By their nature, estimates are subject to an inherent degree of uncertainty and, as such, actual
results may differ from management’s estimates. Significant estimates and assumptions made by the Company are allowance for bad
debt, useful lives of fixed assets, warranty liabilities, accrued contingent liabilities, and allowance for inventory obsolescence.
|
Risks and Uncertainties |
Risks
and Uncertainties The
Company is subject to a number of risks similar to other early-stage companies including, but not limited to, profitability, the need
for additional financing to achieve its business strategy, ability to obtain regulatory approval, significant competition, and dependence
on key individuals.
|
Cash and Cash Equivalents |
Cash
and Cash Equivalents Cash
consists of cash in readily available checking and money market accounts. Cash is recorded at cost, which approximates fair value. As
of June 30, 2024 and 2023, cash balances were deposited at a major financial institution. Cash balances are subject to minimal credit
risk as the balances are with high credit quality financial institutions.
|
Concentration of Credit Risk |
Concentration
of Credit Risk Financial
instruments, which potentially subject the Company to significant concentration of credit risk, consist of cash. The Company maintains
deposits in federally insured financial institutions in excess of respective insured limits. The Company has not experienced any losses
in such accounts and management believes that the Company is not exposed to significant credit risk due to the financial position of
the depository institutions in which those deposits are held. Major
Customers The
Company had one customer that accounted for of 14% of its revenues for the year ended June 30, 2024 and two customers
that accounted for a total 66% of revenue for the year ended June 30, 2023. Collateral is not required for customer accounts receivable
balances. The Company maintains an allowance for doubtful accounts as described in “Accounts Receivable” below. The Company
had two customers that accounted for 28% each of total accounts receivable at June 30, 2024, and two customers that accounted for 43%
and 12%, respectively, of total accounts receivable at June 30, 2023. Major
Vendors The
Company has one vendor each that it exclusively purchases a major component of its two main products. The Company expects to maintain
this relationship with the vendor; however, it does have a contingency plan in place to use other vendors if necessary, which would result
in minor production delays.
|
Accounts Receivable |
Accounts
Receivable Accounts
receivable is comprised of trade accounts receivables from the Company’s customers. Accounts receivable are recorded at the invoiced
amount and do not bear interest. The Company established an allowance for bad debt of accounts receivables based on a percentage assigned
to aged days outstanding categories. The Predecessor established the allowance for bad debt based on various factors including credit
profiles of the Company’s customers, historical payments, outstanding balances and current economic trends, and performed this
analysis periodically. The Company recorded an allowance for doubtful accounts of $2,535 and $4,419 as of June 30, 2024 and 2023, respectively.
|
Inventory |
Inventory Inventory
consists of parts, work in progress and finished goods. The Company values parts and finished goods at the lower of the actual costs
or net realizable value. The Company values work in progress at cost. The Company periodically reviews inventory for obsolete and potentially
impaired items. As of June 30, 2024 and 2023, the Company had an allowance for inventory obsolescence of $14,791 and $14,940, respectively.
|
Leases |
Leases The
Company accounts for leases in accordance with ASC Topic 842 (Topic 842), Leases. Right-of-use assets represent the Company’s
right to use an underlying asset for the lease term, and lease liabilities represent the Company’s obligation to make lease payments
arising from the lease. The lease liability is measured as the present value of the unpaid lease payments, and the right-of-use asset
value is derived from the calculation of the lease liability. Operating leases are included in right-of-use assets, current lease liabilities,
and noncurrent lease liabilities in the balance sheet. Lease
payments include fixed and in-substance fixed payments, variable payments based on an index or rate, reasonably certain purchase options,
termination penalties, and probable amounts the lessee will owe under a residual value guarantee. Variable lease payments are recognized
as lease expenses as incurred, and generally relate to variable payments made based on the level of services provided by the landlords
of our leases. Lease expense for operating lease payments is recognized on a straight-line basis over the lease term within general and
administrative expenses in the statement of operations. The
Company uses its estimated incremental borrowing rate, which is derived from information available at the lease commencement date, in
determining the present value of lease payments because the Company does not have the information necessary to determine the rate implicit
in the lease. The Company’s lease term includes any option to extend the lease when it is reasonably certain to be exercised based
on consideration of all relevant factors. Leases with an initial term of 12 months or less are not recorded on the balance sheets and
the Company recognizes lease expense for these leases on a straight-line basis over the lease term.
|
Business Combinations |
Business
Combinations Business
combinations are accounted for using the acquisition method. The fair value of total purchase consideration is allocated to the fair
values of identifiable tangible and intangible assets acquired and liabilities assumed, with the remaining amount being classified as
goodwill. All assets, liabilities and contingent liabilities acquired or assumed in a business combination are recorded at their fair
values at the date of acquisition. Determining the fair value of assets acquired and liabilities assumed requires management to use significant
judgment and estimates including the selection of valuation methodologies, estimates of future revenue and cash flows, discount rates,
and selection of comparable companies. Estimates of fair value are based on assumptions believed to be reasonable, but are inherently
uncertain and unpredictable and, as a result, actual results may differ from those estimates. During the measurement period, not to exceed
one year from the date of acquisition, the Company may record adjustments to the assets acquired and liabilities assumed, with a corresponding
offset to goodwill. At the conclusion of the measurement period, any subsequent adjustments are reflected in the statements of operations.
Transaction costs associated with business combinations are expensed as incurred and are included in general and administrative expenses
in the Company’s statements of operations.
|
Intangible Assets |
Intangible
Assets Intangible
assets primarily consist of existing technology, customer relationships, and trademarks obtained as a result of the acquisition on October
17, 2022. Intangible assets with definite lives are amortized based on their pattern of economic benefit over their estimated useful
lives and reviewed periodically for impairment. The Company’s trademarks are deemed to have an indefinite life. The estimated useful
life of the acquired technology is 15 years while the estimated useful life of the customer relationships is 5 years.
|
Intangible Assets |
Impairment
of Goodwill The
Company evaluates goodwill for impairment annually, as of June 30, or more frequently when indicators of impairment exist. The Company
considers qualitative factors including market conditions, legal factors, operating performance indicators, and competition, among others,
to determine whether it is more likely than not that the fair value of the reporting unit is less than its carrying amount, including
goodwill. If the Company concludes that it is more likely than not that the fair value of the reporting unit is less than its carrying
amount, the Company performs a quantitative impairment test. In performing the quantitative impairment test, the Company compares the
fair value of its reporting unit to the carrying amount including the goodwill of the reporting unit. If the carrying value, including
goodwill, exceeds the reporting unit’s fair value, the Company will recognize an impairment loss for the amount by which the carrying
amount exceeds the reporting unit’s fair value. The
Company performed its annual evaluation of goodwill on June 30, 2024. Based on the analysis, the Company did not recognize an impairment
loss during the year ended June 30, 2024. Subsequent evaluations will be performed annually on June 30, per the Company’s policy.
|
Impairment of Long-Lived Assets |
Impairment
of Long-Lived Assets Long-lived
assets consist primarily of property and equipment and intangible assets. Long-lived assets are tested for impairment when events and
circumstances indicate the assets might be impaired by first comparing the estimated future undiscounted cash flows of the asset or asset
group to the carrying value. If the carrying value exceeds the estimated future undiscounted cash flows, an impairment loss is recognized
based on the amount that the carrying value exceeds the fair value of the asset or asset group. The Company did not recognize impairment
losses during the periods ended June 30, 2024 and 2023.
|
Deferred Offering Costs |
Deferred
Offering Costs In
accordance with ASC 340-10-S99-1 and SEC Accounting Bulletin Topic 5A, specific incremental costs incurred by the Company directly attributable
to a proposed offering of securities were deferred. As the initial public offering closed on April 30, 2024, a total of $890,453 deferred
costs were charged against the gross proceeds of the offering for the year ended June 30, 2024. These offering costs included fees paid
to underwriters, attorney, accountants as well as printers and other third parties directly related to the offering. Costs such as management
salaries or other general administrative expenses that are not incremental to the offering are not included in the deferred costs.
|
Patent Costs |
Patent
Costs Costs
related to filing and pursuing patent applications are expensed as incurred, as recoverability of such expenditures is uncertain. These
costs are included in general and administrative expenses.
|
Advertising Costs |
Advertising
Costs The
Company reports as expense the cost of advertising and promoting its services as incurred. Such amounts totaled $116,007 for the year
ended June 30, 2024, and $4,621 and $14,944 for the period and year ended October 16, 2022 and June 30, 2023, respectively.
|
Stock-based Compensation |
Stock-based
Compensation Compensation
expense is recognized for all share-based payments to employees and nonemployees, including stock options, restricted stock awards, and
warrants, in the statements of operation based on the fair value of the awards that are granted. As necessary, the Company’s stock
price at the date of grant was estimated using an acceptable valuation technique such as the probability-weighted expected return model.
The fair value of stock options and warrants are estimated at the date of grant using the Black-Scholes option-pricing model. The fair
value of restricted stock awards is based on the fair market value of the Company’s class B common stock on the date of grant.
Compensation expense for restricted stock awards with performance-based vesting conditions is calculated based on the number of awards
that are expected to vest during the performance period if it is probable that the performance metrics will be achieved. Generally, measured
compensation cost, net of actual forfeitures, is recognized on a straight-line basis over the vesting period of the related share-based
compensation award. The Company accounts for forfeitures of stock-based awards as they occur.
|
Revenue Recognition |
Revenue
Recognition The
Company generates revenues from sales of its products and recognizes revenue as control of its products is transferred to its customers,
which is generally at the time of shipment based on the contractual terms with the Company’s customers. The
Company provides customer programs and incentive offerings, including growth incentives and volume-based incentives. These customer programs
and incentives are considered variable consideration. The Company includes in revenue variable consideration only to the extent that
it is probable that a significant reversal in the amount of cumulative revenue recognized will not occur when the variable consideration
is resolved. This determination is made based upon known customer program and incentive offerings at the time of sale and expected sales
volume forecasts as it relates to the Company’s volume-based incentives. This determination is updated every reporting period.
For the years ended June 30, 2024 and 2023, customer growth and volume-based incentives were minimal. Certain
product sales include a 2-year manufacturer’s warranty that provides the customer with assurance that the product performs as intended.
Such warranties are assurance-type warranties and are accounted for as contingencies under ASC 460-10. Refer to Note 10 for warranty
reserve.
|
Income Taxes |
Income
Taxes The
Company accounts for income tax on the basis of the tax laws enacted at the balance sheet date in accordance with FASB ASC 740, Income
Taxes. The income tax accounting guidance results in two components of income tax expense: current and deferred. Current income tax
expense reflects taxes to be paid or refunded for the current period by applying the provisions of the enacted tax law to the taxable
income or excess of deductions over revenues. The Company determines deferred income taxes using the liability (or balance sheet) method.
Under this method, the net deferred tax asset or liability is based on the tax effects of the differences between the book and tax bases
of assets and liabilities, and enacted changes in tax rates and laws are recognized in the period in which they occur. Deferred income
tax expense results from changes in deferred tax assets and liabilities between periods. Deferred tax assets are reduced by a valuation
allowance if, based on the weight of evidence available, it is more-likely-than-not that some portion or all of a deferred tax asset
will not be realized. Tax
positions are recognized if it is more-likely-than-not, based on technical merits, that the tax position will be realized or sustained
upon examination. The term “more-likely-than-not” means a likelihood of more than 50%; the terms examined and upon examination
also include resolution of the related appeals or litigation processes, if any. A tax position that meets the more-likely-than-not recognition
threshold is initially and subsequently measured as the largest amount of tax benefit that has a greater than 50% likelihood of being
realized upon settlement with a taxing authority that has full knowledge of all relevant information. The determination of whether or
not a tax position has met the more-likely-than-not recognition threshold considers the facts, circumstances and information available
at the reporting date and is subject to management’s judgment.
|
Net Loss per Share of Common Stock |
Net
Loss per Share of Common Stock Basic
net loss per class A and class B common share is calculated by dividing the net loss distributed to class A and class B, respectively,
by the weighted-average number of common shares of each respective class outstanding during the period, without consideration for potentially
dilutive securities. Diluted net loss per share is computed by dividing the net loss attributable to common stockholders by the weighted-average
number of common shares and potentially dilutive securities outstanding for the period. For purposes of the diluted net loss per share
calculation, stock options and warrants are considered to be potentially dilutive securities. As of June 30, 2024 and 2023, there were
3,382,500 and 2,816,263, respectively, of potential common stock equivalents excluded from the diluted loss per share calculations as
their effect is anti-dilutive. Because the Company has reported a net loss for the years ended June 30, 2024 and 2023, diluted net loss
per common share is the same as basic net loss per common share for such years.
|
New Accounting Pronouncements |
New
Accounting Pronouncements In
December 2023, the Financial Accounting Standards Board (“FASB”) issued Accounting Standards Update (“ASU”) 2023-09,
“Income Taxes (Topic 740): Improvements to Income Tax Disclosures”, which requires greater disaggregation of income tax disclosures
related to the income tax rate reconciliation and income taxes paid and effective for fiscal years beginning after December 15, 2024.
Early adoption is permitted for annual financial statements that have not yet been issued. The amendments should be applied on a prospective
basis although retrospective application is permitted. The Company is currently evaluating the effects of this pronouncement on its financial
statements and disclosures. In
November 2023, the FASB issued ASU 2023-07, “Segment Reporting (Topic 280): Improvements to Reportable Segment Disclosures,”
which improves reportable segment disclosure requirements, primarily through enhanced disclosures about significant segment expenses.
The guidance in this update is effective for all public entities for fiscal years beginning after December 15, 2023, with early adoption
permitted. The Company is currently evaluating the effects of this pronouncement on its financial statements and disclosures.
|
X |
- References
+ Details
Name: |
us-gaap_AccountingPoliciesAbstract |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:stringItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionDisclosure of accounting policy for advertising cost.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/disclosureRef -Name Accounting Standards Codification -Section 50 -Paragraph 1 -Subparagraph (a) -SubTopic 35 -Topic 720 -Publisher FASB -URI https://asc.fasb.org/1943274/2147483406/720-35-50-1
+ Details
Name: |
us-gaap_AdvertisingCostsPolicyTextBlock |
Namespace Prefix: |
us-gaap_ |
Data Type: |
dtr-types:textBlockItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionDisclosure of accounting policy for basis of accounting, or basis of presentation, used to prepare the financial statements (for example, US Generally Accepted Accounting Principles, Other Comprehensive Basis of Accounting, IFRS).
+ References
+ Details
Name: |
us-gaap_BasisOfAccountingPolicyPolicyTextBlock |
Namespace Prefix: |
us-gaap_ |
Data Type: |
dtr-types:textBlockItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionDisclosure of accounting policy for completed business combinations (purchase method, acquisition method or combination of entities under common control). This accounting policy may include a general discussion of the purchase method or acquisition method of accounting (including for example, the treatment accorded contingent consideration, the identification of assets and liabilities, the purchase price allocation process, how the fair values of acquired assets and liabilities are determined) and the entity's specific application thereof. An entity that acquires another entity in a leveraged buyout transaction generally discloses the accounting policy followed by the acquiring entity in determining the basis used to value its interest in the acquired entity, and the rationale for that accounting policy.
+ ReferencesReference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 805 -SubTopic 10 -Name Accounting Standards Codification -Section 05 -Paragraph 4 -Subparagraph (d) -Publisher FASB -URI https://asc.fasb.org/1943274/2147479515/805-10-05-4
Reference 2: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 805 -SubTopic 10 -Name Accounting Standards Codification -Section 05 -Paragraph 4 -Subparagraph (c) -Publisher FASB -URI https://asc.fasb.org/1943274/2147479515/805-10-05-4
Reference 3: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 805 -SubTopic 10 -Name Accounting Standards Codification -Section 05 -Paragraph 4 -Subparagraph (b) -Publisher FASB -URI https://asc.fasb.org/1943274/2147479515/805-10-05-4
Reference 4: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 805 -SubTopic 10 -Name Accounting Standards Codification -Section 05 -Paragraph 4 -Subparagraph (a) -Publisher FASB -URI https://asc.fasb.org/1943274/2147479515/805-10-05-4
+ Details
Name: |
us-gaap_BusinessCombinationsPolicy |
Namespace Prefix: |
us-gaap_ |
Data Type: |
dtr-types:textBlockItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionDisclosure of accounting policy for cash and cash equivalents, including the policy for determining which items are treated as cash equivalents. Other information that may be disclosed includes (1) the nature of any restrictions on the entity's use of its cash and cash equivalents, (2) whether the entity's cash and cash equivalents are insured or expose the entity to credit risk, (3) the classification of any negative balance accounts (overdrafts), and (4) the carrying basis of cash equivalents (for example, at cost) and whether the carrying amount of cash equivalents approximates fair value.
+ ReferencesReference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Name Accounting Standards Codification -Topic 230 -SubTopic 10 -Section 50 -Paragraph 1 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482913/230-10-50-1
+ Details
Name: |
us-gaap_CashAndCashEquivalentsPolicyTextBlock |
Namespace Prefix: |
us-gaap_ |
Data Type: |
dtr-types:textBlockItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionDisclosure of accounting policy for credit risk.
+ ReferencesReference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Name Accounting Standards Codification -Topic 942 -SubTopic 825 -Section 50 -Paragraph 1 -Publisher FASB -URI https://asc.fasb.org/1943274/2147478898/942-825-50-1
Reference 2: http://www.xbrl.org/2003/role/disclosureRef -Name Accounting Standards Codification -Section 50 -Paragraph 1 -Subparagraph (d) -SubTopic 10 -Topic 275 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482861/275-10-50-1
+ Details
Name: |
us-gaap_ConcentrationRiskCreditRisk |
Namespace Prefix: |
us-gaap_ |
Data Type: |
dtr-types:textBlockItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionDisclosure of accounting policy for deferral and amortization of significant deferred charges.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/disclosureRef -Topic 210 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.5-02(17)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480566/210-10-S99-1
+ Details
Name: |
us-gaap_DeferredChargesPolicyTextBlock |
Namespace Prefix: |
us-gaap_ |
Data Type: |
dtr-types:textBlockItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionDisclosure of accounting policy for computing basic and diluted earnings or loss per share for each class of common stock and participating security. Addresses all significant policy factors, including any antidilutive items that have been excluded from the computation and takes into account stock dividends, splits and reverse splits that occur after the balance sheet date of the latest reporting period but before the issuance of the financial statements.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/disclosureRef -Topic 260 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 1 -Subparagraph (d) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482662/260-10-50-1
Reference 2: http://fasb.org/us-gaap/role/ref/legacyRef -Name Accounting Standards Codification -Topic 260 -SubTopic 10 -Section 50 -Paragraph 1 -Subparagraph (c) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482662/260-10-50-1
Reference 3: http://fasb.org/us-gaap/role/ref/legacyRef -Name Accounting Standards Codification -Topic 260 -SubTopic 10 -Section 50 -Paragraph 2 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482662/260-10-50-2
+ Details
Name: |
us-gaap_EarningsPerSharePolicyTextBlock |
Namespace Prefix: |
us-gaap_ |
Data Type: |
dtr-types:textBlockItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionDisclosure of accounting policy for goodwill and intangible assets. This accounting policy also may address how an entity assesses and measures impairment of goodwill and intangible assets.
+ ReferencesReference 1: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 350 -SubTopic 30 -Name Accounting Standards Codification -Publisher FASB -URI https://asc.fasb.org/350-30/tableOfContent
Reference 2: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 350 -SubTopic 20 -Name Accounting Standards Codification -Publisher FASB -URI https://asc.fasb.org/350-20/tableOfContent
+ Details
Name: |
us-gaap_GoodwillAndIntangibleAssetsPolicyTextBlock |
Namespace Prefix: |
us-gaap_ |
Data Type: |
dtr-types:textBlockItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionDisclosure of accounting policy for recognizing and measuring the impairment of long-lived assets. An entity also may disclose its accounting policy for long-lived assets to be sold. This policy excludes goodwill and intangible assets.
+ ReferencesReference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 360 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 2 -Subparagraph (SAB Topic 5.CC) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480091/360-10-S99-2
Reference 2: http://fasb.org/us-gaap/role/ref/legacyRef -Name Accounting Standards Codification -Section 05 -Paragraph 4 -SubTopic 10 -Topic 360 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482338/360-10-05-4
+ Details
Name: |
us-gaap_ImpairmentOrDisposalOfLongLivedAssetsPolicyTextBlock |
Namespace Prefix: |
us-gaap_ |
Data Type: |
dtr-types:textBlockItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionDisclosure of accounting policy for income taxes, which may include its accounting policies for recognizing and measuring deferred tax assets and liabilities and related valuation allowances, recognizing investment tax credits, operating loss carryforwards, tax credit carryforwards, and other carryforwards, methodologies for determining its effective income tax rate and the characterization of interest and penalties in the financial statements.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/disclosureRef -Topic 740 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 20 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482685/740-10-50-20
Reference 2: http://www.xbrl.org/2003/role/disclosureRef -Topic 740 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 19 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482685/740-10-50-19
Reference 3: http://www.xbrl.org/2003/role/disclosureRef -Topic 740 -SubTopic 10 -Name Accounting Standards Codification -Section 45 -Paragraph 25 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482525/740-10-45-25
Reference 4: http://www.xbrl.org/2003/role/disclosureRef -Topic 946 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 3 -Subparagraph (SX 210.6-03(h)(1)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147479886/946-10-S99-3
Reference 5: http://www.xbrl.org/2003/role/disclosureRef -Topic 740 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 17 -Subparagraph (b) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482685/740-10-50-17
Reference 6: http://www.xbrl.org/2003/role/disclosureRef -Topic 740 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 9 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482685/740-10-50-9
Reference 7: http://www.xbrl.org/2003/role/disclosureRef -Topic 740 -SubTopic 10 -Name Accounting Standards Codification -Section 45 -Paragraph 28 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482525/740-10-45-28
Reference 8: http://www.xbrl.org/2003/role/disclosureRef -Topic 220 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 1 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482765/220-10-50-1
+ Details
Name: |
us-gaap_IncomeTaxPolicyTextBlock |
Namespace Prefix: |
us-gaap_ |
Data Type: |
dtr-types:textBlockItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionDisclosure of accounting policy for finite-lived intangible assets. This accounting policy also might address: (1) the amortization method used; (2) the useful lives of such assets; and (3) how the entity assesses and measures impairment of such assets.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/exampleRef -Topic 235 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 4 -Subparagraph (c) -Publisher FASB -URI https://asc.fasb.org/1943274/2147483426/235-10-50-4
Reference 2: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 350 -SubTopic 30 -Name Accounting Standards Codification -Publisher FASB -URI https://asc.fasb.org/350-30/tableOfContent
Reference 3: http://www.xbrl.org/2003/role/disclosureRef -Topic 926 -SubTopic 20 -Name Accounting Standards Codification -Section 50 -Paragraph 5 -Publisher FASB -URI https://asc.fasb.org/1943274/2147483154/926-20-50-5
Reference 4: http://www.xbrl.org/2003/role/disclosureRef -Topic 920 -SubTopic 350 -Name Accounting Standards Codification -Section 50 -Paragraph 1 -Subparagraph (a) -Publisher FASB -URI https://asc.fasb.org/1943274/2147478609/920-350-50-1
Reference 5: http://www.xbrl.org/2003/role/disclosureRef -Topic 920 -SubTopic 350 -Name Accounting Standards Codification -Section 50 -Paragraph 1 -Subparagraph (b) -Publisher FASB -URI https://asc.fasb.org/1943274/2147478609/920-350-50-1
Reference 6: http://www.xbrl.org/2003/role/disclosureRef -Topic 920 -SubTopic 350 -Name Accounting Standards Codification -Section 50 -Paragraph 4 -Subparagraph (a) -Publisher FASB -URI https://asc.fasb.org/1943274/2147478609/920-350-50-4
+ Details
Name: |
us-gaap_IntangibleAssetsFiniteLivedPolicy |
Namespace Prefix: |
us-gaap_ |
Data Type: |
dtr-types:textBlockItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionDisclosure of inventory accounting policy for inventory classes, including, but not limited to, basis for determining inventory amounts, methods by which amounts are added and removed from inventory classes, loss recognition on impairment of inventories, and situations in which inventories are stated above cost.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/disclosureRef -Topic 210 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.5-02(6)(b)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480566/210-10-S99-1
Reference 2: http://www.xbrl.org/2003/role/disclosureRef -Topic 330 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 1 -Publisher FASB -URI https://asc.fasb.org/1943274/2147483080/330-10-50-1
Reference 3: http://www.xbrl.org/2003/role/disclosureRef -Topic 210 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 1 -Publisher FASB -URI https://asc.fasb.org/1943274/2147483489/210-10-50-1
Reference 4: http://www.xbrl.org/2003/role/exampleRef -Topic 235 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 4 -Subparagraph (d) -Publisher FASB -URI https://asc.fasb.org/1943274/2147483426/235-10-50-4
Reference 5: http://www.xbrl.org/2003/role/disclosureRef -Topic 912 -SubTopic 330 -Name Accounting Standards Codification -Section 50 -Paragraph 1 -Publisher FASB -URI https://asc.fasb.org/1943274/2147478411/912-330-50-1
Reference 6: http://www.xbrl.org/2003/role/disclosureRef -Topic 330 -Name Accounting Standards Codification -Publisher FASB -URI https://asc.fasb.org/330/tableOfContent
Reference 7: http://www.xbrl.org/2003/role/disclosureRef -Topic 330 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 4 -Publisher FASB -URI https://asc.fasb.org/1943274/2147483080/330-10-50-4
Reference 8: http://www.xbrl.org/2003/role/disclosureRef -Name Accounting Standards Codification -Section 45 -Paragraph 6 -Subparagraph (a) -SubTopic 10 -Topic 270 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482989/270-10-45-6
+ Details
Name: |
us-gaap_InventoryPolicyTextBlock |
Namespace Prefix: |
us-gaap_ |
Data Type: |
dtr-types:textBlockItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionDisclosure of accounting policy for leasing arrangement entered into by lessee.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/disclosureRef -Topic 842 -SubTopic 20 -Name Accounting Standards Codification -Section 50 -Paragraph 1 -Subparagraph (b) -Publisher FASB -URI https://asc.fasb.org/1943274/2147478964/842-20-50-1
+ Details
Name: |
us-gaap_LesseeLeasesPolicyTextBlock |
Namespace Prefix: |
us-gaap_ |
Data Type: |
dtr-types:textBlockItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionDisclosure of accounting policy pertaining to new accounting pronouncements that may impact the entity's financial reporting. Includes, but is not limited to, quantification of the expected or actual impact.
+ References
+ Details
Name: |
us-gaap_NewAccountingPronouncementsPolicyPolicyTextBlock |
Namespace Prefix: |
us-gaap_ |
Data Type: |
dtr-types:textBlockItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionDisclosure of accounting policy for revenue. Includes revenue from contract with customer and from other sources.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/disclosureRef -Topic 946 -SubTopic 220 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.6-07(1)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147479134/946-220-S99-1
Reference 2: http://www.xbrl.org/2003/role/exampleRef -Topic 235 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 4 -Subparagraph (f) -Publisher FASB -URI https://asc.fasb.org/1943274/2147483426/235-10-50-4
Reference 3: http://www.xbrl.org/2003/role/exampleRef -Name Accounting Standards Codification -Section 50 -Paragraph 4 -Subparagraph (e) -SubTopic 10 -Topic 235 -Publisher FASB -URI https://asc.fasb.org/1943274/2147483426/235-10-50-4
+ Details
Name: |
us-gaap_RevenueRecognitionPolicyTextBlock |
Namespace Prefix: |
us-gaap_ |
Data Type: |
dtr-types:textBlockItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionDisclosure of accounting policy for award under share-based payment arrangement. Includes, but is not limited to, methodology and assumption used in measuring cost.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/disclosureRef -Topic 718 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 2 -Subparagraph (f)(1) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480429/718-10-50-2
Reference 2: http://www.xbrl.org/2003/role/disclosureRef -Topic 718 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 2 -Subparagraph (f)(2)(i) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480429/718-10-50-2
Reference 3: http://www.xbrl.org/2003/role/disclosureRef -Topic 718 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 2 -Subparagraph (f)(2)(ii) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480429/718-10-50-2
Reference 4: http://www.xbrl.org/2003/role/disclosureRef -Topic 718 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 2 -Subparagraph (f)(2)(v) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480429/718-10-50-2
Reference 5: http://www.xbrl.org/2003/role/disclosureRef -Topic 718 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SAB Topic 14.C.Q3) -Publisher FASB -URI https://asc.fasb.org/1943274/2147479830/718-10-S99-1
Reference 6: http://www.xbrl.org/2003/role/disclosureRef -Topic 718 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SAB Topic 14.D.1.Q5) -Publisher FASB -URI https://asc.fasb.org/1943274/2147479830/718-10-S99-1
Reference 7: http://www.xbrl.org/2003/role/disclosureRef -Topic 718 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SAB Topic 14.D.3.Q2) -Publisher FASB -URI https://asc.fasb.org/1943274/2147479830/718-10-S99-1
Reference 8: http://www.xbrl.org/2003/role/disclosureRef -Topic 718 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SAB Topic 14.D.2.Q6) -Publisher FASB -URI https://asc.fasb.org/1943274/2147479830/718-10-S99-1
Reference 9: http://www.xbrl.org/2003/role/disclosureRef -Topic 718 -Name Accounting Standards Codification -Publisher FASB -URI https://asc.fasb.org/718/tableOfContent
Reference 10: http://www.xbrl.org/2003/role/disclosureRef -Topic 718 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 2 -Subparagraph (b) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480429/718-10-50-2
Reference 11: http://www.xbrl.org/2003/role/disclosureRef -Topic 718 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 2 -Subparagraph (f)(2) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480429/718-10-50-2
+ Details
Name: |
us-gaap_ShareBasedCompensationOptionAndIncentivePlansPolicy |
Namespace Prefix: |
us-gaap_ |
Data Type: |
dtr-types:textBlockItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionDisclosure of accounting policy for accounts receivable.
+ ReferencesReference 1: http://fasb.org/us-gaap/role/ref/otherTransitionRef -Topic 310 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 6 -Publisher FASB -URI https://asc.fasb.org/1943274/2147481962/310-10-50-6
Reference 2: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 310 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 2 -Subparagraph (d) -Publisher FASB -URI https://asc.fasb.org/1943274/2147481962/310-10-50-2
Reference 3: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 310 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 2 -Subparagraph (a) -Publisher FASB -URI https://asc.fasb.org/1943274/2147481962/310-10-50-2
Reference 4: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 310 -SubTopic 20 -Name Accounting Standards Codification -Section 50 -Paragraph 1 -Publisher FASB -URI https://asc.fasb.org/1943274/2147481569/310-20-50-1
Reference 5: http://fasb.org/us-gaap/role/ref/otherTransitionRef -Topic 310 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 15 -Subparagraph (d) -Publisher FASB -URI https://asc.fasb.org/1943274/2147481962/310-10-50-15
Reference 6: http://fasb.org/us-gaap/role/ref/otherTransitionRef -Topic 310 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 11B -Subparagraph (b) -Publisher FASB -URI https://asc.fasb.org/1943274/2147481962/310-10-50-11B
+ Details
Name: |
us-gaap_TradeAndOtherAccountsReceivablePolicy |
Namespace Prefix: |
us-gaap_ |
Data Type: |
dtr-types:textBlockItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionDisclosure of accounting policy for the use of estimates in the preparation of financial statements in conformity with generally accepted accounting principles.
+ ReferencesReference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Name Accounting Standards Codification -Topic 275 -SubTopic 10 -Section 50 -Paragraph 9 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482861/275-10-50-9
Reference 2: http://fasb.org/us-gaap/role/ref/legacyRef -Name Accounting Standards Codification -Topic 275 -SubTopic 10 -Section 50 -Paragraph 4 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482861/275-10-50-4
Reference 3: http://www.xbrl.org/2003/role/disclosureRef -Name Accounting Standards Codification -Section 50 -Paragraph 1 -Subparagraph (b) -SubTopic 10 -Topic 275 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482861/275-10-50-1
Reference 4: http://www.xbrl.org/2003/role/disclosureRef -Name Accounting Standards Codification -Section 50 -Paragraph 1 -Subparagraph (c) -SubTopic 10 -Topic 275 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482861/275-10-50-1
Reference 5: http://www.xbrl.org/2003/role/disclosureRef -Name Accounting Standards Codification -Section 50 -Paragraph 11 -SubTopic 10 -Topic 275 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482861/275-10-50-11
Reference 6: http://www.xbrl.org/2003/role/disclosureRef -Name Accounting Standards Codification -Section 50 -Paragraph 12 -SubTopic 10 -Topic 275 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482861/275-10-50-12
Reference 7: http://fasb.org/us-gaap/role/ref/legacyRef -Name Accounting Standards Codification -Topic 275 -SubTopic 10 -Section 50 -Paragraph 8 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482861/275-10-50-8
+ Details
Name: |
us-gaap_UseOfEstimates |
Namespace Prefix: |
us-gaap_ |
Data Type: |
dtr-types:textBlockItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionDisclosure of accounting policy for patent costs.
+ References
+ Details
Name: |
zone_PatentCostsPolicyTextBlock |
Namespace Prefix: |
zone_ |
Data Type: |
dtr:textBlockItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionDisclosure of accounting policy for risks and uncertainties.
+ References
+ Details
Name: |
zone_RisksAndUncertaintiesPolicyTextBlock |
Namespace Prefix: |
zone_ |
Data Type: |
dtr:textBlockItemType |
Balance Type: |
na |
Period Type: |
duration |
|
v3.24.3
Disaggregated Revenue (Tables)
|
12 Months Ended |
Jun. 30, 2024 |
Disaggregated Revenue [Abstract] |
|
Schedule of Disaggregates Revenue |
The
following table disaggregates revenue by product category for the following periods ended:
| |
Year
Ended
June 30,
2024
(Successor) | | |
October 17,
2022 through
June 30,
2023
(Successor) | | |
July 1,
2022 through
October 16,
2022
(Predecessor) | |
Janitorial & Sanitation | |
$ | 1,518,079 | | |
$ | 1,732,611 | | |
$ | 369,089 | |
Ice System | |
| 19,495 | | |
| 30,195 | | |
| 16,744 | |
Commercial and Residential Laundry | |
| 21,129 | | |
| 5,016 | | |
| 6,444 | |
Sanitizing & Disinfecting Tablets | |
| - | | |
| 3,140 | | |
| 160 | |
Other | |
| 46,270 | | |
| 167,404 | | |
| 110,553 | |
Total revenue | |
$ | 1,604,973 | | |
$ | 1,938,366 | | |
$ | 502,990 | |
|
X |
- References
+ Details
Name: |
us-gaap_DisaggregationOfRevenueAbstract |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:stringItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionTabular disclosure of disaggregation of revenue into categories depicting how nature, amount, timing, and uncertainty of revenue and cash flows are affected by economic factor.
+ ReferencesReference 1: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 606 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 5 -Publisher FASB -URI https://asc.fasb.org/1943274/2147479806/606-10-50-5
+ Details
Name: |
us-gaap_DisaggregationOfRevenueTableTextBlock |
Namespace Prefix: |
us-gaap_ |
Data Type: |
dtr-types:textBlockItemType |
Balance Type: |
na |
Period Type: |
duration |
|
v3.24.3
Accounts Receivable, Net (Tables)
|
12 Months Ended |
Jun. 30, 2024 |
Accounts Receivable, Net [Abstract] |
|
Schedule of Accounts Receivable, Net |
Accounts
receivable, net consists of the following at:
| |
June 30,
2024 | | |
June 30,
2023 | |
Trade accounts receivable | |
$ | 469,821 | | |
$ | 237,979 | |
Allowance for doubtful accounts | |
| (2,535 | ) | |
| (4,419 | ) |
Total accounts receivable, net | |
$ | 467,286 | | |
$ | 233,560 | |
|
X |
- DefinitionTabular disclosure of allowance for credit loss on accounts receivable.
+ ReferencesReference 1: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 326 -SubTopic 20 -Name Accounting Standards Codification -Section 50 -Paragraph 13 -Publisher FASB -URI https://asc.fasb.org/1943274/2147479319/326-20-50-13
+ Details
Name: |
us-gaap_AccountsReceivableAllowanceForCreditLossTableTextBlock |
Namespace Prefix: |
us-gaap_ |
Data Type: |
dtr-types:textBlockItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- References
+ Details
Name: |
us-gaap_ReceivablesAbstract |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:stringItemType |
Balance Type: |
na |
Period Type: |
duration |
|
v3.24.3
Business Combinations (Tables)
|
12 Months Ended |
Jun. 30, 2024 |
Business Combinations [Abstract] |
|
Schedule of Fair Value of Assets Acquired and Liabilities Assumed |
The
following table summarizes the fair value of the consideration paid and the fair value of assets acquired and liabilities assumed on
October 17, 2022, the acquisition date.
Consideration | |
| |
Total payments at closing | |
$ | 2,000,000 | |
Note payable to seller at fair value | |
| 2,982,000 | |
Contingent consideration at fair value | |
| - | |
Fair value of total consideration | |
$ | 4,982,000 | |
| |
| | |
Recognized amounts of identifiable assets acquired and liabilities assumed | |
| | |
Accounts receivable | |
$ | 134,259 | |
Inventory | |
| 1,204,023 | |
Prepaids assets | |
| 5,543 | |
Existing technology | |
| 600,000 | |
Customer relationships | |
| 570,000 | |
Tradenames/trademarks | |
| 580,000 | |
Accounts payable and current liabilities | |
| (349,735 | ) |
Total identifiable net assets | |
$ | 2,744,090 | |
Goodwill | |
| 2,237,910 | |
| |
$ | 4,982,000 | |
|
X |
- References
+ Details
Name: |
us-gaap_BusinessCombinationsAbstract |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:stringItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionTabular disclosure of the amounts recognized as of the acquisition date for each major class of assets acquired and liabilities assumed. May include but not limited to the following: (a) acquired receivables; (b) contingencies recognized at the acquisition date; and (c) the fair value of noncontrolling interests in the acquiree.
+ ReferencesReference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 805 -SubTopic 20 -Name Accounting Standards Codification -Paragraph 1 -Section 50 -Publisher FASB -URI https://asc.fasb.org/1943274/2147479907/805-20-50-1
+ Details
Name: |
us-gaap_ScheduleOfRecognizedIdentifiedAssetsAcquiredAndLiabilitiesAssumedTableTextBlock |
Namespace Prefix: |
us-gaap_ |
Data Type: |
dtr-types:textBlockItemType |
Balance Type: |
na |
Period Type: |
duration |
|
v3.24.3
Inventory (Tables)
|
12 Months Ended |
Jun. 30, 2024 |
Inventory [Abstract] |
|
Schedule of Inventory |
Inventory
consists of the following at:
| |
June 30,
2024 | | |
June 30,
2023 | |
Parts | |
$ | 503,004 | | |
$ | 551,264 | |
Finished goods | |
| 184,112 | | |
| 135,792 | |
Inventory reserve | |
| (14,790 | ) | |
| (14,940 | ) |
Total inventory, net | |
$ | 672,326 | | |
$ | 672,116 | |
|
X |
- References
+ Details
Name: |
us-gaap_InventoryNetAbstract |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:stringItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionTabular disclosure of the carrying amount as of the balance sheet date of merchandise, goods, commodities, or supplies held for future sale or to be used in manufacturing, servicing or production process.
+ ReferencesReference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 210 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.5-02(6)(a)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480566/210-10-S99-1
Reference 2: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 210 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.5-02(6)(b)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480566/210-10-S99-1
Reference 3: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 210 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.5-02(6)(c)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480566/210-10-S99-1
Reference 4: http://fasb.org/us-gaap/role/ref/legacyRef -Name Accounting Standards Codification -Topic 210 -SubTopic 10 -Section 50 -Paragraph 1 -Publisher FASB -URI https://asc.fasb.org/1943274/2147483489/210-10-50-1
+ Details
Name: |
us-gaap_ScheduleOfInventoryCurrentTableTextBlock |
Namespace Prefix: |
us-gaap_ |
Data Type: |
dtr-types:textBlockItemType |
Balance Type: |
na |
Period Type: |
duration |
|
v3.24.3
Property and Equipment, Net (Tables)
|
12 Months Ended |
Jun. 30, 2024 |
Property and Equipment, Net [Abstract] |
|
Schedule of Property and Equipment, Net |
Property
and equipment, net, consist of the following at:
| |
June 30,
2024 | | |
June 30,
2023 | |
Equipment | |
$ | 8,217 | | |
$ | - | |
Vehicles | |
| - | | |
| - | |
Furniture and fixtures | |
| - | | |
| - | |
Leasehold improvements | |
| 3,481 | | |
| 1,260 | |
Total | |
| 11,698 | | |
| 1,260 | |
Less: accumulated depreciation | |
| (1,126 | ) | |
| (63 | ) |
Total property and equipment, net | |
$ | 10,572 | | |
$ | 1,197 | |
|
X |
- References
+ Details
Name: |
us-gaap_PropertyPlantAndEquipmentNetAbstract |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:stringItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionTabular disclosure of physical assets used in the normal conduct of business and not intended for resale. Includes, but is not limited to, balances by class of assets, depreciation and depletion expense and method used, including composite depreciation, and accumulated deprecation.
+ ReferencesReference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Name Accounting Standards Codification -Section 50 -Paragraph 1 -SubTopic 10 -Topic 360 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482099/360-10-50-1
+ Details
Name: |
us-gaap_PropertyPlantAndEquipmentTextBlock |
Namespace Prefix: |
us-gaap_ |
Data Type: |
dtr-types:textBlockItemType |
Balance Type: |
na |
Period Type: |
duration |
|
v3.24.3
Intangible Assets (Tables)
|
12 Months Ended |
Jun. 30, 2024 |
Intangible Assets [Abstract] |
|
Schedule of Intangible Assets |
Intangible
assets consist of the following at:
| |
June 30,
2024 | | |
June 30,
2023 | |
Technology | |
$ | 600,000 | | |
$ | 600,000 | |
Customer relationships | |
| 570,000 | | |
| 570,000 | |
Trademarks | |
| 580,000 | | |
| 580,000 | |
Total | |
| 1,750,000 | | |
| 1,750,000 | |
Less: accumulated amortization | |
| (263,077 | ) | |
| (109,081 | ) |
Total intangible assets, net | |
$ | 1,486,923 | | |
$ | 1,640,919 | |
|
X |
- References
+ Details
Name: |
us-gaap_ImpairedIntangibleAssetsLineItems |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:stringItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionTabular disclosure of assets, excluding financial assets and goodwill, lacking physical substance with a finite life, by either major class or business segment.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/exampleRef -Topic 350 -SubTopic 30 -Name Accounting Standards Codification -Section 55 -Paragraph 40 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482640/350-30-55-40
Reference 2: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 350 -SubTopic 30 -Name Accounting Standards Codification -Section 50 -Paragraph 2 -Subparagraph (a) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482665/350-30-50-2
+ Details
Name: |
us-gaap_ScheduleOfFiniteLivedIntangibleAssetsTableTextBlock |
Namespace Prefix: |
us-gaap_ |
Data Type: |
dtr-types:textBlockItemType |
Balance Type: |
na |
Period Type: |
duration |
|
v3.24.3
Accounts Payable and Accrued Expenses (Tables)
|
12 Months Ended |
Jun. 30, 2024 |
Accounts Payable and Accrued Expenses [Abstract] |
|
Schedule of Accounts Payable and Accrued Expenses |
Accounts
payable and accrued expenses consist of the following at:
| |
June 30,
2024 | | |
June 30,
2023 | |
Accounts payable | |
$ | 176,077 | | |
$ | 266,511 | |
Accrued interest | |
| 23,113 | | |
| 152,684 | |
Accrued payroll and related expenses | |
| 59,943 | | |
| 68,026 | |
Accrued pending litigation (Note 17) | |
| 108,242 | | |
| - | |
Warranty reserve | |
| 96,636 | | |
| 156,333 | |
Accrued severance | |
| 70,000 | | |
| - | |
Other accrued expenses | |
| 39,945 | | |
| 1,073 | |
Total accounts payable and other accrued expenses | |
$ | 573,956 | | |
$ | 644,627 | |
|
X |
- References
+ Details
Name: |
us-gaap_AccountsPayableAndAccruedLiabilitiesCurrentAndNoncurrentAbstract |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:stringItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionTabular disclosure of the (a) carrying value as of the balance sheet date of liabilities incurred (and for which invoices have typically been received) and payable to vendors for goods and services received that are used in an entity's business (accounts payable); (b) other payables; and (c) accrued liabilities. Examples include taxes, interest, rent and utilities. Used to reflect the current portion of the liabilities (due within one year or within the normal operating cycle if longer). An alternative caption includes accrued expenses.
+ References
+ Details
Name: |
us-gaap_ScheduleOfAccountsPayableAndAccruedLiabilitiesTableTextBlock |
Namespace Prefix: |
us-gaap_ |
Data Type: |
dtr-types:textBlockItemType |
Balance Type: |
na |
Period Type: |
duration |
|
v3.24.3
X |
- DefinitionTabular disclosure of related party transactions. Examples of related party transactions include, but are not limited to, transactions between (a) a parent company and its subsidiary; (b) subsidiaries of a common parent; (c) and entity and its principal owners and (d) affiliates.
+ References
+ Details
Name: |
us-gaap_ScheduleOfRelatedPartyTransactionsTableTextBlock |
Namespace Prefix: |
us-gaap_ |
Data Type: |
dtr-types:textBlockItemType |
Balance Type: |
na |
Period Type: |
duration |
|
v3.24.3
Stockholders' Equity (Tables)
|
12 Months Ended |
Jun. 30, 2024 |
Stockholders’ Equity [Abstract] |
|
Schedule of Awards Granted and Outstanding |
The
information presented in the following table represents the restricted stock awards, including performance-based awards, granted and
outstanding during the period:
| |
Performance-
Based
Restricted
Shares | | |
Service-Based
Restricted
Shares | | |
Weighted Average Grant Date
Fair Value | |
Beginning balance | |
| - | | |
| - | | |
$ | - | |
Granted | |
| - | | |
| - | | |
| - | |
Forfeited | |
| - | | |
| - | | |
| - | |
Vested | |
| - | | |
| - | | |
| - | |
Outstanding, unvested grants at June 30, 2023 | |
| - | | |
| - | | |
| - | |
Granted | |
| 235,000 | | |
| - | | |
| 3.10 | |
Granted | |
| - | | |
| 1,448,000 | | |
| 3.10 | |
Forfeited | |
| - | | |
| (1,212,500 | ) | |
| 3.10 | |
Vested | |
| - | | |
| (107,500 | ) | |
| 3.10 | |
Outstanding, unvested grants at June 30, 2024 | |
| 235,000 | | |
| 128,000 | | |
$ | 3.09 | |
|
Schedule of Fair Value of Stock Options was Estimated at the Date of Grant Using a Black-Scholes Option-Pricing Model |
The
fair value of stock options and warrants was estimated at the date of grant using a Black-Scholes option-pricing model with the following
weighted average assumptions for the years ended June 30, 2024 and 2023: | | June 30,
2024 | | | June 30,
2023 | | Risk-free interest rate | | | 5.10 | % | | | 3.80 | % | Dividend yield | | | 0.0 | % | | | 0.0 | % | Expected volatility | | | 47.44 | % | | | 54.04 | % | Expected life of awards | | | 3.3 years | | | | 3.9 years | | Fair value of awards granted during the year | | $ | 0.90 | | | $ | 1.35 | |
|
Schedule of Weighted-Average Fair Value Per Share of Total Awards |
The weighted-average fair value per
share of total awards granted during the years ended June 30, 2024 and 2023 was $1.35 and $0.90, respectively. | | Warrants | | | Stock Options | | | Weighted Average Remaining Life (years) | | | Weighted Average Exercise Price | | Beginning balance | | | - | | | | - | | | | - | | | $ | - | | Granted | | | 824,041 | | | | - | | | | 0.44 | | | | 0.69 | | Granted | | | - | | | | 2,770,000 | | | | 4.77 | | | | 0.51 | | Cancelled | | | - | | | | - | | | | - | | | | - | | Forfeited | | | - | | | | - | | | | - | | | | - | | Exercised | | | (777,778 | ) | | | - | | | | - | | | | 0.61 | | Outstanding, June 30, 2023 (2,125,152 shares exercisable) | | | 46,263 | | | | 2,770,000 | | | | 5.01 | | | $ | 0.59 | | Granted | | | - | | | | 525,000 | | | | 2.44 | | | | 3.31 | | Granted | | | 87,500 | | | | | | | | 0.86 | | | | 0.86 | | Cancelled | | | (46,263 | ) | | | - | | | | | | | | 0.08 | | Forfeited | | | - | | | | - | | | | - | | | | - | | Exercised | | | - | | | | - | | | | - | | | | - | | Outstanding, June 30, 2024 (2,738,472 shares exercisable) | | | 87,500 | | | | 3,295,000 | | | | 3.30 | | | $ | 4.17 | |
|
X |
- DefinitionTabular disclosure for stock option plans. Includes, but is not limited to, outstanding awards at beginning and end of year, grants, exercises, forfeitures, and weighted-average grant date fair value.
+ ReferencesReference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 718 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 2 -Subparagraph (c)(1) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480429/718-10-50-2
Reference 2: http://fasb.org/us-gaap/role/ref/legacyRef -Name Accounting Standards Codification -Section 50 -Paragraph 2 -Subparagraph (d) -SubTopic 10 -Topic 718 -Publisher FASB -URI https://asc.fasb.org/1943274/2147480429/718-10-50-2
Reference 3: http://fasb.org/us-gaap/role/ref/legacyRef -Name Accounting Standards Codification -Section 50 -Paragraph 2 -Subparagraph (e) -SubTopic 10 -Topic 718 -Publisher FASB -URI https://asc.fasb.org/1943274/2147480429/718-10-50-2
+ Details
Name: |
us-gaap_ScheduleOfShareBasedCompensationStockOptionsActivityTableTextBlock |
Namespace Prefix: |
us-gaap_ |
Data Type: |
dtr-types:textBlockItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionTabular disclosure of the significant assumptions used during the year to estimate the fair value of stock options, including, but not limited to: (a) expected term of share options and similar instruments, (b) expected volatility of the entity's shares, (c) expected dividends, (d) risk-free rate(s), and (e) discount for post-vesting restrictions.
+ ReferencesReference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 718 -SubTopic 10 -Subparagraph (f)(2) -Name Accounting Standards Codification -Paragraph 2 -Section 50 -Publisher FASB -URI https://asc.fasb.org/1943274/2147480429/718-10-50-2
+ Details
Name: |
us-gaap_ScheduleOfShareBasedPaymentAwardStockOptionsValuationAssumptionsTableTextBlock |
Namespace Prefix: |
us-gaap_ |
Data Type: |
dtr-types:textBlockItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- References
+ Details
Name: |
us-gaap_StockholdersEquityAbstract |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:stringItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- References
+ Details
Name: |
zone_ScheduleOfWeightedAverageFairValuePerShareOfTotalAwardsTableTextBlock |
Namespace Prefix: |
zone_ |
Data Type: |
dtr:textBlockItemType |
Balance Type: |
na |
Period Type: |
duration |
|
v3.24.3
Net Loss Per Share (Tables)
|
12 Months Ended |
Jun. 30, 2024 |
Net Loss Per Share [Abstract] |
|
Schedule of Basic and Dilutive Net Income Per Share of Common Stock |
The
following table sets forth the computation of basic and dilutive net income per share of class A and class B common stock:
| |
Year Ended June 30, 2024 | |
| |
Class A | | |
Class B | |
Basic and diluted net loss per share: | |
| | |
| |
Numerator | |
| | |
| |
Allocation of undistributed loss | |
$ | (171,420 | ) | |
$ | (2,110,322 | ) |
Denominator | |
| | | |
| | |
Weighted average number of shares used in per share computation | |
| 350,192 | | |
| 4,311,142 | |
Basic and diluted net loss per share | |
$ | (0.49 | ) | |
$ | (0.49 | ) |
| |
Period Ended June 30, 2023 (Successor) | |
| |
Class A | | |
Class B | |
Basic and diluted net loss per share: | |
| | |
| |
Numerator | |
| | | |
| | |
Allocation of undistributed loss | |
$ | (2,111,882 | ) | |
$ | (2,911,325 | ) |
Denominator | |
| | | |
| | |
Weighted average number of shares used in per share computation | |
| 967,987 | | |
| 1,334,414 | |
Basic and diluted net loss per share | |
$ | (2.18 | ) | |
$ | (2.18 | ) |
|
X |
- References
+ Details
Name: |
us-gaap_EarningsPerShareAbstract |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:stringItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionTabular disclosure of an entity's basic and diluted earnings per share calculations, including a reconciliation of numerators and denominators of the basic and diluted per-share computations for income from continuing operations.
+ ReferencesReference 1: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 260 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 1 -Subparagraph (a) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482662/260-10-50-1
+ Details
Name: |
us-gaap_ScheduleOfEarningsPerShareBasicAndDilutedTableTextBlock |
Namespace Prefix: |
us-gaap_ |
Data Type: |
dtr-types:textBlockItemType |
Balance Type: |
na |
Period Type: |
duration |
|
v3.24.3
Income Taxes (Tables)
|
12 Months Ended |
Jun. 30, 2024 |
Income Taxes [Abstract] |
|
Schedule of Pre-Tax Book Income |
The
Company’s provision for income taxes is comprised of the following components for the year ended June 30, 2024:
| |
Years Ended | |
| |
6/30/2024 | | |
6/30/2023 | |
Current Tax Expense (Benefit) | |
| | |
| |
Federal | |
| - | | |
| - | |
State | |
| - | | |
| - | |
Current Tax Expense (Benefit) | |
$ | - | | |
$ | - | |
| |
| | | |
| | |
Deferred Tax Expense (Benefit) | |
| | | |
| | |
Federal | |
| - | | |
| - | |
State | |
| - | | |
| - | |
Deferred Tax Expense (Benefit) | |
| - | | |
| - | |
| |
| | | |
| | |
Total Income Tax Expense (Benefit) | |
$ | - | | |
$ | - | |
|
Schedule of Pre-Tax Book Income |
The
Company’s income tax expense from continuing operations for the year ended June 30, 2024 differed from the statutory federal rate
of 21% as follows:
Pre-Tax Book Income | |
$ | (2,281,742 | ) |
|
Schedule of Income Tax Expense from Continuing Operations |
| |
Years Ended | |
| |
6/30/2024 | | |
6/30/2023 | |
| |
Amount | | |
Percent | | |
Amount | | |
Percent | |
Rate Reconciliation | |
| | |
| | |
| | |
| |
Federal tax (benefit) at a statutory rate | |
$ | (479,166 | ) | |
| 21 | % | |
$ | (1,054,873 | ) | |
| 21.00 | % |
State tax expense (benefit) | |
| (125,968 | ) | |
| 5.52 | % | |
| (277,654 | ) | |
| 5.53 | % |
Other Permanent Differences | |
| 804 | | |
| (0.04 | )% | |
| 490 | | |
| (0.01 | )% |
Increase (Decrease) in valuation allowance related to current period P&L activity | |
| 604,330 | | |
| (26.49 | )% | |
| 1,332,037 | | |
| (26.52 | )% |
Total tax expense | |
$ | - | | |
| 0.00 | % | |
$ | - | | |
| 0.00 | % |
|
Schedule of Deferred Tax Assets and Liabilities |
Deferred
tax assets and liabilities consist of the following at June 30, 2024:
| |
Years Ended | |
| |
6/30/2024 | | |
6/30/2023 | |
Deferred Tax Assets | |
| | |
| |
Accrued Expenses | |
$ | 67,775 | | |
$ | 55,680 | |
Equity Compensation | |
| 1,186,561 | | |
| 1,092,856 | |
Lease Liabilities | |
| 145,913 | | |
| 129,075 | |
NOL Carryforwards | |
| 720,498 | | |
| 214,559 | |
Valuation Allowance | |
| (1,936,367 | ) | |
| (1,332,037 | ) |
Total Deferred Tax Assets | |
$ | 184,379 | | |
$ | 160,133 | |
| |
| | | |
| | |
Deferred Tax Liabilities | |
| | | |
| | |
Property and equipment | |
$ | 24 | | |
$ | (252 | ) |
Intangible Assets | |
| (31,881 | ) | |
| (561 | ) |
Prepaid Expenses | |
| (13,288 | ) | |
| (35,515 | ) |
ASC 842 Right of Use Asset | |
| (139,234 | ) | |
| (123,805 | ) |
Valuation Allowance | |
| - | | |
| - | |
Total Deferred Tax Liabilities | |
$ | (184,379 | ) | |
$ | (160,133 | ) |
Net Deferred Tax Asset (Liability) | |
$ | - | | |
$ | - | |
|
Schedule of Company Recognized a Full Valuation Allowance on its Net Deferred Tax Asset |
As
of June 30, 2024, the Company recognized a full valuation allowance on its net deferred tax asset to reflect the fact it is not more-likely-than-not
to realize any portion of the asset.
| |
Years Ended | |
| |
6/30/2024 | | |
6/30/2023 | |
Other Items – All Gross | |
| | |
| |
Federal NOL Carryovers | |
$ | 2,715,784 | | |
$ | 808,741 | |
State NOL Carryovers | |
$ | 2,715,784 | | |
$ | 808,741 | |
|
X |
- DefinitionTabular disclosure of the components of income tax expense attributable to continuing operations for each year presented including, but not limited to: current tax expense (benefit), deferred tax expense (benefit), investment tax credits, government grants, the benefits of operating loss carryforwards, tax expense that results from allocating certain tax benefits either directly to contributed capital or to reduce goodwill or other noncurrent intangible assets of an acquired entity, adjustments of a deferred tax liability or asset for enacted changes in tax laws or rates or a change in the tax status of the entity, and adjustments of the beginning-of-the-year balances of a valuation allowance because of a change in circumstances that causes a change in judgment about the realizability of the related deferred tax asset in future years.
+ ReferencesReference 1: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 740 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 9 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482685/740-10-50-9
+ Details
Name: |
us-gaap_ScheduleOfComponentsOfIncomeTaxExpenseBenefitTableTextBlock |
Namespace Prefix: |
us-gaap_ |
Data Type: |
dtr-types:textBlockItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionTabular disclosure of the components of net deferred tax asset or liability recognized in an entity's statement of financial position, including the following: the total of all deferred tax liabilities, the total of all deferred tax assets, the total valuation allowance recognized for deferred tax assets.
+ ReferencesReference 1: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 740 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 2 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482685/740-10-50-2
+ Details
Name: |
us-gaap_ScheduleOfDeferredTaxAssetsAndLiabilitiesTableTextBlock |
Namespace Prefix: |
us-gaap_ |
Data Type: |
dtr-types:textBlockItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionTabular disclosure of the reconciliation using percentage or dollar amounts of the reported amount of income tax expense attributable to continuing operations for the year to the amount of income tax expense that would result from applying domestic federal statutory tax rates to pretax income from continuing operations.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/exampleRef -Topic 740 -SubTopic 10 -Name Accounting Standards Codification -Section 55 -Paragraph 231 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482663/740-10-55-231
Reference 2: http://www.xbrl.org/2003/role/disclosureRef -Topic 740 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 12A -Publisher FASB -URI https://asc.fasb.org/1943274/2147482685/740-10-50-12A
Reference 3: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 740 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 12 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482685/740-10-50-12
+ Details
Name: |
us-gaap_ScheduleOfEffectiveIncomeTaxRateReconciliationTableTextBlock |
Namespace Prefix: |
us-gaap_ |
Data Type: |
dtr-types:textBlockItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionTabular disclosure of valuation allowances to reduce deferred tax assets to net realizable value, including identification of the deferred tax asset more likely than not will not be fully realized and the corresponding amount of the valuation allowance.
+ ReferencesReference 1: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 740 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 2 -Subparagraph (c) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482685/740-10-50-2
+ Details
Name: |
us-gaap_SummaryOfValuationAllowanceTextBlock |
Namespace Prefix: |
us-gaap_ |
Data Type: |
dtr-types:textBlockItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionTabular disclosure of Income tax expense from continuing operations.
+ References
+ Details
Name: |
zone_ScheduleOfIncomeTaxExpenseFromContinuingOperationsTableTextBlock |
Namespace Prefix: |
zone_ |
Data Type: |
dtr:textBlockItemType |
Balance Type: |
na |
Period Type: |
duration |
|
v3.24.3
Commitments and Contingencies (Tables)
|
12 Months Ended |
Jun. 30, 2024 |
Commitments and Contingencies [Abstract] |
|
Schedule of Lease Cost, Discount Rate, and Remaining Lease Term for Operating Leases |
The
following table discloses the lease cost, discount rate, and remaining lease term for operating leases as of June 30, 2024 and 2023: | | June 30,
2024 | | | June 30,
2023 | | Operating lease cost | | $ | 130,723 | | | $ | 57,626 | | Remaining lease term | | | 3.7 years | | | | 4.7 years | | Discount rate | | | 6.56 | % | | | 6.00 | % |
|
Schedule of Undiscounted Cash Flows |
The
following table discloses the undiscounted cash flows on an annual basis and a reconciliation of the undiscounted cash flows of operating
lease liabilities recognized in the balance sheet as of June 30, 2024:
Year
Ended June 30, | |
| |
2025 | |
$ | 163,147 | |
2026 | |
| 167,226 | |
2027 | |
| 171,407 | |
2028 | |
| 116,160 | |
2029 | |
| - | |
Total undiscounted cash flows | |
| 617,940 | |
Less amount representing interest | |
| (67,949 | ) |
Present value of lease liabilities | |
| 549,991 | |
Less current portion | |
| (131,887 | ) |
Noncurrent lease liabilities | |
$ | 418,104 | |
|
X |
- References
+ Details
Name: |
us-gaap_CommitmentsAndContingenciesDisclosureAbstract |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:stringItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionTabular disclosure of lessee's lease cost. Includes, but is not limited to, interest expense for finance lease, amortization of right-of-use asset for finance lease, operating lease cost, short-term lease cost, variable lease cost and sublease income.
+ ReferencesReference 1: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 842 -SubTopic 20 -Name Accounting Standards Codification -Section 50 -Paragraph 4 -Publisher FASB -URI https://asc.fasb.org/1943274/2147478964/842-20-50-4
+ Details
Name: |
us-gaap_LeaseCostTableTextBlock |
Namespace Prefix: |
us-gaap_ |
Data Type: |
dtr-types:textBlockItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionTabular disclosure of undiscounted cash flows of lessee's operating lease liability. Includes, but is not limited to, reconciliation of undiscounted cash flows to operating lease liability recognized in statement of financial position.
+ ReferencesReference 1: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 842 -SubTopic 20 -Name Accounting Standards Codification -Section 50 -Paragraph 6 -Publisher FASB -URI https://asc.fasb.org/1943274/2147478964/842-20-50-6
+ Details
Name: |
us-gaap_LesseeOperatingLeaseLiabilityMaturityTableTextBlock |
Namespace Prefix: |
us-gaap_ |
Data Type: |
dtr-types:textBlockItemType |
Balance Type: |
na |
Period Type: |
duration |
|
v3.24.3
Organization and Business (Details) - USD ($)
|
|
4 Months Ended |
8 Months Ended |
12 Months Ended |
Apr. 30, 2024 |
Oct. 16, 2022 |
Jun. 30, 2023 |
Jun. 30, 2024 |
Organization and Business [Line Items] |
|
|
|
|
Gross offering proceeds |
|
|
|
$ 4,233,875
|
Cash |
|
|
$ 393,194
|
2,016,611
|
Net loss |
|
$ (320,064)
|
$ (5,023,207)
|
(2,281,742)
|
Cash used for operating activities |
|
|
|
(1,547,880)
|
IPO [Member] |
|
|
|
|
Organization and Business [Line Items] |
|
|
|
|
Issuance of common stock (in Shares) |
1,250,000
|
|
|
|
Common stock price per share (in Dollars per share) |
$ 4
|
|
|
|
Gross offering proceeds |
$ 50,000,000
|
|
|
|
Net proceeds |
|
|
|
$ 3,343,547
|
X |
- DefinitionAmount of currency on hand as well as demand deposits with banks or financial institutions. Includes other kinds of accounts that have the general characteristics of demand deposits. Also includes short-term, highly liquid investments that are both readily convertible to known amounts of cash and so near their maturity that they present insignificant risk of changes in value because of changes in interest rates. Excludes cash and cash equivalents within disposal group and discontinued operation.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/disclosureRef -Topic 210 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.5-02(1)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480566/210-10-S99-1
Reference 2: http://www.xbrl.org/2003/role/exampleRef -Topic 210 -SubTopic 10 -Name Accounting Standards Codification -Section 45 -Paragraph 1 -Subparagraph (a) -Publisher FASB -URI https://asc.fasb.org/1943274/2147483467/210-10-45-1
Reference 3: http://fasb.org/us-gaap/role/ref/legacyRef -Name Accounting Standards Codification -Topic 230 -SubTopic 10 -Section 45 -Paragraph 4 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482740/230-10-45-4
+ Details
Name: |
us-gaap_CashAndCashEquivalentsAtCarryingValue |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:monetaryItemType |
Balance Type: |
debit |
Period Type: |
instant |
|
X |
- DefinitionLine items represent financial concepts included in a table. These concepts are used to disclose reportable information associated with domain members defined in one or many axes to the table.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/disclosureRef -Topic 808 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 1 -Subparagraph (d) -Publisher FASB -URI https://asc.fasb.org/1943274/2147479402/808-10-50-1
+ Details
Name: |
us-gaap_CollaborativeArrangementsAndNoncollaborativeArrangementTransactionsLineItems |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:stringItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionAmount of cash inflow (outflow) from operating activities, including discontinued operations. Operating activity cash flows include transactions, adjustments, and changes in value not defined as investing or financing activities.
+ ReferencesReference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 230 -SubTopic 10 -Name Accounting Standards Codification -Section 45 -Paragraph 28 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482740/230-10-45-28
Reference 2: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 230 -SubTopic 10 -Name Accounting Standards Codification -Section 45 -Paragraph 24 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482740/230-10-45-24
Reference 3: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 230 -SubTopic 10 -Name Accounting Standards Codification -Section 45 -Paragraph 25 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482740/230-10-45-25
+ Details
Name: |
us-gaap_NetCashProvidedByUsedInOperatingActivities |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:monetaryItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionThe portion of profit or loss for the period, net of income taxes, which is attributable to the parent.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/disclosureRef -Topic 250 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 6 -Publisher FASB -URI https://asc.fasb.org/1943274/2147483443/250-10-50-6
Reference 2: http://www.xbrl.org/2003/role/disclosureRef -Topic 250 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 9 -Publisher FASB -URI https://asc.fasb.org/1943274/2147483443/250-10-50-9
Reference 3: http://www.xbrl.org/2003/role/disclosureRef -Topic 805 -SubTopic 60 -Name Accounting Standards Codification -Section 65 -Paragraph 1 -Subparagraph (g) -Publisher FASB -URI https://asc.fasb.org/1943274/2147476176/805-60-65-1
Reference 4: http://www.xbrl.org/2003/role/disclosureRef -Topic 740 -SubTopic 323 -Name Accounting Standards Codification -Section 65 -Paragraph 2 -Subparagraph (g)(3) -Publisher FASB -URI https://asc.fasb.org/1943274/2147478666/740-323-65-2
Reference 5: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 220 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 2 -Subparagraph (SX 210.5-03(20)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147483621/220-10-S99-2
Reference 6: http://www.xbrl.org/2003/role/disclosureRef -Topic 235 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.4-08(g)(1)(ii)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480678/235-10-S99-1
Reference 7: http://www.xbrl.org/2003/role/disclosureRef -Topic 323 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 3 -Subparagraph (c) -Publisher FASB -URI https://asc.fasb.org/1943274/2147481687/323-10-50-3
Reference 8: http://www.xbrl.org/2003/role/disclosureRef -Topic 825 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 28 -Subparagraph (f) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482907/825-10-50-28
Reference 9: http://www.xbrl.org/2003/role/disclosureRef -Topic 220 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 6 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482765/220-10-50-6
Reference 10: http://www.xbrl.org/2003/role/disclosureRef -Topic 250 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 3 -Publisher FASB -URI https://asc.fasb.org/1943274/2147483443/250-10-50-3
Reference 11: http://www.xbrl.org/2003/role/disclosureRef -Topic 250 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 1 -Subparagraph (b)(2) -Publisher FASB -URI https://asc.fasb.org/1943274/2147483443/250-10-50-1
Reference 12: http://www.xbrl.org/2003/role/disclosureRef -Topic 815 -SubTopic 40 -Name Accounting Standards Codification -Section 65 -Paragraph 1 -Subparagraph (f) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480175/815-40-65-1
Reference 13: http://www.xbrl.org/2003/role/disclosureRef -Topic 250 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 8 -Publisher FASB -URI https://asc.fasb.org/1943274/2147483443/250-10-50-8
Reference 14: http://www.xbrl.org/2003/role/disclosureRef -Topic 250 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 11 -Subparagraph (a) -Publisher FASB -URI https://asc.fasb.org/1943274/2147483443/250-10-50-11
Reference 15: http://www.xbrl.org/2003/role/disclosureRef -Topic 250 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 11 -Subparagraph (b) -Publisher FASB -URI https://asc.fasb.org/1943274/2147483443/250-10-50-11
Reference 16: http://www.xbrl.org/2003/role/disclosureRef -Topic 250 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 4 -Publisher FASB -URI https://asc.fasb.org/1943274/2147483443/250-10-50-4
Reference 17: http://www.xbrl.org/2003/role/exampleRef -Topic 946 -SubTopic 830 -Name Accounting Standards Codification -Section 55 -Paragraph 10 -Publisher FASB -URI https://asc.fasb.org/1943274/2147479168/946-830-55-10
Reference 18: http://www.xbrl.org/2003/role/disclosureRef -Topic 946 -SubTopic 220 -Name Accounting Standards Codification -Section 45 -Paragraph 7 -Publisher FASB -URI https://asc.fasb.org/1943274/2147479105/946-220-45-7
Reference 19: http://www.xbrl.org/2003/role/disclosureRef -Topic 944 -SubTopic 220 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.7-04(18)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147477250/944-220-S99-1
Reference 20: http://www.xbrl.org/2003/role/disclosureRef -Topic 946 -SubTopic 220 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.6-07(9)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147479134/946-220-S99-1
Reference 21: http://www.xbrl.org/2003/role/disclosureRef -Topic 946 -SubTopic 220 -Name Accounting Standards Codification -Section S99 -Paragraph 3 -Subparagraph (SX 210.6-09(1)(d)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147479134/946-220-S99-3
Reference 22: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1A -Subparagraph (SX 210.13-01(a)(4)(i)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480097/470-10-S99-1A
Reference 23: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 470 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1A -Subparagraph (SX 210.13-01(a)(4)(ii)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480097/470-10-S99-1A
Reference 24: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1A -Subparagraph (SX 210.13-01(a)(4)(iii)(A)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480097/470-10-S99-1A
Reference 25: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1A -Subparagraph (SX 210.13-01(a)(4)(iv)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480097/470-10-S99-1A
Reference 26: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1A -Subparagraph (SX 210.13-01(a)(5)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480097/470-10-S99-1A
Reference 27: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1B -Subparagraph (SX 210.13-02(a)(4)(i)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480097/470-10-S99-1B
Reference 28: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1B -Subparagraph (SX 210.13-02(a)(4)(iii)(A)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480097/470-10-S99-1B
Reference 29: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1B -Subparagraph (SX 210.13-02(a)(4)(iii)(B)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480097/470-10-S99-1B
Reference 30: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1B -Subparagraph (SX 210.13-02(a)(4)(iv)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480097/470-10-S99-1B
Reference 31: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1B -Subparagraph (SX 210.13-02(a)(5)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480097/470-10-S99-1B
Reference 32: http://www.xbrl.org/2003/role/disclosureRef -Topic 260 -SubTopic 10 -Name Accounting Standards Codification -Section 45 -Paragraph 60B -Subparagraph (a) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482689/260-10-45-60B
Reference 33: http://www.xbrl.org/2003/role/disclosureRef -Topic 205 -SubTopic 20 -Name Accounting Standards Codification -Section 50 -Paragraph 7 -Publisher FASB -URI https://asc.fasb.org/1943274/2147483499/205-20-50-7
Reference 34: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 230 -SubTopic 10 -Name Accounting Standards Codification -Section 45 -Paragraph 28 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482740/230-10-45-28
Reference 35: http://www.xbrl.org/2003/role/disclosureRef -Topic 220 -SubTopic 10 -Name Accounting Standards Codification -Section 45 -Paragraph 1A -Subparagraph (a) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482790/220-10-45-1A
Reference 36: http://www.xbrl.org/2003/role/disclosureRef -Topic 220 -SubTopic 10 -Name Accounting Standards Codification -Section 45 -Paragraph 1B -Subparagraph (a) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482790/220-10-45-1B
Reference 37: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 942 -SubTopic 220 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.9-04(22)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147478524/942-220-S99-1
+ Details
Name: |
us-gaap_NetIncomeLoss |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:monetaryItemType |
Balance Type: |
credit |
Period Type: |
duration |
|
X |
- DefinitionThe cash inflow associated with the amount received from entity's first offering of stock to the public.
+ ReferencesReference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Name Accounting Standards Codification -Section 45 -Paragraph 14 -Subparagraph (a) -SubTopic 10 -Topic 230 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482740/230-10-45-14
+ Details
Name: |
us-gaap_ProceedsFromIssuanceInitialPublicOffering |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:monetaryItemType |
Balance Type: |
debit |
Period Type: |
duration |
|
X |
- DefinitionPer share or per unit amount of equity securities issued.
+ References
+ Details
Name: |
us-gaap_SharesIssuedPricePerShare |
Namespace Prefix: |
us-gaap_ |
Data Type: |
dtr-types:perShareItemType |
Balance Type: |
na |
Period Type: |
instant |
|
X |
- DefinitionNumber of new stock issued during the period.
+ ReferencesReference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Name Accounting Standards Codification -Section 50 -Paragraph 2 -SubTopic 10 -Topic 505 -Publisher FASB -URI https://asc.fasb.org/1943274/2147481112/505-10-50-2
Reference 2: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 210 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.5-02(28)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480566/210-10-S99-1
Reference 3: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 210 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.5-02(29)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480566/210-10-S99-1
Reference 4: http://www.xbrl.org/2003/role/disclosureRef -Topic 946 -SubTopic 505 -Name Accounting Standards Codification -Section 50 -Paragraph 2 -Subparagraph (a) -Publisher FASB -URI https://asc.fasb.org/1943274/2147478448/946-505-50-2
Reference 5: http://www.xbrl.org/2003/role/disclosureRef -Topic 946 -SubTopic 220 -Name Accounting Standards Codification -Section S99 -Paragraph 3 -Subparagraph (SX 210.6-09(4)(b)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147479134/946-220-S99-3
Reference 6: http://www.xbrl.org/2003/role/disclosureRef -Topic 946 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 3 -Subparagraph (SX 210.6-03(i)(1)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147479886/946-10-S99-3
Reference 7: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 505 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.3-04) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480008/505-10-S99-1
+ Details
Name: |
us-gaap_StockIssuedDuringPeriodSharesNewIssues |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:sharesItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionNet proceeds of initial public offering.
+ References
+ Details
Name: |
zone_NetProceedsOfInitialPublicOffering |
Namespace Prefix: |
zone_ |
Data Type: |
xbrli:monetaryItemType |
Balance Type: |
credit |
Period Type: |
duration |
|
X |
- Details
Name: |
us-gaap_SubsidiarySaleOfStockAxis=us-gaap_IPOMember |
Namespace Prefix: |
|
Data Type: |
na |
Balance Type: |
|
Period Type: |
|
|
v3.24.3
Summary of Significant Accounting Policies (Details) - USD ($)
|
4 Months Ended |
8 Months Ended |
12 Months Ended |
|
Oct. 16, 2022 |
Jun. 30, 2023 |
Jun. 30, 2024 |
Jun. 30, 2023 |
Apr. 30, 2024 |
Summary of Significant Accounting Policies [Line Items] |
|
|
|
|
|
Allowance for doubtful accounts |
|
$ 4,419
|
$ 2,535
|
$ 4,419
|
|
Deferred costs |
|
|
|
|
$ 890,453
|
Advertising cost |
$ 4,621
|
14,944
|
$ 116,007
|
|
|
Tax position |
|
|
50.00%
|
|
|
Percentage of litigation processes |
|
|
(0.04%)
|
(0.01%)
|
|
Acquired Technology [Member] |
|
|
|
|
|
Summary of Significant Accounting Policies [Line Items] |
|
|
|
|
|
Estimated useful life |
|
|
15 years
|
|
|
Customer Relationships [Member] |
|
|
|
|
|
Summary of Significant Accounting Policies [Line Items] |
|
|
|
|
|
Estimated useful life |
|
|
5 years
|
|
|
Management’s Judgment [Member] |
|
|
|
|
|
Summary of Significant Accounting Policies [Line Items] |
|
|
|
|
|
Percentage of litigation processes |
|
|
50.00%
|
|
|
Inventory Valuation and Obsolescence [Member] |
|
|
|
|
|
Summary of Significant Accounting Policies [Line Items] |
|
|
|
|
|
Allowance for inventory obsolescence |
|
14,940
|
$ 14,791
|
$ 14,940
|
|
Common Stock [Member] |
|
|
|
|
|
Summary of Significant Accounting Policies [Line Items] |
|
|
|
|
|
Anti dilutive share (in Shares) |
|
|
3,382,500
|
2,816,263
|
|
Predecessor [Member] |
|
|
|
|
|
Summary of Significant Accounting Policies [Line Items] |
|
|
|
|
|
Advertising cost |
$ 4,621
|
|
|
|
|
Successor [Member] |
|
|
|
|
|
Summary of Significant Accounting Policies [Line Items] |
|
|
|
|
|
Advertising cost |
|
$ 14,944
|
|
|
|
One Customer [Member] | Customer Concentration Risk [Member] | Revenue Benchmark [Member] |
|
|
|
|
|
Summary of Significant Accounting Policies [Line Items] |
|
|
|
|
|
Customer percentage |
|
|
14.00%
|
|
|
One Customer [Member] | Customer Concentration Risk [Member] | Trade Accounts Receivable [Member] |
|
|
|
|
|
Summary of Significant Accounting Policies [Line Items] |
|
|
|
|
|
Customer percentage |
|
|
|
43.00%
|
|
Two Customer [Member] | Customer Concentration Risk [Member] | Revenue Benchmark [Member] |
|
|
|
|
|
Summary of Significant Accounting Policies [Line Items] |
|
|
|
|
|
Customer percentage |
|
|
|
66.00%
|
|
Two Customer [Member] | Customer Concentration Risk [Member] | Trade Accounts Receivable [Member] |
|
|
|
|
|
Summary of Significant Accounting Policies [Line Items] |
|
|
|
|
|
Customer percentage |
|
|
28.00%
|
12.00%
|
|
X |
- DefinitionAmount charged to advertising expense for the period, which are expenses incurred with the objective of increasing revenue for a specified brand, product or product line.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/exampleRef -Topic 720 -SubTopic 35 -Name Accounting Standards Codification -Section 55 -Paragraph 1 -Publisher FASB -URI https://asc.fasb.org/1943274/2147483385/720-35-55-1
Reference 2: http://www.xbrl.org/2003/role/disclosureRef -Topic 720 -SubTopic 35 -Name Accounting Standards Codification -Section 50 -Paragraph 1 -Subparagraph (b) -Publisher FASB -URI https://asc.fasb.org/1943274/2147483406/720-35-50-1
+ Details
Name: |
us-gaap_AdvertisingExpense |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:monetaryItemType |
Balance Type: |
debit |
Period Type: |
duration |
|
X |
- DefinitionAmount of allowance for credit loss on accounts receivable, classified as current.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/disclosureRef -Topic 210 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.5-02(4)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480566/210-10-S99-1
Reference 2: http://www.xbrl.org/2003/role/disclosureRef -Topic 326 -SubTopic 20 -Name Accounting Standards Codification -Section 45 -Paragraph 1 -Publisher FASB -URI https://asc.fasb.org/1943274/2147479344/326-20-45-1
Reference 3: http://www.xbrl.org/2003/role/disclosureRef -Topic 310 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 4 -Publisher FASB -URI https://asc.fasb.org/1943274/2147481962/310-10-50-4
+ Details
Name: |
us-gaap_AllowanceForDoubtfulAccountsReceivableCurrent |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:monetaryItemType |
Balance Type: |
credit |
Period Type: |
instant |
|
X |
- DefinitionSecurities (including those issuable pursuant to contingent stock agreements) that could potentially dilute basic earnings per share (EPS) or earnings per unit (EPU) in the future that were not included in the computation of diluted EPS or EPU because to do so would increase EPS or EPU amounts or decrease loss per share or unit amounts for the period presented.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/disclosureRef -Topic 260 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 1 -Subparagraph (c) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482662/260-10-50-1
+ Details
Name: |
us-gaap_AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:sharesItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionLine items represent financial concepts included in a table. These concepts are used to disclose reportable information associated with domain members defined in one or many axes to the table.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/disclosureRef -Topic 250 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 4 -Publisher FASB -URI https://asc.fasb.org/1943274/2147483443/250-10-50-4
+ Details
Name: |
us-gaap_ChangeInAccountingEstimateLineItems |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:stringItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionFor an entity that discloses a concentration risk in relation to quantitative amount, which serves as the "benchmark" (or denominator) in the equation, this concept represents the concentration percentage derived from the division.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/disclosureRef -Topic 280 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 42 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482810/280-10-50-42
Reference 2: http://fasb.org/us-gaap/role/ref/legacyRef -Name Accounting Standards Codification -Topic 825 -SubTopic 10 -Section 50 -Paragraph 21 -Subparagraph (a) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482907/825-10-50-21
Reference 3: http://fasb.org/us-gaap/role/ref/legacyRef -Name Accounting Standards Codification -Topic 825 -SubTopic 10 -Section 50 -Paragraph 20 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482907/825-10-50-20
Reference 4: http://fasb.org/us-gaap/role/ref/legacyRef -Name Accounting Standards Codification -Topic 275 -SubTopic 10 -Section 50 -Paragraph 18 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482861/275-10-50-18
Reference 5: http://fasb.org/us-gaap/role/ref/legacyRef -Name Accounting Standards Codification -Topic 275 -SubTopic 10 -Section 50 -Paragraph 20 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482861/275-10-50-20
+ Details
Name: |
us-gaap_ConcentrationRiskPercentage1 |
Namespace Prefix: |
us-gaap_ |
Data Type: |
dtr-types:percentItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionUseful life of finite-lived intangible assets, in 'PnYnMnDTnHnMnS' format, for example, 'P1Y5M13D' represents the reported fact of one year, five months, and thirteen days.
+ References
+ Details
Name: |
us-gaap_FiniteLivedIntangibleAssetUsefulLife |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:durationItemType |
Balance Type: |
na |
Period Type: |
instant |
|
X |
- DefinitionAmount of inventory reserves for last-in first-out (LIFO) and other inventory valuation methods.
+ ReferencesReference 1: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 210 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.5-02(6)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480566/210-10-S99-1
Reference 2: http://fasb.org/us-gaap/role/ref/legacyRef -Name Accounting Standards Codification -Topic 330 -SubTopic 10 -Section 50 -Paragraph 1 -Publisher FASB -URI https://asc.fasb.org/1943274/2147483080/330-10-50-1
+ Details
Name: |
us-gaap_InventoryAdjustments |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:monetaryItemType |
Balance Type: |
credit |
Period Type: |
instant |
|
X |
- DefinitionNet amount of other deferred costs capitalized at the end of the reporting period. Does not include deferred finance costs or deferred acquisition costs of insurance companies.
+ ReferencesReference 1: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 210 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.5-02(17)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480566/210-10-S99-1
+ Details
Name: |
us-gaap_OtherDeferredCostsNet |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:monetaryItemType |
Balance Type: |
debit |
Period Type: |
instant |
|
X |
- Details
Name: |
us-gaap_FiniteLivedIntangibleAssetsByMajorClassAxis=zone_AcquiredTechnologyMember |
Namespace Prefix: |
|
Data Type: |
na |
Balance Type: |
|
Period Type: |
|
|
X |
- Details
Name: |
us-gaap_FiniteLivedIntangibleAssetsByMajorClassAxis=us-gaap_CustomerRelationshipsMember |
Namespace Prefix: |
|
Data Type: |
na |
Balance Type: |
|
Period Type: |
|
|
X |
- Details
Name: |
us-gaap_ChangeInAccountingEstimateByTypeAxis=us-gaap_InventoryValuationAndObsolescenceMember |
Namespace Prefix: |
|
Data Type: |
na |
Balance Type: |
|
Period Type: |
|
|
X |
- Details
Name: |
us-gaap_StatementEquityComponentsAxis=us-gaap_CommonStockMember |
Namespace Prefix: |
|
Data Type: |
na |
Balance Type: |
|
Period Type: |
|
|
X |
- Details
Name: |
us-gaap_FreshStartAdjustmentsTypeOfFreshStartAdjustmentAxis=zone_PredecessorMember |
Namespace Prefix: |
|
Data Type: |
na |
Balance Type: |
|
Period Type: |
|
|
X |
- Details
Name: |
us-gaap_FreshStartAdjustmentsTypeOfFreshStartAdjustmentAxis=zone_SuccessorMember |
Namespace Prefix: |
|
Data Type: |
na |
Balance Type: |
|
Period Type: |
|
|
X |
- Details
Name: |
srt_MajorCustomersAxis=zone_OneCustomerMember |
Namespace Prefix: |
|
Data Type: |
na |
Balance Type: |
|
Period Type: |
|
|
X |
- Details
Name: |
us-gaap_ConcentrationRiskByTypeAxis=us-gaap_CustomerConcentrationRiskMember |
Namespace Prefix: |
|
Data Type: |
na |
Balance Type: |
|
Period Type: |
|
|
X |
- Details
Name: |
us-gaap_ConcentrationRiskByBenchmarkAxis=us-gaap_SalesRevenueNetMember |
Namespace Prefix: |
|
Data Type: |
na |
Balance Type: |
|
Period Type: |
|
|
X |
- Details
Name: |
us-gaap_ConcentrationRiskByBenchmarkAxis=us-gaap_TradeAccountsReceivableMember |
Namespace Prefix: |
|
Data Type: |
na |
Balance Type: |
|
Period Type: |
|
|
X |
- Details
Name: |
srt_MajorCustomersAxis=zone_TwoCustomerMember |
Namespace Prefix: |
|
Data Type: |
na |
Balance Type: |
|
Period Type: |
|
|
v3.24.3
Disaggregated Revenue (Details) - Schedule of Disaggregates Revenue - USD ($)
|
4 Months Ended |
8 Months Ended |
12 Months Ended |
Oct. 16, 2022 |
Jun. 30, 2023 |
Jun. 30, 2024 |
Schedule of Disaggregates Revenue [Line Items] |
|
|
|
Total revenue |
$ 502,990
|
$ 1,938,366
|
$ 1,604,973
|
Janitorial and Sanitation [Member] |
|
|
|
Schedule of Disaggregates Revenue [Line Items] |
|
|
|
Total revenue |
369,089
|
1,732,611
|
1,518,079
|
Ice System [Member] |
|
|
|
Schedule of Disaggregates Revenue [Line Items] |
|
|
|
Total revenue |
16,744
|
30,195
|
19,495
|
Commercial and Residential Laundry [Member] |
|
|
|
Schedule of Disaggregates Revenue [Line Items] |
|
|
|
Total revenue |
6,444
|
5,016
|
21,129
|
Sanitizing & Disinfecting Tablets [Member] |
|
|
|
Schedule of Disaggregates Revenue [Line Items] |
|
|
|
Total revenue |
160
|
3,140
|
|
Other [Member] |
|
|
|
Schedule of Disaggregates Revenue [Line Items] |
|
|
|
Total revenue |
$ 110,553
|
$ 167,404
|
$ 46,270
|
X |
- DefinitionLine items represent financial concepts included in a table. These concepts are used to disclose reportable information associated with domain members defined in one or many axes to the table.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/disclosureRef -Topic 606 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 5 -Publisher FASB -URI https://asc.fasb.org/1943274/2147479806/606-10-50-5
Reference 2: http://www.xbrl.org/2003/role/exampleRef -Topic 606 -SubTopic 10 -Name Accounting Standards Codification -Section 55 -Paragraph 91 -Subparagraph (a) -Publisher FASB -URI https://asc.fasb.org/1943274/2147479777/606-10-55-91
Reference 3: http://www.xbrl.org/2003/role/exampleRef -Topic 606 -SubTopic 10 -Name Accounting Standards Codification -Section 55 -Paragraph 91 -Subparagraph (b) -Publisher FASB -URI https://asc.fasb.org/1943274/2147479777/606-10-55-91
Reference 4: http://www.xbrl.org/2003/role/exampleRef -Topic 606 -SubTopic 10 -Name Accounting Standards Codification -Section 55 -Paragraph 91 -Subparagraph (c) -Publisher FASB -URI https://asc.fasb.org/1943274/2147479777/606-10-55-91
Reference 5: http://www.xbrl.org/2003/role/exampleRef -Topic 606 -SubTopic 10 -Name Accounting Standards Codification -Section 55 -Paragraph 91 -Subparagraph (d) -Publisher FASB -URI https://asc.fasb.org/1943274/2147479777/606-10-55-91
Reference 6: http://www.xbrl.org/2003/role/exampleRef -Topic 606 -SubTopic 10 -Name Accounting Standards Codification -Section 55 -Paragraph 91 -Subparagraph (e) -Publisher FASB -URI https://asc.fasb.org/1943274/2147479777/606-10-55-91
Reference 7: http://www.xbrl.org/2003/role/exampleRef -Topic 606 -SubTopic 10 -Name Accounting Standards Codification -Section 55 -Paragraph 91 -Subparagraph (f) -Publisher FASB -URI https://asc.fasb.org/1943274/2147479777/606-10-55-91
Reference 8: http://www.xbrl.org/2003/role/exampleRef -Topic 606 -SubTopic 10 -Name Accounting Standards Codification -Section 55 -Paragraph 91 -Subparagraph (g) -Publisher FASB -URI https://asc.fasb.org/1943274/2147479777/606-10-55-91
+ Details
Name: |
us-gaap_DisaggregationOfRevenueLineItems |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:stringItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionAmount of revenue recognized from goods sold, services rendered, insurance premiums, or other activities that constitute an earning process. Includes, but is not limited to, investment and interest income before deduction of interest expense when recognized as a component of revenue, and sales and trading gain (loss).
+ ReferencesReference 1: http://www.xbrl.org/2003/role/exampleRef -Topic 280 -SubTopic 10 -Name Accounting Standards Codification -Section 55 -Paragraph 48 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482785/280-10-55-48
Reference 2: http://www.xbrl.org/2003/role/disclosureRef -Topic 280 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 41 -Subparagraph (a) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482810/280-10-50-41
Reference 3: http://www.xbrl.org/2003/role/disclosureRef -Topic 270 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 1 -Subparagraph (i) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482964/270-10-50-1
Reference 4: http://www.xbrl.org/2003/role/disclosureRef -Topic 280 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 32 -Subparagraph (ee) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482810/280-10-50-32
Reference 5: http://fasb.org/us-gaap/role/ref/otherTransitionRef -Topic 280 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 32 -Subparagraph (b) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482810/280-10-50-32
Reference 6: http://fasb.org/us-gaap/role/ref/otherTransitionRef -Topic 280 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 32 -Subparagraph (a) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482810/280-10-50-32
Reference 7: http://www.xbrl.org/2003/role/disclosureRef -Topic 235 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.4-08(g)(1)(ii)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480678/235-10-S99-1
Reference 8: http://www.xbrl.org/2003/role/disclosureRef -Topic 323 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 3 -Subparagraph (c) -Publisher FASB -URI https://asc.fasb.org/1943274/2147481687/323-10-50-3
Reference 9: http://www.xbrl.org/2003/role/disclosureRef -Topic 825 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 28 -Subparagraph (f) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482907/825-10-50-28
Reference 10: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1A -Subparagraph (SX 210.13-01(a)(4)(i)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480097/470-10-S99-1A
Reference 11: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 470 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1A -Subparagraph (SX 210.13-01(a)(4)(ii)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480097/470-10-S99-1A
Reference 12: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1A -Subparagraph (SX 210.13-01(a)(4)(iii)(A)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480097/470-10-S99-1A
Reference 13: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1A -Subparagraph (SX 210.13-01(a)(4)(iv)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480097/470-10-S99-1A
Reference 14: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1A -Subparagraph (SX 210.13-01(a)(5)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480097/470-10-S99-1A
Reference 15: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1B -Subparagraph (SX 210.13-02(a)(4)(i)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480097/470-10-S99-1B
Reference 16: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1B -Subparagraph (SX 210.13-02(a)(4)(iii)(A)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480097/470-10-S99-1B
Reference 17: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1B -Subparagraph (SX 210.13-02(a)(4)(iii)(B)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480097/470-10-S99-1B
Reference 18: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1B -Subparagraph (SX 210.13-02(a)(4)(iv)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480097/470-10-S99-1B
Reference 19: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1B -Subparagraph (SX 210.13-02(a)(5)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480097/470-10-S99-1B
Reference 20: http://www.xbrl.org/2003/role/disclosureRef -Topic 280 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 30 -Subparagraph (a) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482810/280-10-50-30
Reference 21: http://www.xbrl.org/2003/role/disclosureRef -Topic 280 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 42 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482810/280-10-50-42
Reference 22: http://www.xbrl.org/2003/role/disclosureRef -Topic 280 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 22 -Subparagraph (b) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482810/280-10-50-22
Reference 23: http://www.xbrl.org/2003/role/disclosureRef -Topic 280 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 40 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482810/280-10-50-40
Reference 24: http://www.xbrl.org/2003/role/disclosureRef -Topic 280 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 22 -Subparagraph (a) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482810/280-10-50-22
Reference 25: http://www.xbrl.org/2003/role/disclosureRef -Topic 942 -SubTopic 235 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.9-05(b)(2)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147477314/942-235-S99-1
Reference 26: http://www.xbrl.org/2003/role/disclosureRef -Topic 220 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 2 -Subparagraph (SX 210.5-03(1)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147483621/220-10-S99-2
+ Details
Name: |
us-gaap_Revenues |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:monetaryItemType |
Balance Type: |
credit |
Period Type: |
duration |
|
X |
- Details
Name: |
srt_ProductOrServiceAxis=zone_JanitorialAndSanitationMember |
Namespace Prefix: |
|
Data Type: |
na |
Balance Type: |
|
Period Type: |
|
|
X |
- Details
Name: |
srt_ProductOrServiceAxis=zone_IceSystemMember |
Namespace Prefix: |
|
Data Type: |
na |
Balance Type: |
|
Period Type: |
|
|
X |
- Details
Name: |
srt_ProductOrServiceAxis=zone_CommercialAndResidentialLaundryMember |
Namespace Prefix: |
|
Data Type: |
na |
Balance Type: |
|
Period Type: |
|
|
X |
- Details
Name: |
srt_ProductOrServiceAxis=zone_SanitizingDisinfectingTabletsMember |
Namespace Prefix: |
|
Data Type: |
na |
Balance Type: |
|
Period Type: |
|
|
X |
- Details
Name: |
srt_ProductOrServiceAxis=zone_OtherMember |
Namespace Prefix: |
|
Data Type: |
na |
Balance Type: |
|
Period Type: |
|
|
v3.24.3
Accounts Receivable, Net (Details) - Schedule of Accounts Receivable, Net - USD ($)
|
Jun. 30, 2024 |
Jun. 30, 2023 |
Schedule of Accounts Receivable, Net [Abstract] |
|
|
Trade accounts receivable |
$ 469,821
|
$ 237,979
|
Allowance for doubtful accounts |
(2,535)
|
(4,419)
|
Total accounts receivable, net |
$ 467,286
|
$ 233,560
|
X |
- References
+ Details
Name: |
us-gaap_AccountsNotesLoansAndFinancingReceivableGrossAllowanceAndNetAbstract |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:stringItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionAmount, before allowance for credit loss, of right to consideration from customer for product sold and service rendered in normal course of business, classified as current.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/disclosureRef -Topic 310 -SubTopic 10 -Name Accounting Standards Codification -Section 45 -Paragraph 2 -Publisher FASB -URI https://asc.fasb.org/1943274/2147481990/310-10-45-2
Reference 2: http://www.xbrl.org/2003/role/disclosureRef -Topic 210 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.5-02(3)(a)(1)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480566/210-10-S99-1
Reference 3: http://www.xbrl.org/2003/role/exampleRef -Topic 210 -SubTopic 10 -Name Accounting Standards Codification -Section 45 -Paragraph 1 -Subparagraph (c) -Publisher FASB -URI https://asc.fasb.org/1943274/2147483467/210-10-45-1
+ Details
Name: |
us-gaap_AccountsReceivableGrossCurrent |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:monetaryItemType |
Balance Type: |
debit |
Period Type: |
instant |
|
X |
- DefinitionAmount, after allowance for credit loss, of right to consideration from customer for product sold and service rendered in normal course of business, classified as current.
+ ReferencesReference 1: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 310 -SubTopic 10 -Name Accounting Standards Codification -Section 45 -Paragraph 2 -Publisher FASB -URI https://asc.fasb.org/1943274/2147481990/310-10-45-2
+ Details
Name: |
us-gaap_AccountsReceivableNetCurrent |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:monetaryItemType |
Balance Type: |
debit |
Period Type: |
instant |
|
X |
- DefinitionAmount of allowance for credit loss on accounts receivable, classified as current.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/disclosureRef -Topic 210 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.5-02(4)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480566/210-10-S99-1
Reference 2: http://www.xbrl.org/2003/role/disclosureRef -Topic 326 -SubTopic 20 -Name Accounting Standards Codification -Section 45 -Paragraph 1 -Publisher FASB -URI https://asc.fasb.org/1943274/2147479344/326-20-45-1
Reference 3: http://www.xbrl.org/2003/role/disclosureRef -Topic 310 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 4 -Publisher FASB -URI https://asc.fasb.org/1943274/2147481962/310-10-50-4
+ Details
Name: |
us-gaap_AllowanceForDoubtfulAccountsReceivableCurrent |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:monetaryItemType |
Balance Type: |
credit |
Period Type: |
instant |
|
v3.24.3
Business Combinations (Details) - USD ($)
|
|
12 Months Ended |
|
Oct. 17, 2022 |
Jun. 30, 2023 |
Jun. 30, 2024 |
Business Combinations [Line Items] |
|
|
|
Bearing interest rate |
7.00%
|
|
|
Purchase price |
$ 500,000
|
|
|
Contingent consideration |
0
|
|
|
Goodwill |
2,237,910
|
$ 2,237,910
|
$ 2,237,910
|
Business Combinations [Member] |
|
|
|
Business Combinations [Line Items] |
|
|
|
Total consideration |
2,000,000
|
|
|
Note payable |
$ 3,000,000
|
|
|
General and Administrative Expense [Member] |
|
|
|
Business Combinations [Line Items] |
|
|
|
Acquisition-related costs |
|
$ 31,676
|
|
X |
- DefinitionAmount of contingent consideration recognized as part of consideration transferred in asset acquisition.
+ ReferencesReference 1: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 805 -SubTopic 50 -Name Accounting Standards Codification -Section 25 -Paragraph 1 -Publisher FASB -URI https://asc.fasb.org/1943274/2147480060/805-50-25-1
Reference 2: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 805 -SubTopic 50 -Name Accounting Standards Codification -Section 30 -Paragraph 1 -Publisher FASB -URI https://asc.fasb.org/1943274/2147480027/805-50-30-1
Reference 3: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 805 -SubTopic 50 -Name Accounting Standards Codification -Section 30 -Paragraph 2 -Publisher FASB -URI https://asc.fasb.org/1943274/2147480027/805-50-30-2
+ Details
Name: |
us-gaap_AssetAcquisitionConsiderationTransferredContingentConsideration |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:monetaryItemType |
Balance Type: |
credit |
Period Type: |
duration |
|
X |
- DefinitionLine items represent financial concepts included in a table. These concepts are used to disclose reportable information associated with domain members defined in one or many axes to the table.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/disclosureRef -Topic 805 -SubTopic 20 -Name Accounting Standards Codification -Section 50 -Paragraph 5 -Subparagraph (a) -Publisher FASB -URI https://asc.fasb.org/1943274/2147479907/805-20-50-5
+ Details
Name: |
us-gaap_BusinessAcquisitionLineItems |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:stringItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionAmount of consideration transferred, consisting of acquisition-date fair value of assets transferred by the acquirer, liabilities incurred by the acquirer, and equity interest issued by the acquirer.
+ ReferencesReference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Name Accounting Standards Codification -Section 30 -Paragraph 8 -SubTopic 30 -Topic 805 -Publisher FASB -URI https://asc.fasb.org/1943274/2147479637/805-30-30-8
Reference 2: http://fasb.org/us-gaap/role/ref/legacyRef -Name Accounting Standards Codification -Section 50 -Paragraph 1 -Subparagraph (b) -SubTopic 30 -Topic 805 -Publisher FASB -URI https://asc.fasb.org/1943274/2147479581/805-30-50-1
Reference 3: http://fasb.org/us-gaap/role/ref/legacyRef -Name Accounting Standards Codification -Section 30 -Paragraph 7 -SubTopic 30 -Topic 805 -Publisher FASB -URI https://asc.fasb.org/1943274/2147479637/805-30-30-7
+ Details
Name: |
us-gaap_BusinessCombinationConsiderationTransferred1 |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:monetaryItemType |
Balance Type: |
credit |
Period Type: |
duration |
|
X |
- DefinitionAmount, after accumulated impairment loss, of asset representing future economic benefit arising from other asset acquired in business combination or from joint venture formation or both, that is not individually identified and separately recognized.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/exampleRef -Topic 280 -SubTopic 10 -Name Accounting Standards Codification -Section 55 -Paragraph 49 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482785/280-10-55-49
Reference 2: http://www.xbrl.org/2003/role/exampleRef -Topic 350 -SubTopic 20 -Name Accounting Standards Codification -Section 55 -Paragraph 24 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482548/350-20-55-24
Reference 3: http://www.xbrl.org/2003/role/exampleRef -Topic 820 -SubTopic 10 -Name Accounting Standards Codification -Section 55 -Paragraph 100 -Subparagraph (d) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482078/820-10-55-100
Reference 4: http://www.xbrl.org/2003/role/exampleRef -Topic 852 -SubTopic 10 -Name Accounting Standards Codification -Section 55 -Paragraph 10 -Publisher FASB -URI https://asc.fasb.org/1943274/2147481372/852-10-55-10
Reference 5: http://www.xbrl.org/2003/role/disclosureRef -Topic 210 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.5-02(15)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480566/210-10-S99-1
Reference 6: http://www.xbrl.org/2003/role/disclosureRef -Topic 350 -SubTopic 20 -Name Accounting Standards Codification -Section 45 -Paragraph 1 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482598/350-20-45-1
Reference 7: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 350 -SubTopic 20 -Name Accounting Standards Codification -Section 50 -Paragraph 1 -Subparagraph (a) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482573/350-20-50-1
Reference 8: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 350 -SubTopic 20 -Name Accounting Standards Codification -Section 50 -Paragraph 1 -Subparagraph (h) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482573/350-20-50-1
Reference 9: http://www.xbrl.org/2003/role/disclosureRef -Topic 942 -SubTopic 210 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.9-03(10)(1)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147478546/942-210-S99-1
+ Details
Name: |
us-gaap_Goodwill |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:monetaryItemType |
Balance Type: |
debit |
Period Type: |
instant |
|
X |
- DefinitionIncluding the current and noncurrent portions, aggregate carrying amount of all types of notes payable, as of the balance sheet date, with initial maturities beyond one year or beyond the normal operating cycle, if longer.
+ ReferencesReference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.5-02(22)) -SubTopic 10 -Topic 210 -Publisher FASB -URI https://asc.fasb.org/1943274/2147480566/210-10-S99-1
Reference 2: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 942 -SubTopic 210 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.9-03(16)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147478546/942-210-S99-1
Reference 3: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 944 -SubTopic 210 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.7-03(a)(16)(a)(2)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147478777/944-210-S99-1
Reference 4: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 944 -SubTopic 210 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.7-03(a)(17)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147478777/944-210-S99-1
+ Details
Name: |
us-gaap_NotesPayable |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:monetaryItemType |
Balance Type: |
credit |
Period Type: |
instant |
|
X |
- DefinitionThe portion of the carrying amount of short-term borrowings outstanding as of the balance sheet date which accrues interest at a set, unchanging rate.
+ References
+ Details
Name: |
us-gaap_ShortTermDebtPercentageBearingFixedInterestRate |
Namespace Prefix: |
us-gaap_ |
Data Type: |
dtr-types:percentItemType |
Balance Type: |
na |
Period Type: |
instant |
|
X |
- DefinitionAdjustment to the purchase price.
+ References
+ Details
Name: |
zone_AdjustmentToThePurchasePrice |
Namespace Prefix: |
zone_ |
Data Type: |
xbrli:monetaryItemType |
Balance Type: |
debit |
Period Type: |
duration |
|
X |
- Details
Name: |
us-gaap_BusinessAcquisitionAxis=us-gaap_SeriesOfIndividuallyImmaterialBusinessAcquisitionsMember |
Namespace Prefix: |
|
Data Type: |
na |
Balance Type: |
|
Period Type: |
|
|
X |
- Details
Name: |
us-gaap_IncomeStatementLocationAxis=us-gaap_GeneralAndAdministrativeExpenseMember |
Namespace Prefix: |
|
Data Type: |
na |
Balance Type: |
|
Period Type: |
|
|
v3.24.3
Business Combinations (Details) - Schedule of Fair Value of Assets Acquired and Liabilities Assumed - USD ($)
|
Jun. 30, 2024 |
Jun. 30, 2023 |
Oct. 17, 2022 |
Consideration |
|
|
|
Total payments at closing |
|
|
$ 2,000,000
|
Note payable to seller at fair value |
|
|
2,982,000
|
Contingent consideration at fair value |
|
|
|
Fair value of total consideration |
|
|
4,982,000
|
Recognized amounts of identifiable assets acquired and liabilities assumed |
|
|
|
Accounts receivable |
|
|
134,259
|
Inventory |
|
|
1,204,023
|
Prepaids assets |
|
|
5,543
|
Existing technology |
|
|
600,000
|
Customer relationships |
|
|
570,000
|
Tradenames/trademarks |
|
|
580,000
|
Accounts payable and current liabilities |
|
|
(349,735)
|
Total identifiable net assets |
|
|
2,744,090
|
Goodwill |
$ 2,237,910
|
$ 2,237,910
|
2,237,910
|
Fair value of total consideration |
|
|
$ 4,982,000
|
X |
- DefinitionFair value of acquired receivable from business combination, excluding certain loans and debt securities acquired in transfer.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/disclosureRef -Topic 805 -SubTopic 20 -Name Accounting Standards Codification -Section 50 -Paragraph 1 -Subparagraph (b)(1) -Publisher FASB -URI https://asc.fasb.org/1943274/2147479907/805-20-50-1
+ Details
Name: |
us-gaap_BusinessCombinationAcquiredReceivablesFairValue |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:monetaryItemType |
Balance Type: |
debit |
Period Type: |
instant |
|
X |
- References
+ Details
Name: |
us-gaap_BusinessCombinationConsiderationTransferredAbstract |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:stringItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionAmount of asset related to consideration paid in advance for costs that provide economic benefits in future periods, and amount of other assets that are expected to be realized or consumed within one year or the normal operating cycle, if longer, acquired at the acquisition date.
+ ReferencesReference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Name Accounting Standards Codification -Topic 805 -SubTopic 20 -Section 50 -Paragraph 1 -Subparagraph (c) -Publisher FASB -URI https://asc.fasb.org/1943274/2147479907/805-20-50-1
+ Details
Name: |
us-gaap_BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedCurrentAssetsPrepaidExpenseAndOtherAssets |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:monetaryItemType |
Balance Type: |
debit |
Period Type: |
instant |
|
X |
- DefinitionAmount due from customers or clients for goods or services, including trade receivables, that have been delivered or sold in the normal course of business, and amounts due from others, including related parties expected to be converted to cash, sold or exchanged within one year or the normal operating cycle, if longer, acquired at the acquisition date.
+ ReferencesReference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Name Accounting Standards Codification -Topic 805 -SubTopic 20 -Section 50 -Paragraph 1 -Subparagraph (c) -Publisher FASB -URI https://asc.fasb.org/1943274/2147479907/805-20-50-1
+ Details
Name: |
us-gaap_BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedCurrentAssetsReceivables |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:monetaryItemType |
Balance Type: |
debit |
Period Type: |
instant |
|
X |
- DefinitionAmount of liabilities incurred for goods and services received that are used in an entity's business and related party payables, assumed at the acquisition date.
+ ReferencesReference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Name Accounting Standards Codification -Topic 805 -SubTopic 20 -Section 50 -Paragraph 1 -Subparagraph (c) -Publisher FASB -URI https://asc.fasb.org/1943274/2147479907/805-20-50-1
+ Details
Name: |
us-gaap_BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedCurrentLiabilitiesAccountsPayable |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:monetaryItemType |
Balance Type: |
credit |
Period Type: |
instant |
|
X |
- DefinitionThe amount of inventory recognized as of the acquisition date.
+ ReferencesReference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Name Accounting Standards Codification -Topic 805 -SubTopic 10 -Section 55 -Paragraph 37 -Publisher FASB -URI https://asc.fasb.org/1943274/2147479303/805-10-55-37
Reference 2: http://fasb.org/us-gaap/role/ref/legacyRef -Name Accounting Standards Codification -Topic 805 -SubTopic 20 -Section 50 -Paragraph 1 -Subparagraph (c) -Publisher FASB -URI https://asc.fasb.org/1943274/2147479907/805-20-50-1
+ Details
Name: |
us-gaap_BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedInventory |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:monetaryItemType |
Balance Type: |
debit |
Period Type: |
instant |
|
X |
- DefinitionAmount recognized as of the acquisition date for the identifiable assets acquired in excess of (less than) the aggregate liabilities assumed.
+ ReferencesReference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Name Accounting Standards Codification -Topic 805 -SubTopic 10 -Section 55 -Paragraph 37 -Publisher FASB -URI https://asc.fasb.org/1943274/2147479303/805-10-55-37
Reference 2: http://fasb.org/us-gaap/role/ref/legacyRef -Name Accounting Standards Codification -Topic 805 -SubTopic 20 -Section 50 -Paragraph 1 -Subparagraph (c) -Publisher FASB -URI https://asc.fasb.org/1943274/2147479907/805-20-50-1
+ Details
Name: |
us-gaap_BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedNet |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:monetaryItemType |
Balance Type: |
debit |
Period Type: |
instant |
|
X |
- DefinitionAmount recognized for assets, including goodwill, in excess of (less than) the aggregate liabilities assumed.
+ ReferencesReference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Name Accounting Standards Codification -Topic 805 -SubTopic 20 -Section 50 -Paragraph 1 -Subparagraph (c) -Publisher FASB -URI https://asc.fasb.org/1943274/2147479907/805-20-50-1
+ Details
Name: |
us-gaap_BusinessCombinationRecognizedIdentifiableAssetsAcquiredGoodwillAndLiabilitiesAssumedNet |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:monetaryItemType |
Balance Type: |
debit |
Period Type: |
instant |
|
X |
- References
+ Details
Name: |
us-gaap_BusinessCombinationRecognizedIdentifiableAssetsAcquiredGoodwillAndLiabilitiesAssumedNetAbstract |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:stringItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionAmount, after accumulated impairment loss, of asset representing future economic benefit arising from other asset acquired in business combination or from joint venture formation or both, that is not individually identified and separately recognized.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/exampleRef -Topic 280 -SubTopic 10 -Name Accounting Standards Codification -Section 55 -Paragraph 49 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482785/280-10-55-49
Reference 2: http://www.xbrl.org/2003/role/exampleRef -Topic 350 -SubTopic 20 -Name Accounting Standards Codification -Section 55 -Paragraph 24 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482548/350-20-55-24
Reference 3: http://www.xbrl.org/2003/role/exampleRef -Topic 820 -SubTopic 10 -Name Accounting Standards Codification -Section 55 -Paragraph 100 -Subparagraph (d) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482078/820-10-55-100
Reference 4: http://www.xbrl.org/2003/role/exampleRef -Topic 852 -SubTopic 10 -Name Accounting Standards Codification -Section 55 -Paragraph 10 -Publisher FASB -URI https://asc.fasb.org/1943274/2147481372/852-10-55-10
Reference 5: http://www.xbrl.org/2003/role/disclosureRef -Topic 210 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.5-02(15)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480566/210-10-S99-1
Reference 6: http://www.xbrl.org/2003/role/disclosureRef -Topic 350 -SubTopic 20 -Name Accounting Standards Codification -Section 45 -Paragraph 1 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482598/350-20-45-1
Reference 7: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 350 -SubTopic 20 -Name Accounting Standards Codification -Section 50 -Paragraph 1 -Subparagraph (a) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482573/350-20-50-1
Reference 8: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 350 -SubTopic 20 -Name Accounting Standards Codification -Section 50 -Paragraph 1 -Subparagraph (h) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482573/350-20-50-1
Reference 9: http://www.xbrl.org/2003/role/disclosureRef -Topic 942 -SubTopic 210 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.9-03(10)(1)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147478546/942-210-S99-1
+ Details
Name: |
us-gaap_Goodwill |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:monetaryItemType |
Balance Type: |
debit |
Period Type: |
instant |
|
X |
- Definition
+ References
+ Details
Name: |
zone_BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedCustomerRelationships |
Namespace Prefix: |
zone_ |
Data Type: |
xbrli:monetaryItemType |
Balance Type: |
debit |
Period Type: |
instant |
|
X |
- Definition
+ References
+ Details
Name: |
zone_BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedExistingTechnology |
Namespace Prefix: |
zone_ |
Data Type: |
xbrli:monetaryItemType |
Balance Type: |
debit |
Period Type: |
instant |
|
X |
- Definition
+ References
+ Details
Name: |
zone_BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedTradenamestrademarks |
Namespace Prefix: |
zone_ |
Data Type: |
xbrli:monetaryItemType |
Balance Type: |
debit |
Period Type: |
instant |
|
X |
- DefinitionNote payable to seller at fair value.
+ References
+ Details
Name: |
zone_BusinessCombinationRecognizedIdentifiableAssetsAcquiredGoodwillAndLiabilitiesAssumedNotePayableToSellerAtFairValue |
Namespace Prefix: |
zone_ |
Data Type: |
xbrli:monetaryItemType |
Balance Type: |
credit |
Period Type: |
instant |
|
X |
- DefinitionTotal payments at closing.
+ References
+ Details
Name: |
zone_BusinessCombinationRecognizedIdentifiableAssetsAcquiredGoodwillAndLiabilitiesAssumedTotalPaymentsAtClosing |
Namespace Prefix: |
zone_ |
Data Type: |
xbrli:monetaryItemType |
Balance Type: |
credit |
Period Type: |
instant |
|
v3.24.3
X |
- References
+ Details
Name: |
us-gaap_InventoryNetAbstract |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:stringItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionAmount of valuation reserve for inventory.
+ ReferencesReference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 330 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 2 -Subparagraph (SAB Topic 5.BB) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480581/330-10-S99-2
Reference 2: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 210 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.5-02(6)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480566/210-10-S99-1
+ Details
Name: |
us-gaap_InventoryValuationReserves |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:monetaryItemType |
Balance Type: |
credit |
Period Type: |
instant |
|
v3.24.3
Inventory (Details) - Schedule of Inventory - USD ($)
|
Jun. 30, 2024 |
Jun. 30, 2023 |
Inventory [Abstract] |
|
|
Parts |
$ 503,004
|
$ 551,264
|
Finished goods |
184,112
|
135,792
|
Inventory reserve |
(14,790)
|
(14,940)
|
Total inventory, net |
$ 672,326
|
$ 672,116
|
X |
- DefinitionAmount before valuation and LIFO reserves of completed merchandise or goods expected to be sold within one year or operating cycle, if longer.
+ ReferencesReference 1: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 210 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.5-02(6)(a)(1)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480566/210-10-S99-1
+ Details
Name: |
us-gaap_InventoryFinishedGoods |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:monetaryItemType |
Balance Type: |
debit |
Period Type: |
instant |
|
X |
- DefinitionAmount after valuation and LIFO reserves of inventory expected to be sold, or consumed within one year or operating cycle, if longer.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/exampleRef -Topic 852 -SubTopic 10 -Name Accounting Standards Codification -Section 55 -Paragraph 10 -Publisher FASB -URI https://asc.fasb.org/1943274/2147481372/852-10-55-10
Reference 2: http://www.xbrl.org/2003/role/exampleRef -Topic 210 -SubTopic 10 -Name Accounting Standards Codification -Section 45 -Paragraph 1 -Subparagraph (b) -Publisher FASB -URI https://asc.fasb.org/1943274/2147483467/210-10-45-1
Reference 3: http://www.xbrl.org/2003/role/disclosureRef -Topic 210 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.5-02(6)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480566/210-10-S99-1
+ Details
Name: |
us-gaap_InventoryNet |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:monetaryItemType |
Balance Type: |
debit |
Period Type: |
instant |
|
X |
- References
+ Details
Name: |
us-gaap_InventoryNetAbstract |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:stringItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionGross amount of unprocessed materials to be used in manufacturing or production process and supplies that will be consumed.
+ ReferencesReference 1: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 210 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.5-02(6)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480566/210-10-S99-1
+ Details
Name: |
us-gaap_InventoryRawMaterialsAndSupplies |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:monetaryItemType |
Balance Type: |
debit |
Period Type: |
instant |
|
X |
- DefinitionAmount of valuation reserve for inventory.
+ ReferencesReference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 330 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 2 -Subparagraph (SAB Topic 5.BB) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480581/330-10-S99-2
Reference 2: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 210 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.5-02(6)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480566/210-10-S99-1
+ Details
Name: |
us-gaap_InventoryValuationReserves |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:monetaryItemType |
Balance Type: |
credit |
Period Type: |
instant |
|
v3.24.3
X |
- DefinitionThe amount of expense recognized in the current period that reflects the allocation of the cost of tangible assets over the assets' useful lives. Includes production and non-production related depreciation.
+ ReferencesReference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Name Accounting Standards Codification -Section 45 -Paragraph 28 -Subparagraph (b) -SubTopic 10 -Topic 230 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482740/230-10-45-28
Reference 2: http://fasb.org/us-gaap/role/ref/legacyRef -Name Accounting Standards Codification -Topic 360 -SubTopic 10 -Section 50 -Paragraph 1 -Subparagraph (a) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482099/360-10-50-1
+ Details
Name: |
us-gaap_Depreciation |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:monetaryItemType |
Balance Type: |
debit |
Period Type: |
duration |
|
X |
- References
+ Details
Name: |
us-gaap_PropertyPlantAndEquipmentNetAbstract |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:stringItemType |
Balance Type: |
na |
Period Type: |
duration |
|
v3.24.3
Property and Equipment, Net (Details) - Schedule of Property and Equipment, Net - USD ($)
|
Jun. 30, 2024 |
Jun. 30, 2023 |
Property, Plant and Equipment [Line Items] |
|
|
Total |
$ 11,698
|
$ 1,260
|
Less: accumulated depreciation |
(1,126)
|
(63)
|
Total property and equipment, net |
10,572
|
1,197
|
Equipment [Member] |
|
|
Property, Plant and Equipment [Line Items] |
|
|
Total |
8,217
|
|
Vehicles [Member] |
|
|
Property, Plant and Equipment [Line Items] |
|
|
Total |
|
|
Furniture and fixtures [Member] |
|
|
Property, Plant and Equipment [Line Items] |
|
|
Total |
|
|
Leasehold improvements [Member] |
|
|
Property, Plant and Equipment [Line Items] |
|
|
Total |
$ 3,481
|
$ 1,260
|
X |
- DefinitionAmount of accumulated depreciation, depletion and amortization for physical assets used in the normal conduct of business to produce goods and services.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/disclosureRef -Topic 944 -SubTopic 210 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.7-03(a)(8)(b)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147478777/944-210-S99-1
Reference 2: http://www.xbrl.org/2003/role/disclosureRef -Topic 210 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.5-02(14)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480566/210-10-S99-1
Reference 3: http://fasb.org/us-gaap/role/ref/legacyRef -Name Accounting Standards Codification -Topic 360 -SubTopic 10 -Section 50 -Paragraph 1 -Subparagraph (c) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482099/360-10-50-1
+ Details
Name: |
us-gaap_AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:monetaryItemType |
Balance Type: |
credit |
Period Type: |
instant |
|
X |
- DefinitionAmount before accumulated depreciation, depletion and amortization of physical assets used in the normal conduct of business and not intended for resale. Examples include, but are not limited to, land, buildings, machinery and equipment, office equipment, and furniture and fixtures.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/disclosureRef -Topic 944 -SubTopic 210 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.7-03(a)(8)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147478777/944-210-S99-1
Reference 2: http://www.xbrl.org/2003/role/disclosureRef -Topic 210 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.5-02(13)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480566/210-10-S99-1
Reference 3: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 360 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 1 -Subparagraph (b) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482099/360-10-50-1
+ Details
Name: |
us-gaap_PropertyPlantAndEquipmentGross |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:monetaryItemType |
Balance Type: |
debit |
Period Type: |
instant |
|
X |
- DefinitionLine items represent financial concepts included in a table. These concepts are used to disclose reportable information associated with domain members defined in one or many axes to the table.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/disclosureRef -Topic 842 -SubTopic 20 -Name Accounting Standards Codification -Section 50 -Paragraph 7A -Subparagraph (a) -Publisher FASB -URI https://asc.fasb.org/1943274/2147478964/842-20-50-7A
+ Details
Name: |
us-gaap_PropertyPlantAndEquipmentLineItems |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:stringItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionAmount after accumulated depreciation, depletion and amortization of physical assets used in the normal conduct of business to produce goods and services and not intended for resale. Examples include, but are not limited to, land, buildings, machinery and equipment, office equipment, and furniture and fixtures.
+ ReferencesReference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Name Accounting Standards Codification -Section 50 -Paragraph 1 -SubTopic 10 -Topic 360 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482099/360-10-50-1
Reference 2: http://www.xbrl.org/2003/role/disclosureRef -Topic 842 -SubTopic 20 -Name Accounting Standards Codification -Section 50 -Paragraph 7A -Subparagraph (a) -Publisher FASB -URI https://asc.fasb.org/1943274/2147478964/842-20-50-7A
Reference 3: http://www.xbrl.org/2003/role/exampleRef -Topic 852 -SubTopic 10 -Name Accounting Standards Codification -Section 55 -Paragraph 10 -Publisher FASB -URI https://asc.fasb.org/1943274/2147481372/852-10-55-10
Reference 4: http://www.xbrl.org/2003/role/disclosureRef -Topic 944 -SubTopic 210 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.7-03(a)(8)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147478777/944-210-S99-1
Reference 5: http://www.xbrl.org/2003/role/disclosureRef -Topic 942 -SubTopic 360 -Name Accounting Standards Codification -Section 50 -Paragraph 1 -Publisher FASB -URI https://asc.fasb.org/1943274/2147478451/942-360-50-1
+ Details
Name: |
us-gaap_PropertyPlantAndEquipmentNet |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:monetaryItemType |
Balance Type: |
debit |
Period Type: |
instant |
|
X |
- Details
Name: |
us-gaap_PropertyPlantAndEquipmentByTypeAxis=us-gaap_EquipmentMember |
Namespace Prefix: |
|
Data Type: |
na |
Balance Type: |
|
Period Type: |
|
|
X |
- Details
Name: |
us-gaap_PropertyPlantAndEquipmentByTypeAxis=us-gaap_VehiclesMember |
Namespace Prefix: |
|
Data Type: |
na |
Balance Type: |
|
Period Type: |
|
|
X |
- Details
Name: |
us-gaap_PropertyPlantAndEquipmentByTypeAxis=us-gaap_FurnitureAndFixturesMember |
Namespace Prefix: |
|
Data Type: |
na |
Balance Type: |
|
Period Type: |
|
|
X |
- Details
Name: |
us-gaap_PropertyPlantAndEquipmentByTypeAxis=us-gaap_LeaseholdImprovementsMember |
Namespace Prefix: |
|
Data Type: |
na |
Balance Type: |
|
Period Type: |
|
|
v3.24.3
X |
- DefinitionThe aggregate expense charged against earnings to allocate the cost of intangible assets (nonphysical assets not used in production) in a systematic and rational manner to the periods expected to benefit from such assets. As a noncash expense, this element is added back to net income when calculating cash provided by or used in operations using the indirect method.
+ ReferencesReference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Name Accounting Standards Codification -Section 45 -Paragraph 28 -Subparagraph (b) -SubTopic 10 -Topic 230 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482740/230-10-45-28
Reference 2: http://www.xbrl.org/2003/role/exampleRef -Topic 350 -SubTopic 30 -Name Accounting Standards Codification -Section 55 -Paragraph 40 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482640/350-30-55-40
Reference 3: http://www.xbrl.org/2003/role/disclosureRef -Topic 350 -SubTopic 30 -Name Accounting Standards Codification -Section 50 -Paragraph 2 -Subparagraph (a)(2) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482665/350-30-50-2
Reference 4: http://www.xbrl.org/2003/role/disclosureRef -Topic 350 -SubTopic 30 -Name Accounting Standards Codification -Section 45 -Paragraph 2 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482686/350-30-45-2
+ Details
Name: |
us-gaap_AmortizationOfIntangibleAssets |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:monetaryItemType |
Balance Type: |
debit |
Period Type: |
duration |
|
X |
- References
+ Details
Name: |
us-gaap_ImpairedIntangibleAssetsLineItems |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:stringItemType |
Balance Type: |
na |
Period Type: |
duration |
|
v3.24.3
Intangible Assets (Details) - Schedule of Intangible Assets - USD ($)
|
Jun. 30, 2024 |
Jun. 30, 2023 |
Schedule of Intangible Assets [Line Items] |
|
|
Intangible assets, Gross |
$ 1,750,000
|
$ 1,750,000
|
Less: accumulated amortization |
(263,077)
|
(109,081)
|
Total intangible assets, net |
1,486,923
|
1,640,919
|
Technology [Member] |
|
|
Schedule of Intangible Assets [Line Items] |
|
|
Intangible assets, Gross |
600,000
|
600,000
|
Customer Relationships [Member] |
|
|
Schedule of Intangible Assets [Line Items] |
|
|
Intangible assets, Gross |
570,000
|
570,000
|
Trademarks [Member] |
|
|
Schedule of Intangible Assets [Line Items] |
|
|
Intangible assets, Gross |
$ 580,000
|
$ 580,000
|
X |
- DefinitionAccumulated amount of amortization of assets, excluding financial assets and goodwill, lacking physical substance with a finite life.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/exampleRef -Topic 350 -SubTopic 30 -Name Accounting Standards Codification -Section 55 -Paragraph 40 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482640/350-30-55-40
Reference 2: http://www.xbrl.org/2003/role/disclosureRef -Topic 350 -SubTopic 10 -Name Accounting Standards Codification -Section S45 -Paragraph 1 -Publisher FASB -URI https://asc.fasb.org/1943274/2147480265/350-10-S45-1
Reference 3: http://www.xbrl.org/2003/role/disclosureRef -Topic 350 -SubTopic 30 -Name Accounting Standards Codification -Section 50 -Paragraph 2 -Subparagraph (a)(1) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482665/350-30-50-2
Reference 4: http://www.xbrl.org/2003/role/disclosureRef -Topic 210 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.5-02(16)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480566/210-10-S99-1
+ Details
Name: |
us-gaap_FiniteLivedIntangibleAssetsAccumulatedAmortization |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:monetaryItemType |
Balance Type: |
credit |
Period Type: |
instant |
|
X |
- DefinitionAmount before amortization of assets, excluding financial assets and goodwill, lacking physical substance with a finite life.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/exampleRef -Topic 350 -SubTopic 30 -Name Accounting Standards Codification -Section 55 -Paragraph 40 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482640/350-30-55-40
Reference 2: http://www.xbrl.org/2003/role/disclosureRef -Topic 350 -SubTopic 10 -Name Accounting Standards Codification -Section S45 -Paragraph 1 -Publisher FASB -URI https://asc.fasb.org/1943274/2147480265/350-10-S45-1
Reference 3: http://www.xbrl.org/2003/role/disclosureRef -Topic 350 -SubTopic 30 -Name Accounting Standards Codification -Section 50 -Paragraph 2 -Subparagraph (a)(1) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482665/350-30-50-2
Reference 4: http://www.xbrl.org/2003/role/disclosureRef -Topic 928 -SubTopic 340 -Name Accounting Standards Codification -Section 50 -Paragraph 1 -Publisher FASB -URI https://asc.fasb.org/1943274/2147478859/928-340-50-1
+ Details
Name: |
us-gaap_FiniteLivedIntangibleAssetsGross |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:monetaryItemType |
Balance Type: |
debit |
Period Type: |
instant |
|
X |
- DefinitionLine items represent financial concepts included in a table. These concepts are used to disclose reportable information associated with domain members defined in one or many axes to the table.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/exampleRef -Topic 350 -SubTopic 30 -Name Accounting Standards Codification -Section 55 -Paragraph 40 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482640/350-30-55-40
Reference 2: http://www.xbrl.org/2003/role/disclosureRef -Topic 350 -SubTopic 30 -Name Accounting Standards Codification -Section 50 -Paragraph 2 -Subparagraph (d)(2) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482665/350-30-50-2
Reference 3: http://www.xbrl.org/2003/role/disclosureRef -Topic 350 -SubTopic 30 -Name Accounting Standards Codification -Section 50 -Paragraph 2 -Subparagraph (d)(1) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482665/350-30-50-2
Reference 4: http://www.xbrl.org/2003/role/disclosureRef -Topic 350 -SubTopic 30 -Name Accounting Standards Codification -Section 45 -Paragraph 1 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482686/350-30-45-1
Reference 5: http://www.xbrl.org/2003/role/disclosureRef -Topic 350 -SubTopic 30 -Name Accounting Standards Codification -Section 50 -Paragraph 2 -Subparagraph (a)(1) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482665/350-30-50-2
Reference 6: http://www.xbrl.org/2003/role/disclosureRef -Topic 350 -SubTopic 30 -Name Accounting Standards Codification -Section 50 -Paragraph 3 -Subparagraph (d) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482665/350-30-50-3
Reference 7: http://www.xbrl.org/2003/role/disclosureRef -Topic 985 -SubTopic 20 -Name Accounting Standards Codification -Section 50 -Paragraph 2 -Publisher FASB -URI https://asc.fasb.org/1943274/2147481283/985-20-50-2
Reference 8: http://www.xbrl.org/2003/role/disclosureRef -Topic 926 -SubTopic 20 -Name Accounting Standards Codification -Section 50 -Paragraph 5 -Publisher FASB -URI https://asc.fasb.org/1943274/2147483154/926-20-50-5
+ Details
Name: |
us-gaap_FiniteLivedIntangibleAssetsLineItems |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:stringItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionSum of the carrying amounts of all intangible assets, excluding goodwill, as of the balance sheet date, net of accumulated amortization and impairment charges.
+ ReferencesReference 1: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 350 -SubTopic 30 -Name Accounting Standards Codification -Section 50 -Paragraph 2 -Subparagraph (a)(1) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482665/350-30-50-2
Reference 2: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 350 -SubTopic 30 -Name Accounting Standards Codification -Section 50 -Paragraph 2 -Subparagraph (b) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482665/350-30-50-2
Reference 3: http://www.xbrl.org/2003/role/disclosureRef -Topic 350 -SubTopic 30 -Name Accounting Standards Codification -Section 45 -Paragraph 1 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482686/350-30-45-1
+ Details
Name: |
us-gaap_IntangibleAssetsNetExcludingGoodwill |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:monetaryItemType |
Balance Type: |
debit |
Period Type: |
instant |
|
X |
- Details
Name: |
us-gaap_FiniteLivedIntangibleAssetsByMajorClassAxis=us-gaap_TechnologyBasedIntangibleAssetsMember |
Namespace Prefix: |
|
Data Type: |
na |
Balance Type: |
|
Period Type: |
|
|
X |
- Details
Name: |
us-gaap_FiniteLivedIntangibleAssetsByMajorClassAxis=us-gaap_CustomerRelationshipsMember |
Namespace Prefix: |
|
Data Type: |
na |
Balance Type: |
|
Period Type: |
|
|
X |
- Details
Name: |
us-gaap_FiniteLivedIntangibleAssetsByMajorClassAxis=us-gaap_TrademarksMember |
Namespace Prefix: |
|
Data Type: |
na |
Balance Type: |
|
Period Type: |
|
|
v3.24.3
Accounts Payable and Accrued Expenses (Details) - Schedule of Accounts Payable and Accrued Expenses - USD ($)
|
Jun. 30, 2024 |
Jun. 30, 2023 |
Schedule of Accounts Payable and Accrued Expenses [Abstract] |
|
|
Accounts payable |
$ 176,077
|
$ 266,511
|
Accrued interest |
23,113
|
152,684
|
Accrued payroll and related expenses |
59,943
|
68,026
|
Accrued pending litigation |
108,242
|
|
Warranty reserve |
96,636
|
156,333
|
Accrued severance |
70,000
|
|
Other accrued expenses |
39,945
|
1,073
|
Total accounts payable and other accrued expenses |
$ 573,956
|
$ 644,627
|
X |
- DefinitionSum of the carrying values as of the balance sheet date of obligations incurred through that date and due within one year (or the operating cycle, if longer), including liabilities incurred (and for which invoices have typically been received) and payable to vendors for goods and services received, taxes, interest, rent and utilities, accrued salaries and bonuses, payroll taxes and fringe benefits.
+ ReferencesReference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 210 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.5-02(20)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480566/210-10-S99-1
Reference 2: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 210 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.5-02(19)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480566/210-10-S99-1
+ Details
Name: |
us-gaap_AccountsPayableAndAccruedLiabilitiesCurrent |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:monetaryItemType |
Balance Type: |
credit |
Period Type: |
instant |
|
X |
- References
+ Details
Name: |
us-gaap_AccountsPayableAndAccruedLiabilitiesCurrentAbstract |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:stringItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionCarrying value as of the balance sheet date of liabilities incurred (and for which invoices have typically been received) and payable to vendors for goods and services received that are used in an entity's business. Used to reflect the current portion of the liabilities (due within one year or within the normal operating cycle if longer).
+ ReferencesReference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 210 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.5-02(19)(a)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480566/210-10-S99-1
Reference 2: http://www.xbrl.org/2003/role/exampleRef -Topic 852 -SubTopic 10 -Name Accounting Standards Codification -Section 55 -Paragraph 10 -Publisher FASB -URI https://asc.fasb.org/1943274/2147481372/852-10-55-10
+ Details
Name: |
us-gaap_AccountsPayableCurrent |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:monetaryItemType |
Balance Type: |
credit |
Period Type: |
instant |
|
X |
- DefinitionCarrying value as of the balance sheet date of obligations incurred and payable for statutory payroll taxes incurred through that date and withheld from employees pertaining to services received from them, including entity's matching share of the employees FICA taxes and contributions to the state and federal unemployment insurance programs. Used to reflect the current portion of the liabilities (due within one year or within the normal operating cycle if longer).
+ ReferencesReference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 210 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.5-02(20)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480566/210-10-S99-1
+ Details
Name: |
us-gaap_AccruedPayrollTaxesCurrent |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:monetaryItemType |
Balance Type: |
credit |
Period Type: |
instant |
|
X |
- DefinitionCarrying value as of the balance sheet date of [accrued] interest payable on all forms of debt, including trade payables, that has been incurred and is unpaid. Used to reflect the current portion of the liabilities (due within one year or within the normal operating cycle if longer).
+ ReferencesReference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 210 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.5-02(20)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480566/210-10-S99-1
+ Details
Name: |
us-gaap_InterestPayableCurrent |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:monetaryItemType |
Balance Type: |
credit |
Period Type: |
instant |
|
X |
- DefinitionCarrying amount of reserve for known or estimated probable loss from litigation, which may include attorneys' fees and other litigation costs, which is expected to be paid within one year of the date of the statement of financial position.
+ ReferencesReference 1: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 450 -SubTopic 20 -Name Accounting Standards Codification -Section 50 -Paragraph 1 -Publisher FASB -URI https://asc.fasb.org/1943274/2147483076/450-20-50-1
Reference 2: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 210 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.5-02(25)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480566/210-10-S99-1
+ Details
Name: |
us-gaap_LitigationReserveCurrent |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:monetaryItemType |
Balance Type: |
credit |
Period Type: |
instant |
|
X |
- DefinitionAmount of expenses incurred but not yet paid classified as other, due within one year or the normal operating cycle, if longer.
+ ReferencesReference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 210 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.5-02(20)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480566/210-10-S99-1
+ Details
Name: |
us-gaap_OtherAccruedLiabilitiesCurrent |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:monetaryItemType |
Balance Type: |
credit |
Period Type: |
instant |
|
X |
- DefinitionCarrying value as of the balance sheet date of obligations incurred through that date and payable for estimated claims under standard and extended warranty protection rights granted to customers. For classified balance sheets, represents the current portion of the liabilities (due within one year or within the normal operating cycle if longer).
+ ReferencesReference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 210 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.5-02(20)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480566/210-10-S99-1
Reference 2: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 460 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 8 -Subparagraph (c)(1) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482425/460-10-50-8
Reference 3: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 460 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 8 -Subparagraph (c)(5) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482425/460-10-50-8
+ Details
Name: |
us-gaap_ProductWarrantyAccrualClassifiedCurrent |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:monetaryItemType |
Balance Type: |
credit |
Period Type: |
instant |
|
X |
- DefinitionThe amount of accrued severance.
+ References
+ Details
Name: |
zone_AccruedSeveranceCurrent |
Namespace Prefix: |
zone_ |
Data Type: |
xbrli:monetaryItemType |
Balance Type: |
credit |
Period Type: |
instant |
|
v3.24.3
Debt (Details) - USD ($)
|
|
|
|
|
|
1 Months Ended |
12 Months Ended |
|
|
Jun. 28, 2024 |
May 31, 2024 |
May 02, 2024 |
Apr. 30, 2024 |
Oct. 17, 2022 |
Mar. 26, 2024 |
Jun. 30, 2024 |
Jan. 30, 2024 |
Sep. 13, 2023 |
Debt [Line Items] |
|
|
|
|
|
|
|
|
|
Outstanding principal balance |
|
|
|
|
|
$ 500,000
|
|
|
|
Transfer amount |
|
$ 633,840
|
|
|
|
|
|
|
|
Paid amount |
|
900,000
|
|
|
|
|
|
|
|
Principal amount |
|
480,667
|
$ 225,000
|
|
|
|
|
|
|
Accrued interest amount |
|
419,333
|
|
|
|
|
|
|
|
Original issue discount percentage |
|
|
|
|
8.50%
|
|
|
|
|
Accrues interest percent increase |
|
|
|
|
10.00%
|
|
|
|
|
Annual payment due |
|
$ 1,396,881
|
|
|
$ 100,000
|
|
|
|
|
Debt Instrument due date |
|
|
|
|
Dec. 31, 2024
|
|
|
|
|
Conversion of common stock (in Shares) |
|
|
257,479
|
|
|
|
|
|
|
Burlington Promissory Note [Member] |
|
|
|
|
|
|
|
|
|
Debt [Line Items] |
|
|
|
|
|
|
|
|
|
Outstanding principal balance |
|
|
|
|
$ 3,000,000
|
|
|
|
|
Interest rate |
|
|
|
|
7.00%
|
|
|
|
10.00%
|
Maturity date |
|
Apr. 01, 2027
|
|
May 09, 2024
|
Oct. 17, 2023
|
|
|
|
|
Quarterly payment due |
|
$ 2,366,160
|
|
|
|
|
|
|
|
Original issue discount percentage |
|
|
|
|
8.50%
|
|
|
|
|
Outstanding principal balance |
|
|
|
|
|
|
$ 633,840
|
|
|
Burlington and Walker Water LLC [Member] |
|
|
|
|
|
|
|
|
|
Debt [Line Items] |
|
|
|
|
|
|
|
|
|
Accrues interest percent increase |
|
|
|
|
10.00%
|
|
|
|
|
Outstanding principal balance |
|
|
|
|
|
|
1,885,493
|
|
|
Promissory Note [Member] |
|
|
|
|
|
|
|
|
|
Debt [Line Items] |
|
|
|
|
|
|
|
|
|
Outstanding principal balance |
|
|
|
|
|
|
633,840
|
|
|
Convertible Promissory Notes [Member] |
|
|
|
|
|
|
|
|
|
Debt [Line Items] |
|
|
|
|
|
|
|
|
|
Original issue discount percentage |
|
|
|
|
|
|
|
10.00%
|
|
Separate Accredited Investors One [Member] |
|
|
|
|
|
|
|
|
|
Debt [Line Items] |
|
|
|
|
|
|
|
|
|
Principal amount |
|
|
|
|
|
|
|
$ 27,778
|
|
Purchase prices of notes payable |
|
|
|
|
|
|
|
25,000
|
|
Separate Accredited Investors Two [Member] |
|
|
|
|
|
|
|
|
|
Debt [Line Items] |
|
|
|
|
|
|
|
|
|
Principal amount |
|
|
|
|
|
|
|
111,111
|
|
Purchase prices of notes payable |
|
|
|
|
|
|
|
100,000
|
|
Separate Accredited Investors Three [Member] |
|
|
|
|
|
|
|
|
|
Debt [Line Items] |
|
|
|
|
|
|
|
|
|
Principal amount |
|
|
|
|
|
|
|
111,111
|
|
Purchase prices of notes payable |
|
|
|
|
|
|
|
$ 100,000
|
|
Revolving Credit Facility [Member] |
|
|
|
|
|
|
|
|
|
Debt [Line Items] |
|
|
|
|
|
|
|
|
|
Loan agreement |
$ 100,000
|
|
|
|
|
|
|
|
|
Convertible Promissory Notes [Member] |
|
|
|
|
|
|
|
|
|
Debt [Line Items] |
|
|
|
|
|
|
|
|
|
Interest rate |
|
|
|
|
|
|
|
12.00%
|
|
Accrued interest amount |
|
|
$ 37,479
|
|
|
|
|
|
|
Burlington and Walker Water LLC [Member] |
|
|
|
|
|
|
|
|
|
Debt [Line Items] |
|
|
|
|
|
|
|
|
|
Accrued interest amount |
|
|
|
|
|
|
13,673
|
|
|
Burlington Promissory Note [Member] |
|
|
|
|
|
|
|
|
|
Debt [Line Items] |
|
|
|
|
|
|
|
|
|
Accrued interest amount |
|
|
|
|
|
|
$ 4,490
|
|
|
X |
- DefinitionThe number of new shares issued in the conversion of stock in a noncash (or part noncash) transaction. Noncash is defined as transactions during a period that do not result in cash receipts or cash payments in the period. "Part noncash" refers to that portion of the transaction not resulting in cash receipts or cash payments in the period.
+ ReferencesReference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Name Accounting Standards Codification -Topic 230 -SubTopic 10 -Section 50 -Paragraph 4 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482913/230-10-50-4
Reference 2: http://fasb.org/us-gaap/role/ref/legacyRef -Name Accounting Standards Codification -Topic 230 -SubTopic 10 -Section 50 -Paragraph 3 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482913/230-10-50-3
Reference 3: http://fasb.org/us-gaap/role/ref/legacyRef -Name Accounting Standards Codification -Topic 230 -SubTopic 10 -Section 50 -Paragraph 5 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482913/230-10-50-5
+ Details
Name: |
us-gaap_ConversionOfStockSharesIssued1 |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:sharesItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionIncluding the current and noncurrent portions, carrying value as of the balance sheet date of a written promise to pay a note, initially due after one year or beyond the operating cycle if longer, which can be exchanged for a specified amount of one or more securities (typically common stock), at the option of the issuer or the holder.
+ ReferencesReference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.5-02(22)) -SubTopic 10 -Topic 210 -Publisher FASB -URI https://asc.fasb.org/1943274/2147480566/210-10-S99-1
Reference 2: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 942 -SubTopic 210 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.9-03(16)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147478546/942-210-S99-1
Reference 3: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 944 -SubTopic 210 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.7-03(a)(16)(a)(2)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147478777/944-210-S99-1
+ Details
Name: |
us-gaap_ConvertibleNotesPayable |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:monetaryItemType |
Balance Type: |
credit |
Period Type: |
instant |
|
X |
- DefinitionFace (par) amount of debt instrument at time of issuance.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/exampleRef -Topic 835 -SubTopic 30 -Name Accounting Standards Codification -Section 55 -Paragraph 8 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482949/835-30-55-8
Reference 2: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 20 -Name Accounting Standards Codification -Section 50 -Paragraph 1B -Subparagraph (a) -Publisher FASB -URI https://asc.fasb.org/1943274/2147481139/470-20-50-1B
Reference 3: http://www.xbrl.org/2003/role/exampleRef -Topic 470 -SubTopic 20 -Name Accounting Standards Codification -Section 55 -Paragraph 69B -Publisher FASB -URI https://asc.fasb.org/1943274/2147481568/470-20-55-69B
Reference 4: http://www.xbrl.org/2003/role/exampleRef -Topic 470 -SubTopic 20 -Name Accounting Standards Codification -Section 55 -Paragraph 69C -Publisher FASB -URI https://asc.fasb.org/1943274/2147481568/470-20-55-69C
Reference 5: http://www.xbrl.org/2003/role/disclosureRef -Topic 835 -SubTopic 30 -Name Accounting Standards Codification -Section 50 -Paragraph 1 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482900/835-30-50-1
Reference 6: http://www.xbrl.org/2003/role/disclosureRef -Topic 835 -SubTopic 30 -Name Accounting Standards Codification -Section 45 -Paragraph 2 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482925/835-30-45-2
+ Details
Name: |
us-gaap_DebtInstrumentFaceAmount |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:monetaryItemType |
Balance Type: |
credit |
Period Type: |
instant |
|
X |
- DefinitionAmount of the fee that accompanies borrowing money under the debt instrument.
+ ReferencesReference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 210 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.5-02(22)(b)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480566/210-10-S99-1
+ Details
Name: |
us-gaap_DebtInstrumentFeeAmount |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:monetaryItemType |
Balance Type: |
debit |
Period Type: |
instant |
|
X |
- DefinitionIncrease for accrued, but unpaid interest on the debt instrument for the period.
+ ReferencesReference 1: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 235 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.4-08(f)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480678/235-10-S99-1
+ Details
Name: |
us-gaap_DebtInstrumentIncreaseAccruedInterest |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:monetaryItemType |
Balance Type: |
credit |
Period Type: |
duration |
|
X |
- DefinitionEffective interest rate for the funds borrowed under the debt agreement considering interest compounding and original issue discount or premium.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/exampleRef -Topic 835 -SubTopic 30 -Name Accounting Standards Codification -Section 55 -Paragraph 8 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482949/835-30-55-8
Reference 2: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 210 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.5-02(22)(a)(1)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480566/210-10-S99-1
Reference 3: http://www.xbrl.org/2003/role/disclosureRef -Topic 835 -SubTopic 30 -Name Accounting Standards Codification -Section 50 -Paragraph 1 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482900/835-30-50-1
Reference 4: http://www.xbrl.org/2003/role/disclosureRef -Topic 835 -SubTopic 30 -Name Accounting Standards Codification -Section 45 -Paragraph 2 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482925/835-30-45-2
Reference 5: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 20 -Name Accounting Standards Codification -Section 50 -Paragraph 6 -Subparagraph (a) -Publisher FASB -URI https://asc.fasb.org/1943274/2147481139/470-20-50-6
+ Details
Name: |
us-gaap_DebtInstrumentInterestRateEffectivePercentage |
Namespace Prefix: |
us-gaap_ |
Data Type: |
dtr-types:percentItemType |
Balance Type: |
na |
Period Type: |
instant |
|
X |
- DefinitionIncremental percentage increase (decrease) in the stated rate on a debt instrument.
+ References
+ Details
Name: |
us-gaap_DebtInstrumentInterestRateIncreaseDecrease |
Namespace Prefix: |
us-gaap_ |
Data Type: |
dtr-types:percentItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionContractual interest rate for funds borrowed, under the debt agreement.
+ ReferencesReference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 210 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.5-02(22)(a)(1)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480566/210-10-S99-1
Reference 2: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 20 -Name Accounting Standards Codification -Section 50 -Paragraph 1B -Subparagraph (b) -Publisher FASB -URI https://asc.fasb.org/1943274/2147481139/470-20-50-1B
+ Details
Name: |
us-gaap_DebtInstrumentInterestRateStatedPercentage |
Namespace Prefix: |
us-gaap_ |
Data Type: |
dtr-types:percentItemType |
Balance Type: |
na |
Period Type: |
instant |
|
X |
- DefinitionAmount of principal of debt issued.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/disclosureRef -Topic 946 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 3 -Subparagraph (SX 210.6-03(i)(1)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147479886/946-10-S99-3
+ Details
Name: |
us-gaap_DebtInstrumentIssuedPrincipal |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:monetaryItemType |
Balance Type: |
credit |
Period Type: |
duration |
|
X |
- DefinitionLine items represent financial concepts included in a table. These concepts are used to disclose reportable information associated with domain members defined in one or many axes to the table.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/exampleRef -Topic 835 -SubTopic 30 -Name Accounting Standards Codification -Section 55 -Paragraph 8 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482949/835-30-55-8
Reference 2: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 235 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.4-08(f)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480678/235-10-S99-1
Reference 3: http://www.xbrl.org/2003/role/disclosureRef -Topic 235 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 3 -Subparagraph (SX 210.12-04(a)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480678/235-10-S99-3
Reference 4: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 20 -Name Accounting Standards Codification -Section 50 -Paragraph 1B -Subparagraph (a) -Publisher FASB -URI https://asc.fasb.org/1943274/2147481139/470-20-50-1B
Reference 5: http://www.xbrl.org/2003/role/exampleRef -Topic 470 -SubTopic 20 -Name Accounting Standards Codification -Section 55 -Paragraph 69B -Publisher FASB -URI https://asc.fasb.org/1943274/2147481568/470-20-55-69B
Reference 6: http://www.xbrl.org/2003/role/exampleRef -Topic 470 -SubTopic 20 -Name Accounting Standards Codification -Section 55 -Paragraph 69C -Publisher FASB -URI https://asc.fasb.org/1943274/2147481568/470-20-55-69C
Reference 7: http://www.xbrl.org/2003/role/exampleRef -Topic 470 -SubTopic 20 -Name Accounting Standards Codification -Section 55 -Paragraph 69E -Publisher FASB -URI https://asc.fasb.org/1943274/2147481568/470-20-55-69E
Reference 8: http://www.xbrl.org/2003/role/exampleRef -Topic 470 -SubTopic 20 -Name Accounting Standards Codification -Section 55 -Paragraph 69F -Publisher FASB -URI https://asc.fasb.org/1943274/2147481568/470-20-55-69F
Reference 9: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 20 -Name Accounting Standards Codification -Section 50 -Paragraph 1B -Subparagraph (b) -Publisher FASB -URI https://asc.fasb.org/1943274/2147481139/470-20-50-1B
Reference 10: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 20 -Name Accounting Standards Codification -Section 50 -Paragraph 1B -Subparagraph (c) -Publisher FASB -URI https://asc.fasb.org/1943274/2147481139/470-20-50-1B
Reference 11: http://www.xbrl.org/2003/role/exampleRef -Topic 470 -SubTopic 20 -Name Accounting Standards Codification -Section 50 -Paragraph 1B -Subparagraph (d) -Publisher FASB -URI https://asc.fasb.org/1943274/2147481139/470-20-50-1B
Reference 12: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 20 -Name Accounting Standards Codification -Section 50 -Paragraph 1B -Subparagraph (e) -Publisher FASB -URI https://asc.fasb.org/1943274/2147481139/470-20-50-1B
Reference 13: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 20 -Name Accounting Standards Codification -Section 50 -Paragraph 1B -Subparagraph (f) -Publisher FASB -URI https://asc.fasb.org/1943274/2147481139/470-20-50-1B
Reference 14: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 20 -Name Accounting Standards Codification -Section 50 -Paragraph 1B -Subparagraph (h) -Publisher FASB -URI https://asc.fasb.org/1943274/2147481139/470-20-50-1B
Reference 15: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 20 -Name Accounting Standards Codification -Section 50 -Paragraph 1D -Subparagraph (a) -Publisher FASB -URI https://asc.fasb.org/1943274/2147481139/470-20-50-1D
Reference 16: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 20 -Name Accounting Standards Codification -Section 50 -Paragraph 1D -Subparagraph (b) -Publisher FASB -URI https://asc.fasb.org/1943274/2147481139/470-20-50-1D
Reference 17: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 20 -Name Accounting Standards Codification -Section 50 -Paragraph 1D -Subparagraph (c) -Publisher FASB -URI https://asc.fasb.org/1943274/2147481139/470-20-50-1D
Reference 18: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 20 -Name Accounting Standards Codification -Section 50 -Paragraph 1E -Subparagraph (a) -Publisher FASB -URI https://asc.fasb.org/1943274/2147481139/470-20-50-1E
Reference 19: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 20 -Name Accounting Standards Codification -Section 50 -Paragraph 1E -Subparagraph (c) -Publisher FASB -URI https://asc.fasb.org/1943274/2147481139/470-20-50-1E
Reference 20: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 20 -Name Accounting Standards Codification -Section 50 -Paragraph 1E -Subparagraph (d) -Publisher FASB -URI https://asc.fasb.org/1943274/2147481139/470-20-50-1E
Reference 21: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 20 -Name Accounting Standards Codification -Section 50 -Paragraph 1F -Subparagraph (a) -Publisher FASB -URI https://asc.fasb.org/1943274/2147481139/470-20-50-1F
Reference 22: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 20 -Name Accounting Standards Codification -Section 50 -Paragraph 1F -Subparagraph (b) -Publisher FASB -URI https://asc.fasb.org/1943274/2147481139/470-20-50-1F
Reference 23: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 20 -Name Accounting Standards Codification -Section 50 -Paragraph 1F -Subparagraph (b)(1) -Publisher FASB -URI https://asc.fasb.org/1943274/2147481139/470-20-50-1F
Reference 24: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 20 -Name Accounting Standards Codification -Section 50 -Paragraph 1F -Subparagraph (b)(2) -Publisher FASB -URI https://asc.fasb.org/1943274/2147481139/470-20-50-1F
Reference 25: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 20 -Name Accounting Standards Codification -Section 50 -Paragraph 1I -Subparagraph (c) -Publisher FASB -URI https://asc.fasb.org/1943274/2147481139/470-20-50-1I
Reference 26: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 835 -SubTopic 30 -Name Accounting Standards Codification -Section 45 -Paragraph 2 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482925/835-30-45-2
Reference 27: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 835 -SubTopic 30 -Name Accounting Standards Codification -Section 50 -Paragraph 1 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482900/835-30-50-1
+ Details
Name: |
us-gaap_DebtInstrumentLineItems |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:stringItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionDate when the debt instrument is scheduled to be fully repaid, in YYYY-MM-DD format.
+ ReferencesReference 1: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 820 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 2 -Subparagraph (bbb)(2)(i) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482106/820-10-50-2
Reference 2: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 820 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 2 -Subparagraph (bbb)(2) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482106/820-10-50-2
Reference 3: http://www.xbrl.org/2003/role/disclosureRef -Topic 210 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.5-02(22)(a)(2)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480566/210-10-S99-1
Reference 4: http://www.xbrl.org/2003/role/exampleRef -Topic 470 -SubTopic 20 -Name Accounting Standards Codification -Section 50 -Paragraph 1B -Subparagraph (d) -Publisher FASB -URI https://asc.fasb.org/1943274/2147481139/470-20-50-1B
+ Details
Name: |
us-gaap_DebtInstrumentMaturityDate |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:dateItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionAmount of the required periodic payments including both interest and principal payments.
+ ReferencesReference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.5-02(22)) -SubTopic 10 -Topic 210 -Publisher FASB -URI https://asc.fasb.org/1943274/2147480566/210-10-S99-1
Reference 2: http://fasb.org/us-gaap/role/ref/legacyRef -Name Accounting Standards Codification -Topic 942 -SubTopic 470 -Section 50 -Paragraph 3 -Subparagraph (c) -Publisher FASB -URI https://asc.fasb.org/1943274/2147477734/942-470-50-3
+ Details
Name: |
us-gaap_DebtInstrumentPeriodicPayment |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:monetaryItemType |
Balance Type: |
debit |
Period Type: |
duration |
|
X |
- DefinitionAmount of the required periodic payments applied to principal.
+ ReferencesReference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.5-02(22)) -SubTopic 10 -Topic 210 -Publisher FASB -URI https://asc.fasb.org/1943274/2147480566/210-10-S99-1
+ Details
Name: |
us-gaap_DebtInstrumentPeriodicPaymentPrincipal |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:monetaryItemType |
Balance Type: |
debit |
Period Type: |
duration |
|
X |
- DefinitionAmount of principal of debt repaid.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/disclosureRef -Topic 946 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 3 -Subparagraph (SX 210.6-03(i)(2)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147479886/946-10-S99-3
+ Details
Name: |
us-gaap_DebtInstrumentRepaidPrincipal |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:monetaryItemType |
Balance Type: |
debit |
Period Type: |
duration |
|
X |
- DefinitionAmount of the required periodic payment applied to interest.
+ ReferencesReference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 210 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.5-02(22)(b)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480566/210-10-S99-1
Reference 2: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 210 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.5-02(19)(b)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480566/210-10-S99-1
+ Details
Name: |
us-gaap_LineOfCreditFacilityPeriodicPaymentInterest |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:monetaryItemType |
Balance Type: |
debit |
Period Type: |
duration |
|
X |
- DefinitionIncluding the current and noncurrent portions, aggregate carrying amount of all types of notes payable, as of the balance sheet date, with initial maturities beyond one year or beyond the normal operating cycle, if longer.
+ ReferencesReference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.5-02(22)) -SubTopic 10 -Topic 210 -Publisher FASB -URI https://asc.fasb.org/1943274/2147480566/210-10-S99-1
Reference 2: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 942 -SubTopic 210 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.9-03(16)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147478546/942-210-S99-1
Reference 3: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 944 -SubTopic 210 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.7-03(a)(16)(a)(2)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147478777/944-210-S99-1
Reference 4: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 944 -SubTopic 210 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.7-03(a)(17)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147478777/944-210-S99-1
+ Details
Name: |
us-gaap_NotesPayable |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:monetaryItemType |
Balance Type: |
credit |
Period Type: |
instant |
|
X |
- DefinitionDebt Instrument Due Date.
+ References
+ Details
Name: |
zone_DebtInstrumentDueDate |
Namespace Prefix: |
zone_ |
Data Type: |
xbrli:dateItemType |
Balance Type: |
na |
Period Type: |
instant |
|
X |
- Details
Name: |
us-gaap_DebtInstrumentAxis=zone_BurlingtonPromissoryNoteMember |
Namespace Prefix: |
|
Data Type: |
na |
Balance Type: |
|
Period Type: |
|
|
X |
- Details
Name: |
us-gaap_DebtInstrumentAxis=zone_BurlingtonAndWalkerWaterLLCMember |
Namespace Prefix: |
|
Data Type: |
na |
Balance Type: |
|
Period Type: |
|
|
X |
- Details
Name: |
us-gaap_DebtInstrumentAxis=zone_PromissoryNoteMember |
Namespace Prefix: |
|
Data Type: |
na |
Balance Type: |
|
Period Type: |
|
|
X |
- Details
Name: |
us-gaap_DebtInstrumentAxis=zone_ConvertiblePromissoryNotesMember |
Namespace Prefix: |
|
Data Type: |
na |
Balance Type: |
|
Period Type: |
|
|
X |
- Details
Name: |
us-gaap_DebtInstrumentAxis=zone_SeparateAccreditedInvestorsMember |
Namespace Prefix: |
|
Data Type: |
na |
Balance Type: |
|
Period Type: |
|
|
X |
- Details
Name: |
us-gaap_DebtInstrumentAxis=zone_SeparateAccreditedInvestorsOneMember |
Namespace Prefix: |
|
Data Type: |
na |
Balance Type: |
|
Period Type: |
|
|
X |
- Details
Name: |
us-gaap_DebtInstrumentAxis=zone_SeparateAccreditedInvestorsTwoMember |
Namespace Prefix: |
|
Data Type: |
na |
Balance Type: |
|
Period Type: |
|
|
X |
- Details
Name: |
us-gaap_CreditFacilityAxis=us-gaap_RevolvingCreditFacilityMember |
Namespace Prefix: |
|
Data Type: |
na |
Balance Type: |
|
Period Type: |
|
|
X |
- Details
Name: |
us-gaap_ShortTermDebtTypeAxis=us-gaap_ConvertibleNotesPayableMember |
Namespace Prefix: |
|
Data Type: |
na |
Balance Type: |
|
Period Type: |
|
|
X |
- Details
Name: |
dei_LegalEntityAxis=zone_BurlingtonAndWalkerWaterLLCMember |
Namespace Prefix: |
|
Data Type: |
na |
Balance Type: |
|
Period Type: |
|
|
X |
- Details
Name: |
dei_LegalEntityAxis=zone_BurlingtonPromissoryNoteMember |
Namespace Prefix: |
|
Data Type: |
na |
Balance Type: |
|
Period Type: |
|
|
v3.24.3
Related Party Transactions (Details) - USD ($)
|
|
|
|
|
|
1 Months Ended |
12 Months Ended |
|
|
May 31, 2024 |
May 29, 2024 |
Apr. 01, 2024 |
Oct. 17, 2022 |
Oct. 04, 2022 |
Mar. 26, 2024 |
Jun. 30, 2024 |
Jun. 30, 2023 |
Mar. 31, 2024 |
Jul. 27, 2023 |
Related Party Transactions [Line Items] |
|
|
|
|
|
|
|
|
|
|
Principal amount |
|
|
|
|
|
$ 500,000
|
|
|
|
|
Bear interest rate |
|
|
|
7.00%
|
|
|
|
|
|
|
Accrued interest |
$ 419,333
|
|
|
|
|
|
|
|
|
|
Repaid accrued interest |
|
$ 8,506
|
|
|
|
|
|
|
|
|
Birddog monthly fee |
|
|
$ 22,000
|
$ 6,000
|
|
|
|
|
|
|
Initial public offering |
|
|
|
|
|
|
$ 4,233,875
|
|
|
|
Restricted stock unit (in Shares) |
|
|
500,000
|
|
|
|
|
|
|
|
Share vesting (in Shares) |
|
|
250,000
|
|
|
|
|
|
|
|
Inventory |
|
|
|
|
|
|
672,326
|
$ 672,116
|
|
|
Interest rate |
|
|
|
|
|
8.00%
|
|
|
7.00%
|
|
Accrued interest |
|
|
|
|
|
|
2,471
|
|
|
|
Interest rate increase |
|
|
|
10.00%
|
|
|
|
|
|
|
Matthew Atkinson [Member] |
|
|
|
|
|
|
|
|
|
|
Related Party Transactions [Line Items] |
|
|
|
|
|
|
|
|
|
|
Amount of operational expenses |
|
|
|
|
$ 208,900
|
|
|
|
|
|
Accrued interest |
|
|
|
|
|
|
|
7,698
|
|
|
Nebraska C. Ozone, LLC [Member] |
|
|
|
|
|
|
|
|
|
|
Related Party Transactions [Line Items] |
|
|
|
|
|
|
|
|
|
|
Inventory |
|
|
|
|
|
|
|
|
$ 105,000
|
$ 105,000
|
Clayton Adams [Member] |
|
|
|
|
|
|
|
|
|
|
Related Party Transactions [Line Items] |
|
|
|
|
|
|
|
|
|
|
Amount of operational expenses |
|
|
|
|
|
|
91,119
|
|
|
|
Principal amount |
|
|
|
|
|
|
$ 0
|
|
|
|
Interest rate increase |
|
|
|
|
|
13.00%
|
|
|
|
|
Birddog Capital, LLC (“Birddog”) [Member] |
|
|
|
|
|
|
|
|
|
|
Related Party Transactions [Line Items] |
|
|
|
|
|
|
|
|
|
|
Initial public offering |
|
|
$ 175,000
|
|
|
|
|
|
|
|
Share vesting (in Shares) |
|
|
250,000
|
|
|
|
|
|
|
|
Elev8 [Member] |
|
|
|
|
|
|
|
|
|
|
Related Party Transactions [Line Items] |
|
|
|
|
|
|
|
|
|
|
Birddog monthly fee |
|
|
|
$ 6,000
|
|
|
|
|
|
|
Chief Executive Officer [Member] |
|
|
|
|
|
|
|
|
|
|
Related Party Transactions [Line Items] |
|
|
|
|
|
|
|
|
|
|
Principal amount |
|
|
|
|
$ 104,450
|
|
|
|
|
|
Chief Executive Officer [Member] |
|
|
|
|
|
|
|
|
|
|
Related Party Transactions [Line Items] |
|
|
|
|
|
|
|
|
|
|
Amount of operational expenses |
|
|
|
|
|
|
|
$ 12,402
|
|
|
Bear interest rate |
|
|
|
|
5.00%
|
|
|
|
|
|
X |
- DefinitionIncrease for accrued, but unpaid interest on the debt instrument for the period.
+ ReferencesReference 1: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 235 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.4-08(f)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480678/235-10-S99-1
+ Details
Name: |
us-gaap_DebtInstrumentIncreaseAccruedInterest |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:monetaryItemType |
Balance Type: |
credit |
Period Type: |
duration |
|
X |
- DefinitionNet increase or decrease in the carrying amount of the debt instrument for the period.
+ ReferencesReference 1: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 235 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.4-08(f)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480678/235-10-S99-1
+ Details
Name: |
us-gaap_DebtInstrumentIncreaseDecreaseForPeriodNet |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:monetaryItemType |
Balance Type: |
credit |
Period Type: |
duration |
|
X |
- DefinitionIncremental percentage increase (decrease) in the stated rate on a debt instrument.
+ References
+ Details
Name: |
us-gaap_DebtInstrumentInterestRateIncreaseDecrease |
Namespace Prefix: |
us-gaap_ |
Data Type: |
dtr-types:percentItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionAmount of principal of debt issued.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/disclosureRef -Topic 946 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 3 -Subparagraph (SX 210.6-03(i)(1)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147479886/946-10-S99-3
+ Details
Name: |
us-gaap_DebtInstrumentIssuedPrincipal |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:monetaryItemType |
Balance Type: |
credit |
Period Type: |
duration |
|
X |
- DefinitionAmount after valuation and LIFO reserves of inventory expected to be sold, or consumed within one year or operating cycle, if longer.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/exampleRef -Topic 852 -SubTopic 10 -Name Accounting Standards Codification -Section 55 -Paragraph 10 -Publisher FASB -URI https://asc.fasb.org/1943274/2147481372/852-10-55-10
Reference 2: http://www.xbrl.org/2003/role/exampleRef -Topic 210 -SubTopic 10 -Name Accounting Standards Codification -Section 45 -Paragraph 1 -Subparagraph (b) -Publisher FASB -URI https://asc.fasb.org/1943274/2147483467/210-10-45-1
Reference 3: http://www.xbrl.org/2003/role/disclosureRef -Topic 210 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.5-02(6)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480566/210-10-S99-1
+ Details
Name: |
us-gaap_InventoryNet |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:monetaryItemType |
Balance Type: |
debit |
Period Type: |
instant |
|
X |
- DefinitionRate of interest on investment.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/exampleRef -Topic 946 -SubTopic 210 -Name Accounting Standards Codification -Section 55 -Paragraph 1 -Publisher FASB -URI https://asc.fasb.org/1943274/2147477439/946-210-55-1
Reference 2: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 320 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 2 -Publisher FASB -URI https://asc.fasb.org/1943274/2147481800/320-10-50-2
Reference 3: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 320 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 5 -Publisher FASB -URI https://asc.fasb.org/1943274/2147481800/320-10-50-5
Reference 4: http://www.xbrl.org/2003/role/disclosureRef -Topic 946 -SubTopic 320 -Name Accounting Standards Codification -Section S99 -Paragraph 2 -Subparagraph (SX 210.12-12A(Column A)(Footnote 2)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147477271/946-320-S99-2
Reference 5: http://www.xbrl.org/2003/role/disclosureRef -Topic 946 -SubTopic 320 -Name Accounting Standards Codification -Section S99 -Paragraph 2 -Subparagraph (SX 210.12-12A(Column A)(Footnote 3)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147477271/946-320-S99-2
Reference 6: http://www.xbrl.org/2003/role/disclosureRef -Topic 946 -SubTopic 320 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.12-12(Column A)(Footnote 2)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147477271/946-320-S99-1
Reference 7: http://www.xbrl.org/2003/role/disclosureRef -Topic 946 -SubTopic 320 -Name Accounting Standards Codification -Section S99 -Paragraph 6 -Subparagraph (SX 210.12-14(Column A)(Footnote 2)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147477271/946-320-S99-6
Reference 8: http://www.xbrl.org/2003/role/disclosureRef -Topic 946 -SubTopic 320 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.12-12(Column A)(Footnote 4)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147477271/946-320-S99-1
Reference 9: http://www.xbrl.org/2003/role/disclosureRef -Topic 946 -SubTopic 320 -Name Accounting Standards Codification -Section S99 -Paragraph 3 -Subparagraph (SX 210.12-12B(Column A)(Footnote 3)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147477271/946-320-S99-3
Reference 10: http://www.xbrl.org/2003/role/disclosureRef -Topic 946 -SubTopic 320 -Name Accounting Standards Codification -Section S99 -Paragraph 3 -Subparagraph (SX 210.12-12B(Column A)(Footnote 4)(a)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147477271/946-320-S99-3
Reference 11: http://www.xbrl.org/2003/role/disclosureRef -Topic 946 -SubTopic 320 -Name Accounting Standards Codification -Section S99 -Paragraph 6 -Subparagraph (SX 210.12-14(Column A)(Footnote 3)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147477271/946-320-S99-6
+ Details
Name: |
us-gaap_InvestmentInterestRate |
Namespace Prefix: |
us-gaap_ |
Data Type: |
dtr-types:percentItemType |
Balance Type: |
na |
Period Type: |
instant |
|
X |
- DefinitionAmount of liabilities classified as other.
+ ReferencesReference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 942 -SubTopic 210 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.9-03(15)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147478546/942-210-S99-1
Reference 2: http://www.xbrl.org/2003/role/disclosureRef -Topic 944 -SubTopic 210 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.7-03(a)(15)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147478777/944-210-S99-1
Reference 3: http://www.xbrl.org/2003/role/exampleRef -Topic 946 -SubTopic 830 -Name Accounting Standards Codification -Section 55 -Paragraph 12 -Publisher FASB -URI https://asc.fasb.org/1943274/2147479168/946-830-55-12
Reference 4: http://www.xbrl.org/2003/role/disclosureRef -Topic 946 -SubTopic 210 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.6-04(12)(b)(2)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147479170/946-210-S99-1
Reference 5: http://www.xbrl.org/2003/role/disclosureRef -Topic 946 -SubTopic 210 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.6-04(12)(b)(3)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147479170/946-210-S99-1
Reference 6: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 946 -SubTopic 210 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.6-04(12)(b)(1)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147479170/946-210-S99-1
Reference 7: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 944 -SubTopic 210 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.7-03(a)(17)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147478777/944-210-S99-1
+ Details
Name: |
us-gaap_OtherLiabilities |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:monetaryItemType |
Balance Type: |
credit |
Period Type: |
instant |
|
X |
- DefinitionThe cash inflow associated with the amount received from entity's first offering of stock to the public.
+ ReferencesReference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Name Accounting Standards Codification -Section 45 -Paragraph 14 -Subparagraph (a) -SubTopic 10 -Topic 230 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482740/230-10-45-14
+ Details
Name: |
us-gaap_ProceedsFromIssuanceInitialPublicOffering |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:monetaryItemType |
Balance Type: |
debit |
Period Type: |
duration |
|
X |
- DefinitionNumber of shares for which recognition of cost was accelerated for award under share-based payment arrangement.
+ References
+ Details
Name: |
us-gaap_SharebasedCompensationArrangementBySharebasedPaymentAwardAcceleratedVestingNumber |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:sharesItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionThe portion of the carrying amount of short-term borrowings outstanding as of the balance sheet date which accrues interest at a set, unchanging rate.
+ References
+ Details
Name: |
us-gaap_ShortTermDebtPercentageBearingFixedInterestRate |
Namespace Prefix: |
us-gaap_ |
Data Type: |
dtr-types:percentItemType |
Balance Type: |
na |
Period Type: |
instant |
|
X |
- DefinitionNumber of shares of restricted stock determined by relating the portion of time within a reporting period that restricted shares have been outstanding to the total time in that period. Restricted shares are subject to sales, contractual, regulatory or other restrictions that prevent or inhibit the holder from freely disposing of them before the restriction ends.
+ ReferencesReference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Name Accounting Standards Codification -Topic 260 -SubTopic 10 -Section 45 -Paragraph 13 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482689/260-10-45-13
+ Details
Name: |
us-gaap_WeightedAverageNumberOfSharesRestrictedStock |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:sharesItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- Definition
+ References
+ Details
Name: |
zone_RepaidAccruedInterest |
Namespace Prefix: |
zone_ |
Data Type: |
xbrli:monetaryItemType |
Balance Type: |
credit |
Period Type: |
duration |
|
X |
- Details
Name: |
us-gaap_DebtInstrumentAxis=srt_ChiefExecutiveOfficerMember |
Namespace Prefix: |
|
Data Type: |
na |
Balance Type: |
|
Period Type: |
|
|
X |
- Details
Name: |
srt_TitleOfIndividualAxis=srt_ChiefExecutiveOfficerMember |
Namespace Prefix: |
|
Data Type: |
na |
Balance Type: |
|
Period Type: |
|
|
v3.24.3
X |
- DefinitionAmount of liabilities classified as other, due within one year or the normal operating cycle, if longer.
+ ReferencesReference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 210 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.5-02(20)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480566/210-10-S99-1
Reference 2: http://www.xbrl.org/2003/role/exampleRef -Topic 852 -SubTopic 10 -Name Accounting Standards Codification -Section 55 -Paragraph 10 -Publisher FASB -URI https://asc.fasb.org/1943274/2147481372/852-10-55-10
+ Details
Name: |
us-gaap_OtherLiabilitiesCurrent |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:monetaryItemType |
Balance Type: |
credit |
Period Type: |
instant |
|
v3.24.3
Stockholders' Equity (Details) - USD ($)
|
|
|
|
|
|
|
|
|
|
|
1 Months Ended |
8 Months Ended |
12 Months Ended |
|
|
|
|
|
|
|
|
|
Jul. 12, 2024 |
Jun. 12, 2024 |
May 15, 2024 |
May 02, 2024 |
Apr. 30, 2024 |
Feb. 29, 2024 |
Feb. 06, 2024 |
Jan. 03, 2024 |
Jun. 01, 2023 |
Apr. 01, 2023 |
Jul. 31, 2023 |
Jun. 30, 2023 |
Jun. 30, 2024 |
Jun. 30, 2023 |
Nov. 30, 2022 |
Nov. 29, 2022 |
Nov. 18, 2022 |
Oct. 31, 2022 |
Oct. 17, 2022 |
Oct. 14, 2022 |
Sep. 30, 2022 |
Aug. 26, 2022 |
Jun. 30, 2022 |
Stockholders’ Equity [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Preferred Stock authorized |
|
|
|
|
|
|
|
|
|
|
|
4,000,000
|
4,000,000
|
4,000,000
|
|
|
|
|
|
|
|
|
|
Preferred Stock, par value (in Dollars per share) |
|
|
|
|
|
|
|
|
|
|
|
$ 0.0001
|
$ 0.0001
|
$ 0.0001
|
|
|
|
|
|
|
|
|
|
Voting rights |
|
|
|
|
|
|
|
|
|
|
|
|
one
|
|
|
|
|
|
|
|
|
|
|
Conversion price (in Dollars per share) |
|
|
|
|
|
|
|
|
|
|
|
|
$ 0.25
|
|
|
|
|
|
|
|
|
|
|
Preferred stock, shares issued and outstanding |
|
|
|
|
|
|
|
|
|
|
|
4,000,000
|
0
|
4,000,000
|
|
|
|
|
|
|
|
|
|
Aggregate exercise price (in Dollars) |
|
|
|
|
$ 5
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 500,000
|
|
|
|
|
Purchase price per share (in Dollars per share) |
|
|
|
|
|
|
|
|
|
$ 1.74
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total stock compensation expense (in Dollars) |
|
|
|
|
|
|
|
|
|
$ 29,999
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common stock proceeds (in Dollars) |
|
|
|
|
|
|
|
|
|
|
|
|
$ 3,343,547
|
|
|
|
|
|
|
|
|
|
|
Common stock net (in Dollars) |
|
|
|
|
$ 1,656,453
|
|
|
|
|
|
|
|
$ 1,656,453
|
|
|
|
|
|
|
|
|
|
|
Weighted average exercise price (in Dollars per share) |
|
|
|
|
|
|
|
|
|
|
|
$ 0.59
|
$ 4.17
|
$ 0.59
|
|
|
|
|
|
|
|
|
|
Purchase of shares |
|
|
|
|
87,500
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Vested number of shares |
5,000
|
5,000
|
|
|
87,500
|
|
|
|
|
|
|
|
18,000
|
|
|
|
|
|
|
|
|
|
|
Warrants exercise price (in Dollars per share) |
|
|
|
|
|
|
|
|
|
|
|
|
$ 1.74
|
|
|
|
|
|
|
|
|
|
|
Remaining shares |
|
|
|
|
75,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Vested and forfeited shares |
|
|
|
|
87,500
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
share issued (in Dollars) |
|
|
|
|
$ 87,500
|
|
|
|
|
|
|
$ 149,433
|
$ 172,853
|
|
|
|
|
|
|
|
|
|
|
Vest shares |
|
|
|
|
|
|
|
|
|
|
|
|
160,000
|
|
|
|
|
|
|
|
|
|
|
Weighted-average fair value of total awards granted (in Dollars per share) |
|
|
|
|
|
|
|
|
|
|
|
|
$ 0.9
|
$ 1.35
|
|
|
|
|
|
|
|
|
|
Share based compensation (in Dollars) |
|
|
|
|
|
|
|
|
|
|
|
|
$ 670,958
|
|
|
|
|
|
|
|
|
|
|
Total unrecognized stock compensation expense (in Dollars) |
|
|
|
|
|
|
|
|
|
|
|
|
$ 930,433
|
|
|
|
|
|
|
|
|
|
|
Expected term |
|
|
|
|
|
|
|
|
|
|
|
|
3 years 3 months 18 days
|
3 years 10 months 24 days
|
|
|
|
|
|
|
|
|
|
Warrant [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stockholders’ Equity [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Warrants issued (in Dollars) |
|
|
|
|
|
|
|
|
|
|
|
|
$ 42,835
|
|
|
|
|
|
|
|
|
|
|
Liquidation Rights [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stockholders’ Equity [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividends per share (in Dollars per share) |
|
|
|
|
|
|
|
|
|
|
|
|
$ 0.25
|
|
|
|
|
|
|
|
|
|
|
Common Stock [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stockholders’ Equity [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common stock authorized |
|
|
|
|
|
|
|
|
|
|
|
|
350,000,000
|
|
|
|
|
|
|
|
|
|
|
Common stock, shares issued |
|
|
|
|
|
|
|
|
|
|
|
|
300,000,000
|
|
|
|
|
|
|
|
|
|
|
Conversion of shares |
|
|
|
|
|
|
|
|
|
|
|
|
4,000,000
|
|
|
|
|
|
|
|
|
|
|
Share based compensation (in Dollars) |
|
|
|
|
|
|
|
|
|
|
|
|
$ 670,958
|
|
|
|
|
|
|
|
|
|
|
Preferred Stock [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stockholders’ Equity [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Preferred Stock authorized |
|
|
|
|
|
|
|
|
|
|
|
|
50,000,000
|
|
|
|
|
|
|
|
|
|
|
Stock-based Compensation [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stockholders’ Equity [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted-average fair value of total awards granted (in Dollars per share) |
|
|
|
|
|
|
|
|
|
|
|
|
$ 1.35
|
$ 0.9
|
|
|
|
|
|
|
|
|
|
Warrant [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stockholders’ Equity [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
warrant issued (in Dollars) |
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 857,889
|
|
|
|
|
|
|
|
|
|
Warrant [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stockholders’ Equity [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Percentage of total number of shares of common stock issued and outstanding |
|
|
|
|
|
|
|
5.00%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Expected term |
|
|
|
|
|
|
|
|
|
|
|
|
2 years 3 days
|
|
|
|
|
|
|
|
|
|
|
Stock Options [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stockholders’ Equity [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Share based compensation (in Dollars) |
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 3,231,443
|
|
|
|
|
|
|
|
|
|
Class A Common Stock [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stockholders’ Equity [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common stock authorized |
|
|
|
|
|
|
|
|
|
|
|
50,000,000
|
50,000,000
|
50,000,000
|
|
|
|
|
|
|
|
|
|
Common stock, shares issued |
|
|
|
|
|
|
|
|
|
|
|
660,000
|
270,000
|
660,000
|
|
|
|
|
|
|
|
|
|
Common stock, par value (in Dollars per share) |
|
|
|
|
|
|
|
|
|
|
|
$ 0.0001
|
$ 0.0001
|
$ 0.0001
|
|
|
|
|
|
|
|
|
|
Purchase price per share (in Dollars per share) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 0.0001
|
|
Aggregate shares were converted |
|
|
|
|
|
|
|
|
340,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common stock, shares outstanding |
|
|
|
|
|
|
|
|
|
|
|
660,000
|
270,000
|
660,000
|
|
|
|
|
|
|
|
|
|
Weighted average exercise price (in Dollars per share) |
|
|
|
|
|
|
|
|
|
|
|
|
$ 0.25
|
|
|
|
|
|
|
|
|
|
|
Exercise price (in Dollars per share) |
|
|
|
|
|
|
|
|
|
|
|
|
3.31
|
|
|
|
|
|
|
|
|
|
|
Class A Common Stock [Member] | Conversion Rights [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stockholders’ Equity [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividends per share (in Dollars per share) |
|
|
|
|
|
|
|
|
|
|
|
|
$ 0.25
|
|
|
|
|
|
|
|
|
|
|
Class A Common Stock [Member] | Common Stock [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stockholders’ Equity [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common stock, shares issued |
|
|
|
257,479
|
|
2,000,000
|
|
|
|
|
1,000,000
|
|
660,000
|
|
|
|
|
|
|
|
|
1,000,000
|
|
Conversion of shares |
|
|
|
|
|
|
|
|
|
|
|
(340,000)
|
(4,390,000)
|
|
|
|
|
|
|
|
|
|
|
Common stock, shares outstanding |
|
|
|
|
|
|
|
|
|
|
|
|
660,000
|
|
|
|
|
|
|
|
|
|
|
Shares of common stock |
|
|
|
|
|
|
|
|
|
|
|
|
4,000,000
|
|
|
|
|
|
|
|
|
|
|
Common stock proceeds (in Dollars) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
share issued (in Dollars) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Class A Common Stock [Member] | Preferred Stock [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stockholders’ Equity [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Conversion of shares |
|
|
|
|
1,000,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Class A Common Stock [Member] | Stock Options [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stockholders’ Equity [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shares available for grant |
|
|
|
|
|
|
|
|
|
|
|
|
2,000,000
|
|
|
|
|
|
|
|
|
|
|
Purchase of shares |
|
|
|
|
|
|
|
|
|
|
|
|
525,000
|
|
|
|
|
|
|
|
|
|
|
Class A Common Stock [Member] | Convertion Shares [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stockholders’ Equity [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Conversion of shares |
|
|
880,000
|
|
|
|
200,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Class B Common Stock [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stockholders’ Equity [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common stock authorized |
|
|
|
|
|
|
|
|
|
|
|
250,000,000
|
250,000,000
|
250,000,000
|
|
|
|
|
|
|
|
|
|
Common stock, shares issued |
|
|
|
|
|
|
|
|
|
|
1,310,000
|
1,795,940
|
7,960,919
|
1,795,940
|
|
|
|
|
|
|
|
|
|
Common stock, par value (in Dollars per share) |
|
|
|
|
|
|
|
|
|
|
|
$ 0.0001
|
$ 0.0001
|
$ 0.0001
|
|
|
|
|
|
|
|
|
|
Purchase price per share (in Dollars per share) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 1.74
|
|
|
$ 1.74
|
|
|
|
|
|
Conversion of shares |
|
|
|
225,000
|
|
2,000,000
|
|
|
|
|
1,310,000
|
|
|
|
|
|
|
|
|
|
|
|
|
Aggregate shares |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
660,921
|
|
|
660,921
|
|
|
|
|
|
Aggregate shares were converted |
|
|
|
|
|
|
|
|
340,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common stock, shares outstanding |
|
|
|
|
|
|
|
|
|
|
|
1,795,940
|
7,960,919
|
1,795,940
|
|
|
|
|
|
|
|
|
|
Shares of common stock |
|
|
|
|
1,250,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common stock proceeds (in Dollars) |
|
|
|
|
$ 3,343,547
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common stock restricted |
|
|
|
|
175,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Restricted stock |
|
5,000
|
|
|
87,500
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accrued interest (in Dollars) |
|
|
|
$ 37,479
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shares reserved |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,736,819
|
|
|
|
|
|
|
Shares available for grant |
|
|
|
|
|
|
|
3,240,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average exercise price (in Dollars per share) |
|
|
|
|
|
|
|
|
|
|
|
|
$ 2.21
|
|
|
|
|
|
|
|
|
|
|
Vested number of shares |
|
|
|
|
10,625
|
|
|
|
|
|
|
|
75,000
|
|
|
|
|
|
|
|
|
|
|
Restricted stock unit award (in Dollars) |
|
$ 188,000
|
|
|
$ 1,300,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
share issued (in Dollars) |
|
|
|
|
$ 20,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Class B Common Stock [Member] | Common Stock [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stockholders’ Equity [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common stock, shares issued |
|
|
|
|
|
|
|
|
|
|
|
|
1,795,940
|
|
|
|
|
|
|
|
|
|
|
Conversion of shares |
|
|
|
|
|
|
|
|
|
|
|
340,000
|
4,390,000
|
|
|
|
|
|
|
|
|
|
|
Common stock, shares outstanding |
|
|
|
|
|
|
|
|
|
|
|
|
1,795,940
|
|
|
|
|
|
|
|
|
|
|
Common stock proceeds (in Dollars) |
|
|
|
|
|
|
|
|
|
|
|
|
$ 125
|
|
|
|
|
|
|
|
|
|
|
Common stock restricted |
|
|
|
|
175,000
|
|
|
|
|
|
|
|
175,000
|
|
|
|
|
|
|
|
|
|
|
share issued (in Dollars) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Class B Common Stock [Member] | Warrant [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stockholders’ Equity [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common stock, shares issued |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
777,778
|
|
|
|
|
|
|
|
Aggregate exercise price (in Dollars) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 500,000
|
|
|
|
|
|
|
|
Purchase of shares |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4,022
|
|
|
777,778
|
42,241
|
|
|
|
Class B Common Stock [Member] | Stock Options [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stockholders’ Equity [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Purchase of shares |
|
|
|
|
|
|
|
|
|
|
|
|
770,000
|
|
|
|
|
|
|
|
|
|
|
Class B Common Stock [Member] | Restricted Stock [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stockholders’ Equity [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Vested number of shares |
|
|
|
|
15,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Class B Common Stock [Member] | Convertion Shares [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stockholders’ Equity [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common stock, shares issued |
|
|
880,000
|
|
|
|
200,000
|
|
|
17,241
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Series Seed Preferred Stock [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stockholders’ Equity [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Preferred Stock authorized |
|
|
|
|
|
|
|
|
|
|
|
|
4,000,000
|
|
|
|
|
|
|
|
|
|
|
Preferred stock, shares issued and outstanding |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4,000,000
|
|
|
Purchase price per share (in Dollars per share) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 0.25
|
|
|
Conversion of shares |
|
|
|
10
|
|
2,000,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Series Seed Preferred Stock [Member] | Preferred Stock [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stockholders’ Equity [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Preferred stock, shares issued and outstanding |
|
|
|
|
1,000,000
|
|
|
|
|
|
|
|
4,000,000
|
|
|
|
|
|
|
|
|
|
|
Conversion of shares |
|
|
|
|
|
|
|
|
|
|
1,000,000
|
|
|
|
|
|
|
|
|
|
|
|
|
Series Seed Preferred Stock [Member] | Conversion Rights [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stockholders’ Equity [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Preferred stock, shares issued and outstanding |
|
|
|
|
|
|
|
|
|
|
|
4,000,000
|
|
4,000,000
|
|
|
|
|
|
|
|
|
|
IPO [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stockholders’ Equity [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividends per share (in Dollars per share) |
|
|
|
|
$ 4
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shares available for grant |
|
|
|
|
1,250,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Warrants issued (in Dollars) |
|
|
|
|
|
|
|
|
|
|
|
|
$ 94,850
|
|
|
|
|
|
|
|
|
|
|
X |
- DefinitionAmount of expense for award under share-based payment arrangement. Excludes amount capitalized.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/disclosureRef -Topic 718 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SAB Topic 14.F) -Publisher FASB -URI https://asc.fasb.org/1943274/2147479830/718-10-S99-1
Reference 2: http://www.xbrl.org/2003/role/disclosureRef -Topic 718 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 2 -Subparagraph (h)(1)(i) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480429/718-10-50-2
+ Details
Name: |
us-gaap_AllocatedShareBasedCompensationExpense |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:monetaryItemType |
Balance Type: |
debit |
Period Type: |
duration |
|
X |
- DefinitionLine items represent financial concepts included in a table. These concepts are used to disclose reportable information associated with domain members defined in one or many axes to the table.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/exampleRef -Topic 505 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 13 -Subparagraph (d) -Publisher FASB -URI https://asc.fasb.org/1943274/2147481112/505-10-50-13
Reference 2: http://www.xbrl.org/2003/role/recommendedDisclosureRef -Topic 272 -SubTopic 10 -Name Accounting Standards Codification -Section 45 -Paragraph 3 -Publisher FASB -URI https://asc.fasb.org/1943274/2147483014/272-10-45-3
Reference 3: http://www.xbrl.org/2003/role/disclosureRef -Topic 272 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 1 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482987/272-10-50-1
Reference 4: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 235 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.4-08(d)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480678/235-10-S99-1
Reference 5: http://www.xbrl.org/2003/role/disclosureRef -Topic 505 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 13 -Subparagraph (a) -Publisher FASB -URI https://asc.fasb.org/1943274/2147481112/505-10-50-13
Reference 6: http://www.xbrl.org/2003/role/disclosureRef -Topic 505 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 13 -Subparagraph (b) -Publisher FASB -URI https://asc.fasb.org/1943274/2147481112/505-10-50-13
Reference 7: http://www.xbrl.org/2003/role/disclosureRef -Topic 505 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 13 -Subparagraph (e) -Publisher FASB -URI https://asc.fasb.org/1943274/2147481112/505-10-50-13
Reference 8: http://www.xbrl.org/2003/role/disclosureRef -Topic 505 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 13 -Subparagraph (h) -Publisher FASB -URI https://asc.fasb.org/1943274/2147481112/505-10-50-13
Reference 9: http://www.xbrl.org/2003/role/disclosureRef -Topic 505 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 14 -Subparagraph (b) -Publisher FASB -URI https://asc.fasb.org/1943274/2147481112/505-10-50-14
Reference 10: http://www.xbrl.org/2003/role/disclosureRef -Topic 505 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 18 -Subparagraph (c) -Publisher FASB -URI https://asc.fasb.org/1943274/2147481112/505-10-50-18
Reference 11: http://www.xbrl.org/2003/role/disclosureRef -Topic 210 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.5-02(27)(b)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480566/210-10-S99-1
Reference 12: http://www.xbrl.org/2003/role/disclosureRef -Topic 210 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.5-02(28)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480566/210-10-S99-1
Reference 13: http://www.xbrl.org/2003/role/disclosureRef -Topic 505 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 2 -Publisher FASB -URI https://asc.fasb.org/1943274/2147481112/505-10-50-2
Reference 14: http://www.xbrl.org/2003/role/disclosureRef -Topic 210 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.5-02(29)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480566/210-10-S99-1
Reference 15: http://www.xbrl.org/2003/role/disclosureRef -Topic 946 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 3 -Subparagraph (SX 210.6-03(i)(2)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147479886/946-10-S99-3
Reference 16: http://www.xbrl.org/2003/role/disclosureRef -Topic 946 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 3 -Subparagraph (SX 210.6-03(i)(1)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147479886/946-10-S99-3
Reference 17: http://www.xbrl.org/2003/role/disclosureRef -Topic 946 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 3 -Subparagraph (SX 210.6-03(i)(2)(i)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147479886/946-10-S99-3
Reference 18: http://www.xbrl.org/2003/role/disclosureRef -Topic 946 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 3 -Subparagraph (SX 210.6-03(i)(2)(ii)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147479886/946-10-S99-3
+ Details
Name: |
us-gaap_ClassOfStockLineItems |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:stringItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionExercise price per share or per unit of warrants or rights outstanding.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/disclosureRef -Topic 505 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 3 -Publisher FASB -URI https://asc.fasb.org/1943274/2147481112/505-10-50-3
+ Details
Name: |
us-gaap_ClassOfWarrantOrRightExercisePriceOfWarrantsOrRights1 |
Namespace Prefix: |
us-gaap_ |
Data Type: |
dtr-types:perShareItemType |
Balance Type: |
na |
Period Type: |
instant |
|
X |
- DefinitionAggregate number of common shares reserved for future issuance.
+ ReferencesReference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 210 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.5-02(29)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480566/210-10-S99-1
+ Details
Name: |
us-gaap_CommonStockCapitalSharesReservedForFutureIssuance |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:sharesItemType |
Balance Type: |
na |
Period Type: |
instant |
|
X |
- DefinitionFace amount or stated value per share of common stock.
+ ReferencesReference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 210 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.5-02(29)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480566/210-10-S99-1
+ Details
Name: |
us-gaap_CommonStockParOrStatedValuePerShare |
Namespace Prefix: |
us-gaap_ |
Data Type: |
dtr-types:perShareItemType |
Balance Type: |
na |
Period Type: |
instant |
|
X |
- DefinitionThe maximum number of common shares permitted to be issued by an entity's charter and bylaws.
+ ReferencesReference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 210 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.5-02(29)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480566/210-10-S99-1
Reference 2: http://www.xbrl.org/2003/role/disclosureRef -Topic 946 -SubTopic 210 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.6-04(16)(a)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147479170/946-210-S99-1
+ Details
Name: |
us-gaap_CommonStockSharesAuthorized |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:sharesItemType |
Balance Type: |
na |
Period Type: |
instant |
|
X |
- DefinitionTotal number of common shares of an entity that have been sold or granted to shareholders (includes common shares that were issued, repurchased and remain in the treasury). These shares represent capital invested by the firm's shareholders and owners, and may be all or only a portion of the number of shares authorized. Shares issued include shares outstanding and shares held in the treasury.
+ ReferencesReference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 210 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.5-02(29)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480566/210-10-S99-1
+ Details
Name: |
us-gaap_CommonStockSharesIssued |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:sharesItemType |
Balance Type: |
na |
Period Type: |
instant |
|
X |
- DefinitionNumber of shares of common stock outstanding. Common stock represent the ownership interest in a corporation.
+ ReferencesReference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Name Accounting Standards Codification -Section 50 -Paragraph 2 -SubTopic 10 -Topic 505 -Publisher FASB -URI https://asc.fasb.org/1943274/2147481112/505-10-50-2
Reference 2: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 210 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.5-02(29)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480566/210-10-S99-1
Reference 3: http://www.xbrl.org/2003/role/disclosureRef -Topic 946 -SubTopic 210 -Name Accounting Standards Codification -Section S99 -Paragraph 2 -Subparagraph (SX 210.6-05(4)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147479170/946-210-S99-2
Reference 4: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 946 -SubTopic 220 -Name Accounting Standards Codification -Section S99 -Paragraph 3 -Subparagraph (SX 210.6-09(4)(b)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147479134/946-220-S99-3
Reference 5: http://www.xbrl.org/2003/role/disclosureRef -Topic 946 -SubTopic 210 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.6-04(16)(a)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147479170/946-210-S99-1
Reference 6: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 946 -SubTopic 220 -Name Accounting Standards Codification -Section S99 -Paragraph 3 -Subparagraph (SX 210.6-09(7)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147479134/946-220-S99-3
+ Details
Name: |
us-gaap_CommonStockSharesOutstanding |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:sharesItemType |
Balance Type: |
na |
Period Type: |
instant |
|
X |
- DefinitionDescription of voting rights of common stock. Includes eligibility to vote and votes per share owned. Include also, if any, unusual voting rights.
+ ReferencesReference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Name Accounting Standards Codification -Topic 505 -SubTopic 10 -Section 50 -Paragraph 3 -Publisher FASB -URI https://asc.fasb.org/1943274/2147481112/505-10-50-3
+ Details
Name: |
us-gaap_CommonStockVotingRights |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:stringItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionThe number of shares converted in a noncash (or part noncash) transaction. Noncash is defined as transactions during a period that do not result in cash receipts or cash payments in the period. "Part noncash" refers to that portion of the transaction not resulting in cash receipts or cash payments in the period.
+ ReferencesReference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Name Accounting Standards Codification -Topic 230 -SubTopic 10 -Section 50 -Paragraph 4 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482913/230-10-50-4
Reference 2: http://fasb.org/us-gaap/role/ref/legacyRef -Name Accounting Standards Codification -Topic 230 -SubTopic 10 -Section 50 -Paragraph 3 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482913/230-10-50-3
Reference 3: http://fasb.org/us-gaap/role/ref/legacyRef -Name Accounting Standards Codification -Topic 230 -SubTopic 10 -Section 50 -Paragraph 5 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482913/230-10-50-5
+ Details
Name: |
us-gaap_ConversionOfStockSharesConverted1 |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:sharesItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionAmount of accrued but unpaid interest on deposit liabilities.
+ ReferencesReference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 942 -SubTopic 210 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.9-03(15)(5)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147478546/942-210-S99-1
+ Details
Name: |
us-gaap_DepositLiabilitiesAccruedInterest |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:monetaryItemType |
Balance Type: |
credit |
Period Type: |
instant |
|
X |
- DefinitionAmount of cost not yet recognized for nonvested award under share-based payment arrangement.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/disclosureRef -Topic 718 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 2 -Subparagraph (i) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480429/718-10-50-2
+ Details
Name: |
us-gaap_EmployeeServiceShareBasedCompensationNonvestedAwardsTotalCompensationCostNotYetRecognized |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:monetaryItemType |
Balance Type: |
debit |
Period Type: |
instant |
|
X |
- DefinitionPer share conversion price of preferred stock.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/disclosureRef -Topic 505 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 13 -Subparagraph (c) -Publisher FASB -URI https://asc.fasb.org/1943274/2147481112/505-10-50-13
+ Details
Name: |
us-gaap_PreferredStockConvertibleConversionPrice |
Namespace Prefix: |
us-gaap_ |
Data Type: |
dtr-types:perShareItemType |
Balance Type: |
na |
Period Type: |
instant |
|
X |
- DefinitionFace amount or stated value per share of preferred stock nonredeemable or redeemable solely at the option of the issuer.
+ ReferencesReference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 210 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.5-02(28)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480566/210-10-S99-1
Reference 2: http://www.xbrl.org/2003/role/disclosureRef -Topic 505 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 13 -Subparagraph (a) -Publisher FASB -URI https://asc.fasb.org/1943274/2147481112/505-10-50-13
+ Details
Name: |
us-gaap_PreferredStockParOrStatedValuePerShare |
Namespace Prefix: |
us-gaap_ |
Data Type: |
dtr-types:perShareItemType |
Balance Type: |
na |
Period Type: |
instant |
|
X |
- DefinitionThe maximum number of nonredeemable preferred shares (or preferred stock redeemable solely at the option of the issuer) permitted to be issued by an entity's charter and bylaws.
+ ReferencesReference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 210 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.5-02(28)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480566/210-10-S99-1
Reference 2: http://www.xbrl.org/2003/role/disclosureRef -Topic 946 -SubTopic 210 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.6-04(16)(a)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147479170/946-210-S99-1
+ Details
Name: |
us-gaap_PreferredStockSharesAuthorized |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:sharesItemType |
Balance Type: |
na |
Period Type: |
instant |
|
X |
- DefinitionNumber of shares issued for nonredeemable preferred shares and preferred shares redeemable solely at option of issuer. Includes, but is not limited to, preferred shares issued, repurchased, and held as treasury shares. Excludes preferred shares classified as debt.
+ ReferencesReference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 210 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.5-02(28)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480566/210-10-S99-1
Reference 2: http://www.xbrl.org/2003/role/disclosureRef -Topic 505 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 13 -Subparagraph (a) -Publisher FASB -URI https://asc.fasb.org/1943274/2147481112/505-10-50-13
+ Details
Name: |
us-gaap_PreferredStockSharesIssued |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:sharesItemType |
Balance Type: |
na |
Period Type: |
instant |
|
X |
- DefinitionThe total value of forfeitures related to restricted stock awards forfeited during the period.
+ ReferencesReference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Name Accounting Standards Codification -Section 50 -Paragraph 2 -SubTopic 10 -Topic 505 -Publisher FASB -URI https://asc.fasb.org/1943274/2147481112/505-10-50-2
Reference 2: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 505 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.3-04) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480008/505-10-S99-1
+ Details
Name: |
us-gaap_RestrictedStockAwardForfeitures |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:monetaryItemType |
Balance Type: |
debit |
Period Type: |
duration |
|
X |
- DefinitionNumber, after shares used to satisfy grantee's tax withholding obligation for award under share-based payment arrangement, of restricted shares issued. Excludes cash used to satisfy grantee's tax withholding obligation.
+ References
+ Details
Name: |
us-gaap_RestrictedStockSharesIssuedNetOfSharesForTaxWithholdings |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:sharesItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionPer share amount received by subsidiary or equity investee for each share of common stock issued or sold in the stock transaction.
+ References
+ Details
Name: |
us-gaap_SaleOfStockPricePerShare |
Namespace Prefix: |
us-gaap_ |
Data Type: |
dtr-types:perShareItemType |
Balance Type: |
na |
Period Type: |
instant |
|
X |
- DefinitionAmount of noncash expense for share-based payment arrangement.
+ ReferencesReference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Name Accounting Standards Codification -Section 45 -Paragraph 28 -Subparagraph (a) -SubTopic 10 -Topic 230 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482740/230-10-45-28
+ Details
Name: |
us-gaap_ShareBasedCompensation |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:monetaryItemType |
Balance Type: |
debit |
Period Type: |
duration |
|
X |
- DefinitionThe weighted average grant-date fair value of options granted during the reporting period as calculated by applying the disclosed option pricing methodology.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/disclosureRef -Topic 718 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 2 -Subparagraph (d)(1) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480429/718-10-50-2
+ Details
Name: |
us-gaap_ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsGrantsInPeriodWeightedAverageGrantDateFairValue |
Namespace Prefix: |
us-gaap_ |
Data Type: |
dtr-types:perShareItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionWeighted average price at which grantees can acquire the shares reserved for issuance under the stock option plan.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/disclosureRef -Topic 718 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 2 -Subparagraph (c)(1)(i) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480429/718-10-50-2
Reference 2: http://www.xbrl.org/2003/role/disclosureRef -Topic 718 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 2 -Subparagraph (c)(1)(ii) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480429/718-10-50-2
+ Details
Name: |
us-gaap_ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingWeightedAverageExercisePrice |
Namespace Prefix: |
us-gaap_ |
Data Type: |
dtr-types:perShareItemType |
Balance Type: |
na |
Period Type: |
instant |
|
X |
- DefinitionNumber of fully vested and expected to vest exercisable options that may be converted into shares under option plan. Includes, but is not limited to, unvested options for which requisite service period has not been rendered but that are expected to vest based on achievement of performance condition, if forfeitures are recognized when they occur.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/disclosureRef -Topic 718 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 2 -Subparagraph (e)(2) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480429/718-10-50-2
+ Details
Name: |
us-gaap_ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsVestedAndExpectedToVestExercisableNumber |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:sharesItemType |
Balance Type: |
na |
Period Type: |
instant |
|
X |
- DefinitionPrice of a single share of a number of saleable stocks of a company.
+ References
+ Details
Name: |
us-gaap_SharePrice |
Namespace Prefix: |
us-gaap_ |
Data Type: |
dtr-types:perShareItemType |
Balance Type: |
na |
Period Type: |
instant |
|
X |
- DefinitionExpected term of award under share-based payment arrangement, in 'PnYnMnDTnHnMnS' format, for example, 'P1Y5M13D' represents reported fact of one year, five months, and thirteen days.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/disclosureRef -Topic 718 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 2 -Subparagraph (f)(2)(i) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480429/718-10-50-2
+ Details
Name: |
us-gaap_SharebasedCompensationArrangementBySharebasedPaymentAwardFairValueAssumptionsExpectedTerm1 |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:durationItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionNumber of non-vested options forfeited.
+ References
+ Details
Name: |
us-gaap_SharebasedCompensationArrangementBySharebasedPaymentAwardOptionsNonvestedOptionsForfeitedNumberOfShares |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:sharesItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionNumber of options vested.
+ References
+ Details
Name: |
us-gaap_SharebasedCompensationArrangementBySharebasedPaymentAwardOptionsVestedNumberOfShares |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:sharesItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionPer share or per unit amount of equity securities issued.
+ References
+ Details
Name: |
us-gaap_SharesIssuedPricePerShare |
Namespace Prefix: |
us-gaap_ |
Data Type: |
dtr-types:perShareItemType |
Balance Type: |
na |
Period Type: |
instant |
|
X |
- DefinitionThe number of shares issued during the period upon the conversion of units. An example of a convertible unit is an umbrella partnership real estate investment trust unit (UPREIT unit).
+ ReferencesReference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Name Accounting Standards Codification -Section 50 -Paragraph 2 -SubTopic 10 -Topic 505 -Publisher FASB -URI https://asc.fasb.org/1943274/2147481112/505-10-50-2
Reference 2: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 210 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.5-02(28)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480566/210-10-S99-1
Reference 3: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 210 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.5-02(29)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480566/210-10-S99-1
Reference 4: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 505 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.3-04) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480008/505-10-S99-1
Reference 5: http://fasb.org/us-gaap/role/ref/legacyRef -Name Accounting Standards Codification -Topic 505 -SubTopic 10 -Section 50 -Paragraph 3 -Publisher FASB -URI https://asc.fasb.org/1943274/2147481112/505-10-50-3
+ Details
Name: |
us-gaap_StockIssuedDuringPeriodSharesConversionOfUnits |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:sharesItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionNumber of new stock issued during the period.
+ ReferencesReference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Name Accounting Standards Codification -Section 50 -Paragraph 2 -SubTopic 10 -Topic 505 -Publisher FASB -URI https://asc.fasb.org/1943274/2147481112/505-10-50-2
Reference 2: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 210 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.5-02(28)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480566/210-10-S99-1
Reference 3: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 210 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.5-02(29)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480566/210-10-S99-1
Reference 4: http://www.xbrl.org/2003/role/disclosureRef -Topic 946 -SubTopic 505 -Name Accounting Standards Codification -Section 50 -Paragraph 2 -Subparagraph (a) -Publisher FASB -URI https://asc.fasb.org/1943274/2147478448/946-505-50-2
Reference 5: http://www.xbrl.org/2003/role/disclosureRef -Topic 946 -SubTopic 220 -Name Accounting Standards Codification -Section S99 -Paragraph 3 -Subparagraph (SX 210.6-09(4)(b)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147479134/946-220-S99-3
Reference 6: http://www.xbrl.org/2003/role/disclosureRef -Topic 946 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 3 -Subparagraph (SX 210.6-03(i)(1)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147479886/946-10-S99-3
Reference 7: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 505 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.3-04) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480008/505-10-S99-1
+ Details
Name: |
us-gaap_StockIssuedDuringPeriodSharesNewIssues |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:sharesItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionNumber of shares of stock issued attributable to transactions classified as other.
+ References
+ Details
Name: |
us-gaap_StockIssuedDuringPeriodSharesOther |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:sharesItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionTotal number of shares issued during the period, including shares forfeited, as a result of Restricted Stock Awards.
+ ReferencesReference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Name Accounting Standards Codification -Section 50 -Paragraph 2 -SubTopic 10 -Topic 505 -Publisher FASB -URI https://asc.fasb.org/1943274/2147481112/505-10-50-2
Reference 2: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 505 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.3-04) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480008/505-10-S99-1
+ Details
Name: |
us-gaap_StockIssuedDuringPeriodSharesRestrictedStockAwardGross |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:sharesItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionValue of stock issued in lieu of cash for services contributed to the entity. Value of the stock issued includes, but is not limited to, services contributed by vendors and founders.
+ References
+ Details
Name: |
us-gaap_StockIssuedDuringPeriodValueIssuedForServices |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:monetaryItemType |
Balance Type: |
credit |
Period Type: |
duration |
|
X |
- DefinitionValue of shares of stock issued attributable to transactions classified as other.
+ References
+ Details
Name: |
us-gaap_StockIssuedDuringPeriodValueOther |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:monetaryItemType |
Balance Type: |
credit |
Period Type: |
duration |
|
X |
- DefinitionValue, after forfeiture, of shares issued under share-based payment arrangement. Excludes employee stock ownership plan (ESOP).
+ ReferencesReference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 210 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.5-02(28)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480566/210-10-S99-1
Reference 2: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 210 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.5-02(29)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480566/210-10-S99-1
Reference 3: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 505 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.3-04) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480008/505-10-S99-1
Reference 4: http://fasb.org/us-gaap/role/ref/legacyRef -Name Accounting Standards Codification -Topic 718 -SubTopic 10 -Section 50 -Paragraph 2 -Subparagraph (d)(1) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480429/718-10-50-2
+ Details
Name: |
us-gaap_StockIssuedDuringPeriodValueShareBasedCompensation |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:monetaryItemType |
Balance Type: |
credit |
Period Type: |
duration |
|
X |
- DefinitionPer share increase in exercise price of option. Excludes change due to standard antidilution provision and option granted under share-based payment arrangement.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/disclosureRef -Topic 505 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 3 -Publisher FASB -URI https://asc.fasb.org/1943274/2147481112/505-10-50-3
+ Details
Name: |
us-gaap_StockOptionExercisePriceIncrease |
Namespace Prefix: |
us-gaap_ |
Data Type: |
dtr-types:perShareItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionNumber of shares remaining authorized to be purchased under share repurchase plan. Includes, but is not limited to, repurchase of stock and unit of ownership.
+ References
+ Details
Name: |
us-gaap_StockRepurchaseProgramRemainingNumberOfSharesAuthorizedToBeRepurchased |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:sharesItemType |
Balance Type: |
na |
Period Type: |
instant |
|
X |
- DefinitionThe amount of aggregate exercise price of the parent.
+ References
+ Details
Name: |
zone_AggregateExercisePriceOfTheParent |
Namespace Prefix: |
zone_ |
Data Type: |
xbrli:monetaryItemType |
Balance Type: |
credit |
Period Type: |
instant |
|
X |
- DefinitionIssuance of class B common stock pursuant to initial public offering, net of issuance and deferred offering costs.
+ References
+ Details
Name: |
zone_IssuanceOfClassBCommonStockPursuantToInitialPublicOfferingNetOfIssuanceAndDeferred |
Namespace Prefix: |
zone_ |
Data Type: |
xbrli:monetaryItemType |
Balance Type: |
credit |
Period Type: |
duration |
|
X |
- DefinitionRepresent the percentage of total number of shares of common stock issued and outstanding.
+ References
+ Details
Name: |
zone_PercentageOfTotalNumberOfSharesOfCommonStockIssuedAndOutstanding |
Namespace Prefix: |
zone_ |
Data Type: |
dtr:percentItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionNumber of purchase of shares.
+ References
+ Details
Name: |
zone_PurchaseOfShares |
Namespace Prefix: |
zone_ |
Data Type: |
xbrli:sharesItemType |
Balance Type: |
na |
Period Type: |
instant |
|
X |
- DefinitionAmount of warrants shares issued.
+ References
+ Details
Name: |
zone_WarrantsSharesIssued |
Namespace Prefix: |
zone_ |
Data Type: |
xbrli:monetaryItemType |
Balance Type: |
debit |
Period Type: |
duration |
|
X |
- Details
Name: |
us-gaap_ClassOfWarrantOrRightAxis=us-gaap_WarrantMember |
Namespace Prefix: |
|
Data Type: |
na |
Balance Type: |
|
Period Type: |
|
|
X |
- Details
Name: |
us-gaap_FairValueByAssetClassAxis=zone_LiquidationRightsMember |
Namespace Prefix: |
|
Data Type: |
na |
Balance Type: |
|
Period Type: |
|
|
X |
- Details
Name: |
us-gaap_StatementEquityComponentsAxis=us-gaap_CommonStockMember |
Namespace Prefix: |
|
Data Type: |
na |
Balance Type: |
|
Period Type: |
|
|
X |
- Details
Name: |
us-gaap_StatementEquityComponentsAxis=us-gaap_PreferredStockMember |
Namespace Prefix: |
|
Data Type: |
na |
Balance Type: |
|
Period Type: |
|
|
X |
- Details
Name: |
us-gaap_StatementEquityComponentsAxis=us-gaap_DeferredCompensationShareBasedPaymentsMember |
Namespace Prefix: |
|
Data Type: |
na |
Balance Type: |
|
Period Type: |
|
|
X |
- Details
Name: |
us-gaap_StatementEquityComponentsAxis=us-gaap_WarrantMember |
Namespace Prefix: |
|
Data Type: |
na |
Balance Type: |
|
Period Type: |
|
|
X |
- Details
Name: |
us-gaap_AwardTypeAxis=us-gaap_WarrantMember |
Namespace Prefix: |
|
Data Type: |
na |
Balance Type: |
|
Period Type: |
|
|
X |
- Details
Name: |
us-gaap_AwardTypeAxis=us-gaap_StockOptionMember |
Namespace Prefix: |
|
Data Type: |
na |
Balance Type: |
|
Period Type: |
|
|
X |
- Details
Name: |
us-gaap_StatementClassOfStockAxis=us-gaap_CommonClassAMember |
Namespace Prefix: |
|
Data Type: |
na |
Balance Type: |
|
Period Type: |
|
|
X |
- Details
Name: |
us-gaap_FairValueByAssetClassAxis=zone_ConversionRightsMember |
Namespace Prefix: |
|
Data Type: |
na |
Balance Type: |
|
Period Type: |
|
|
X |
- Details
Name: |
us-gaap_FinancialInstrumentAxis=zone_ConvertionSharesMember |
Namespace Prefix: |
|
Data Type: |
na |
Balance Type: |
|
Period Type: |
|
|
X |
- Details
Name: |
us-gaap_StatementClassOfStockAxis=us-gaap_CommonClassBMember |
Namespace Prefix: |
|
Data Type: |
na |
Balance Type: |
|
Period Type: |
|
|
X |
- Details
Name: |
us-gaap_AwardTypeAxis=us-gaap_RestrictedStockMember |
Namespace Prefix: |
|
Data Type: |
na |
Balance Type: |
|
Period Type: |
|
|
X |
- Details
Name: |
us-gaap_StatementClassOfStockAxis=zone_seriesSeedPreferredStockMember |
Namespace Prefix: |
|
Data Type: |
na |
Balance Type: |
|
Period Type: |
|
|
X |
- Details
Name: |
us-gaap_FinancialInstrumentAxis=zone_ConversionRightsMember |
Namespace Prefix: |
|
Data Type: |
na |
Balance Type: |
|
Period Type: |
|
|
X |
- Details
Name: |
us-gaap_SubsidiarySaleOfStockAxis=us-gaap_IPOMember |
Namespace Prefix: |
|
Data Type: |
na |
Balance Type: |
|
Period Type: |
|
|
v3.24.3
Stockholders' Equity (Details) - Schedule of Awards Granted and Outstanding - $ / shares
|
12 Months Ended |
Jun. 30, 2024 |
Jun. 30, 2023 |
Stockholders' Equity (Details) - Schedule of Awards Granted and Outstanding [Line Items] |
|
|
Weighted Average Grant Date Fair Value, Balance (in Dollars per share) |
$ 3.09
|
|
Weighted Average Grant Date Fair Value, Granted (in Dollars per share) |
3.1
|
|
Weighted Average Grant Date Fair Value, Granted (in Dollars per share) |
$ 3.1
|
|
Restricted Shares, Forfeited |
|
|
Weighted Average Grant Date Fair Value, Forfeited (in Dollars per share) |
$ 3.1
|
|
Weighted Average Grant Date Fair Value,Vested (in Dollars per share) |
3.1
|
|
Weighted Average Grant Date Fair Value, Outstanding (in Dollars per share) |
$ 3.09
|
|
Performance- Based Restricted Shares [Member] |
|
|
Stockholders' Equity (Details) - Schedule of Awards Granted and Outstanding [Line Items] |
|
|
Restricted Shares, Balance |
|
|
Restricted Shares, Granted |
235,000
|
|
Restricted Shares, Granted |
|
|
Restricted Shares, Forfeited |
|
|
Restricted Shares, Vested |
|
|
Restricted Shares, Outstanding |
235,000
|
|
Service-Based Restricted Shares [Member] |
|
|
Stockholders' Equity (Details) - Schedule of Awards Granted and Outstanding [Line Items] |
|
|
Restricted Shares, Balance |
|
|
Restricted Shares, Granted |
|
|
Restricted Shares, Granted |
1,448,000
|
|
Restricted Shares, Forfeited |
(1,212,500)
|
|
Restricted Shares, Vested |
(107,500)
|
|
Restricted Shares, Outstanding |
128,000
|
|
X |
- DefinitionThe number of equity-based payment instruments, excluding stock (or unit) options, that were forfeited during the reporting period.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/disclosureRef -Topic 718 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 2 -Subparagraph (c)(2)(iii)(03) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480429/718-10-50-2
+ Details
Name: |
us-gaap_ShareBasedCompensationArrangementByShareBasedPaymentAwardEquityInstrumentsOtherThanOptionsForfeitedInPeriod |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:sharesItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionWeighted average fair value as of the grant date of equity-based award plans other than stock (unit) option plans that were not exercised or put into effect as a result of the occurrence of a terminating event.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/disclosureRef -Topic 718 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 2 -Subparagraph (c)(2)(iii)(03) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480429/718-10-50-2
+ Details
Name: |
us-gaap_ShareBasedCompensationArrangementByShareBasedPaymentAwardEquityInstrumentsOtherThanOptionsForfeituresWeightedAverageGrantDateFairValue |
Namespace Prefix: |
us-gaap_ |
Data Type: |
dtr-types:perShareItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionThe number of grants made during the period on other than stock (or unit) option plans (for example, phantom stock or unit plan, stock or unit appreciation rights plan, performance target plan).
+ ReferencesReference 1: http://www.xbrl.org/2003/role/disclosureRef -Topic 718 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 2 -Subparagraph (c)(2)(iii)(01) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480429/718-10-50-2
+ Details
Name: |
us-gaap_ShareBasedCompensationArrangementByShareBasedPaymentAwardEquityInstrumentsOtherThanOptionsGrantsInPeriod |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:sharesItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionThe weighted average fair value at grant date for nonvested equity-based awards issued during the period on other than stock (or unit) option plans (for example, phantom stock or unit plan, stock or unit appreciation rights plan, performance target plan).
+ ReferencesReference 1: http://www.xbrl.org/2003/role/disclosureRef -Topic 718 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 2 -Subparagraph (c)(2)(iii)(01) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480429/718-10-50-2
+ Details
Name: |
us-gaap_ShareBasedCompensationArrangementByShareBasedPaymentAwardEquityInstrumentsOtherThanOptionsGrantsInPeriodWeightedAverageGrantDateFairValue |
Namespace Prefix: |
us-gaap_ |
Data Type: |
dtr-types:perShareItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionThe number of non-vested equity-based payment instruments, excluding stock (or unit) options, that validly exist and are outstanding as of the balance sheet date.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/disclosureRef -Topic 718 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 2 -Subparagraph (c)(2)(i) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480429/718-10-50-2
Reference 2: http://www.xbrl.org/2003/role/disclosureRef -Topic 718 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 2 -Subparagraph (c)(2)(ii) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480429/718-10-50-2
+ Details
Name: |
us-gaap_ShareBasedCompensationArrangementByShareBasedPaymentAwardEquityInstrumentsOtherThanOptionsNonvestedNumber |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:sharesItemType |
Balance Type: |
na |
Period Type: |
instant |
|
X |
- DefinitionPer share or unit weighted-average fair value of nonvested award under share-based payment arrangement. Excludes share and unit options.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/disclosureRef -Topic 718 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 2 -Subparagraph (c)(2)(i) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480429/718-10-50-2
Reference 2: http://www.xbrl.org/2003/role/disclosureRef -Topic 718 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 2 -Subparagraph (c)(2)(ii) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480429/718-10-50-2
+ Details
Name: |
us-gaap_ShareBasedCompensationArrangementByShareBasedPaymentAwardEquityInstrumentsOtherThanOptionsNonvestedWeightedAverageGrantDateFairValue |
Namespace Prefix: |
us-gaap_ |
Data Type: |
dtr-types:perShareItemType |
Balance Type: |
na |
Period Type: |
instant |
|
X |
- DefinitionThe number of equity-based payment instruments, excluding stock (or unit) options, that vested during the reporting period.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/disclosureRef -Topic 718 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 2 -Subparagraph (c)(2)(iii)(02) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480429/718-10-50-2
+ Details
Name: |
us-gaap_ShareBasedCompensationArrangementByShareBasedPaymentAwardEquityInstrumentsOtherThanOptionsVestedInPeriod |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:sharesItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionThe weighted average fair value as of grant date pertaining to an equity-based award plan other than a stock (or unit) option plan for which the grantee gained the right during the reporting period, by satisfying service and performance requirements, to receive or retain shares or units, other instruments, or cash in accordance with the terms of the arrangement.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/disclosureRef -Topic 718 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 2 -Subparagraph (c)(2)(iii)(02) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480429/718-10-50-2
+ Details
Name: |
us-gaap_ShareBasedCompensationArrangementByShareBasedPaymentAwardEquityInstrumentsOtherThanOptionsVestedInPeriodWeightedAverageGrantDateFairValue |
Namespace Prefix: |
us-gaap_ |
Data Type: |
dtr-types:perShareItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionThe weighted average fair value at grant date for nonvested equity-based awards issued during the period on other than stock (or unit) option plans (for example, phantom stock or unit plan, stock or unit appreciation rights plan, performance target plan).
+ References
+ Details
Name: |
zone_ShareBasedCompensationArrangementByShareBasedPaymentAwardEquityInstrumentsOtherThanOptionsGrantsInPeriodWeightedAverageGrantDateFairValues |
Namespace Prefix: |
zone_ |
Data Type: |
dtr:perShareItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionThe number of grants made during the period on other than stock (or unit) option plans (for example, phantom stock or unit plan, stock or unit appreciation rights plan, performance target plan).
+ References
+ Details
Name: |
zone_ShareBasedCompensationArrangementByShareBasedPaymentAwardEquityInstrumentsOtherThanOptionsGrantsPeriod |
Namespace Prefix: |
zone_ |
Data Type: |
xbrli:sharesItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- References
+ Details
Name: |
zone_StockholdersEquityDetailsScheduleofAwardsGrantedandOutstandingLineItems |
Namespace Prefix: |
zone_ |
Data Type: |
xbrli:stringItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- Details
Name: |
us-gaap_AwardTypeAxis=zone_ServiceBasedRestrictedSharesMember |
Namespace Prefix: |
|
Data Type: |
na |
Balance Type: |
|
Period Type: |
|
|
v3.24.3
X |
- References
+ Details
Name: |
us-gaap_ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsAndMethodologyAbstract |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:stringItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionThe estimated dividend rate (a percentage of the share price) to be paid (expected dividends) to holders of the underlying shares over the option's term.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/disclosureRef -Topic 718 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 2 -Subparagraph (f)(2)(iii) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480429/718-10-50-2
+ Details
Name: |
us-gaap_ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsExpectedDividendRate |
Namespace Prefix: |
us-gaap_ |
Data Type: |
dtr-types:percentItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionThe estimated measure of the percentage by which a share price is expected to fluctuate during a period. Volatility also may be defined as a probability-weighted measure of the dispersion of returns about the mean. The volatility of a share price is the standard deviation of the continuously compounded rates of return on the share over a specified period. That is the same as the standard deviation of the differences in the natural logarithms of the stock prices plus dividends, if any, over the period.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/disclosureRef -Topic 718 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 2 -Subparagraph (f)(2)(ii) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480429/718-10-50-2
+ Details
Name: |
us-gaap_ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsExpectedVolatilityRate |
Namespace Prefix: |
us-gaap_ |
Data Type: |
dtr-types:percentItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionThe risk-free interest rate assumption that is used in valuing an option on its own shares.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/disclosureRef -Topic 718 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 2 -Subparagraph (f)(2)(iv) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480429/718-10-50-2
+ Details
Name: |
us-gaap_ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsRiskFreeInterestRate |
Namespace Prefix: |
us-gaap_ |
Data Type: |
dtr-types:percentItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionThe weighted average grant-date fair value of options granted during the reporting period as calculated by applying the disclosed option pricing methodology.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/disclosureRef -Topic 718 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 2 -Subparagraph (d)(1) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480429/718-10-50-2
+ Details
Name: |
us-gaap_ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsGrantsInPeriodWeightedAverageGrantDateFairValue |
Namespace Prefix: |
us-gaap_ |
Data Type: |
dtr-types:perShareItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionExpected term of award under share-based payment arrangement, in 'PnYnMnDTnHnMnS' format, for example, 'P1Y5M13D' represents reported fact of one year, five months, and thirteen days.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/disclosureRef -Topic 718 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 2 -Subparagraph (f)(2)(i) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480429/718-10-50-2
+ Details
Name: |
us-gaap_SharebasedCompensationArrangementBySharebasedPaymentAwardFairValueAssumptionsExpectedTerm1 |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:durationItemType |
Balance Type: |
na |
Period Type: |
duration |
|
v3.24.3
Stockholders' Equity (Details) - Schedule of Weighted-Average Fair Value Per Share of Total Awards - $ / shares
|
12 Months Ended |
Jun. 30, 2024 |
Jun. 30, 2023 |
Schedule of Weighted-Average Fair Value Per Share of Total Awards [Abstract] |
|
|
Warrants, Balance |
46,263
|
|
Stock Options, Balance |
2,770,000
|
|
Weighted Average Remaining Life (years), Balance |
|
|
Weighted Average Exercise Price, Balance (in Dollars per share) |
$ 0.59
|
|
Warrants, Granted |
87,500
|
824,041
|
Weighted Average Remaining Life (years), Granted |
10 months 9 days
|
5 months 8 days
|
Weighted Average Exercise Price, Granted (in Dollars per share) |
$ 0.86
|
$ 0.69
|
Stock Options, Granted |
525,000
|
2,770,000
|
Weighted Average Remaining Life (years), Granted One |
2 years 5 months 8 days
|
4 years 9 months 7 days
|
Weighted Average Exercise Price, Granted One (in Dollars per share) |
$ 3.31
|
$ 0.51
|
Warrants, Cancelled |
(46,263)
|
|
Stock Options, Cancelled |
|
|
Weighted Average Remaining Life (years), Cancelled |
|
|
Weighted Average Exercise Price, Cancelled (in Dollars per share) |
$ 0.08
|
|
Warrants, Forfeited |
|
|
Stock Options, Forfeited |
|
|
Weighted Average Remaining Life (years), Forfeited |
|
|
Weighted Average Exercise Price, Forfeited (in Dollars per share) |
|
|
Warrants, Exercised |
|
(777,778)
|
Stock Options, Exercised |
|
|
Weighted Average Remaining Life (years), Exercised |
|
|
Weighted Average Exercise Price, Exercised (in Dollars per share) |
|
$ 0.61
|
Warrants, Outstanding |
87,500
|
46,263
|
Stock Options, Outstanding |
3,295,000
|
2,770,000
|
Weighted Average Remaining Life (years), Outstanding |
3 years 3 months 18 days
|
5 years 3 days
|
Weighted Average Exercise Price, Outstanding (in Dollars per share) |
$ 4.17
|
$ 0.59
|
X |
- DefinitionNumber of warrants or rights outstanding.
+ References
+ Details
Name: |
us-gaap_ClassOfWarrantOrRightOutstanding |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:sharesItemType |
Balance Type: |
na |
Period Type: |
instant |
|
X |
- DefinitionThe number of equity-based payment instruments, excluding stock (or unit) options, that were forfeited during the reporting period.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/disclosureRef -Topic 718 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 2 -Subparagraph (c)(2)(iii)(03) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480429/718-10-50-2
+ Details
Name: |
us-gaap_ShareBasedCompensationArrangementByShareBasedPaymentAwardEquityInstrumentsOtherThanOptionsForfeitedInPeriod |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:sharesItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionFor presentations that combine terminations, the number of shares under options that were cancelled during the reporting period as a result of occurrence of a terminating event specified in contractual agreements pertaining to the stock option plan or that expired.
+ ReferencesReference 1: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 718 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 2 -Subparagraph (c)(1)(iv) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480429/718-10-50-2
+ Details
Name: |
us-gaap_ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsForfeituresAndExpirationsInPeriod |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:sharesItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionThe number of shares under options that were cancelled during the reporting period as a result of occurrence of a terminating event specified in contractual agreements pertaining to the stock option plan.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/disclosureRef -Topic 718 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 2 -Subparagraph (c)(1)(iv)(03) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480429/718-10-50-2
+ Details
Name: |
us-gaap_ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsForfeituresInPeriod |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:sharesItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionGross number of share options (or share units) granted during the period.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/disclosureRef -Topic 718 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 2 -Subparagraph (c)(1)(iv)(01) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480429/718-10-50-2
+ Details
Name: |
us-gaap_ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsGrantsInPeriodGross |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:sharesItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionNumber of options outstanding, including both vested and non-vested options.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/disclosureRef -Topic 718 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 2 -Subparagraph (c)(1)(i) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480429/718-10-50-2
Reference 2: http://www.xbrl.org/2003/role/disclosureRef -Topic 718 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 2 -Subparagraph (c)(1)(ii) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480429/718-10-50-2
+ Details
Name: |
us-gaap_ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingNumber |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:sharesItemType |
Balance Type: |
na |
Period Type: |
instant |
|
X |
- DefinitionWeighted average price at which grantees can acquire the shares reserved for issuance under the stock option plan.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/disclosureRef -Topic 718 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 2 -Subparagraph (c)(1)(i) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480429/718-10-50-2
Reference 2: http://www.xbrl.org/2003/role/disclosureRef -Topic 718 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 2 -Subparagraph (c)(1)(ii) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480429/718-10-50-2
+ Details
Name: |
us-gaap_ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingWeightedAverageExercisePrice |
Namespace Prefix: |
us-gaap_ |
Data Type: |
dtr-types:perShareItemType |
Balance Type: |
na |
Period Type: |
instant |
|
X |
- DefinitionWeighted average price at which option holders acquired shares when converting their stock options into shares.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/disclosureRef -Topic 718 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 2 -Subparagraph (c)(1)(iv)(02) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480429/718-10-50-2
+ Details
Name: |
us-gaap_ShareBasedCompensationArrangementsByShareBasedPaymentAwardOptionsExercisesInPeriodWeightedAverageExercisePrice |
Namespace Prefix: |
us-gaap_ |
Data Type: |
dtr-types:perShareItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionWeighted average price at which grantees could have acquired the underlying shares with respect to stock options of the plan that expired.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/disclosureRef -Topic 718 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 2 -Subparagraph (c)(1)(iv)(04) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480429/718-10-50-2
+ Details
Name: |
us-gaap_ShareBasedCompensationArrangementsByShareBasedPaymentAwardOptionsExpirationsInPeriodWeightedAverageExercisePrice |
Namespace Prefix: |
us-gaap_ |
Data Type: |
dtr-types:perShareItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionWeighted average price at which grantees could have acquired the underlying shares with respect to stock options that were terminated.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/disclosureRef -Topic 718 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 2 -Subparagraph (c)(1)(iv)(03) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480429/718-10-50-2
+ Details
Name: |
us-gaap_ShareBasedCompensationArrangementsByShareBasedPaymentAwardOptionsForfeituresInPeriodWeightedAverageExercisePrice |
Namespace Prefix: |
us-gaap_ |
Data Type: |
dtr-types:perShareItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionWeighted average remaining contractual term for option awards outstanding, in 'PnYnMnDTnHnMnS' format, for example, 'P1Y5M13D' represents the reported fact of one year, five months, and thirteen days.
+ ReferencesReference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 718 -SubTopic 10 -Subparagraph (e)(1) -Name Accounting Standards Codification -Paragraph 2 -Section 50 -Publisher FASB -URI https://asc.fasb.org/1943274/2147480429/718-10-50-2
+ Details
Name: |
us-gaap_SharebasedCompensationArrangementBySharebasedPaymentAwardOptionsOutstandingWeightedAverageRemainingContractualTerm2 |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:durationItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionNumber of share options (or share units) exercised during the current period.
+ ReferencesReference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Name Accounting Standards Codification -Section 50 -Paragraph 2 -SubTopic 10 -Topic 505 -Publisher FASB -URI https://asc.fasb.org/1943274/2147481112/505-10-50-2
Reference 2: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 210 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.5-02(28)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480566/210-10-S99-1
Reference 3: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 210 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.5-02(29)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480566/210-10-S99-1
Reference 4: http://www.xbrl.org/2003/role/disclosureRef -Topic 718 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 2 -Subparagraph (c)(1)(iv)(02) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480429/718-10-50-2
Reference 5: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 505 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.3-04) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480008/505-10-S99-1
+ Details
Name: |
us-gaap_StockIssuedDuringPeriodSharesStockOptionsExercised |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:sharesItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- References
+ Details
Name: |
zone_ScheduleOfWeightedAverageFairValuePerShareOfTotalAwardsAbstract |
Namespace Prefix: |
zone_ |
Data Type: |
xbrli:stringItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- Definition
+ References
+ Details
Name: |
zone_ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionWarrantsExercised |
Namespace Prefix: |
zone_ |
Data Type: |
xbrli:sharesItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- References
+ Details
Name: |
zone_ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsGrantInPeriodWeightedAverageGrantDateFairValue |
Namespace Prefix: |
zone_ |
Data Type: |
dtr:perShareItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- References
+ Details
Name: |
zone_ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsGrantInPeriodWeightedAverageGrantDateFairValueOne |
Namespace Prefix: |
zone_ |
Data Type: |
dtr:perShareItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionNumber of stock option cancelled.
+ References
+ Details
Name: |
zone_ShareBasedCompensationArrangementByShareBasedPaymentsAwardOptionsCancelledInPeriodGross |
Namespace Prefix: |
zone_ |
Data Type: |
xbrli:sharesItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- Definition
+ References
+ Details
Name: |
zone_ShareBasedCompensationArrangementsByShareBasedPaymentAwardOptionsGrantsInPeriodGross |
Namespace Prefix: |
zone_ |
Data Type: |
xbrli:sharesItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionWeighted average remaining life (years) canceled.
+ References
+ Details
Name: |
zone_WeightedAverageRemainingLifeyearsCanceled |
Namespace Prefix: |
zone_ |
Data Type: |
xbrli:durationItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionWeighted average remaining life (years), exercised.
+ References
+ Details
Name: |
zone_WeightedAverageRemainingLifeyearsExercised |
Namespace Prefix: |
zone_ |
Data Type: |
xbrli:durationItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionWeighted average remaining life (years), forfeited.
+ References
+ Details
Name: |
zone_WeightedAverageRemainingLifeyearsForfeited |
Namespace Prefix: |
zone_ |
Data Type: |
xbrli:durationItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionWeighted Average Remaining Life (years),Granted.
+ References
+ Details
Name: |
zone_WeightedAverageRemainingLifeyearsGranted |
Namespace Prefix: |
zone_ |
Data Type: |
xbrli:durationItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- References
+ Details
Name: |
zone_WeightedAverageRemainingLifeyearsGrantedOne |
Namespace Prefix: |
zone_ |
Data Type: |
xbrli:durationItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionWeighted Average Remaining Life (years),Outstanding.
+ References
+ Details
Name: |
zone_WeightedAverageRemainingLifeyearsOutstandinginDollarsPerShare |
Namespace Prefix: |
zone_ |
Data Type: |
xbrli:durationItemType |
Balance Type: |
na |
Period Type: |
duration |
|
v3.24.3
X |
- References
+ Details
Name: |
zone_ScheduleOfWeightedAverageFairValuePerShareOfTotalAwardsAbstract |
Namespace Prefix: |
zone_ |
Data Type: |
xbrli:stringItemType |
Balance Type: |
na |
Period Type: |
duration |
|
v3.24.3
Net Loss Per Share (Details) - Schedule of Basic and Dilutive Net Income Per Share of Common Stock - USD ($)
|
8 Months Ended |
12 Months Ended |
Jun. 30, 2023 |
Jun. 30, 2024 |
Jun. 30, 2023 |
Class A [Member] |
|
|
|
Numerator |
|
|
|
Allocation of undistributed loss |
|
$ (171,420)
|
$ (2,111,882)
|
Denominator |
|
|
|
Weighted average number of shares used in per share computation |
967,987
|
350,192
|
967,987
|
Basic net loss per share |
|
$ (0.49)
|
$ (2.18)
|
Class B [Member] |
|
|
|
Numerator |
|
|
|
Allocation of undistributed loss |
|
$ (2,110,322)
|
$ (2,911,325)
|
Denominator |
|
|
|
Weighted average number of shares used in per share computation |
1,334,414
|
4,311,142
|
1,334,414
|
Basic net loss per share |
|
$ (0.49)
|
$ (2.18)
|
X |
- DefinitionThe amount of net income (loss) for the period per each share of common stock or unit outstanding during the reporting period.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/disclosureRef -Topic 250 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 6 -Publisher FASB -URI https://asc.fasb.org/1943274/2147483443/250-10-50-6
Reference 2: http://www.xbrl.org/2003/role/exampleRef -Topic 260 -SubTopic 10 -Name Accounting Standards Codification -Section 55 -Paragraph 52 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482635/260-10-55-52
Reference 3: http://www.xbrl.org/2003/role/disclosureRef -Topic 805 -SubTopic 60 -Name Accounting Standards Codification -Section 65 -Paragraph 1 -Subparagraph (g) -Publisher FASB -URI https://asc.fasb.org/1943274/2147476176/805-60-65-1
Reference 4: http://www.xbrl.org/2003/role/disclosureRef -Topic 740 -SubTopic 323 -Name Accounting Standards Codification -Section 65 -Paragraph 2 -Subparagraph (g)(3) -Publisher FASB -URI https://asc.fasb.org/1943274/2147478666/740-323-65-2
Reference 5: http://www.xbrl.org/2003/role/disclosureRef -Topic 250 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 3 -Publisher FASB -URI https://asc.fasb.org/1943274/2147483443/250-10-50-3
Reference 6: http://www.xbrl.org/2003/role/disclosureRef -Topic 260 -SubTopic 10 -Name Accounting Standards Codification -Section 55 -Paragraph 15 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482635/260-10-55-15
Reference 7: http://www.xbrl.org/2003/role/disclosureRef -Topic 815 -SubTopic 40 -Name Accounting Standards Codification -Section 65 -Paragraph 1 -Subparagraph (e)(4) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480175/815-40-65-1
Reference 8: http://www.xbrl.org/2003/role/disclosureRef -Topic 815 -SubTopic 40 -Name Accounting Standards Codification -Section 65 -Paragraph 1 -Subparagraph (f) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480175/815-40-65-1
Reference 9: http://www.xbrl.org/2003/role/disclosureRef -Topic 250 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 11 -Subparagraph (a) -Publisher FASB -URI https://asc.fasb.org/1943274/2147483443/250-10-50-11
Reference 10: http://www.xbrl.org/2003/role/disclosureRef -Topic 250 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 11 -Subparagraph (b) -Publisher FASB -URI https://asc.fasb.org/1943274/2147483443/250-10-50-11
Reference 11: http://www.xbrl.org/2003/role/disclosureRef -Topic 250 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 7 -Subparagraph (a) -Publisher FASB -URI https://asc.fasb.org/1943274/2147483443/250-10-50-7
Reference 12: http://www.xbrl.org/2003/role/disclosureRef -Topic 260 -SubTopic 10 -Name Accounting Standards Codification -Section 45 -Paragraph 2 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482689/260-10-45-2
Reference 13: http://www.xbrl.org/2003/role/disclosureRef -Topic 260 -SubTopic 10 -Name Accounting Standards Codification -Section 45 -Paragraph 60B -Subparagraph (d) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482689/260-10-45-60B
Reference 14: http://www.xbrl.org/2003/role/disclosureRef -Topic 250 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 4 -Publisher FASB -URI https://asc.fasb.org/1943274/2147483443/250-10-50-4
Reference 15: http://www.xbrl.org/2003/role/disclosureRef -Topic 260 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 1 -Subparagraph (a) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482662/260-10-50-1
Reference 16: http://www.xbrl.org/2003/role/disclosureRef -Topic 260 -SubTopic 10 -Name Accounting Standards Codification -Section 45 -Paragraph 10 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482689/260-10-45-10
Reference 17: http://www.xbrl.org/2003/role/disclosureRef -Topic 220 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 2 -Subparagraph (SX 210.5-03(25)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147483621/220-10-S99-2
Reference 18: http://www.xbrl.org/2003/role/disclosureRef -Topic 942 -SubTopic 220 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.9-04(27)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147478524/942-220-S99-1
Reference 19: http://www.xbrl.org/2003/role/disclosureRef -Topic 944 -SubTopic 220 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.7-04(23)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147477250/944-220-S99-1
Reference 20: http://www.xbrl.org/2003/role/disclosureRef -Topic 260 -SubTopic 10 -Name Accounting Standards Codification -Section 45 -Paragraph 7 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482689/260-10-45-7
+ Details
Name: |
us-gaap_EarningsPerShareBasic |
Namespace Prefix: |
us-gaap_ |
Data Type: |
dtr-types:perShareItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- References
+ Details
Name: |
us-gaap_UndistributedEarningsLossAllocatedToParticipatingSecuritiesBasicAbstract |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:stringItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionAmount of undistributed earnings (loss) allocated to common stock as if earnings had been distributed. Excludes distributed earnings.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/disclosureRef -Topic 260 -SubTopic 10 -Name Accounting Standards Codification -Section 45 -Paragraph 66 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482689/260-10-45-66
Reference 2: http://www.xbrl.org/2003/role/disclosureRef -Topic 260 -SubTopic 10 -Name Accounting Standards Codification -Section 45 -Paragraph 60B -Subparagraph (b) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482689/260-10-45-60B
+ Details
Name: |
us-gaap_UndistributedEarningsLossAvailableToCommonShareholdersBasic |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:monetaryItemType |
Balance Type: |
credit |
Period Type: |
duration |
|
X |
- DefinitionNumber of [basic] shares or units, after adjustment for contingently issuable shares or units and other shares or units not deemed outstanding, determined by relating the portion of time within a reporting period that common shares or units have been outstanding to the total time in that period.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/disclosureRef -Topic 260 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 1 -Subparagraph (a) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482662/260-10-50-1
Reference 2: http://www.xbrl.org/2003/role/disclosureRef -Topic 260 -SubTopic 10 -Name Accounting Standards Codification -Section 45 -Paragraph 10 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482689/260-10-45-10
+ Details
Name: |
us-gaap_WeightedAverageNumberOfSharesOutstandingBasic |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:sharesItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- References
+ Details
Name: |
us-gaap_WeightedAverageNumberOfSharesOutstandingBasicAbstract |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:stringItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- Details
Name: |
us-gaap_StatementClassOfStockAxis=us-gaap_CommonClassAMember |
Namespace Prefix: |
|
Data Type: |
na |
Balance Type: |
|
Period Type: |
|
|
X |
- Details
Name: |
us-gaap_StatementClassOfStockAxis=us-gaap_CommonClassBMember |
Namespace Prefix: |
|
Data Type: |
na |
Balance Type: |
|
Period Type: |
|
|
v3.24.3
X |
- DefinitionLine items represent financial concepts included in a table. These concepts are used to disclose reportable information associated with domain members defined in one or many axes to the table.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/disclosureRef -Topic 260 -SubTopic 10 -Name Accounting Standards Codification -Section 45 -Paragraph 2 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482689/260-10-45-2
Reference 2: http://www.xbrl.org/2003/role/disclosureRef -Topic 260 -SubTopic 10 -Name Accounting Standards Codification -Section 45 -Paragraph 3 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482689/260-10-45-3
Reference 3: http://www.xbrl.org/2003/role/disclosureRef -Topic 260 -SubTopic 10 -Name Accounting Standards Codification -Section 45 -Paragraph 60B -Subparagraph (d) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482689/260-10-45-60B
+ Details
Name: |
us-gaap_EarningsPerShareBasicLineItems |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:stringItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionThe amount of net income (loss) for the period available to each share of common stock or common unit outstanding during the reporting period and to each share or unit that would have been outstanding assuming the issuance of common shares or units for all dilutive potential common shares or units outstanding during the reporting period.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/disclosureRef -Topic 250 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 6 -Publisher FASB -URI https://asc.fasb.org/1943274/2147483443/250-10-50-6
Reference 2: http://www.xbrl.org/2003/role/exampleRef -Topic 260 -SubTopic 10 -Name Accounting Standards Codification -Section 55 -Paragraph 52 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482635/260-10-55-52
Reference 3: http://www.xbrl.org/2003/role/disclosureRef -Topic 805 -SubTopic 60 -Name Accounting Standards Codification -Section 65 -Paragraph 1 -Subparagraph (g) -Publisher FASB -URI https://asc.fasb.org/1943274/2147476176/805-60-65-1
Reference 4: http://www.xbrl.org/2003/role/disclosureRef -Topic 740 -SubTopic 323 -Name Accounting Standards Codification -Section 65 -Paragraph 2 -Subparagraph (g)(3) -Publisher FASB -URI https://asc.fasb.org/1943274/2147478666/740-323-65-2
Reference 5: http://www.xbrl.org/2003/role/disclosureRef -Topic 250 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 3 -Publisher FASB -URI https://asc.fasb.org/1943274/2147483443/250-10-50-3
Reference 6: http://www.xbrl.org/2003/role/disclosureRef -Topic 260 -SubTopic 10 -Name Accounting Standards Codification -Section 55 -Paragraph 15 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482635/260-10-55-15
Reference 7: http://www.xbrl.org/2003/role/disclosureRef -Topic 815 -SubTopic 40 -Name Accounting Standards Codification -Section 65 -Paragraph 1 -Subparagraph (e)(4) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480175/815-40-65-1
Reference 8: http://www.xbrl.org/2003/role/disclosureRef -Topic 815 -SubTopic 40 -Name Accounting Standards Codification -Section 65 -Paragraph 1 -Subparagraph (f) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480175/815-40-65-1
Reference 9: http://www.xbrl.org/2003/role/disclosureRef -Topic 250 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 11 -Subparagraph (a) -Publisher FASB -URI https://asc.fasb.org/1943274/2147483443/250-10-50-11
Reference 10: http://www.xbrl.org/2003/role/disclosureRef -Topic 250 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 11 -Subparagraph (b) -Publisher FASB -URI https://asc.fasb.org/1943274/2147483443/250-10-50-11
Reference 11: http://www.xbrl.org/2003/role/disclosureRef -Topic 250 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 7 -Subparagraph (a) -Publisher FASB -URI https://asc.fasb.org/1943274/2147483443/250-10-50-7
Reference 12: http://www.xbrl.org/2003/role/disclosureRef -Topic 260 -SubTopic 10 -Name Accounting Standards Codification -Section 45 -Paragraph 2 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482689/260-10-45-2
Reference 13: http://www.xbrl.org/2003/role/disclosureRef -Topic 260 -SubTopic 10 -Name Accounting Standards Codification -Section 45 -Paragraph 60B -Subparagraph (d) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482689/260-10-45-60B
Reference 14: http://www.xbrl.org/2003/role/disclosureRef -Topic 250 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 4 -Publisher FASB -URI https://asc.fasb.org/1943274/2147483443/250-10-50-4
Reference 15: http://www.xbrl.org/2003/role/disclosureRef -Topic 260 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 1 -Subparagraph (a) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482662/260-10-50-1
Reference 16: http://www.xbrl.org/2003/role/disclosureRef -Topic 220 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 2 -Subparagraph (SX 210.5-03(25)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147483621/220-10-S99-2
Reference 17: http://www.xbrl.org/2003/role/disclosureRef -Topic 942 -SubTopic 220 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.9-04(27)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147478524/942-220-S99-1
Reference 18: http://www.xbrl.org/2003/role/disclosureRef -Topic 944 -SubTopic 220 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.7-04(23)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147477250/944-220-S99-1
Reference 19: http://www.xbrl.org/2003/role/disclosureRef -Topic 260 -SubTopic 10 -Name Accounting Standards Codification -Section 45 -Paragraph 7 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482689/260-10-45-7
+ Details
Name: |
us-gaap_EarningsPerShareDiluted |
Namespace Prefix: |
us-gaap_ |
Data Type: |
dtr-types:perShareItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- Details
Name: |
us-gaap_StatementClassOfStockAxis=us-gaap_CommonClassAMember |
Namespace Prefix: |
|
Data Type: |
na |
Balance Type: |
|
Period Type: |
|
|
X |
- Details
Name: |
us-gaap_StatementClassOfStockAxis=us-gaap_CommonClassBMember |
Namespace Prefix: |
|
Data Type: |
na |
Balance Type: |
|
Period Type: |
|
|
v3.24.3
X |
- DefinitionAmount before allocation of valuation allowances of deferred tax asset attributable to deductible state and local operating loss carryforwards.
+ ReferencesReference 1: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 740 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 6 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482685/740-10-50-6
+ Details
Name: |
us-gaap_DeferredTaxAssetsOperatingLossCarryforwardsStateAndLocal |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:monetaryItemType |
Balance Type: |
debit |
Period Type: |
instant |
|
X |
- DefinitionAmount of operating loss carryforward, before tax effects, available to reduce future taxable income under enacted tax laws.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/disclosureRef -Topic 740 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 3 -Subparagraph (a) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482685/740-10-50-3
+ Details
Name: |
us-gaap_OperatingLossCarryforwards |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:monetaryItemType |
Balance Type: |
debit |
Period Type: |
instant |
|
v3.24.3
X |
- DefinitionAmount of current federal, state, and local tax expense (benefit) attributable to income (loss) from continuing operations. Includes, but is not limited to, current national, regional, territorial, and provincial tax expense (benefit) for non-US (United States of America) jurisdiction.
+ ReferencesReference 1: http://www.xbrl.org/2009/role/commonPracticeRef -Name Accounting Standards Codification -Section 50 -Paragraph 9 -Subparagraph (a) -SubTopic 10 -Topic 740 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482685/740-10-50-9
+ Details
Name: |
us-gaap_CurrentFederalStateAndLocalTaxExpenseBenefit |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:monetaryItemType |
Balance Type: |
debit |
Period Type: |
duration |
|
X |
- References
+ Details
Name: |
us-gaap_CurrentFederalStateAndLocalTaxExpenseBenefitAbstract |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:stringItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionAmount of current federal tax expense (benefit) attributable to income (loss) from continuing operations. Includes, but is not limited to, current national tax expense (benefit) for non-US (United States of America) jurisdiction.
+ ReferencesReference 1: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 740 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SAB Topic 6.I.7) -Publisher FASB -URI https://asc.fasb.org/1943274/2147479360/740-10-S99-1
Reference 2: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 235 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.4-08(h)(1)(Note 1)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480678/235-10-S99-1
Reference 3: http://www.xbrl.org/2009/role/commonPracticeRef -Name Accounting Standards Codification -Section 50 -Paragraph 9 -Subparagraph (a) -SubTopic 10 -Topic 740 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482685/740-10-50-9
+ Details
Name: |
us-gaap_CurrentFederalTaxExpenseBenefit |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:monetaryItemType |
Balance Type: |
debit |
Period Type: |
duration |
|
X |
- DefinitionAmount of current state and local tax expense (benefit) attributable to income (loss) from continuing operations. Includes, but is not limited to, current regional, territorial, and provincial tax expense (benefit) for non-US (United States of America) jurisdiction.
+ ReferencesReference 1: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 740 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SAB Topic 6.I.7) -Publisher FASB -URI https://asc.fasb.org/1943274/2147479360/740-10-S99-1
Reference 2: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 235 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.4-08(h)(1)(Note 1)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480678/235-10-S99-1
Reference 3: http://www.xbrl.org/2009/role/commonPracticeRef -Name Accounting Standards Codification -Section 50 -Paragraph 9 -Subparagraph (a) -SubTopic 10 -Topic 740 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482685/740-10-50-9
+ Details
Name: |
us-gaap_CurrentStateAndLocalTaxExpenseBenefit |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:monetaryItemType |
Balance Type: |
debit |
Period Type: |
duration |
|
X |
- DefinitionAmount of deferred federal, state, and local tax expense (benefit) attributable to income (loss) from continuing operations. Includes, but is not limited to, deferred national, regional, territorial, and provincial tax expense (benefit) for non-US (United States of America) jurisdiction.
+ ReferencesReference 1: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 740 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 10 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482685/740-10-50-10
+ Details
Name: |
us-gaap_DeferredFederalStateAndLocalTaxExpenseBenefit |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:monetaryItemType |
Balance Type: |
debit |
Period Type: |
duration |
|
X |
- References
+ Details
Name: |
us-gaap_DeferredFederalStateAndLocalTaxExpenseBenefitAbstract |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:stringItemType |
Balance Type: |
na |
Period Type: |
duration |
|
v3.24.3
X |
- DefinitionThe portion of profit or loss for the period, net of income taxes, which is attributable to the parent.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/disclosureRef -Topic 250 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 6 -Publisher FASB -URI https://asc.fasb.org/1943274/2147483443/250-10-50-6
Reference 2: http://www.xbrl.org/2003/role/disclosureRef -Topic 250 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 9 -Publisher FASB -URI https://asc.fasb.org/1943274/2147483443/250-10-50-9
Reference 3: http://www.xbrl.org/2003/role/disclosureRef -Topic 805 -SubTopic 60 -Name Accounting Standards Codification -Section 65 -Paragraph 1 -Subparagraph (g) -Publisher FASB -URI https://asc.fasb.org/1943274/2147476176/805-60-65-1
Reference 4: http://www.xbrl.org/2003/role/disclosureRef -Topic 740 -SubTopic 323 -Name Accounting Standards Codification -Section 65 -Paragraph 2 -Subparagraph (g)(3) -Publisher FASB -URI https://asc.fasb.org/1943274/2147478666/740-323-65-2
Reference 5: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 220 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 2 -Subparagraph (SX 210.5-03(20)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147483621/220-10-S99-2
Reference 6: http://www.xbrl.org/2003/role/disclosureRef -Topic 235 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.4-08(g)(1)(ii)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480678/235-10-S99-1
Reference 7: http://www.xbrl.org/2003/role/disclosureRef -Topic 323 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 3 -Subparagraph (c) -Publisher FASB -URI https://asc.fasb.org/1943274/2147481687/323-10-50-3
Reference 8: http://www.xbrl.org/2003/role/disclosureRef -Topic 825 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 28 -Subparagraph (f) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482907/825-10-50-28
Reference 9: http://www.xbrl.org/2003/role/disclosureRef -Topic 220 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 6 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482765/220-10-50-6
Reference 10: http://www.xbrl.org/2003/role/disclosureRef -Topic 250 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 3 -Publisher FASB -URI https://asc.fasb.org/1943274/2147483443/250-10-50-3
Reference 11: http://www.xbrl.org/2003/role/disclosureRef -Topic 250 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 1 -Subparagraph (b)(2) -Publisher FASB -URI https://asc.fasb.org/1943274/2147483443/250-10-50-1
Reference 12: http://www.xbrl.org/2003/role/disclosureRef -Topic 815 -SubTopic 40 -Name Accounting Standards Codification -Section 65 -Paragraph 1 -Subparagraph (f) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480175/815-40-65-1
Reference 13: http://www.xbrl.org/2003/role/disclosureRef -Topic 250 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 8 -Publisher FASB -URI https://asc.fasb.org/1943274/2147483443/250-10-50-8
Reference 14: http://www.xbrl.org/2003/role/disclosureRef -Topic 250 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 11 -Subparagraph (a) -Publisher FASB -URI https://asc.fasb.org/1943274/2147483443/250-10-50-11
Reference 15: http://www.xbrl.org/2003/role/disclosureRef -Topic 250 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 11 -Subparagraph (b) -Publisher FASB -URI https://asc.fasb.org/1943274/2147483443/250-10-50-11
Reference 16: http://www.xbrl.org/2003/role/disclosureRef -Topic 250 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 4 -Publisher FASB -URI https://asc.fasb.org/1943274/2147483443/250-10-50-4
Reference 17: http://www.xbrl.org/2003/role/exampleRef -Topic 946 -SubTopic 830 -Name Accounting Standards Codification -Section 55 -Paragraph 10 -Publisher FASB -URI https://asc.fasb.org/1943274/2147479168/946-830-55-10
Reference 18: http://www.xbrl.org/2003/role/disclosureRef -Topic 946 -SubTopic 220 -Name Accounting Standards Codification -Section 45 -Paragraph 7 -Publisher FASB -URI https://asc.fasb.org/1943274/2147479105/946-220-45-7
Reference 19: http://www.xbrl.org/2003/role/disclosureRef -Topic 944 -SubTopic 220 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.7-04(18)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147477250/944-220-S99-1
Reference 20: http://www.xbrl.org/2003/role/disclosureRef -Topic 946 -SubTopic 220 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.6-07(9)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147479134/946-220-S99-1
Reference 21: http://www.xbrl.org/2003/role/disclosureRef -Topic 946 -SubTopic 220 -Name Accounting Standards Codification -Section S99 -Paragraph 3 -Subparagraph (SX 210.6-09(1)(d)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147479134/946-220-S99-3
Reference 22: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1A -Subparagraph (SX 210.13-01(a)(4)(i)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480097/470-10-S99-1A
Reference 23: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 470 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1A -Subparagraph (SX 210.13-01(a)(4)(ii)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480097/470-10-S99-1A
Reference 24: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1A -Subparagraph (SX 210.13-01(a)(4)(iii)(A)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480097/470-10-S99-1A
Reference 25: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1A -Subparagraph (SX 210.13-01(a)(4)(iv)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480097/470-10-S99-1A
Reference 26: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1A -Subparagraph (SX 210.13-01(a)(5)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480097/470-10-S99-1A
Reference 27: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1B -Subparagraph (SX 210.13-02(a)(4)(i)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480097/470-10-S99-1B
Reference 28: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1B -Subparagraph (SX 210.13-02(a)(4)(iii)(A)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480097/470-10-S99-1B
Reference 29: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1B -Subparagraph (SX 210.13-02(a)(4)(iii)(B)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480097/470-10-S99-1B
Reference 30: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1B -Subparagraph (SX 210.13-02(a)(4)(iv)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480097/470-10-S99-1B
Reference 31: http://www.xbrl.org/2003/role/disclosureRef -Topic 470 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1B -Subparagraph (SX 210.13-02(a)(5)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480097/470-10-S99-1B
Reference 32: http://www.xbrl.org/2003/role/disclosureRef -Topic 260 -SubTopic 10 -Name Accounting Standards Codification -Section 45 -Paragraph 60B -Subparagraph (a) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482689/260-10-45-60B
Reference 33: http://www.xbrl.org/2003/role/disclosureRef -Topic 205 -SubTopic 20 -Name Accounting Standards Codification -Section 50 -Paragraph 7 -Publisher FASB -URI https://asc.fasb.org/1943274/2147483499/205-20-50-7
Reference 34: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 230 -SubTopic 10 -Name Accounting Standards Codification -Section 45 -Paragraph 28 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482740/230-10-45-28
Reference 35: http://www.xbrl.org/2003/role/disclosureRef -Topic 220 -SubTopic 10 -Name Accounting Standards Codification -Section 45 -Paragraph 1A -Subparagraph (a) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482790/220-10-45-1A
Reference 36: http://www.xbrl.org/2003/role/disclosureRef -Topic 220 -SubTopic 10 -Name Accounting Standards Codification -Section 45 -Paragraph 1B -Subparagraph (a) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482790/220-10-45-1B
Reference 37: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 942 -SubTopic 220 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.9-04(22)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147478524/942-220-S99-1
+ Details
Name: |
us-gaap_NetIncomeLoss |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:monetaryItemType |
Balance Type: |
credit |
Period Type: |
duration |
|
X |
- References
+ Details
Name: |
zone_ScheduleOfPreTaxBookIncomeAbstract |
Namespace Prefix: |
zone_ |
Data Type: |
xbrli:stringItemType |
Balance Type: |
na |
Period Type: |
duration |
|
v3.24.3
Income Taxes (Details) - Schedule of Income Tax Expense from Continuing Operations - USD ($)
|
12 Months Ended |
Jun. 30, 2024 |
Jun. 30, 2023 |
Schedule of Income Tax Expense from Continuing Operations [Abstract] |
|
|
Federal tax (benefit) at a statutory rate, Amount |
$ (479,166)
|
$ (1,054,873)
|
Federal tax (benefit) at a statutory rate, Percent |
21.00%
|
21.00%
|
State tax expense (benefit), Amount |
$ (125,968)
|
$ (277,654)
|
State tax expense (benefit), Percent |
5.52%
|
5.53%
|
Other Permanent Differences, Amount |
$ 804
|
$ 490
|
Other Permanent Differences, Percent |
(0.04%)
|
(0.01%)
|
Increase (Decrease) in valuation allowance related to current period P&L activity, Amount |
$ 604,330
|
$ 1,332,037
|
Increase (Decrease) in valuation allowance related to current period P&L activity, Percent |
(26.49%)
|
(26.52%)
|
Total Income Tax Expense (Benefit) |
|
|
Total tax expense, Percent |
0.00%
|
0.00%
|
X |
- DefinitionAmount of increase (decrease) in the valuation allowance for a specified deferred tax asset.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/disclosureRef -Topic 740 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 2 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482685/740-10-50-2
+ Details
Name: |
us-gaap_ValuationAllowanceDeferredTaxAssetChangeInAmount |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:monetaryItemType |
Balance Type: |
credit |
Period Type: |
duration |
|
v3.24.3
Income Taxes (Details) - Schedule of Deferred Tax Assets and Liabilities - USD ($)
|
Jun. 30, 2024 |
Jun. 30, 2023 |
Deferred Tax Assets |
|
|
Accrued Expenses |
$ 67,775
|
$ 55,680
|
Equity Compensation |
1,186,561
|
1,092,856
|
Lease Liabilities |
145,913
|
129,075
|
NOL Carryforwards |
720,498
|
214,559
|
Valuation Allowance |
(1,936,367)
|
(1,332,037)
|
Total Deferred Tax Assets |
184,379
|
160,133
|
Deferred Tax Liabilities |
|
|
Property and equipment |
24
|
(252)
|
Intangible Assets |
(31,881)
|
(561)
|
Prepaid Expenses |
(13,288)
|
(35,515)
|
ASC 842 Right of Use Asset |
(139,234)
|
(123,805)
|
Valuation Allowance |
|
|
Total Deferred Tax Liabilities |
(184,379)
|
(160,133)
|
Net Deferred Tax Asset (Liability) |
|
|
X |
- DefinitionAmount before allocation of valuation allowances of deferred tax asset attributable to deductible temporary differences from a gain reported for tax purposes on sale and leaseback transactions in accordance with enacted tax laws.
+ ReferencesReference 1: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 740 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 6 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482685/740-10-50-6
+ Details
Name: |
us-gaap_DeferredTaxAssetsDeferredGainOnSaleLeasebackTransaction |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:monetaryItemType |
Balance Type: |
debit |
Period Type: |
instant |
|
X |
- DefinitionAmount before allocation of valuation allowances of deferred tax asset attributable to deductible temporary differences and carryforwards.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/disclosureRef -Topic 740 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 2 -Subparagraph (b) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482685/740-10-50-2
+ Details
Name: |
us-gaap_DeferredTaxAssetsGross |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:monetaryItemType |
Balance Type: |
debit |
Period Type: |
instant |
|
X |
- References
+ Details
Name: |
us-gaap_DeferredTaxAssetsGrossAbstract |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:stringItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionAmount, after allocation of valuation allowances and deferred tax liability, of deferred tax asset attributable to deductible differences and carryforwards, without jurisdictional netting.
+ ReferencesReference 1: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 740 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 2 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482685/740-10-50-2
+ Details
Name: |
us-gaap_DeferredTaxAssetsLiabilitiesNet |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:monetaryItemType |
Balance Type: |
debit |
Period Type: |
instant |
|
X |
- DefinitionAmount before allocation of valuation allowances of deferred tax asset attributable to deductible operating loss carryforwards.
+ ReferencesReference 1: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 740 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 6 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482685/740-10-50-6
+ Details
Name: |
us-gaap_DeferredTaxAssetsOperatingLossCarryforwards |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:monetaryItemType |
Balance Type: |
debit |
Period Type: |
instant |
|
X |
- DefinitionAmount before allocation of valuation allowances of deferred tax asset attributable to deductible temporary differences from share-based compensation.
+ ReferencesReference 1: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 740 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 6 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482685/740-10-50-6
+ Details
Name: |
us-gaap_DeferredTaxAssetsTaxDeferredExpenseCompensationAndBenefitsShareBasedCompensationCost |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:monetaryItemType |
Balance Type: |
debit |
Period Type: |
instant |
|
X |
- DefinitionAmount before allocation of valuation allowances of deferred tax asset attributable to deductible temporary differences from accrued liabilities.
+ ReferencesReference 1: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 740 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 6 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482685/740-10-50-6
+ Details
Name: |
us-gaap_DeferredTaxAssetsTaxDeferredExpenseReservesAndAccrualsAccruedLiabilities |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:monetaryItemType |
Balance Type: |
debit |
Period Type: |
instant |
|
X |
- DefinitionAmount of deferred tax assets for which it is more likely than not that a tax benefit will not be realized.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/disclosureRef -Topic 740 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 2 -Subparagraph (c) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482685/740-10-50-2
+ Details
Name: |
us-gaap_DeferredTaxAssetsValuationAllowance |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:monetaryItemType |
Balance Type: |
credit |
Period Type: |
instant |
|
X |
- References
+ Details
Name: |
us-gaap_DeferredTaxLiabilitiesAbstract |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:stringItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionAmount of deferred tax liability attributable to taxable temporary differences from intangible assets other than goodwill.
+ ReferencesReference 1: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 740 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 6 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482685/740-10-50-6
+ Details
Name: |
us-gaap_DeferredTaxLiabilitiesGoodwillAndIntangibleAssetsIntangibleAssets |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:monetaryItemType |
Balance Type: |
credit |
Period Type: |
instant |
|
X |
- DefinitionAmount of deferred tax liability attributable to taxable temporary differences from long-lived assets other than property, plant, and equipment.
+ ReferencesReference 1: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 740 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 6 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482685/740-10-50-6
+ Details
Name: |
us-gaap_DeferredTaxLiabilitiesOtherFiniteLivedAssets |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:monetaryItemType |
Balance Type: |
credit |
Period Type: |
instant |
|
X |
- DefinitionAmount of deferred tax consequences attributable to taxable temporary differences derived from prepaid expenses.
+ ReferencesReference 1: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 740 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 6 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482685/740-10-50-6
+ Details
Name: |
us-gaap_DeferredTaxLiabilitiesPrepaidExpenses |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:monetaryItemType |
Balance Type: |
credit |
Period Type: |
instant |
|
X |
- DefinitionAmount of deferred tax liability attributable to taxable temporary differences from property, plant, and equipment.
+ References
+ Details
Name: |
zone_DeferredTaxLiabilitiesPropertyAndEquipment |
Namespace Prefix: |
zone_ |
Data Type: |
xbrli:monetaryItemType |
Balance Type: |
credit |
Period Type: |
instant |
|
X |
- Definition
+ References
+ Details
Name: |
zone_DeferredTaxLiabilitiesValuationAllowance |
Namespace Prefix: |
zone_ |
Data Type: |
xbrli:monetaryItemType |
Balance Type: |
credit |
Period Type: |
instant |
|
v3.24.3
X |
- DefinitionAmount of deferred tax assets for which it is more likely than not that a tax benefit will not be realized.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/disclosureRef -Topic 740 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 2 -Subparagraph (c) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482685/740-10-50-2
+ Details
Name: |
us-gaap_DeferredTaxAssetsValuationAllowance |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:monetaryItemType |
Balance Type: |
credit |
Period Type: |
instant |
|
X |
- DefinitionLine items represent financial concepts included in a table. These concepts are used to disclose reportable information associated with domain members defined in one or many axes to the table.
+ References
+ Details
Name: |
us-gaap_ValuationAllowanceLineItems |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:stringItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- Details
Name: |
us-gaap_ValuationAllowanceByDeferredTaxAssetAxis=zone_FederalNOLCarryoversMember |
Namespace Prefix: |
|
Data Type: |
na |
Balance Type: |
|
Period Type: |
|
|
X |
- Details
Name: |
us-gaap_ValuationAllowanceByDeferredTaxAssetAxis=zone_StateNOLCarryoversMember |
Namespace Prefix: |
|
Data Type: |
na |
Balance Type: |
|
Period Type: |
|
|
v3.24.3
X |
- References
+ Details
Name: |
us-gaap_CommitmentsAndContingenciesDisclosureAbstract |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:stringItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionAmount of contribution received by defined benefit plan from employer which increases plan assets.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/exampleRef -Topic 715 -SubTopic 20 -Name Accounting Standards Codification -Section 55 -Paragraph 17 -Publisher FASB -URI https://asc.fasb.org/1943274/2147480482/715-20-55-17
Reference 2: http://www.xbrl.org/2003/role/disclosureRef -Topic 715 -SubTopic 20 -Name Accounting Standards Codification -Section 50 -Paragraph 1 -Subparagraph (d)(iv)(01) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480506/715-20-50-1
Reference 3: http://www.xbrl.org/2003/role/exampleRef -Topic 715 -SubTopic 20 -Name Accounting Standards Codification -Section 55 -Paragraph 18 -Publisher FASB -URI https://asc.fasb.org/1943274/2147480482/715-20-55-18
Reference 4: http://www.xbrl.org/2003/role/disclosureRef -Topic 715 -SubTopic 20 -Name Accounting Standards Codification -Section 50 -Paragraph 6 -Subparagraph (b) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480506/715-20-50-6
Reference 5: http://www.xbrl.org/2003/role/disclosureRef -Topic 715 -SubTopic 20 -Name Accounting Standards Codification -Section 50 -Paragraph 1 -Subparagraph (b)(3) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480506/715-20-50-1
Reference 6: http://www.xbrl.org/2003/role/exampleRef -Topic 715 -SubTopic 20 -Name Accounting Standards Codification -Section 50 -Paragraph 1 -Subparagraph (d)(ii) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480506/715-20-50-1
Reference 7: http://www.xbrl.org/2003/role/exampleRef -Topic 715 -SubTopic 20 -Name Accounting Standards Codification -Section 50 -Paragraph 1 -Subparagraph (d)(iv)(01) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480506/715-20-50-1
+ Details
Name: |
us-gaap_DefinedBenefitPlanContributionsByEmployer |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:monetaryItemType |
Balance Type: |
debit |
Period Type: |
duration |
|
X |
- DefinitionAmount of cash outflow from operating lease, excluding payments to bring another asset to condition and location necessary for its intended use.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/disclosureRef -Topic 842 -SubTopic 20 -Name Accounting Standards Codification -Section 45 -Paragraph 5 -Subparagraph (c) -Publisher FASB -URI https://asc.fasb.org/1943274/2147479041/842-20-45-5
Reference 2: http://www.xbrl.org/2003/role/disclosureRef -Topic 842 -SubTopic 20 -Name Accounting Standards Codification -Section 50 -Paragraph 4 -Subparagraph (g)(1) -Publisher FASB -URI https://asc.fasb.org/1943274/2147478964/842-20-50-4
+ Details
Name: |
us-gaap_OperatingLeasePayments |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:monetaryItemType |
Balance Type: |
credit |
Period Type: |
duration |
|
v3.24.3
X |
- References
+ Details
Name: |
us-gaap_LeaseCostAbstract |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:stringItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionAmount of single lease cost, calculated by allocation of remaining cost of lease over remaining lease term. Includes, but is not limited to, single lease cost, after impairment of right-of-use asset, calculated by amortization of remaining right-of-use asset and accretion of lease liability.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/exampleRef -Topic 842 -SubTopic 20 -Name Accounting Standards Codification -Section 55 -Paragraph 53 -Publisher FASB -URI https://asc.fasb.org/1943274/2147479589/842-20-55-53
Reference 2: http://www.xbrl.org/2003/role/disclosureRef -Topic 842 -SubTopic 20 -Name Accounting Standards Codification -Section 50 -Paragraph 4 -Subparagraph (b) -Publisher FASB -URI https://asc.fasb.org/1943274/2147478964/842-20-50-4
+ Details
Name: |
us-gaap_OperatingLeaseCost |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:monetaryItemType |
Balance Type: |
debit |
Period Type: |
duration |
|
X |
- DefinitionWeighted average discount rate for operating lease calculated at point in time.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/exampleRef -Topic 842 -SubTopic 20 -Name Accounting Standards Codification -Section 55 -Paragraph 53 -Publisher FASB -URI https://asc.fasb.org/1943274/2147479589/842-20-55-53
Reference 2: http://www.xbrl.org/2003/role/disclosureRef -Topic 842 -SubTopic 20 -Name Accounting Standards Codification -Section 50 -Paragraph 4 -Subparagraph (g)(4) -Publisher FASB -URI https://asc.fasb.org/1943274/2147478964/842-20-50-4
+ Details
Name: |
us-gaap_OperatingLeaseWeightedAverageDiscountRatePercent |
Namespace Prefix: |
us-gaap_ |
Data Type: |
dtr-types:percentItemType |
Balance Type: |
na |
Period Type: |
instant |
|
X |
- DefinitionWeighted average remaining lease term for operating lease, in 'PnYnMnDTnHnMnS' format, for example, 'P1Y5M13D' represents reported fact of one year, five months, and thirteen days.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/exampleRef -Topic 842 -SubTopic 20 -Name Accounting Standards Codification -Section 55 -Paragraph 53 -Publisher FASB -URI https://asc.fasb.org/1943274/2147479589/842-20-55-53
Reference 2: http://www.xbrl.org/2003/role/disclosureRef -Topic 842 -SubTopic 20 -Name Accounting Standards Codification -Section 50 -Paragraph 4 -Subparagraph (g)(3) -Publisher FASB -URI https://asc.fasb.org/1943274/2147478964/842-20-50-4
+ Details
Name: |
us-gaap_OperatingLeaseWeightedAverageRemainingLeaseTerm1 |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:durationItemType |
Balance Type: |
na |
Period Type: |
instant |
|
v3.24.3
Commitments and Contingencies (Details) - Schedule of Undiscounted Cash Flows - USD ($)
|
Jun. 30, 2024 |
Jun. 30, 2023 |
Schedule of Undiscounted Cash Flows [Abstract] |
|
|
2025 |
$ 163,147
|
|
2026 |
167,226
|
|
2027 |
171,407
|
|
2028 |
116,160
|
|
2029 |
|
|
Total undiscounted cash flows |
617,940
|
|
Less amount representing interest |
(67,949)
|
|
Present value of lease liabilities |
549,991
|
|
Less current portion |
(131,887)
|
$ (87,985)
|
Noncurrent lease liabilities |
$ 418,104
|
$ 398,540
|
X |
- DefinitionAmount of lessee's undiscounted obligation for lease payment for operating lease.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/disclosureRef -Topic 842 -SubTopic 20 -Name Accounting Standards Codification -Section 50 -Paragraph 6 -Publisher FASB -URI https://asc.fasb.org/1943274/2147478964/842-20-50-6
+ Details
Name: |
us-gaap_LesseeOperatingLeaseLiabilityPaymentsDue |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:monetaryItemType |
Balance Type: |
credit |
Period Type: |
instant |
|
X |
- DefinitionAmount of lessee's undiscounted obligation for lease payment for operating lease to be paid in next fiscal year following current fiscal year. Excludes interim and annual periods when interim periods are reported from current statement of financial position date (rolling approach).
+ ReferencesReference 1: http://www.xbrl.org/2003/role/disclosureRef -Topic 842 -SubTopic 20 -Name Accounting Standards Codification -Section 50 -Paragraph 6 -Publisher FASB -URI https://asc.fasb.org/1943274/2147478964/842-20-50-6
+ Details
Name: |
us-gaap_LesseeOperatingLeaseLiabilityPaymentsDueNextTwelveMonths |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:monetaryItemType |
Balance Type: |
credit |
Period Type: |
instant |
|
X |
- DefinitionAmount of lessee's undiscounted obligation for lease payment for operating lease to be paid in fifth fiscal year following current fiscal year. Excludes interim and annual periods when interim periods are reported from current statement of financial position date (rolling approach).
+ ReferencesReference 1: http://www.xbrl.org/2003/role/disclosureRef -Topic 842 -SubTopic 20 -Name Accounting Standards Codification -Section 50 -Paragraph 6 -Publisher FASB -URI https://asc.fasb.org/1943274/2147478964/842-20-50-6
+ Details
Name: |
us-gaap_LesseeOperatingLeaseLiabilityPaymentsDueYearFive |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:monetaryItemType |
Balance Type: |
credit |
Period Type: |
instant |
|
X |
- DefinitionAmount of lessee's undiscounted obligation for lease payment for operating lease to be paid in fourth fiscal year following current fiscal year. Excludes interim and annual periods when interim periods are reported from current statement of financial position date (rolling approach).
+ ReferencesReference 1: http://www.xbrl.org/2003/role/disclosureRef -Topic 842 -SubTopic 20 -Name Accounting Standards Codification -Section 50 -Paragraph 6 -Publisher FASB -URI https://asc.fasb.org/1943274/2147478964/842-20-50-6
+ Details
Name: |
us-gaap_LesseeOperatingLeaseLiabilityPaymentsDueYearFour |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:monetaryItemType |
Balance Type: |
credit |
Period Type: |
instant |
|
X |
- DefinitionAmount of lessee's undiscounted obligation for lease payment for operating lease to be paid in third fiscal year following current fiscal year. Excludes interim and annual periods when interim periods are reported from current statement of financial position date (rolling approach).
+ ReferencesReference 1: http://www.xbrl.org/2003/role/disclosureRef -Topic 842 -SubTopic 20 -Name Accounting Standards Codification -Section 50 -Paragraph 6 -Publisher FASB -URI https://asc.fasb.org/1943274/2147478964/842-20-50-6
+ Details
Name: |
us-gaap_LesseeOperatingLeaseLiabilityPaymentsDueYearThree |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:monetaryItemType |
Balance Type: |
credit |
Period Type: |
instant |
|
X |
- DefinitionAmount of lessee's undiscounted obligation for lease payment for operating lease to be paid in second fiscal year following current fiscal year. Excludes interim and annual periods when interim periods are reported from current statement of financial position date (rolling approach).
+ ReferencesReference 1: http://www.xbrl.org/2003/role/disclosureRef -Topic 842 -SubTopic 20 -Name Accounting Standards Codification -Section 50 -Paragraph 6 -Publisher FASB -URI https://asc.fasb.org/1943274/2147478964/842-20-50-6
+ Details
Name: |
us-gaap_LesseeOperatingLeaseLiabilityPaymentsDueYearTwo |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:monetaryItemType |
Balance Type: |
credit |
Period Type: |
instant |
|
X |
- DefinitionAmount of lessee's undiscounted obligation for lease payments in excess of discounted obligation for lease payments for operating lease.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/disclosureRef -Topic 842 -SubTopic 20 -Name Accounting Standards Codification -Section 50 -Paragraph 6 -Publisher FASB -URI https://asc.fasb.org/1943274/2147478964/842-20-50-6
+ Details
Name: |
us-gaap_LesseeOperatingLeaseLiabilityUndiscountedExcessAmount |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:monetaryItemType |
Balance Type: |
credit |
Period Type: |
instant |
|
X |
- References
+ Details
Name: |
us-gaap_LessorOperatingLeasePaymentsFiscalYearMaturityAbstract |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:stringItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionPresent value of lessee's discounted obligation for lease payments from operating lease.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/disclosureRef -Topic 842 -SubTopic 20 -Name Accounting Standards Codification -Section 45 -Paragraph 1 -Subparagraph (b) -Publisher FASB -URI https://asc.fasb.org/1943274/2147479041/842-20-45-1
+ Details
Name: |
us-gaap_OperatingLeaseLiability |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:monetaryItemType |
Balance Type: |
credit |
Period Type: |
instant |
|
X |
- DefinitionPresent value of lessee's discounted obligation for lease payments from operating lease, classified as current.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/disclosureRef -Topic 842 -SubTopic 20 -Name Accounting Standards Codification -Section 45 -Paragraph 1 -Subparagraph (b) -Publisher FASB -URI https://asc.fasb.org/1943274/2147479041/842-20-45-1
+ Details
Name: |
us-gaap_OperatingLeaseLiabilityCurrent |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:monetaryItemType |
Balance Type: |
credit |
Period Type: |
instant |
|
X |
- DefinitionPresent value of lessee's discounted obligation for lease payments from operating lease, classified as noncurrent.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/disclosureRef -Topic 842 -SubTopic 20 -Name Accounting Standards Codification -Section 45 -Paragraph 1 -Subparagraph (b) -Publisher FASB -URI https://asc.fasb.org/1943274/2147479041/842-20-45-1
+ Details
Name: |
us-gaap_OperatingLeaseLiabilityNoncurrent |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:monetaryItemType |
Balance Type: |
credit |
Period Type: |
instant |
|
v3.24.3
X |
- DefinitionPeriod of time between issuance and maturity of debt instrument, in PnYnMnDTnHnMnS' format, for example, 'P1Y5M13D' represents the reported fact of one year, five months, and thirteen days.
+ References
+ Details
Name: |
us-gaap_DebtInstrumentTerm |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:durationItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- References
+ Details
Name: |
us-gaap_SubsequentEventsAbstract |
Namespace Prefix: |
us-gaap_ |
Data Type: |
xbrli:stringItemType |
Balance Type: |
na |
Period Type: |
duration |
|
CleanCore Solutions (AMEX:ZONE)
과거 데이터 주식 차트
부터 11월(11) 2024 으로 12월(12) 2024
CleanCore Solutions (AMEX:ZONE)
과거 데이터 주식 차트
부터 12월(12) 2023 으로 12월(12) 2024