v3.25.4
Reverse Recapitalization (Tables)
6 Months Ended
Dec. 31, 2024
Reverse Recapitalization [Abstract]  
Schedule of Common Stock Issued and Outstanding

The following table presents the number of the Company’s Common Stock issued and outstanding immediately following the Reverse Recapitalization:

 

Common
Stock

UPTD’s Common Stock outstanding prior to Reverse Recapitalization

 

2,329,920

 

Less: redemption of UPTD’s Common Stock

 

(628,688

)

Common Stock issued to PIPE investment

 

1,000,000

 

Conversion of Estrella’s Common Stock into UPTD’s Common Stock

 

32,500,000

 

Total Common Stock outstanding

 

35,201,232

 

Schedule of Reverse Recapitalization to the Statements of Cash Flows and the Changes in Shareholders’ Equity (deficit)

The following table reconcile the elements of the Reverse Recapitalization to the statements of cash flows and the changes in shareholders’ equity (deficit):

 

September 29,
2023

Funds held in UPTD’s trust account

 

$

8,138,230

 

Funds held in UPTD’s operating cash account

 

 

9,782

 

Less: amount payable to redeem public shares of UPTD’s Common Stock

 

 

(5,072,945

)

Less: payments of transaction costs incurred by UPTD

 

 

(1,640,128

)

Less: repayments of working capital loan – related parties of UPTD

 

 

(708,600

)

Proceeds from the Reverse Recapitalization

 

 

726,339

 

Less: non-cash net deficit assumed from UPTD

 

 

(1,200,316

)

Net distributions from issuance of Common Stock upon the Reverse Recapitalization

 

$

(473,977

)