Form 10-Q - Quarterly report [Sections 13 or 15(d)]

Share Name	Share Symbol	Market	Type
Upexi Inc	NASDAQ:UPXI	NASDAQ	Common Stock

	Price Change	% Change	Share Price	Bid Price	Offer Price	High Price	Low Price	Open Price	Shares Traded	Last Trade
	0.29	7.02%	4.42	2.00	9.00	4.50	4.15	4.15	33,827	05:00:06

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

FORM 10-Q

☒	QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the quarterly period ended September 30, 2024

☐	TRANSITION REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the transition period from __________ to __________

Commission File Number 001-40535

UPEXI, INC.

(Exact name of registrant as specified in its charter)

Nevada

83-3378978

(State or other jurisdiction of

incorporation or organization)

(IRS Employer

Identification No.)

3030 North Rocky Point Drive

Tampa, FL

33607

(Address of principal executive offices)

(Zip Code)

(701) 353-5425

(Registrant’s telephone number, including area code)

____________________________________________________________

(Former name, former address, and former fiscal year, if changed since last report)

Securities registered pursuant to Section 12(b) of the Act:

Title of each class	Trading Symbol(s)	Name of each exchange on which registered
Common Stock, par value $0.001	UPXI	The NASDAQ Stock Market LLC

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 (§ 232.405 of this chapter) 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, smaller reporting company, or an 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 is a shell company (as defined in Rule 12b-2 of the Exchange Act) ☐ Yes ☒ No

Indicate the number of shares outstanding of each of the issuer’s classes of common stock, as of the latest practicable date.

As of December 19, 2024 the registrant had 1,040,924 shares of common stock, par value $0.001 per share, outstanding.

TABLE OF CONTENTS

PART I - FINANCIAL INFORMATION

Item 1.	Interim Condensed Consolidated Financial Statements	4

Item 2.	Management’s Discussion and Analysis of Financial Condition and Results of Operations	29

Item 3.	Quantitative and Qualitative Disclosures About Market Risk	31

Item 4.	Controls and Procedures	31

PART II - OTHER INFORMATION

Item 1.	Legal Proceedings	33

Item 1A.	Risk Factors	33

Item 2.	Unregistered Sales of Equity Securities and Use of Proceeds	33

Item 3.	Defaults Upon Senior Securities	33

Item 4.	Mine Safety Disclosures	33

Item 5.	Other Information	33

Item 6.	Exhibits	34

SIGNATURES		35

Table of Contents

FORWARD-LOOKING STATEMENTS

This quarterly report contains forward-looking statements. These statements relate to future events or our future financial performance. In some cases, you can identify forward-looking statements by terminology such as “may”, “should”, “expects”, “plans”, “anticipates”, “believes”, “estimates”, “predicts”, “potential” or “continue” or the negative of these terms or other comparable terminology. These statements are only predictions and involve known and unknown risks, uncertainties and other factors that may cause our or our industry’s 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. Although we believe that the expectations reflected in the forward-looking statements are reasonable, we cannot guarantee future results, levels of activity, performance, or achievements.

Our unaudited condensed consolidated financial statements are prepared in accordance with United States Generally Accepted Accounting Principles. The following discussion should be read in conjunction with our unaudited condensed consolidated financial statements and the related notes that appear elsewhere in this quarterly report. The following discussion contains forward-looking statements that reflect our plans, estimates and beliefs. Our actual results could differ materially from those discussed in the forward-looking statements. Factors that could cause or contribute to such differences include, but are not limited to, those discussed below and elsewhere in this quarterly report.

A description of these and other risks and uncertainties that could affect our business appears in the section captioned “Risk Factors” in our Annual Report on Form 10-K which we filed with the Securities and Exchange Commission (“SEC”) on December 16, 2024 (the “Form 10-K”). The risks and uncertainties described under “Risk Factors” are not exhaustive.

In this quarterly report, unless otherwise specified, all dollar amounts are expressed in United States dollars and all references to “common shares” refer to shares of our common stock.

As used in this quarterly report, the terms “we”, “us”, “our” and “our company” mean Upexi, Inc., unless otherwise indicated.

Table of Contents

PART I - FINANCIAL INFORMATION

Item 1. Financial Statements

UPEXI, INC.

Interim Unaudited Condensed Consolidated Financial Statements

For the Three Month Periods Ended September 30, 2024 and 2023

		Page

Condensed Consolidated Balance Sheets as of September 30, 2024 (Unaudited) and June 30, 2024		5

Condensed Consolidated Statements of Operations for the Three Months Ended September 30, 2024 and 2023 (Unaudited)		6

Condensed Consolidated Statements of Stockholders’ Equity for the Three Months Ended September 30, 2024 and 2023 (Unaudited)		7

Condensed Consolidated Statements of Cash Flows for the Three Months Ended September 30, 2024 and 2023 (Unaudited)		8

Notes to the Unaudited Condensed Consolidated Financial Statements		9

Table of Contents

UPEXI, INC.

CONDENSED CONSOLIDATED BALANCE SHEETS

	September 30,			June 30,
		2024		2024
		(unaudited)
ASSETS
Current assets
Cash	$	1,790,391		$	661,415
Accounts receivable, net		801,442			606,885
Inventory, net		1,636,419			1,431,556
Due from VitaMedica transition		171,218			212,358
Prepaid expenses and other receivables		390,810			502,188
Assets available for sale - Building		-			4,005,516
Purchase price receivable - VitaMedica		2,000,000			2,000,000
Purchase price receivable - E-core		-			2,000,000
Total current assets		6,790,280			11,419,918

Property and equipment, net		2,338,199			2,356,556
Intangible assets, net		220,681			239,871
Goodwill		848,854			848,854
Deferred tax asset		5,948,858			5,948,858
Other assets		206,360			278,435
Right-of-use asset, net		2,249,796			2,418,596
Total other assets		11,812,748			12,091,170

Total assets	$	18,603,028		$	23,511,088

LIABILITIES AND STOCKHOLDERS' EQUITY
Current liabilities
Accounts payable	$	575,238		$	481,647
Accrued compensation		952,601			1,098,856
Deferred revenue		178,016			235,255
Accrued liabilities		317,239			736,407
Accrued interest		453,280			476,018
Acquisition payable		413,152			413,152
Related party advances, net		-			100,000
Current portion of note payable		140,000			-
Current portion of convertible notes payable		387,500			-
Current portion of related party note payable		125,000			-
Current portion of Cygnet subsidiary notes payable		5,447,565			5,447,565
Note payable on building for sale		-			2,634,538
Current portion of operating lease payable		781,810			1,031,714

Total current liabilities		9,771,401			12,655,152

Operating lease payable, net of current portion		1,842,505			1,732,606
Related party note payable		375,000			500,000
Note payable		420,000			557,429
Convertible notes payable		1,162,500			1,550,000

Total long-term liabilities		3,800,005			4,340,035

Commitments and contingencies

Stockholders' equity
Preferred stock, $0.001 par value, 100,000,000 shares authorized, and 25,000 and 25,000 shares issued and outstanding, respectively		25			25
Common stock, $0.001 par value, 100,000,000 shares authorized, and 1,045,429 and 1,045,429 shares issued and outstanding, respectively		1,045			1,045
Additional paid in capital		53,515,742			53,374,444
Accumulated deficit		(48,485,190	)		(46,859,613	)
Total stockholders' equity		5,031,622			6,515,901

Total liabilities and stockholders' equity	$	18,603,028		$	23,511,088

The accompanying notes are an integral part of these unaudited condensed consolidated financial statements.

Table of Contents

UPEXI, INC.

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (UNAUDITED)

	Three Months Ended September 30,
	2024			2023

Revenue
Revenue	$	4,356,515		$	8,274,690

Cost of Revenue		1,426,447			2,845,201

Gross profit		2,930,068			5,429,489

Operating expenses
Sales and marketing		1,041,425			1,816,702
Distribution costs		1,455,725			2,131,892
General and administrative expenses		1,367,690			1,578,350
Share-based compensation		141,298			421,887
Amortization of acquired intangible assets		19,190			658,858
Depreciation		239,905			277,613
		4,265,233			6,885,302

Loss from operations		(1,335,165	)		(1,455,813	)

Other expense, net
Other		-			(9,808	)
Interest expense, net		(290,412	)		(843,475	)

Other expense, net		(290,412	)		(853,283	)

Loss on operations before income tax		(1,625,577	)		(2,309,096	)

Income tax benefit		-			472,367
		-			472,367

Net loss from continuing operations		(1,625,577	)		(1,836,729	)

Gain from the sale of:
Interactive Offers		-			380,624
		-			380,624

Income (loss) on discontinued operations
Interactive offers		-			(193,040	)
VitaMedica		-			69,406
E-core		-			224,351
Income discontinued operations		-			100,717

Net loss attributable to Upexi, Inc.	$	(1,625,577	)	$	(1,355,388	)

Basic income (loss) per share:
Loss per share from continuing operations	$	(1.55	)	$	(1.81	)
Income per share from discontinued operations	$	-		$	0.10
Total income (loss) per share attributable to Upexi shareholders	$	(1.55	)	$	(1.34	)

Diluted income (loss) per share:
Loss per share from continuing operations	$	(1.55	)	$	(1.81	)
Income per share from discontinued operations	$	-		$	0.10
Total loss per share attributable to Upexi shareholders	$	(1.55	)	$	(1.34	)

Basic weighted average shares outstanding		1,045,429			1,012,231
Fully diluted weighted average shares outstanding		1,045,429			1,012,231

The accompanying notes are an integral part of these unaudited condensed consolidated financial statements.

Table of Contents

UPEXI, INC.

CONDENSED CONSOLIDATED STATEMENTS OF STOCKHOLDERS’ EQUITY (UNAUDITED)

	Preferred Stock		Preferred Stock		Common Stock		Common Stock		Additional Paid		Accumulated			Non-controlling			Total Shareholders'
	Shares		Par		Shares		Par		In Capital		Deficit			Interest			Equity

2023

Balance, June 30, 2023		25,000	$	25		1,010,843	$	1,011	$	51,541,909	$	(23,201,175	)	$	(505,147	)	$	27,836,623

Issuance of stock and equity for purchase of Cygnet						4,505		5		162,722					505,147			667,874

Stock based compensation		-		-		-		-		421,887		-			-			421,887

Net loss for the three months ended September 30, 2023		-		-		-		-		-		(1,355,388	)		-			(1,355,388	)

Balance, September 30, 2023		25,000	$	25		1,015,348	$	1,016	$	52,126,518	$	(24,556,563	)	$	-		$	27,570,996

2024

Balance, June 30, 2024		25,000	$	25		1,045,429	$	1,045	$	53,374,444	$	(46,859,613	)	$	-		$	6,515,901

Stock based compensation		-		-		-		-		141,298		-			-			141,298

Net loss for the three months ended September 30, 2024		-		-		-		-		-		(1,625,577	)		-			(1,625,577	)

Balance, September 30, 2024		25,000	$	25		1,045,429	$	1,045	$	53,515,742	$	(48,485,190	)	$	-		$	5,031,622

The accompanying notes are an integral part of these unaudited condensed consolidated financial statements.

Table of Contents

UPEXI, INC.

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED)

	Three Month's Ended September 30,
	2024			2023
Cash flows from operating activities
Net loss from operations	$	(1,625,577	)	$	(1,355,388	)

Adjustments to reconcile net loss from continuing operations to net cash used in operating activities:
Depreciation and amortization		259,095			936,471
Amortization of loan costs		2,571			23,708
Amortization of consideration discount		-			363,412
Change in deferred tax asset		-			(472,367	)
Stock based compensation		141,298			421,887
Changes in assets and liabilities, net of acquired amounts
Accounts receivable		(194,557	)		(1,323,364	)
Inventory		(204,863	)		(1,856,684	)
Prepaid expenses and other assets		170,455			306,369
Operating lease assets and liabilities, net		28,795			(63,022	)
Accounts payable and accrued liabilities		(494,570	)		925,927
Deferred revenue		(57,239	)		19,819
Net cash used in operating activities - Continuing Operations		(1,974,592	)		(2,073,232	)
Net cash used in operating activities - Discontinued Operations		-			(1,718,972	)
Net cash used in operating activities		(1,974,592	)		(3,792,204	)

Cash flows from investing activities
Proceeds from the sale of the building, net		4,005,516			-
Proceeds from the sale of E-core		2,000,000			-
Proceeds from the sale of Interactive Offers, net of liabilities paid		-			940,000
Acquisition of Cygnet Online LLC, net		-			(500,000	)
Acquisition of property and equipment		(167,410	)		(294,676	)
Net cash provided by investing activities - Continuing Operations		5,838,106			145,324
Net cash provided by investing activities		5,838,106			145,324

Cash flows from financing activities
Payment on acquisition notes payable		-			(265,569	)
Proceeds from related party advance		(100,000	)		-
Proceeds on note payable on building		(2,634,538	)		(60,373	)
Net cash used in financing activities - Continuing Operations		(2,734,538	)		(325,942	)

Net cash used in financing activities		(2,734,538	)		(325,942	)

Net increase (decrease) in cash - Continuing Operations		1,128,976			(2,253,850	)
Net decrease in cash - Discontinued Operations		-			(1,718,972	)

Cash, beginning of period		661,415			4,492,291
Cash, end of period	$	1,790,391		$	519,469

Supplemental Cash Flow Disclosures
Interest paid	$	84,362		$	94,860
Income tax paid	$	-		$	-
Non-cash Investing and Financing Activities
Issuance of common stock for acquisition of Cygnet	$	-		$	162,727
Issuance of debt for acquisition of Cygnet	$	-		$	300,000
Bloomios non-cash payment of receivables, net	$	-		$	845,443

The accompanying notes are an integral part of these unaudited condensed consolidated financial statements.

Table of Contents

UPEXI, INC.

Notes to Unaudited Condensed Consolidated Financial Statements

Note 1. Background Information

As used in this quarterly report and unless otherwise indicated, the terms “we”, “us”, “our”, “Upexi”, and the “Company” mean Upexi, Inc., a Nevada corporation formed in 2018. The Company has eleven active subsidiaries, which include:

☐	HAVZ, LLC, d/b/a/ Steam Wholesale, a California limited liability company
☐	Gummy Labs, LLC, a Delaware limited liability company
☐	MW Products, Inc., a Nevada corporation
☐	Upexi Holding, LLC, a Delaware limited liability company
	o	Upexi Pet Products, LLC, a Delaware limited liability company
☐	Upexi Enterprise, LLC, a Delaware limited liability company
	o	Upexi Distribution LLC, a Delaware limited liability company
	o	Upexi Distribution Management LLC, a Delaware limited liability company
	o	Upexi Property & Assets, LLC, a Delaware limited liability company
		■	Upexi 17129 Florida, LLC, a Delaware limited liability company
☐	Cygnet Online, LLC (“Cygnet”), a Delaware limited liability company (100% owned as of September 1, 2023)

The following subsidiaries had no activity during the three months ended September 30, 2024 and 2023:

	☐	Upexi CP, LLC, a Delaware limited liability company
	☐	Upexi CP / Canada Inc., a Canadian corporation
	☐	Prax Products, LLC, a Florida limited liability company
	☐	Upexi Development and Marketing, LLC., a Delaware limited liability company
	☐	Trunano Labs, Inc., a Nevada corporation

The following subsidiaries were divested during the year ended June 30, 2024 and all activity for the three months ended September 30, 2023 was classified as discontinued operations:

	☐	VitaMedica, Inc. a Nevada corporation
	☐	E-Core Technology, Inc. a Florida corporation
	☐	Interactive Offers, LLC, a Delaware limited liability company

In addition, the Company has six wholly owned subsidiaries that had no activity during the three months ended September 30, 2023. All of the entities were dissolved or cancelled as of June 30, 2024.

	·	Steam Distribution, LLC, a California limited liability company
	·	One Hit Wonder, Inc., a California corporation
	·	One Hit Wonder Holdings, LLC, a California limited liability company
	·	Vape Estate, Inc., a Nevada Corporation
	·	SWCH, LLC, a Delaware limited liability company
	·	Cresco Management, LLC, a California limited liability company

Table of Contents

Our products are distributed in the United States of America and internationally through multiple entities and managed through our locations in Florida.

Upexi operates from our corporate location in Tampa, Florida, where direct to consumer, wholesale and Amazon sales are driven by on-site and remote teams for all brands. The Tampa location also supports all the other locations with accounting, corporate oversight, day-to-day finances, business development and operational management operating from this location.

MW Products operates from our corporate headquarters and our Tampa, Florida warehouse, managing direct to consumer, wholesale and Amazon sales for multiple brands and developing new products through our research and development team in Henderson, Nevada and Odessa, Florida.

Lucky Tail operates from our Tampa, Florida warehouse with sales and marketing driven by on-site and remote teams that operate the Amazon sales strategy and daily business operations.

HAVZ, LLC, d/b/a/ Steam Wholesale operates manufacturing and/or distribution centers in Odessa, Florida, supporting our health and wellness products, including those products manufactured with hemp ingredients and our overall distribution operations. We have continued to manage these operations with corporate focus on larger opportunities that have warranted the majority of corporate focus and investments for the future.

Upexi Distribution operates from our Tampa, Florida warehouse providing warehousing, distribution and other services in support of our product sales.

Note 2. Significant Accounting Policies

The significant accounting policies followed are:

Use of Estimates - The preparation of consolidated financial statements in conformity with accounting principles generally accepted in the United States of America requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the consolidated financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates.

Significant estimates underlying the Company’s reported financial position and results of operations include the allowance for doubtful accounts, useful lives of property and equipment, impairment of long-lived assets, inventory valuation, fair value of stock-based compensation and valuation allowance on deferred tax assets.

Cash- The Company considers all highly liquid investment instruments with a maturity of three months or less to be cash equivalents. Cash is maintained at financial institutions and at times, balances may exceed federally insured limits. The Company has never experienced any losses related to these balances.

Accounts Receivable - Amounts receivable are uncollateralized customer obligations due under normal trade terms requiring payment within a specified time from the invoice date. The trade terms vary based on the customer and typically range from prepaid to 45 days from the invoice date. Interest is not charged by the Company on past due accounts. The carrying amount of receivables is reduced by a valuation allowance for expected credit losses, as necessary, that reflects management’s best estimate of the amount that will not be collected. This estimation takes into consideration historical experience, current conditions and as applicable, reasonable supportable forecasts. Actual results could vary from the estimate. Accounts are charged against the allowance when management deems them to be uncollectible. The net accounts receivable balances at September 30, 2024 June 30, 2024, September 30, 2023, and June 30, 2023 were $801,452, $606,885, $2,605,958 and $1,125,394, respectively. Based on management’s review of accounts receivable, the valuation allowance was approximately $61,750 at September 30, 2024 and June 30, 2024. The Company had no bad debt expenses for the three months ended September 30, 2024 or the three months ended September 30, 2023.

Table of Contents

Inventory - The Company reviews the inventory level of all products and raw materials quarterly. For most products that have been in the market for one year or more, we consider inventory levels of greater than one year’s sales to be excess or other items that show slower than projected sales. Due to limited market penetration for our products, we have decided to write down 50% of the cost against certain raw materials and finished products. Products that are no longer part of the current product offering are considered obsolete. The potential for re-sale of slow-moving and obsolete inventories is based upon our assumptions about future demand and market conditions. The recorded cost of obsolete inventories is then reduced to zero. The slow-moving and obsolete inventory is written off and recorded as charges to cost of goods sold. All adjustments for obsolete inventory establish a new cost basis for that inventory as we believe such reductions are permanent declines in the market price of our products. Generally, obsolete inventory is sold to companies that specialize in the liquidation, while we continue to market slow-moving inventories until they are sold or become obsolete.

Inventory consists of raw materials and finished goods and is stated at the lower of cost or net realizable value, cost is determined by the weighted average moving cost inventory method. Net realizable value is determined, with appropriate consideration given to obsolescence, excessive levels, deterioration, and other factors. On September 30, 2024, the Company had $497,160 of raw materials and $1,139,259 of finished goods inventory. On June 30, 2024, the Company had $465,535 of raw material and $966,021 of finished goods inventory. The Company had an inventory reserve at June 30, 2024 of $605,994 and as of September 30, 2024, and 2023 and inventory reserve of $605,470 and $65,994 respectively.

Property and Equipment - Property and equipment is recorded at cost. Depreciation is calculated using the straight-line method over the estimated useful lives of the assets ranging from 3 to 20 years. Leasehold improvements are amortized over the shorter of their estimated useful lives of 5 years or the related lease term. Gains and losses upon disposition are reflected in the Statements of Operations in the period of disposition. Maintenance and repair expenditures are charged to expense as incurred.

Business Combinations - The Company accounts for its business combinations using the acquisition method of accounting. The cost of an acquisition is measured as the aggregate of the acquisition date fair values of the assets transferred and liabilities assumed by the Company to the seller’s cash consideration and equity instruments issued. Transaction costs directly attributable to the acquisition are expensed as incurred. The excess of (i) the total costs of acquisition over (ii) the fair value of the identifiable net assets of the acquiree is recorded as identifiable intangible assets and goodwill.

Goodwill - The Company evaluates its goodwill for possible impairment, simplifying the test for goodwill impairment at least annually and when one or more triggering events or circumstances indicate that the goodwill might be impaired. Under this guidance, annual or interim goodwill impairment testing is performed by comparing the estimated fair value of a reporting unit with its carrying amount. An impairment charge is recognized for the amount by which the carrying amount exceeds the reporting unit’s fair value, not to exceed the carrying value of goodwill.

The Company performed its annual test as of June 30, 2024 and 2023, respectively.

It was determined by management that the goodwill related to Cygnet was completely impaired at June 30, 2024 based on the strategic decision to exit the recommerce business. An impairment of goodwill in the amount of $3,594,745 was recorded at June 30, 2024 eliminating all of the goodwill related to Cygnet.

It was determined by management that the goodwill related to Interactive Offers was completely impaired at June 30, 2023 based on the sale of the business at September 1, 2023. An impairment of goodwill in the amount of $2,889,158 was recorded at June 30, 2023 eliminating all of the goodwill related to Interactive Offers.

Revenue Recognition - In accordance with ASC No. 606, Revenue from Contracts with Customers, the Company recognizes revenue when we satisfy performance obligations as evidenced by the transfer of control of our products or services to customers. In general, the Company generates revenue from product sales, either directly to customers or to distributors. In determining whether a contract exists, we evaluate the terms of the agreement, the relationship with the customer or distributor and their ability to pay.

The Company recognizes revenue from sales of our products, including sales to our distributors, at a point in time, generally upon shipment or delivery to the customer or distributor, depending upon the terms of the sales order. Control is considered transferred when title and risk of loss pass, when the customer becomes obligated to pay and, where applicable, when the customer has accepted the products or upon expiration of the acceptance period. For sales to distributors, payment is due on our standard commercial terms and is not contingent upon the distributors’ resale of the products.

Table of Contents

Shipping and handling fees billed to customers are included in revenue. Shipping and handling fees associated with inbound freight, are generally included in cost of revenue.

Our business is subject to contingencies related to customer orders, including:

Right of Return:

A large portion of our revenue comes from the sale of consumable products, which are sold in high-volume and low quantities, and are generally maintained at stock levels of less than ninety days in our facility. Customer returns have historically represented a very small percentage of sales on an annual basis. Other product sales relate to some pet products, including small mechanical devices.

Warranties:

The Company does not accept sales returns from wholesale customers, as the products are pre-approved prior to production and shipment. E-Commerce product returns must be completed within 45 days of the date of purchase. The Company accrues an allowance for refunds, returned deposits and discounts given by customer services post shipment of the product based on historical experience and management’s estimate of future expenses, including replacement, freight charges and other fulfilment expenses.

Conditions of Acceptance:

Sales of our consumable products and pet products, generally do not have customer acceptance terms.

Contract Assets

A contract asset is the Company’s right to consideration in exchange for goods or services that the Company has transferred to a customer. ASC 606, Revenue from Contracts with Customers, distinguishes between a contract asset and a receivable based on whether receipt of the consideration is conditional on something other than the passage of time. When the Company transfers control of goods or services to a customer before the customer pays consideration, the Company records either a contract asset or a receivable depending on the nature of the Company’s right to consideration for its performance. The point at which a contract asset becomes an account receivable may be earlier than the point at which an invoice is issued. The Company assesses a contract asset for impairment in accordance with ASC 310, Receivables.

The following table discloses disaggregated revenue:

	September 30, 2024		September 30, 2023
Primary geographical markets

United States of America	$	4,280,593	$	8,162,728
Other		75,922		111,962
	$	4,356,515	$	8,274,690
Total

Product source

Internally manufactured	$	2,166,341	$	3,076,342
Contract manufactured		578,316		802,503
Purchased as finished good		1,611,858		4,395,845

Total	$	4,356,515	$	8,274,690

The following table discloses the deferred revenue:

September 30,

2024

June 30,

2024

Deferred revenue

178,016

235,255

The deferred revenue or also referred to as funded backlog was $178,016 and $235,255, at September 30,2024 and June 30, 2024, respectively. We recognized approximately $210,000 during the three months ended September 30, 2024 and expect to recognize approximately 100% of the deferred revenue as revenue in the year ended June 30, 2025. There was no opening liability balance on June 30, 2023 to be recognized in the three months ended September 30, 2023.

Impairment of Long-lived Assets - Long-lived assets are reviewed for impairment whenever events or changes in circumstances indicate that the book value of the asset may not be recoverable. The Company periodically evaluates whether events and circumstances have occurred that indicate possible impairment. When impairment indicators exist, the Company estimates the future undiscounted net cash flows of the related asset or asset group over the remaining life in measuring whether or not the asset values are recoverable.

Table of Contents

Advertising - The Company supports its products with advertising to build brand awareness of the Company’s various products in addition to other marketing programs executed by the Company’s marketing team. The Company believes continual investment in advertising is critical to the development and sale of its branded products. Advertising costs of $194,774 and $287,146 were expensed as incurred during the three months ended September 30, 2024, and 2023, respectively.

Stock Based Compensation - The Company recognizes all share-based payments to employees, including grants of employee stock options and grants of restricted shares as compensation expense in the consolidated financial statements based on their fair values. That expense will be recognized over the period during which an employee is required to provide services in exchange for the award, known as the requisite service period (usually the vesting period) or immediately if the share-based payments vest immediately.

Non-employee Stock-based Payments - The Company’s accounting policy for equity instruments issued to consultants and vendors in exchange for goods and services follows the provisions of Accounting Standards Codification (ASC) 2018-07, which simplifies the accounting for non-employee share-based payment transactions. The amendments specify that Topic 718 applies to all share-based payment transactions in which a grantor acquires goods or services to be used or consumed in a grantor’s own operations by issuing share-based payment awards. Stock-based payments related to non-employees are accounted for based on the fair value of the related stock or options or the fair value of the services, whichever is more readily determinable. The measurement date for the fair value of the equity instruments issued is determined at the earlier of (i) the date at which a commitment for performance by the consultant or vendor is reached or (ii) the date at which the consultant or vendor’s performance is complete. In the case of equity instruments issued to consultants, the fair value of the equity instrument is recognized over the term of the consulting agreement.

Fair Value Measurements - The Company accounts for financial instruments in accordance with FASB ASC 820 “Fair Value Measurement and Disclosures” (ASC 820). ASC 820 defines fair value, establishes a framework for measuring fair value and expands disclosures about fair value measurements. ASC 820 defines fair value as the exchange price that would be received for an asset or paid to transfer a liability (an exit price) in the principal or most advantageous market for the asset or liability in an orderly transaction between market participants on the measurement date. ASC 820 also establishes a fair value hierarchy that distinguishes between (1) market participant assumptions developed based on market data obtained from independent sources (observable inputs) and (2) an entity’s own assumptions about market participant assumptions developed based on the best information available in the circumstances (unobservable inputs).

The fair value hierarchy consists of three broad levels, which gives the highest priority to unadjusted quoted prices in active markets for identical assets or liabilities (Level 1) and the lowest priority to unobservable inputs (Level 3). The three levels of the fair value hierarchy are described below:

	·	Level 1 - Unadjusted quoted prices in active markets that are accessible at the measurement date for identical, unrestricted assets or liabilities.

	·	Level 2 - Inputs other than quoted prices included within Level 1 that are observable for the asset or liability, either directly or indirectly, including quoted prices for similar assets or liabilities in active markets; quoted prices for identical or similar assets or liabilities in markets that are not active; inputs other than quoted prices that are observable for the asset or liability (e.g. interest rates); and inputs that are derived principally from or corroborated by observable market data by correlation or other means.

	·	Level 3 - Inputs that are both significant to the fair value measurement and unobservable.

Table of Contents

The estimated fair value of certain financial instruments, including cash, accounts receivable, accounts payable, accrued expenses, deferred revenue and debt are carried at historical cost basis, which approximates their fair values because of the short-term nature of these instruments.

Leases - The Company determines if a contract contains a lease at inception. A contract contains a lease if it conveys the right to control the use of an identified asset for a period of time in exchange for consideration. Control is defined as having both the right to obtain substantially all of the economic benefits from use of the asset and the right to direct the use of the asset. Management only reassesses its determination if the terms and conditions of the contract are changed. Leases with an initial term of 12 months or less are not recorded within the accompanying consolidated balance sheets. GAAP requires that the Company’s leases be evaluated and classified as operating or finance leases for financial reporting purposes. The classification evaluation begins at the commencement date and the lease term used in the evaluation includes the non-cancellable period for which the Company has the right to use the underlying asset, together with renewal option periods when the exercise of the renewal option is reasonably certain and failure to exercise such option will result in an economic penalty. All the Company’s real estate leases are classified as operating leases.

Most real estate leases include one or more options to renew, with renewal terms that generally can extend the lease term for an additional two years. The exercise of lease renewal options is at the Company’s discretion. The Company evaluates renewal options at lease inception and on an ongoing basis and includes renewal options that it is reasonably certain to exercise in its expected lease terms when classifying leases and measuring lease liabilities. Lease agreements generally do not require material variable lease payments, residual value guarantees or restrictive covenants.

The Company’s leases generally do not provide an implicit rate, and therefore the Company uses its incremental borrowing rate as the discount rate when measuring operating lease liabilities. The incremental borrowing rate represents an estimate of the interest rate the Company would incur at lease commencement to borrow an amount equal to the lease payments on a collateralized basis over the term of a lease within a particular currency environment.

Income Taxes - Income taxes are provided for the tax effects of transactions reported in the consolidated financial statements and consist of taxes currently due plus deferred taxes resulting from temporary differences. Such temporary differences result from differences in the carrying value of assets and liabilities for tax and financial reporting purposes. The deferred tax assets and liabilities represent the future tax consequences of those differences, which will either be taxable or deductible when the assets and liabilities are recovered or settled. A valuation allowance is provided to reduce the deferred tax assets reported if based on the weight of the available positive and negative evidence, it is more likely than not some portion or all of the deferred tax assets will not be realized. A $6,535,000 and a $6,100,000 valuation allowance was recorded at September 30, 2024 and June 30, 2024, respectively.

The Company identifies and evaluates uncertain tax positions, if any, and recognizes the impact of uncertain tax positions for which there is a less than more-likely-than-not probability of the position being upheld when reviewed by the relevant taxing authority. Such positions are deemed to be unrecognized tax benefits and a corresponding liability is established on the balance sheet. The Company has not recognized a liability for uncertain tax positions. If there were an unrecognized tax benefit, the Company would recognize interest accrued related to unrecognized tax benefits in interest expense and penalties in operating expenses.

The Company uses the asset and liability method of accounting for income taxes in accordance with ASC Topic 740, “Income Taxes.” Under this method, income tax expense is recognized for the amount of: (i) taxes payable or refundable for the current year and (ii) deferred tax consequences of temporary differences resulting from matters that have been recognized in an entity’s consolidated financial statements or tax returns. Deferred tax assets and liabilities are measured using enacted tax rates expected to apply to taxable income in the years in which those temporary differences are expected to be recovered or settled.

Table of Contents

The effect on deferred tax assets and liabilities of a change in tax rates is recognized in the results of operations in the period that includes the enactment date.

ASC Topic 740 clarifies the accounting for uncertainty in income taxes recognized in an enterprise’s consolidated financial statements and prescribes a recognition threshold and measurement attribute for the financial statement recognition and measurement of a tax position taken or expected to be taken in a tax return. ASC Topic 740 provides guidance on de-recognition, classification, interest and penalties, accounting in interim periods, disclosure, and transition. There are no material uncertain tax positions at September 30, 2024 or June 30, 2024.

On December 22, 2017, the U.S. government enacted the Tax Act, which made significant changes to the Internal Revenue Code of 1986, as amended, including, but not limited to, reducing the U.S. corporate statutory tax rate and the net operating loss incurred after December 31, 2017 can be carried forward indefinitely and the two year net operating loss carried back was eliminated (prohibited).

Reverse Stock Split

On September 18, 2024, we filed a Certificate of Change with the Nevada Secretary of State to effect a reverse stock split of our common stock at a rate of 1-for-20 (the "Reverse Stock Split"), which became effective as of October 3, 2024 (the "Effective Date"). The Reverse Stock Split was approved by the board of directors in accordance with Nevada law. The Reverse Stock Split did not have any impact on the par value of common stock.

On the Effective Date, every twenty shares of Common Stock issued and outstanding were automatically combined into one share of Common Stock, without any change in the par value per share. As the per-share par value did not change, we reclassified $19,860 from Common Stock to Additional Paid-in-Capital on the Effective Date. The exercise prices and the number of shares issuable upon exercise of outstanding stock options, equity awards and warrants, and the number of shares available for future issuance under the equity incentive plans were adjusted in accordance with their respective terms. The Reverse Stock Split affected all stockholders uniformly and did not alter any stockholder’s percentage interest in our Common Stock. We did not issue any fractional shares in connection with the Reverse Stock Split. Instead, fractional shares were initially rounded up to the next largest whole number, resulting in the issuance of 8 shares on October 3, 2024, the Effective Date, and an additional issuance of 38 shares on October 8,2024. On October 10, 2024, the transfer agent received additional requests to issue a total of 202,183 shares of common stock for round up of fractional shares. These shares were issued on October 23, 2024 and on October 30, 2024 we were notified that the shares were returned to the Company’s transfer agent. Although the Company did receive the common stock back after issuance, the potential dilution remains a risk, and is the subject of a complaint filed by the Company in the United States District Court for the District of Nevada with the purpose of eliminating any said risk. The Reverse Stock Split did not modify the relative rights or preferences of the Common Stock.

Unless otherwise indicated, all issued and outstanding shares of common stock and all outstanding securities entitling their holders to purchase shares of our common stock or acquire shares of our common stock, including stock options, restricted stock units, and warrants per share data, share prices and exercise prices, as required by the terms of those securities, have been adjusted retroactively to reflect the Reverse Stock Split.

On October 17, 2024, Company received written notice (the “Compliance Notice”) from The Nasdaq Stock Market LLC (“Nasdaq”) informing the Company that it has regained compliance with Nasdaq Listing Rule 5550(a)(2), which requires that companies listed on the Nasdaq Stock Market maintain a minimum bid price of $1.00 per share. Nasdaq notified the Company in the Compliance Notice that, from October 3, 2024 to October 16, 2024, the closing bid price of the Company’s common stock had been $1.00 per share or greater and, accordingly, the Company had regained compliance with Nasdaq Listing Rule 5550(a)(2) and that the matter was now closed.

Deferred Revenue - The Company records deposits as deferred revenue when a customer pays in advance of shipping the product. Once the product is shipped, the deposit is recorded as revenue and the related commissions are paid. All products were shipped related to deposits in deferred revenue, in less than one year.

Table of Contents

Convertible Debt and Securities - The Company follows beneficial conversion feature guidance in ASC 470-20, which applies to convertible stock as well as convertible debt. A beneficial conversion feature is defined as a nondetachable conversion feature that is in the money at the commitment date. The beneficial conversion feature guidance requires recognition of the conversion option’s in-the-money portion, the intrinsic value of the option, in equity, with an offsetting reduction to the carrying amount of the instrument. The resulting discount is amortized as interest over the life of the instrument, if a stated maturity date exists, or to the earliest conversion date, if there is no stated maturity date. If the earliest conversion date is immediately upon issuance, the expense must be recognized at inception. When there is a subsequent change to the conversion ratio based on a future occurrence, the new conversion price may trigger the recognition of an additional beneficial conversion feature on occurrence.

Non-controlling Interests in Consolidated financial statements - In December 2007, the FASB issued ASC 810-10-65, “Non-controlling Interests in consolidated financial statements”. This ASC clarifies that a non-controlling (minority) interest in subsidiaries is an ownership interest in the entity that should be reported as equity in the consolidated financial statements. It also requires consolidated net income to include the amounts attributable to both the parent and non-controlling interest, with disclosure on the face of the consolidated income statement of the amounts attributed to the parent and to the non-controlling interest. In accordance with ASC 810-10-45-21, those losses attributable to the parent and the non-controlling interest in subsidiaries may exceed their interests in the subsidiary’s equity. The excess and any further losses attributable to the parent and the non-controlling interest shall be attributed to those interests even if that attribution results in a deficit non-controlling interest balance.

Reclassifications - Certain reclassifications have been made to the consolidated financial statements as of and for the three months ended September 30, 2023 to conform to the presentation as of and for the three months ended September 30, 2024.

Basis of Presentation and Principles of Consolidation - The Company’s condensed consolidated financial statements are prepared in accordance with accounting principles generally accepted in the United States (“GAAP”). The condensed consolidated financial statements include the accounts of all subsidiaries in which the Company holds a controlling financial interest as of September 30, 2024 and June 30, 2024.

In the opinion of management, all adjustments (consisting of normal recurring adjustments) considered necessary for a fair presentation have been included. Operating results for the three months ended September 30, 2024 are not necessarily indicative of the results that may be expected for the year ending June 30, 2025. Certain notes to the unaudited interim financial statements that would substantially duplicate the disclosures contained in the audited financial statements for fiscal year 2024 have been omitted. This report should be read in conjunction with the audited financial statements and the footnotes thereto for the fiscal year ended June 30, 2024 included in the Company’s Form 10-K as filed with the Securities and Exchange Commission on December 16, 2024.

Recent Accounting Pronouncements – From time to time, new accounting pronouncements are issued by the Financial Accounting Standards Board, (“FASB”), or other standard setting bodies and adopted by us as of the specified effective date. Unless otherwise discussed, the impact of recently issued standards that are not yet effective will not have a material impact on the Company’s financial position or results of operations upon adoption. The Company has considered all other recently issued accounting pronouncements, including the new provisions of ASC 326 (“Financial Instruments – Credit Losses”) pertaining to “current expected credit losses. ASC 326 was adopted for fiscal year 2024 and did not have a material effect to the accompanying consolidated financial statements.

Note 3. Inventory

Inventory consisted of the following:

	September 30, 2024		June 30, 2024
Raw materials	$	497,160	$	465,535
Finished goods		1,139,259		966,021
	$	1,636,419	$	1,431,556

The Company writes off the value of inventory deemed excessive or obsolete. During the three months ended September 30, 2024 and September 30, 2023, the Company wrote off inventory valued at $42,370 and $46,050, respectively. The Company had inventory reserves at September 30, 2024 and June 30, 2024 of $605,470 and $605,470, respectively.

Table of Contents

Note 4. Property and Equipment

Property and equipment consist of the following:

	September 30, 2024			June 30, 2024
Furniture and fixtures	$	127,029		$	127,050
Computer equipment		98,735			112,397
Internal use software		570,645			570,645
Manufacturing equipment		2,054,928			1,927,974
Leasehold improvements		814,157			767,418
Vehicles		89,359			89,359
Property and equipment, gross		3,754,853			7,600,360
Less accumulated depreciation		(1,416,654	)		(1,268,288	)
	$	2,338,199		$	2,356,556

Depreciation expense for the three months ended September 30, 2024, and 2023 was $239,905 and $194,497, respectively.

Note 5. Intangible Assets

Intangible assets as of September 30, 2024:

	Estimated Life	Cost		Accumulated Amortization		Net Book Value
Customer relationships	4 years	$	1,834,692	$	1,834,692	$	-
Trade name	5 years		383,792		163,111		220,681

Online sales channels	2 years		1,800,000		1,800,000		-
Vender relationships	5 years		6,000,000		6,000,000		-

		$	10,018,484	$	9,797,803	$	220,681

For the three months ended September 30, 2024 and 2023, the Company amortized approximately $19,190 and $1,186,800.

Intangible assets as of June 30, 2024:

	Estimated Life	Cost		Accumulated Amortization		Net Book Value
Customer relationships	4 years	$	1,834,692	$	1,834,692	$	-
Trade name	5 years		383,792		143,921		239,871
Online sales channels	2 years		1,800,000		1,800,000		-
Vender relationships	5 years		6,000,000		6,000,000		-

		$	10,018,484	$	9,778,613	$	239,871

Table of Contents

Future amortization of intangible assets at September 30, 2024 are as follows:

June 30, 2025	$	57,568
June 30, 2026		76,758
June 30, 2027		76,758
June 30, 2028		9,597
	$	220,681

Note 6. Prepaid Expense and Other Current Assets

Prepaid and other receivables consist of the following:

	September 30, 2024		June 30, 2024
Insurance	$	98,764	$	116,074
Prepayment to vendors		208,869		203,556
Deposits on services		21,512		25,550
Prepaid monthly rent		38,452		60,041
Subscriptions and services being amortized over the service period		16,000		32,500

Stock issued for prepaid interest on convertible note payable		7,213		64,320

Other receivables		-		147

Total	$	390,810	$	502,188

All prepaid expenses will be expensed during the following 12 months.

Table of Contents

Note 7. Operating Leases

We have entered into various non-cancellable operating and finance lease agreements for certain of our offices, manufacturing, technology, and equipment. We determine if an arrangement is a lease, or contains a lease, at inception, and record the leases in our financial statements upon lease commencement, which is the date when the underlying asset is made available for use by the lessor. Our lease terms may include one or more options to extend the lease terms, for periods from one year to 20 years, when it is reasonably certain that we will exercise that option. As of September 30, 2024, no option to extend the lease was recognized as right-of-use (“ROU”) assets and lease liabilities. We have lease agreements with lease and non-lease components, and non-lease components are accounted for separately and not included in our ROU assets and corresponding liabilities. We have elected not to present short-term leases on the Consolidated Balance Sheets as these leases have a lease term of 12 months or less at lease inception.

During November 2019, the Company entered into a lease for a Nevada facility that commenced on November 13, 2019, and recorded a right of use asset and corresponding lease liability. The Company uses this leased facility for office, manufacturing, and warehouse space. The Company is responsible for real estate taxes, utilities, and repairs under the terms of certain of the operating leases. During the year ended June 30, 2024 the Company used the facility for ongoing operations and recognized approximately $195,000 of expense during the three months ended September 30, 2023. The Company moved out of the facility in July 2024.

During May 2021, the Company entered into a lease for an additional Nevada facility that commenced on May 1, 2021, and recorded a right of use asset and corresponding lease liability. The Company uses this leased facility for additional warehouse space. The minimum lease payments were $0 and $32,850 for the three months ended September 30, 2024 and 2023, respectively. The Company moved out of the facility in April of 2024 when the lease term ended.

During November 2018, the Company entered into a lease for equipment that commenced on November 1, 2018, and recorded a right of use asset and corresponding lease liability. Lease expenses were $1,910 and $1,910 for the three months ended September 30, 2024 and 2023, respectively.

On April 1, 2022, the Company acquired Cygnet which had entered into a lease for a Florida facility that commenced on October 8, 2021, and Cygnet had recorded a right of use asset and corresponding lease liability. The lease expires on October 8, 2026. The Company uses this leased facility for warehouse and office space. The Company is responsible for real estate taxes, utilities, and repairs under the terms of certain of the operating leases and accounted for as non-lease components and not part of the ROU. Lease expenses were $0 and $27,158 for the three months ended September 30, 2024 and 2023, respectively. The Company abandoned the facility in October of 2023 and recognized a lease impairment of $289,969.

On March 15, 2023, the Company entered into a lease for approximately 20,400 square feet of warehouse and office space, located in Tampa, Florida, to be used as the Company’s distribution center. The initial term of the lease is thirty-eight months and was not completed when the lease was signed. The Company moved into the facility in July 2023 and started operations. The Company is responsible for real estate taxes, utilities, and repairs under the terms of certain of the operating leases and accounted for as non-lease components and not part of the ROU. During the three months ended September 30, 2024, the Company recognized approximately $100,756 of expense and approximately $83,439 for the three months ended September 30, 2023.

On July 25, 2023, the Company entered into a lease for approximately 5,700 square feet of office space, located in Tampa, Florida, to be used as the Company’s corporate headquarters. The initial term of the lease is sixty-one months. During the three months ended September 30, 2024, the Company recognized approximately $49,244 of expense and no expense for the year ended September 30, 2023.

Table of Contents

On April 1, 2024, the Company entered into a lease agreement with MFA 2510 Merchant LLC, which is owned by our CEO, Allan Marshall. The lease is for approximately 10,000 square feet of warehouse and office space, located in Odessa, Florida for $20,060 per month. The initial term of the lease is five years. The Company is responsible for real estate taxes, utilities, and repairs under the terms of certain of the operating leases and accounted for as non-lease components and not part of the ROU. The Company spent $611,768 in leasehold improvements to prepare the facility for product manufacturing, which will be amortized over the five year lease term. Product manufacturing was at full capacity and fully moved from the Nevada facility as of August 1, 2024. During the three months ended September 30, 2024, the Company recognized approximately $79,944 of expense.

Operating leases are included in operating ROU assets, current and non-current operating lease liabilities, and finance leases are included in property, plant and equipment, accrued expenses and other current liabilities, and other liabilities on the Consolidated Balance Sheets.

The table below reconciles the undiscounted future minimum lease payments (displayed by year and in the aggregate) under noncancelable operating leases with terms of more than one year to the total operating lease liabilities recognized in the consolidated balance sheet as of September 30, 2024:

2025	$	853,420
2026		770,004
2027		507,343
2028		486,733
2029		221,715
Total undiscounted future minimum lease payments		2,839,215
Less: Imputed interest		(214,900	)
		2,624,315
Less: current portion		(781,810	)
Present value of operating lease obligation	$	1,842,505

The liability for the Cygnet lease is included in the undiscounted future minimum lease payments for 2025. The Company continues to work with the lessor to resolve the disputed lease payments.

The Company’s weighted average remaining lease term and weighted average discount rate for operating leases as of September 30, 2024 are:

Weighted average remaining lease term		45 Months
Weighted average incremental borrowing rate			5.0	%

The Company’s weighted average remaining lease term and weighted average discount rate for operating leases as of September 30, 2023 are:

Weighted average remaining lease term		44 Months
Weighted average incremental borrowing rate			5.0	%

For the three months ended September 30, 2024 and 2023, the components of lease expense, included general and administrative expenses and interest expense in the condensed consolidated statement of operations, are as follows:

	September 30, 2024		September 30, 2023
Finance lease expense:
Amortization of ROU assets	$	185,148	$	170,970
Interest expense		28,853		26,347
Operating lease cost		3,784		4,803
Short-term lease expense		-		174,212
Variable lease expense		51,835		29,084
Total lease cost	$	269,621	$	405,416

Table of Contents

Note 8. Accrued Liabilities

Accrued liabilities consisted of the following:

	September 30, 2024		June 30, 2024
Accrued professional fees		169,222		312,500
Accrued sales tax		25,394		28,539
Other accrued liabilities		111,483		395,368
	$	306,099	$	736,407

Acquisition Payable consists of the following:

September 30,

2024

June 30,

2024

Payments related to the acquisition of Cygnet

413,152

Table of Contents

Note 9. Convertible Promissory Notes and Notes Payable

Convertible promissory notes and notes payable outstanding as of September 30, 2024 and June 30, 2024 are summarized below:

	Maturity	September 30,		June 30,
	Date	2024		2024
Convertible Notes:
Promissory Note, 21- month term, as amended, 18.11% interest payable with common stock and subordinate to the Convertible Notes. This note was amended as of November 15, 2023, extending the note to June 1, 2026 and adjusted the interest rate to 12%, paid in cash monthly.	June 1, 2026	$	1,550,000	$	1,550,000
Less current portion of notes payable			387,500		-
Notes payable, net of current portion		$	1,162,500	$	1,550,000

Notes payable, Cygnet subsidiary:
SBA note payable, 30-year term note, 6% interest rate and collateralized with all assets of the Company	October 6, 2021		3,761,376		3,761,376
Inventory consignment note, 60 monthly payments, with first payment due June 30, 2022, 3.5% interest rate and no security interest in the assets of the business	June 30, 2027		1,000,290		1,002,221
GF Note, 6 annual payments, with first payment due December 31, 2022, 3.5% interest rate and no security interest in the assets of the business	November 7, 2026		685,899		683,968
Total		$	5,447,565	$	5,447,565

Notes payable, Cygnet subsidiary, current			5,447,565		5,447,565

Notes payable, Cygnet subsidiary, net of current		$	-	$	-

Notes Payable on Building for sale:
Mortgage Loan, 10-year term note, 4.8% interest, collateralized by land and warehouse building	September 26, 2032	$	-	$	2,634,538

Note Payable:
Promissory Note, 21-month term note, 10% cash interest and subordinate to the Convertible Notes. This note was amended as of November 15, 2023, extending the note to June 1, 2026 and adjusted the interest rate to 12%, paid in cash monthly.	June 1, 2026		560,000		560,000

Notes payable, current			140,000		-
Discount on notes payable, current			-		-
Notes payable, current net of discount		$	140,000	$	-

Notes payable, long-term			420,000		560,000
Discount on notes payable, long-term			-		(2,571	)
Notes payable, long-term, net		$	420,000	$	557,429

Related Notes Payable:
Marshall Loan, 2-year term note, 12% cash interest, 3.5% PIK interest and subordinate to the Convertible Notes. November of 2023 extended to June 1, 2026 and interest was adjusted to 12% cash interest, paid monthly	June 1, 2026	$	500,000	$	500,000

Discount on related party note payable, current			125,000		-
Notes payable, current, net of discount		$	-	$	-

Discount on related party note payable, long term			-		-
Notes payable, long term, net		$	375,000	$	500,000

Total convertible notes payable, acquisition notes payable, notes payable and related party note payable		$	8,057,565	$	10,689,532

Table of Contents

Future payments on notes payable are as follows:

For the three months ended September 30:
	Note Payable		Related Party Note Payable		Convertible Notes		Cygnet Subsidiary Notes Payable		Total
12-months	$	140,000	$	125,000	$	387,500	$	5,447,565	$	6,100,065
1-year		420,000		375,000		1,162,500		-		1,957,000
		560,000		500,000		1,550,000		5,447,565		8,057,565
Note original discount		-		-		-		-		-
	$	560,000	$	500,000	$	1,550,000	$	5,447,565	$	8,057,565

In June 2022, the Company executed a promissory note with Allan Marshall, the Company’s Chief Executive Officer, in the original principal amount of $1,500,000 (“Marshall Loan”). The promissory note has a 2-year term and bears cash interest at the rate of 8.5% per annum with an additional PIK of 3.5% per annum. The promissory note provides for monthly payments of principal, on an even line 36-month basis, plus cash interest, with a balloon payment of all outstanding principal, cash interest, and PIK interest at maturity. The Company received and deposited the principal amount on July 31, 2022. On November 15, 2023, the Company executed an amendment to the promissory note with Mr. Marshall, providing for the payment of interest only for 18 months at an interest rate of 12% per annum and thereafter the amortization of the note over a 12 month period, starting in June of 2025. The principal currently outstanding is $500,000. In addition to this, the Company issued Mr. Marshall a warrant to purchase up to 18,750 shares of the Company’s common stock for five years at a per share price of $22.00. The note has been classified as long-term in the consolidated financial statements. $1,000,000 of the promissory note was used by the investor in the purchase of VitaMedica.

On October 19, 2022, Upexi, Inc. (the “Company”) and its indirect wholly owned subsidiary, Upexi 17129 Florida, LLC entered into a loan agreement, promissory note and related agreements with Professional Bank, a Florida state-chartered bank, providing for a mortgage on the Company’s principal office in N. Clearwater, Florida. The Company received $3,000,000 in connection with the transaction. The principal is to be repaid to Professional Bank over a term of ten years. The proceeds of the loan were utilized by the Company to pay down its loan facility with Acorn Capital, LLC in the amount of $2,780,200. As of March 31, 2023, the Company was not in compliance with the debt service ratio. The Company received a forbearance agreement from the bank until June 30, 2024 to return to compliance of the debt service ratio of 1.25 to 1, until that time the Company will pay an interest rate of 10% instead of the contractual terms of 4.8% and has paid the original principal and adjusted interest through this report. The building was sold for $4,300,000 on July 8, 2024.

On February 22, 2023, the Company executed a promissory note with an investor, in the original principal amount of $560,000. On November 15, 2023, the Company executed an amendment to the promissory note with the investor, providing for the payment of interest only for 18 months at 12% per annum and thereafter the amortization of the note over a 12-month period, starting in June of 2025. The principal currently outstanding is $560,000. In addition to this, the Company issued the investor a warrant to purchase up to 6,250 shares of the Company’s common stock for five years at a per share price of $22.00. The note has been classified as long-term in the consolidated financial statements.

On February 22, 2023, the Company executed a promissory note with an investor, in the original principal amount of $2,150,000. In November of 2023, the Company executed an amendment to the promissory note with the investor, providing for the payment of interest only for 18 months at 12% per annum and thereafter the amortization of the note over a 12-month period, starting in June of 2025. The principal currently outstanding is $2,150,000. In addition to this, the Company issued the investor a warrant to purchase up to 25,000 shares of the Company’s common stock at a per share price of $22.00. In addition, $100,000 of the promissory note was used by the investor in the purchase of VitaMedica. The note has been classified as long-term in the consolidated financial statements.

Table of Contents

Note 10. Related Party Transactions

In June 2024, Allan Marshall, the Company’s CEO advanced the Company $100,000 to enable the Company to purchase equipment needed for the new warehouse facility. This advance was paid in July 2024. No interest or other fees were paid related to this transaction.

On April 1, 2024, the Company entered into a lease agreement with MFA 2510 Merchant LLC, which is owned by our CEO, Allan Marshall. The lease is for approximately 10,000 square feet of warehouse and office space, located in Odessa, Florida for $20,060 per month on a triple net basis. The initial term of the lease is five years. The Company spent $611,768 in leasehold improvements to prepare the facility for product manufacturing, which will be amortized over the five year lease term. At June 30, 2024 there was $100,004 accrued for the deposit, 3 months’ rent, and 3 months estimated expenses, this was paid in July 2024 and is now kept current. Product manufacturing was at full capacity and fully moved from the Nevada facility as of August 1, 2024.

On June 13, 2024, the Company entered into a Stock Purchase Agreement (“SPA”) pursuant to which the Company sold one hundred percent (100%) of the issued and outstanding equity (the “Interests”) of its wholly owned subsidiary VitaMedica, Inc. to three investors (the “Buyers”). One of the minority interest buyers is Allan Marshall, the Company’s CEO. The purchase price for the stock was Six Million Dollars ($6,000,000), subject to certain customary post-closing adjustments. The proceeds of the transaction will be used for working capital, the reduction of debt and the reduction of other liabilities currently outstanding.

In June 2022, the Company entered into a promissory note with a member of management. The loan was for $1,500,000 and has a two-year term with an interest rate of 8.5% per annum with an additional PIK of 3.5% per annum. On November 15, 2023, the Company executed an amendment to the promissory note with Mr. Marshall, providing for the payment of interest only for 18 months at an interest rate of 12% per annum and thereafter, the amortization of the note over a 12-month period, starting in June of 2025. $1,000,000 of the principal was used as part of the VitaMedica purchase price. The principal outstanding and accrued interest at June 30, 2024 was $500,000 and $169,662, respectively. The accrued interest was paid in July of 2024. In addition, the Company issued Mr. Marshall a warrant to purchase up to 18,750 shares of the Company’s common stock for five years at a per share price of $22.00. The note has been classified as long-term in the consolidated financial statements.

The above related party transactions are not necessarily indicative of the amounts and terms that would have been incurred had comparable transactions been entered into with independent parties.

Note 11. Equity Transactions

Convertible Preferred Stock

The Company has 25,000 shares of Preferred Stock issued and outstanding to Allan Marshall, CEO. The preferred stock is convertible into the Company’s common stock at a ratio of 1.8 shares of preferred stock for a single share of the Company’s common stock at the holder’s option, has preferential liquidation rights and the preferred stock shall vote together with the common stock as a single class on all matters to which shareholders of the Company are entitled to vote at the rate of ten votes per share of preferred stock.

Common Stock

In September of 2023, the Company issued 4,505 shares of common stock for the purchase of the remaining 45% of Cygnet Online, LLC. The shares were valued at $162,727 or $36.12 per common share. These shares were held due to a dispute with the seller.

On January 18, 2024, the Company issued 25,081 shares of common stock as repayment of $500,000 of the Company’s long-term debt. The shares were valued at $500,000 or 19.94 per common share.

On March 18, 2024, the Company issued 5,000 shares of common stock as an incentive-restricted stock grant to certain employees. The shares were valued at $85,000 or $17 per common share.

Table of Contents

The Company effectuated a reverse stock split, at a rate of 20 to 1, effective at 12:01 am ET, October 3, 2024. The total issued and outstanding shares of the Company’s common stock, post reverse stock split was 1,040,886. The Depository Trust Company (“DTC”) has requested an additional 202,183 shares of the Company’s common stock to round up, pursuant to the terms of the reverse stock split, the holdings of DTC’s beneficial holders. These shares were issued on October 23, 2024 and on October 30, 2024 we were notified that the shares were returned to the Company’s transfer agent. Although the Company did receive the common stock back after issuance, the potential dilution remains a risk, and is the subject of a complaint filed by the Company in the United States District Court for the District of Nevada with the purpose of eliminating any said risk. The Reverse Stock Split did not modify the relative rights or preferences of the Common Stock.

Note 12. Stock Based Compensation

The Board of Directors of the Company may from time to time, in its discretion grant to directors, officers, consultants and employees of the Company, non-transferable options to purchase common shares. The options are exercisable for a period of up to 10 years from the date of the grant.

The following table reflects the continuity of stock options for the three months ended September 30, 2024 and 2023:

A summary of stock option activity for the three months ended September 30, 2024 is as follows:

			Weighted		Average
			Average		Remaining		Aggregated
	Options		Exercise		Contractual		Intrinsic
	Outstanding		Price		Life (Years)		Value
Outstanding at June 30, 2024		217,490	$	57.40		5.83	$	0.00
Exercised		-		-		-		-
Forfeited		-		-		-		-
Granted		-		-		-		-
Options outstanding at September 30, 2024		217,490	$	57.40		5.57		0.00
Options exercisable at September 30, 2024 (vested)		197,610	$	58.10		5.59	$	0.00

A summary of stock option activity for the three months ended September 30, 2023 is as follows:

				Weighted		Average
				Average		Remaining		Aggregated
	Options			Exercise		Contractual		Intrinsic
	Outstanding			Price		Life (Years)		Value
Outstanding at June 30, 2023		241,964		$	66.20		6.23	$	1,342,280
Exercised		-			-		-		-
Forfeited		(18,900	)	$	86.80		3.78		-
Granted		-			-		-		-
Options outstanding at September 30, 2023		223,064		$	63.40		6.30		372,856
Options exercisable at September 30, 2023 (vested)		204,989		$	60.60		6.49	$	372,856

Stock-based compensation expense attributable to stock options was $141,298 and $421,887 for the three months ended September 30, 2024, and 2023, respectively. As of September 30, 2024, there was approximately $123,900 of unrecognized compensation expense related to unvested stock options outstanding, and the weighted average vesting period for those options was approximately 2 years.

There were no stock options granted during the three months ended September 30, 2024 or 2023.

There were 213,214 shares available for issuance as of September 30, 2024, under the 2019 Plan as amended.

Table of Contents

Note 13. Income Taxes

The Company computed the year-to-date income tax provision by applying the estimated annual effective tax rate to the year-to-date pre-tax income and adjusted for discrete tax items in the period. For the three months ended September 30, 2024 the Company reserved 100% of the benefit calculated as income tax benefit and calculated a benefit of $472,367 for the three months ended September 30, 2023.

For the three months ended September 30, 2024, the difference between the U.S. statutory rate and the Company’s effective tax rate is due to the full valuation allowance on the Company’s deferred tax assets. The income tax benefit for the three months ended September 30, 2023, was primarily attributable to federal and state income taxes and nondeductible expenses for an effective tax rate of approximately 25.83%.

Future realization of the tax benefits of existing temporary differences and net operating loss carryforwards ultimately depends on the existence of sufficient taxable income within the carryforward period. As of June 30, 2024 the Company performed an evaluation to determine whether a valuation allowance was needed. The Company considered all available evidence, both positive and negative, which included the results of operations for the current and preceding years. The Company also considered whether there was any currently available information about future years. The Company determined that it is more likely than not that the Company will have future taxable income. The Company used $2,506,514 of the federal net operating loss carryover during the year ended June 30, 2022, however during the years ended June 30, 2024 and June 30, 2023 the federal net operating loss increased significantly and management recorded a valuation reserve of $6,100,000. As of September 30, 2024 the Company had a valuation reserve of approximately $6,535,000.

We file federal and state income tax returns in jurisdictions with varying statutes of limitations. Income tax returns generally remain subject to examination by federal and most state tax authorities. We are not currently under examination in any federal or state jurisdiction.

Note 14. Risks and Uncertainties

There is substantial uncertainty and different interpretations among federal, state and local regulatory agencies, legislators, academics and businesses as to the scope of operation of Farm Bill-compliant hemp programs relative to the emerging regulation of cannabinoids. These different opinions include, but are not limited to, the regulation of cannabinoids by the U.S. Drug Enforcement Administration, or DEA, and/or the FDA and the extent to which manufacturers of products containing Farm Bill-compliant cultivators and processors may engage in interstate commerce. The uncertainties cannot be resolved without further federal, and perhaps even state-level, legislation, regulation or a definitive judicial interpretation of existing legislation and rules. If these uncertainties continue, they may have an adverse effect upon the introduction of our products in different markets.

Table of Contents

Note 15. Discontinued Operations – Sale of Interactive Offers

On August 31, 2023, the Company sold Interactive offers to Amplifyir Inc. The purchase price is $1,250,000 with a provision to adjust the final purchase price based on the business being transferred to Amplifyer Inc. with a net zero working capital. In addition, the Buyer is obligated to pay the Company two-and one-half percent (2.5%) of certain advertising revenues of Interactive for a two-year period post-closing. Accordingly, the results of the business were classified as discontinued operations in our statements of operations and excluded from both continuing operations and segment results for all periods presented.

Summary of discontinued operations:

	Three months ended September 30, 2023
Discontinued Operations
Revenue	$	158,147
Cost of sales	$	11,982
Sales, general and administrative expenses	$	339,205
Depreciation and amortization	$	-
Income (loss) from discontinued operations	$	(193,040	)
Accounts receivable net of allowance for doubtful accounts	$	-
Fixed assets, net of accumulated depreciation	$	-
Total assets	$	-
Total liabilities	$	-

Note 16. Discontinued Operations – Sale of VitaMedica

On June 13, 2024, the Company sold VitaMedica, Inc. to three investors and had an effective day of June 1, 2024. One of the minority interest investors is Allan Marshall, the Company’s Chief Executive Officer. The purchase price for the stock was $6,000,000, subject to certain customary post-closing adjustments. In addition, the Buyers are obligated to pay the Company for services provided according to the Transition Services Agreement. Accordingly, the results of the business were classified as discontinued operations in our statements of operations and excluded from both continuing operations and segment results for all periods presented. Discontinued operations of VitaMedica included in the consolidated financial statements for the three months ended September 30, 2023 are as follows:

Summary of discontinued operations:

	Three months ended September 30, 2023
Discontinued Operations
Revenue	$	1,980,396
Cost of sales	$	365,384
Sales, general and administrative expenses	$	1,412,774
Depreciation and amortization	$	132,558
Other expenses	$	274
Income (loss) from discontinued operations	$	69,406
Accounts receivable net of allowance for doubtful accounts	$	306,550
Fixed assets, net of accumulated depreciation	$	77,006
Total assets	$	4,935,215
Total liabilities	$	507,807

Table of Contents

Note 17. Discontinued Operations – Sale of E-Core

E-Core, Technology Inc. and its subsidiaries

On August 1, 2024, the Company closed a sale transaction in which, effective as of June 30, 2024, it sold 100% of the outstanding stock of its wholly owned subsidiary E-Core Technology, Inc., a Florida corporation (d/b/a New England Technology, Inc.) (“E-core”), to E-Core Holdings, LLC, a Florida limited liability company (the “Buyer”) pursuant to the terms of an Agreement to Unwind Securities Purchase Agreement dated July 31, 2024 (the “Agreement”). The principals of the Buyer are the three individuals from whom the Company acquired E-core in October 2022. The purchase price in the transaction was $2,000,000 paid by the Buyer to the Company at closing. In addition, in connection with the closing of the transaction (i) the Company was released as a guarantor from E-core’s commercial loan facility, and (ii) all subordinated promissory notes issued by the Company in connection with the Company’s initial acquisition of E-core were cancelled and any outstanding principal and interest thereunder was deemed paid in full. The Agreement contains standard representations and warranties, conditions to closing, and covenants, for a transaction of this nature.

Accordingly, the results of the business were classified as discontinued operations in our statements of operations and excluded from both continuing operations and segment results for all periods presented. Discontinued operations of E-core included in the consolidated financial statements for the three months ended September 30, 2023 are as follows:

Summary of discontinued operations:

	Three months ended September 30, 2023
Discontinued Operations
Revenue	$	17,092,372
Cost of sales	$	15,425,799
Sales, general and administrative expenses	$	1,005,697
Depreciation and amortization	$	403,875
Other expenses	$	32,650
Income from discontinued operations	$	224,351
Accounts receivable net of allowance for doubtful accounts	$	6,683,194
Fixed assets, net of accumulated depreciation	$	-
Total assets	$	21,924,064
Total liabilities	$	2,701,212

Table of Contents

Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations

General Overview

As used in this current report and unless otherwise indicated, the terms “we”, “us” and “our” mean Upexi, Inc.

The Company’s consolidated financial statements are prepared in accordance with accounting principles generally accepted in the United States of America (GAAP). The consolidated financial statements include the accounts of all subsidiaries in which the Company holds a controlling financial interest as of the financial statement date.

For the three months ended September 30, 2024, the consolidated financial statements of Upexi, Inc. include all of the subsidiary accounts included in the consolidated financial statements for the three months ended September 30, 2023.

Interactive Offers, LLC a Delaware limited liability corporation; VitaMedica, a Nevada corporation; and E-Core Technology, Inc. d/b/a New England Technology, Inc. have been classified as discontinued operations for the three months ended September 30, 2023 and the assets and liabilities have been classified as current assets, and liabilities of discontinued operations and assets held for sale on the balance sheets for September 30, 2023. There were no operations, assets or liabilities related to these discontinued operations for the three months ended September 30, 2024.

All intercompany accounts and transactions have been eliminated as a result of the consolidation.

Operating Segments

The Company’s financial reporting is organized into a single segment that includes production, sales and distribution of branded products, following the sale of E-Core, Technology Inc. and its subsidiaries. Other sources of revenue and related costs are aggregated and viewed by management as immaterial or have similar economic characteristics, products, production, distribution processes and regulatory environment as the other product sales or directly support the Company’s single segment.

Results of Operations

The following summary of the Company’s operations should be read in conjunction with its unaudited condensed consolidated financial statements for the three months ended September 30, 2024 and 2023, which are included herein.

Three Months Ended September 30, 2024 Compared to Three Months Ended September 30, 2023

	September 30,
	2024			2023			Change
Revenue	$	4,356,515		$	8,274,690		$	(3,918,175	)
Cost of revenue	$	1,426,447		$	2,845,201		$	(1,418,754	)
Sales and marketing expenses	$	1,041,425		$	1,816,702		$	(775,277	)
Distribution costs	$	1,455,725		$	2,131,892		$	(676,167	)
General and administrative expenses	$	1,367,690		$	1,578,350		$	(210,660	)
Other operating expenses	$	400,393		$	1,358,358		$	(957,965	)
Other expenses (income)	$	290,412		$	853,283		$	(562,871	)
Gain on the sale of business	$	-		$	380,624		$	(380,624	)
Discontinued operations	$	-		$	100,717		$	(100,717	)
Net (loss) income from continuing operations	$	(1,625,577	)	$	(1,355,388	)	$	(270,189	)

Revenues declined by $3,918,175 or 47% to $4,356,515 compared with revenue of $8,274,690 in the same period last year. Approximately $3,170,000 of the decline was related to the discontinued recommerce business in other subsidiaries after the sale of E-core. Management has augmented the overall strategy of the Company to focus on product sales, including the development, production and distribution of branded products. In addition, sales were affected by the manufacturing consolidation to Florida, which was completed by August 1, 2024, with manufacturing returning to full production.

Cost of revenue decreased by 1,418,754 or 50% compared with the same period last year. The cost of revenue decrease is directly related to the sales declines described above. Gross margin remained the same between the two periods with less than a 2% change.

Sales and marketing expenses decreased by $775,277 or 43% compared with the same period last year. The decrease in sales and marketing expenses was primarily related to the reduction of unnecessary agency expenses and a focused strategy on our core products.

Distribution costs decreased by $676,167 or 32% compared with the same period last year. The decrease in distribution costs was primarily related to the overall decline in the recommerce revenue. Management will continue to reduce overall distribution costs with the consolidation of products and facilities.

Table of Contents

General and administrative expenses decreased by $210,660 or 13% compared with the same period last year. Since the consolidation to Florida and other changes in the business, management has actively been reducing general and administrative costs. Management expects that general and administrative expenses to continue to decline, with the most significant declines being realized in periods ending after December 31, 2024.

Other operating expenses decreased by $957,965 or 71% compared with the same period last year. The decrease in other operating expenses was primarily related to the change in amortization of acquired intangible assets and the decreased amortization of stock-based compensation.

Other expenses, which is primarily interest decreased by $562,871 or 66% compared with the same period last year. The decrease in interest expense was primarily related to the elimination of the acquisition debt for E-core and the elimination of debt with the sale of VitaMedica in the prior year.

A gain of $380,624 was recognized on the sale of Interactive offers and there was net income of $100,717 from discontinued operations.

The Company had a net loss of $1,625,577 for the three months ended September 30, 2024 compared to a loss of $1,333,388 for the three months ended September 30, 2023. The increase in the net loss is primarily related to the above-mentioned changes.

Liquidity and Capital Resources

Working Capital

	As of September 30, 2024			As of June 30, 2024
Current assets	$	6,790,280		$	11,419,918
Current liabilities		9,771,401			12,655,152
Working capital	$	(2,981,121	)	$	(1,235,234	)

Cash Flows

	Three Months Ended September 30,
	2024			2023
Cash flows used by operating activities – continuing operations	$	(1,974,592	)	$	(2,073,232	)
Cash flows used by investing activities – continuing operations		5,838,106			145,324
Cash flows (used in) provided by financing activities – continuing operations		(2,734,538	)		(325,942	)

Cash flows used in operating activities – discontinued operations		-			(1,718,972	)
Cash flows used by investing activities – discontinued operations		-			-
Cash flows provided (used by) financing activities – discontinued operations		-			-

Net increase (decrease) in cash during the period	$	1,128,976		$	(3,972,822	)

On September 30, 2024, the Company had cash of $1,790,391, an increase of $1,128,976 from June 30, 2024. The increase in cash was primarily the sale of the building and the collection of the purchase price for E-core.

Net cash from operating activities benefited from non-cash expenses of $402,964, which was offset by an approximate $400,000 increase in accounts receivable and inventory and approximately $500,000 in the reduction of several liabilities. The negative cash flow from operations was anticipated by management as the Company augmented the overall strategy of the Company to focus on product sales, including the development, production and distribution of branded products.

Table of Contents

Net cash provided by investing activities for the three months ended September 30, 2024 and 2023 was $5,838,106 and $145,324, respectively. For the three months ended September 30, 2024 the primary cash provided was the sale of the building and the collection of the purchase price for E-core. For the three months ended September 30, 2023, $940,000 was provided by the sale of Interactive offers and $500,000 and $294,676 was used for the purchase of the remaining equity of Cygnet and the acquisition of property and equipment, respectively.

Net cash flows used in financing activities for the three months ended September 30, 2024 was $2,734,538 compared to $325,942 used during the three months ended September 30, 2023. $2,634,538 used was the repayment of the loan collateralized by the building and the $100,000 advance to the Company by Allan Marshall, the CEO, was repaid during the three months ended September 30, 2024. During the three months ended September 30, 2023 the use of cash was for the scheduled repayment of debts.

We estimate that we will have sufficient working capital to fund our operations over the twelve months following the date of the issuance of these condensed consolidated financial statements and meet all of our debt obligations.

Off-Balance Sheet Arrangements

There are 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 that is material to investors.

Item 3. Quantitative and Qualitative Disclosures About Market Risk

Not applicable.

Item 4. Controls and Procedures

Evaluation of Disclosure Controls and Procedures

Under the supervision and with the participation of our senior management, including our chief executive officer and chief financial officer, we conducted an evaluation of the effectiveness of the design and operation of our disclosure controls and procedures, as defined in Rules 13a-15(e) and 15d-15(e) under the Securities Exchange Act of 1934, as amended (the “Exchange Act”), as of September 30, 2023 (the “Evaluation Date”). Based on this evaluation, our principal executive officer and principal financial and accounting officer concluded as of the Evaluation Date that our disclosure controls and procedures were not effective such that the information relating to us required to be disclosed in our Securities and Exchange Commission (“SEC”) reports (i) is recorded, processed, summarized and reported within the time periods specified in SEC rules and forms, and (ii) is accumulated and communicated to our management, including our principal executive officer and principal financial and accounting officer, as appropriate to allow timely decisions regarding required disclosure. This conclusion is based on findings that constituted material weaknesses. A material weakness is a deficiency, or a combination of control deficiencies, in internal control over financial reporting such that there is a reasonable possibility that a material misstatement of the Company’s interim financial statements will not be prevented or detected on a timely basis.

Table of Contents

In performing the above-referenced assessment, our management identified the following material weaknesses:

	(i)	inadequate segregation of duties consistent with control objectives; and

	(ii)	lack of multiple levels of supervision and review.

We believe the weaknesses and their related risks are not uncommon in a company of our size because of the limitations in the size and number of staff. Due to our size and nature, segregation of all conflicting duties has not always been possible and may not be economically feasible. However, we plan to take steps to enhance and improve the design of our internal control over financial reporting. During the period covered by this quarterly report on Form 10-Q, we have not been able to remediate the material weaknesses identified above. To remediate such weaknesses, we plan to implement the appointment of additional qualified personnel to address inadequate segregation of duties and implement modifications to our financial controls to address such inadequacies, by the end of our 2024 fiscal year as resources allow.

We are currently reviewing our disclosure controls and procedures related to these material weaknesses and expect to implement changes in the current fiscal year, including identifying specific areas within our governance, accounting and financial reporting processes to add adequate resources to potentially mitigate these material weaknesses.

Our management will continue to monitor and evaluate the effectiveness of our internal controls and procedures and our internal controls over financial reporting on an ongoing basis and is committed to taking further action and implementing additional enhancements or improvements, as necessary and as funds allow.

Because of its inherent limitations, internal controls over financial reporting may not prevent or detect misstatements. Projections of any evaluation of effectiveness to future periods are subject to the risk that controls may become inadequate because of changes in conditions, or that the degree of compliance with the policies or procedures may deteriorate. All internal control systems, no matter how well designed, have inherent limitations. Therefore, even those systems determined to be effective can provide only reasonable assurance with respect to financial statement preparation and presentation.

Changes in Internal Control Over Financial Reporting

There have been no changes in our internal controls over financial reporting (as defined in Rules 12a-15(f) and 15d-15(f) under Exchange Act) that occurred during the quarter ended September 30, 2024, that have materially or are reasonably likely to materially affect, our internal controls over financial reporting. The Company has added significant qualified resources to ensure proper segregation of duties and proper review of the financial reporting policies and procedures.

Table of Contents

PART II - OTHER INFORMATION

Item 1. Legal Proceedings

From time to time, the Company may become involved in litigation relating to claims arising out of its operations in the normal course of business. The Company is not involved in any pending legal proceeding or litigation, and, to the best of its knowledge, no governmental authority is contemplating any proceeding to which we are a party or to which any of its properties is subject, which would reasonably be likely to have a material adverse effect on the Company.

Item 1A. Risk Factors

As a “smaller reporting company”, the Company is not required to provide the information required by this Item.

Item 2. Unregistered Sales of Equity Securities and Use of Proceeds

All of the securities issued by the Company were issued pursuant to the exemption for transactions by an issuer not involved in any public offering under Section 4(a)(2) of the Securities Act and Rule 506 of Regulation D promulgated thereunder and corresponding state securities laws. For more information regarding securities issued, see the Liquidity and Capital Resources section to our Unaudited Condensed Consolidated Financial Statements included herein.

Item 3. Defaults Upon Senior Securities

None.

Item 4. Mine Safety Disclosures

Not applicable.

Item 5. Other Information

None.

Table of Contents

Item 6. Exhibits

Exhibit Number		Description
31.1*		Certification of Principal Executive Officer, pursuant to Rule 13a-14a and 15-d-14a of the Securities Exchange Act of 1934
31.2*		Certification of Principal Financial Officer, pursuant to Rule 13a-14a and 15-d-14a of the Securities Exchange Act of 1934
32.1*		Certification of Principal Executive Officer, pursuant to 18 U.S.C Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
32.2*		Certification of Principal Financial Officer, pursuant to 18 U.S.C Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
101**		Interactive Data File
101.INS		Inline XBRL Instance Document (the instance document does not appear in the Interactive Data File because its XBRL tags are embedded within the Inline XBRL 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)

_________________

*	Filed herewith.
**	Furnished herewith.

Table of Contents

SIGNATURES

Pursuant to the requirements of Securities Exchange Act of 1934, the registrant caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.

		UPEXI, INC.

Dated: December 19, 2024		/s/ Allan Marshall
		Allan Marshall
		President, Chief Executive Officer, and Director
		(Principal Executive Officer)

Dated: December 19, 2024		/s/ Andrew J. Norstrud
		Andrew J. Norstrud
		Chief Financial Officer
		(Principal Financial Officer and Principal Accounting Officer)

nullnullnullnull

Cover - shares	3 Months Ended
Cover - shares	Sep. 30, 2024	Dec. 19, 2024
Cover [Abstract]
Entity Registrant Name	UPEXI, INC.
Entity Central Index Key	0001775194
Document Type	10-Q
Amendment Flag	false
Current Fiscal Year End Date	--06-30
Entity Small Business	true
Entity Shell Company	false
Entity Emerging Growth Company	true
Entity Current Reporting Status	Yes
Document Period End Date	Sep. 30, 2024
Entity Filer Category	Non-accelerated Filer
Document Fiscal Period Focus	Q1
Document Fiscal Year Focus	2025
Entity Ex Transition Period	true
Entity Common Stock Shares Outstanding		1,040,924
Document Quarterly Report	true
Document Transition Report	false
Entity File Number	001-40535
Entity Incorporation State Country Code	NV
Entity Tax Identification Number	83-3378978
Entity Address Address Line 1	3030 North Rocky Point Drive
Entity Address City Or Town	Tampa
Entity Address State Or Province	FL
Entity Address Postal Zip Code	33607
City Area Code	701
Local Phone Number	353-5425
Security 12b Title	Common Stock, par value $0.001
Trading Symbol	UPXI
Security Exchange Name	NASDAQ
Entity Interactive Data Current	Yes

CONDENSED CONSOLIDATED BALANCE SHEETS - USD ($)	Sep. 30, 2024	Jun. 30, 2024
Current assets
Cash	$ 1,790,391	$ 661,415
Accounts receivable, net	801,442	606,885
Inventory, net	1,636,419	1,431,556
Due from VitaMedica transition	171,218	212,358
Prepaid expenses and other receivables	390,810	502,188
Assets available for sale - Building	0	4,005,516
Purchase price receivable - VitaMedica	2,000,000	2,000,000
Purchase price receivable - E-core	0	2,000,000
Total current assets	6,790,280	11,419,918
Property and equipment, net	2,338,199	2,356,556
Intangible assets, net	220,681	239,871
Goodwill	848,854	848,854
Deferred tax asset	5,948,858	5,948,858
Other assets	206,360	278,435
Right-of-use asset, net	2,249,796	2,418,596
Total other assets	11,812,748	12,091,170
Total assets	18,603,028	23,511,088
Current liabilities
Accounts payable	575,238	481,647
Accrued compensation	952,601	1,098,856
Deferred revenue	178,016	235,255
Accrued liabilities	317,239	736,407
Accrued interest	453,280	476,018
Acquisition payable	413,152	413,152
Related party advances, net	0	100,000
Current portion of note payable	140,000	0
Current portion of convertible notes payable	387,500	0
Current portion of related party note payable	125,000	0
Current portion of Cygnet subsidiary notes payable	5,447,565	5,447,565
Note payable on building for sale	0	2,634,538
Current portion of operating lease payable	781,810	1,031,714
Total current liabilities	9,771,401	12,655,152
Operating lease payable, net of current portion	1,842,505	1,732,606
Related party note payable	375,000	500,000
Note payable	420,000	557,429
Convertible notes payable	1,162,500	1,550,000
Total long-term liabilities	3,800,005	4,340,035
Stockholders' equity
Preferred stock, $0.001 par value, 100,000,000 shares authorized, and 25,000 and 25,000 shares issued and outstanding, respectively	25	25
Common stock, $0.001 par value, 100,000,000 shares authorized, and 1,045,429 and 1,045,429 shares issued and outstanding, respectively	1,045	1,045
Additional paid in capital	53,515,742	53,374,444
Accumulated deficit	(48,485,190)	(46,859,613)
Total stockholders' equity	5,031,622	6,515,901
Total liabilities and stockholders' equity	$ 18,603,028	$ 23,511,088

CONDENSED CONSOLDIATED BALANCE SHEETS (Parenthetical) - $ / shares	Sep. 30, 2024	Jun. 30, 2024
CONDENSED CONSOLIDATED BALANCE SHEETS
Preferred stock, par value	$ 0.001	$ 0.001
Preferred stock, shares authorized	100,000,000	100,000,000
Preferred stock, shares issued	25,000	25,000
Preferred stock, shares outstanding	25,000	25,000
Common stock, par value	$ 0.001	$ 0.001
Common Stock, shares authorized	100,000,000	100,000,000
Common Stock, shares issued	1,045,429	1,045,429
Common Stock, shares outstanding	1,045,429	1,045,429

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (UNAUDITED) - USD ($)	3 Months Ended
	Sep. 30, 2024	Sep. 30, 2023
Revenue
Revenue	$ 4,356,515	$ 8,274,690
Cost of Revenue	1,426,447	2,845,201
Gross profit	2,930,068	5,429,489
Operating expenses
Sales and marketing	1,041,425	1,816,702
Distribution costs	1,455,725	2,131,892
General and administrative expenses	1,367,690	1,578,350
Share-based compensation	141,298	421,887
Amortization of acquired intangible assets	19,190	658,858
Depreciation	239,905	277,613
Total operating expenses	4,265,233	6,885,302
Loss from operations	(1,335,165)	(1,455,813)
Other	0	(9,808)
Interest expense, net	(290,412)	(843,475)
Other expense, net	(290,412)	(853,283)
Loss on operations before income tax	(1,625,577)	(2,309,096)
Income tax benefit	0	472,367
Total Income Taxn Expense Benefit	0	472,367
Net loss from continuing operations	(1,625,577)	(1,836,729)
Gain from the sale of Interactive Offers	0	380,624
Total Gain from the sale of Interactive Offers	0	380,624
Income (loss) on discontinued operations
Interactive offers	0	(193,040)
VitaMedica	0	69,406
E-core	0	224,351
Income discontinued operations	0	100,717
Net loss attributable to Upexi, Inc.	$ (1,625,577)	$ (1,355,388)
Basic income (loss) per share:
Loss per share from continuing operations	$ (1.55)	$ (1.81)
Income per share from discontinued operations	0	0.10
Total income (loss) per share attributable to Upexi shareholders	(1.55)	(1.34)
Diluted income (loss) per share:
Loss per share from continuing operations	(1.55)	(1.81)
Income per share from discontinued operations	0	0.10
Total loss per share attributable to Upexi shareholders	$ (1.55)	$ (1.34)
Basic weighted average shares outstanding	1,045,429	1,012,231
Fully diluted weighted average shares outstanding	1,045,429	1,012,231

CONDENSED CONSOLIDATED STATEMENTS OF STOCKHOLDERS EQUITY (UNAUDITED) - USD ($)	Total	Preferred Stock	Common Stock	Additional Paid-In Capital	Accumulated Deficit	Noncontrolling Interest
Balance, shares at Jun. 30, 2023		25,000	1,010,843
Balance, amount at Jun. 30, 2023	$ 27,836,623	$ 25	$ 1,011	$ 51,541,909	$ (23,201,175)	$ (505,147)
Issuance of stock and equity for purchase of Cygnet, shares			4,505
Issuance of stock and equity for purchase of Cygnet, amount	667,874		$ 5	162,722		505,147
Stock based compensation	421,887	0	0	421,887	0	0
Net loss for the three months ended September 30, 2023	(1,355,388)	$ 0	$ 0	0	(1,355,388)	0
Balance, shares at Sep. 30, 2023		25,000	1,015,348
Balance, amount at Sep. 30, 2023	27,570,996	$ 25	$ 1,016	52,126,518	(24,556,563)	0
Balance, shares at Jun. 30, 2024		25,000	1,045,429
Balance, amount at Jun. 30, 2024	6,515,901	$ 25	$ 1,045	53,374,444	(46,859,613)	0
Stock based compensation	141,298	0	0	141,298	0	0
Net loss for the three months ended September 30, 2023	(1,625,577)	$ 0	$ 0	0	(1,625,577)	0
Balance, shares at Sep. 30, 2024		25,000	1,045,429
Balance, amount at Sep. 30, 2024	$ 5,031,622	$ 25	$ 1,045	$ 53,515,742	$ (48,485,190)	$ 0

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED) - USD ($)	3 Months Ended
	Sep. 30, 2024	Sep. 30, 2023
Cash flows from operating activities
Net loss from operations	$ (1,625,577)	$ (1,355,388)
Adjustments to reconcile net loss from continuing operations to net cash used in operating activities:
Depreciation and amortization	259,095	936,471
Amortization of loan costs	2,571	23,708
Amortization of consideration discount	0	363,412
Change in deferred tax asset	0	(472,367)
Stock based compensation	141,298	421,887
Changes in assets and liabilities, net of acquired amounts
Accounts receivable	(194,557)	(1,323,364)
Inventory	(204,863)	(1,856,684)
Prepaid expenses and other assets	170,455	306,369
Operating lease assets and liabilities, net	28,795	(63,022)
Accounts payable and accrued liabilities	(494,570)	925,927
Deferred revenue	(57,239)	19,819
Net cash used in operating activities - Continuing Operations	(1,974,592)	(2,073,232)
Net cash used in operating activities - Discontinued Operations	0	(1,718,972)
Net cash used in operating activities	(1,974,592)	(3,792,204)
Cash flows from investing activities
Proceeds from the sale of the building, net	4,005,516	0
Proceeds from the sale of E-core	2,000,000	0
Proceeds from the sale of Interactive Offers, net of liabilities paid	0	940,000
Acquisition of Cygnet Online LLC, net	0	(500,000)
Acquisition of property and equipment	(167,410)	(294,676)
Net cash provided by investing activities - Continuing Operations	5,838,106	145,324
Net cash provided by investing activities	5,838,106	145,324
Cash flows from financing activities
Payment on acquisition notes payable	0	(265,569)
Proceeds from related party advance	(100,000)	0
Proceeds on note payable on building	2,634,538	60,373
Net cash used in financing activities - Continuing Operations	(2,734,538)	(325,942)
Net cash used in financing activities	(2,734,538)	(325,942)
Net increase (decrease) in cash - Continuing Operations	1,128,976	(2,253,850)
Net decrease in cash - Discontinued Operations	0	(1,718,972)
Cash, beginning of period	661,415	4,492,291
Cash, end of period	1,790,391	519,469
Supplemental Cash Flow Disclosures
Interest paid	84,362	94,860
Income tax paid	0	0
Non-cash Investing and Financing Activities
Issuance of common stock for acquisition of Cygnet	0	162,727
Issuance of debt for acquisition of Cygnet	0	300,000
Bloomios non-cash payment of receivables, net	$ 0	$ 845,443

Background Information

3 Months Ended

Sep. 30, 2024

Background Information

Background Information

Note 1. Background Information

☐	HAVZ, LLC, d/b/a/ Steam Wholesale, a California limited liability company
☐	Gummy Labs, LLC, a Delaware limited liability company
☐	MW Products, Inc., a Nevada corporation
☐	Upexi Holding, LLC, a Delaware limited liability company
	o	Upexi Pet Products, LLC, a Delaware limited liability company
☐	Upexi Enterprise, LLC, a Delaware limited liability company
	o	Upexi Distribution LLC, a Delaware limited liability company
	o	Upexi Distribution Management LLC, a Delaware limited liability company
	o	Upexi Property & Assets, LLC, a Delaware limited liability company
		■	Upexi 17129 Florida, LLC, a Delaware limited liability company
☐	Cygnet Online, LLC (“Cygnet”), a Delaware limited liability company (100% owned as of September 1, 2023)

The following subsidiaries had no activity during the three months ended September 30, 2024 and 2023:

	☐	Upexi CP, LLC, a Delaware limited liability company
	☐	Upexi CP / Canada Inc., a Canadian corporation
	☐	Prax Products, LLC, a Florida limited liability company
	☐	Upexi Development and Marketing, LLC., a Delaware limited liability company
	☐	Trunano Labs, Inc., a Nevada corporation

The following subsidiaries were divested during the year ended June 30, 2024 and all activity for the three months ended September 30, 2023 was classified as discontinued operations:

	☐	VitaMedica, Inc. a Nevada corporation
	☐	E-Core Technology, Inc. a Florida corporation
	☐	Interactive Offers, LLC, a Delaware limited liability company

In addition, the Company has six wholly owned subsidiaries that had no activity during the three months ended September 30, 2023. All of the entities were dissolved or cancelled as of June 30, 2024.

	·	Steam Distribution, LLC, a California limited liability company
	·	One Hit Wonder, Inc., a California corporation
	·	One Hit Wonder Holdings, LLC, a California limited liability company
	·	Vape Estate, Inc., a Nevada Corporation
	·	SWCH, LLC, a Delaware limited liability company
	·	Cresco Management, LLC, a California limited liability company

Our products are distributed in the United States of America and internationally through multiple entities and managed through our locations in Florida.

Lucky Tail operates from our Tampa, Florida warehouse with sales and marketing driven by on-site and remote teams that operate the Amazon sales strategy and daily business operations.

Upexi Distribution operates from our Tampa, Florida warehouse providing warehousing, distribution and other services in support of our product sales.

Significant Accounting Policies

3 Months Ended

Sep. 30, 2024

Significant Accounting Policies

Significant Accounting Policies

Note 2. Significant Accounting Policies

The significant accounting policies followed are:

The Company performed its annual test as of June 30, 2024 and 2023, respectively.

Shipping and handling fees billed to customers are included in revenue. Shipping and handling fees associated with inbound freight, are generally included in cost of revenue.

Our business is subject to contingencies related to customer orders, including:

Right of Return:

Warranties:

Conditions of Acceptance:

Sales of our consumable products and pet products, generally do not have customer acceptance terms.

Contract Assets

The following table discloses disaggregated revenue:

	September 30, 2024		September 30, 2023
Primary geographical markets

United States of America	$	4,280,593	$	8,162,728
Other		75,922		111,962
	$	4,356,515	$	8,274,690
Total

Product source

Internally manufactured	$	2,166,341	$	3,076,342
Contract manufactured		578,316		802,503
Purchased as finished good		1,611,858		4,395,845

Total	$	4,356,515	$	8,274,690

The following table discloses the deferred revenue:

September 30,

2024

June 30,

2024

Deferred revenue

178,016

235,255

	·	Level 1 - Unadjusted quoted prices in active markets that are accessible at the measurement date for identical, unrestricted assets or liabilities.

	·	Level 2 - Inputs other than quoted prices included within Level 1 that are observable for the asset or liability, either directly or indirectly, including quoted prices for similar assets or liabilities in active markets; quoted prices for identical or similar assets or liabilities in markets that are not active; inputs other than quoted prices that are observable for the asset or liability (e.g. interest rates); and inputs that are derived principally from or corroborated by observable market data by correlation or other means.

	·	Level 3 - Inputs that are both significant to the fair value measurement and unobservable.

The effect on deferred tax assets and liabilities of a change in tax rates is recognized in the results of operations in the period that includes the enactment date.

Reverse Stock Split

Inventory

3 Months Ended

Sep. 30, 2024

Inventory

Inventory

Note 3. Inventory

Inventory consisted of the following:

	September 30, 2024		June 30, 2024
Raw materials	$	497,160	$	465,535
Finished goods		1,139,259		966,021
	$	1,636,419	$	1,431,556

Property and Equipment

3 Months Ended

Sep. 30, 2024

Property and Equipment

Property and Equipment

Note 4. Property and Equipment

Property and equipment consist of the following:

	September 30, 2024			June 30, 2024
Furniture and fixtures	$	127,029		$	127,050
Computer equipment		98,735			112,397
Internal use software		570,645			570,645
Manufacturing equipment		2,054,928			1,927,974
Leasehold improvements		814,157			767,418
Vehicles		89,359			89,359
Property and equipment, gross		3,754,853			7,600,360
Less accumulated depreciation		(1,416,654	)		(1,268,288	)
	$	2,338,199		$	2,356,556

Depreciation expense for the three months ended September 30, 2024, and 2023 was $239,905 and $194,497, respectively.

Intangible Assets

3 Months Ended

Sep. 30, 2024

Intangible Assets

Intangible Assets

Note 5. Intangible Assets

Intangible assets as of September 30, 2024:

	Estimated Life	Cost		Accumulated Amortization		Net Book Value
Customer relationships	4 years	$	1,834,692	$	1,834,692	$	-
Trade name	5 years		383,792		163,111		220,681

Online sales channels	2 years		1,800,000		1,800,000		-
Vender relationships	5 years		6,000,000		6,000,000		-

		$	10,018,484	$	9,797,803	$	220,681

For the three months ended September 30, 2024 and 2023, the Company amortized approximately $19,190 and $1,186,800.

Intangible assets as of June 30, 2024:

	Estimated Life	Cost		Accumulated Amortization		Net Book Value
Customer relationships	4 years	$	1,834,692	$	1,834,692	$	-
Trade name	5 years		383,792		143,921		239,871
Online sales channels	2 years		1,800,000		1,800,000		-
Vender relationships	5 years		6,000,000		6,000,000		-

		$	10,018,484	$	9,778,613	$	239,871

Future amortization of intangible assets at September 30, 2024 are as follows:

June 30, 2025	$	57,568
June 30, 2026		76,758
June 30, 2027		76,758
June 30, 2028		9,597
	$	220,681

Prepaid Expense and Other Current Assets

3 Months Ended

Sep. 30, 2024

Prepaid Expense and Other Current Assets

Prepaid Expense and Other Current Assets

Note 6. Prepaid Expense and Other Current Assets

Prepaid and other receivables consist of the following:

	September 30, 2024		June 30, 2024
Insurance	$	98,764	$	116,074
Prepayment to vendors		208,869		203,556
Deposits on services		21,512		25,550
Prepaid monthly rent		38,452		60,041
Subscriptions and services being amortized over the service period		16,000		32,500

Stock issued for prepaid interest on convertible note payable		7,213		64,320

Other receivables		-		147

Total	$	390,810	$	502,188

All prepaid expenses will be expensed during the following 12 months.

Operating Leases

3 Months Ended

Sep. 30, 2024

Operating Leases

Operating Leases

Note 7. Operating Leases

2025	$	853,420
2026		770,004
2027		507,343
2028		486,733
2029		221,715
Total undiscounted future minimum lease payments		2,839,215
Less: Imputed interest		(214,900	)
		2,624,315
Less: current portion		(781,810	)
Present value of operating lease obligation	$	1,842,505

The liability for the Cygnet lease is included in the undiscounted future minimum lease payments for 2025. The Company continues to work with the lessor to resolve the disputed lease payments.

The Company’s weighted average remaining lease term and weighted average discount rate for operating leases as of September 30, 2024 are:

Weighted average remaining lease term		45 Months
Weighted average incremental borrowing rate			5.0	%

The Company’s weighted average remaining lease term and weighted average discount rate for operating leases as of September 30, 2023 are:

Weighted average remaining lease term		44 Months
Weighted average incremental borrowing rate			5.0	%

	September 30, 2024		September 30, 2023
Finance lease expense:
Amortization of ROU assets	$	185,148	$	170,970
Interest expense		28,853		26,347
Operating lease cost		3,784		4,803
Short-term lease expense		-		174,212
Variable lease expense		51,835		29,084
Total lease cost	$	269,621	$	405,416

Accrued Liabilities and Acquisition Payable

3 Months Ended

Sep. 30, 2024

Accrued Liabilities and Acquisition Payable

Accrued Liabilities and Acquisition Payable

Note 8. Accrued Liabilities

Accrued liabilities consisted of the following:

	September 30, 2024		June 30, 2024
Accrued professional fees		169,222		312,500
Accrued sales tax		25,394		28,539
Other accrued liabilities		111,483		395,368
	$	306,099	$	736,407

Acquisition Payable consists of the following:

September 30,

2024

June 30,

2024

Payments related to the acquisition of Cygnet

413,152

Convertible Promissory Notes and Notes Payable

3 Months Ended

Sep. 30, 2024

Convertible Promissory Notes and Notes Payable

Convertible Promissory Notes and Notes Payable

Note 9. Convertible Promissory Notes and Notes Payable

Convertible promissory notes and notes payable outstanding as of September 30, 2024 and June 30, 2024 are summarized below:

	Maturity	September 30,		June 30,
	Date	2024		2024
Convertible Notes:
Promissory Note, 21- month term, as amended, 18.11% interest payable with common stock and subordinate to the Convertible Notes. This note was amended as of November 15, 2023, extending the note to June 1, 2026 and adjusted the interest rate to 12%, paid in cash monthly.	June 1, 2026	$	1,550,000	$	1,550,000
Less current portion of notes payable			387,500		-
Notes payable, net of current portion		$	1,162,500	$	1,550,000

Notes payable, Cygnet subsidiary:
SBA note payable, 30-year term note, 6% interest rate and collateralized with all assets of the Company	October 6, 2021		3,761,376		3,761,376
Inventory consignment note, 60 monthly payments, with first payment due June 30, 2022, 3.5% interest rate and no security interest in the assets of the business	June 30, 2027		1,000,290		1,002,221
GF Note, 6 annual payments, with first payment due December 31, 2022, 3.5% interest rate and no security interest in the assets of the business	November 7, 2026		685,899		683,968
Total		$	5,447,565	$	5,447,565

Notes payable, Cygnet subsidiary, current			5,447,565		5,447,565

Notes payable, Cygnet subsidiary, net of current		$	-	$	-

Notes Payable on Building for sale:
Mortgage Loan, 10-year term note, 4.8% interest, collateralized by land and warehouse building	September 26, 2032	$	-	$	2,634,538

Note Payable:
Promissory Note, 21-month term note, 10% cash interest and subordinate to the Convertible Notes. This note was amended as of November 15, 2023, extending the note to June 1, 2026 and adjusted the interest rate to 12%, paid in cash monthly.	June 1, 2026		560,000		560,000

Notes payable, current			140,000		-
Discount on notes payable, current			-		-
Notes payable, current net of discount		$	140,000	$	-

Notes payable, long-term			420,000		560,000
Discount on notes payable, long-term			-		(2,571	)
Notes payable, long-term, net		$	420,000	$	557,429

Related Notes Payable:
Marshall Loan, 2-year term note, 12% cash interest, 3.5% PIK interest and subordinate to the Convertible Notes. November of 2023 extended to June 1, 2026 and interest was adjusted to 12% cash interest, paid monthly	June 1, 2026	$	500,000	$	500,000

Discount on related party note payable, current			125,000		-
Notes payable, current, net of discount		$	-	$	-

Discount on related party note payable, long term			-		-
Notes payable, long term, net		$	375,000	$	500,000

Total convertible notes payable, acquisition notes payable, notes payable and related party note payable		$	8,057,565	$	10,689,532

Future payments on notes payable are as follows:

For the three months ended September 30:
	Note Payable		Related Party Note Payable		Convertible Notes		Cygnet Subsidiary Notes Payable		Total
12-months	$	140,000	$	125,000	$	387,500	$	5,447,565	$	6,100,065
1-year		420,000		375,000		1,162,500		-		1,957,000
		560,000		500,000		1,550,000		5,447,565		8,057,565
Note original discount		-		-		-		-		-
	$	560,000	$	500,000	$	1,550,000	$	5,447,565	$	8,057,565

Related Party Transactions

3 Months Ended

Sep. 30, 2024

Related Party Transactions

Related Party Transactions

Note 10. Related Party Transactions

On April 1, 2024, the Company entered into a lease agreement with MFA 2510 Merchant LLC, which is owned by our CEO, Allan Marshall. The lease is for approximately 10,000 square feet of warehouse and office space, located in Odessa, Florida for $20,060 per month on a triple net basis. The initial term of the lease is five years. The Company spent $611,768 in leasehold improvements to prepare the facility for product manufacturing, which will be amortized over the five year lease term. At June 30, 2024 there was $100,004 accrued for the deposit, 3 months’ rent, and 3 months estimated expenses, this was paid in July 2024 and is now kept current. Product manufacturing was at full capacity and fully moved from the Nevada facility as of August 1, 2024.

The above related party transactions are not necessarily indicative of the amounts and terms that would have been incurred had comparable transactions been entered into with independent parties.

Equity Transactions

3 Months Ended

Sep. 30, 2024

Equity Transactions

Equity Transactions

Note 11. Equity Transactions

Convertible Preferred Stock

Common Stock

On January 18, 2024, the Company issued 25,081 shares of common stock as repayment of $500,000 of the Company’s long-term debt. The shares were valued at $500,000 or 19.94 per common share.

On March 18, 2024, the Company issued 5,000 shares of common stock as an incentive-restricted stock grant to certain employees. The shares were valued at $85,000 or $17 per common share.

Stock Based Compensation

3 Months Ended

Sep. 30, 2024

Stock Based Compensation

Stock Based Compensation

Note 12. Stock Based Compensation

The following table reflects the continuity of stock options for the three months ended September 30, 2024 and 2023:

A summary of stock option activity for the three months ended September 30, 2024 is as follows:

			Weighted		Average
			Average		Remaining		Aggregated
	Options		Exercise		Contractual		Intrinsic
	Outstanding		Price		Life (Years)		Value
Outstanding at June 30, 2024		217,490	$	57.40		5.83	$	0.00
Exercised		-		-		-		-
Forfeited		-		-		-		-
Granted		-		-		-		-
Options outstanding at September 30, 2024		217,490	$	57.40		5.57		0.00
Options exercisable at September 30, 2024 (vested)		197,610	$	58.10		5.59	$	0.00

A summary of stock option activity for the three months ended September 30, 2023 is as follows:

				Weighted		Average
				Average		Remaining		Aggregated
	Options			Exercise		Contractual		Intrinsic
	Outstanding			Price		Life (Years)		Value
Outstanding at June 30, 2023		241,964		$	66.20		6.23	$	1,342,280
Exercised		-			-		-		-
Forfeited		(18,900	)	$	86.80		3.78		-
Granted		-			-		-		-
Options outstanding at September 30, 2023		223,064		$	63.40		6.30		372,856
Options exercisable at September 30, 2023 (vested)		204,989		$	60.60		6.49	$	372,856

There were no stock options granted during the three months ended September 30, 2024 or 2023.

There were 213,214 shares available for issuance as of September 30, 2024, under the 2019 Plan as amended.

Income Taxes

3 Months Ended

Sep. 30, 2024

Income Taxes

Income Taxes

Note 13. Income Taxes

Risks and Uncertainties

3 Months Ended

Sep. 30, 2024

Risks and Uncertainties

Risks and Uncertainties

Note 14. Risks and Uncertainties

Discontinued Operations Sale of Interactive Offers

3 Months Ended

Sep. 30, 2024

Discontinued Operations Sale of Interactive Offers

Discontinued Operations - Sale of Interactive Offers

Note 15. Discontinued Operations – Sale of Interactive Offers

Summary of discontinued operations:

	Three months ended September 30, 2023
Discontinued Operations
Revenue	$	158,147
Cost of sales	$	11,982
Sales, general and administrative expenses	$	339,205
Depreciation and amortization	$	-
Income (loss) from discontinued operations	$	(193,040	)
Accounts receivable net of allowance for doubtful accounts	$	-
Fixed assets, net of accumulated depreciation	$	-
Total assets	$	-
Total liabilities	$	-

Discontinued Operations - Sale of VitaMedica

3 Months Ended

Sep. 30, 2024

Discontinued Operations - Sale of VitaMedica

Discontinued Operations - Sale of VitaMedica

Note 16. Discontinued Operations – Sale of VitaMedica

Summary of discontinued operations:

	Three months ended September 30, 2023
Discontinued Operations
Revenue	$	1,980,396
Cost of sales	$	365,384
Sales, general and administrative expenses	$	1,412,774
Depreciation and amortization	$	132,558
Other expenses	$	274
Income (loss) from discontinued operations	$	69,406
Accounts receivable net of allowance for doubtful accounts	$	306,550
Fixed assets, net of accumulated depreciation	$	77,006
Total assets	$	4,935,215
Total liabilities	$	507,807

Discontinued Operations - Sale of E-Core

3 Months Ended

Sep. 30, 2024

Discontinued Operations - Sale of E-Core

Discontinued Operations - Sale of E-Core

Note 17. Discontinued Operations – Sale of E-Core

E-Core, Technology Inc. and its subsidiaries

Summary of discontinued operations:

	Three months ended September 30, 2023
Discontinued Operations
Revenue	$	17,092,372
Cost of sales	$	15,425,799
Sales, general and administrative expenses	$	1,005,697
Depreciation and amortization	$	403,875
Other expenses	$	32,650
Income from discontinued operations	$	224,351
Accounts receivable net of allowance for doubtful accounts	$	6,683,194
Fixed assets, net of accumulated depreciation	$	-
Total assets	$	21,924,064
Total liabilities	$	2,701,212

Significant Accounting Policies (Policies)

3 Months Ended

Sep. 30, 2024

Significant Accounting Policies

Use of Estimates

Cash and Cash Equivalents

Accounts Receivable

Inventory

Property and Equipment

Business Combinations

Goodwill

The Company performed its annual test as of June 30, 2024 and 2023, respectively.

Revenue Recognition

Shipping and handling fees billed to customers are included in revenue. Shipping and handling fees associated with inbound freight, are generally included in cost of revenue.

Our business is subject to contingencies related to customer orders, including:

Right of Return:

Warranties:

Conditions of Acceptance:

Sales of our consumable products and pet products, generally do not have customer acceptance terms.

Contract Assets

The following table discloses disaggregated revenue:

	September 30, 2024		September 30, 2023
Primary geographical markets

United States of America	$	4,280,593	$	8,162,728
Other		75,922		111,962
	$	4,356,515	$	8,274,690
Total

Product source

Internally manufactured	$	2,166,341	$	3,076,342
Contract manufactured		578,316		802,503
Purchased as finished good		1,611,858		4,395,845

Total	$	4,356,515	$	8,274,690

The following table discloses the deferred revenue:

September 30,

2024

June 30,

2024

Deferred revenue

178,016

235,255

Impairment of Long-lived Assets

Advertising

Stock Based Compensation

Non-employee Stock-based Payments

Fair Value Measurements

	·	Level 1 - Unadjusted quoted prices in active markets that are accessible at the measurement date for identical, unrestricted assets or liabilities.

	·	Level 2 - Inputs other than quoted prices included within Level 1 that are observable for the asset or liability, either directly or indirectly, including quoted prices for similar assets or liabilities in active markets; quoted prices for identical or similar assets or liabilities in markets that are not active; inputs other than quoted prices that are observable for the asset or liability (e.g. interest rates); and inputs that are derived principally from or corroborated by observable market data by correlation or other means.

	·	Level 3 - Inputs that are both significant to the fair value measurement and unobservable.

Leases

Income Taxes

The effect on deferred tax assets and liabilities of a change in tax rates is recognized in the results of operations in the period that includes the enactment date.

Reverse Stock Split

Deferred Revenue

Convertible Debt and Securities

Non-controlling Interests in Consolidated financial statements

Reclassifications

Basis of Presentation and Principles of Consolidation

Recent Accounting Pronouncements

Significant Accounting Policies (Table)

3 Months Ended

Sep. 30, 2024

Significant Accounting Policies

Schedule of deferred revenue

September 30,

2024

June 30,

2024

Deferred revenue

178,016

235,255

Schedule of Earnings (loss) per Share

	September 30, 2024		September 30, 2023
Primary geographical markets

United States of America	$	4,280,593	$	8,162,728
Other		75,922		111,962
	$	4,356,515	$	8,274,690
Total

Product source

Internally manufactured	$	2,166,341	$	3,076,342
Contract manufactured		578,316		802,503
Purchased as finished good		1,611,858		4,395,845

Total	$	4,356,515	$	8,274,690

Inventory (Tables)

3 Months Ended

Sep. 30, 2024

Inventory

Schedule of inventory

	September 30, 2024		June 30, 2024
Raw materials	$	497,160	$	465,535
Finished goods		1,139,259		966,021
	$	1,636,419	$	1,431,556

Property and Equipment (Tables)

3 Months Ended

Sep. 30, 2024

Property and Equipment

Schedule of property and equipment

	September 30, 2024			June 30, 2024
Furniture and fixtures	$	127,029		$	127,050
Computer equipment		98,735			112,397
Internal use software		570,645			570,645
Manufacturing equipment		2,054,928			1,927,974
Leasehold improvements		814,157			767,418
Vehicles		89,359			89,359
Property and equipment, gross		3,754,853			7,600,360
Less accumulated depreciation		(1,416,654	)		(1,268,288	)
	$	2,338,199		$	2,356,556

Intangible Assets (Tables)

3 Months Ended

Sep. 30, 2024

Intangible Assets

Schedule of intangible assets

	Estimated Life	Cost		Accumulated Amortization		Net Book Value
Customer relationships	4 years	$	1,834,692	$	1,834,692	$	-
Trade name	5 years		383,792		163,111		220,681

Online sales channels	2 years		1,800,000		1,800,000		-
Vender relationships	5 years		6,000,000		6,000,000		-

		$	10,018,484	$	9,797,803	$	220,681

	Estimated Life	Cost		Accumulated Amortization		Net Book Value
Customer relationships	4 years	$	1,834,692	$	1,834,692	$	-
Trade name	5 years		383,792		143,921		239,871
Online sales channels	2 years		1,800,000		1,800,000		-
Vender relationships	5 years		6,000,000		6,000,000		-

		$	10,018,484	$	9,778,613	$	239,871

Schedule of future amortization of intangible assets

June 30, 2025	$	57,568
June 30, 2026		76,758
June 30, 2027		76,758
June 30, 2028		9,597
	$	220,681

Prepaid Expense and Other Current Assets (Tables)

3 Months Ended

Sep. 30, 2024

Prepaid Expense and Other Current Assets

Schedule of prepaid expense and other current assets

	September 30, 2024		June 30, 2024
Insurance	$	98,764	$	116,074
Prepayment to vendors		208,869		203,556
Deposits on services		21,512		25,550
Prepaid monthly rent		38,452		60,041
Subscriptions and services being amortized over the service period		16,000		32,500

Stock issued for prepaid interest on convertible note payable		7,213		64,320

Other receivables		-		147

Total	$	390,810	$	502,188

Operating Leases (Tables)

3 Months Ended

Sep. 30, 2024

Operating Leases

Schedule of undiscounted future minimum lease payments

2025	$	853,420
2026		770,004
2027		507,343
2028		486,733
2029		221,715
Total undiscounted future minimum lease payments		2,839,215
Less: Imputed interest		(214,900	)
		2,624,315
Less: current portion		(781,810	)
Present value of operating lease obligation	$	1,842,505

Schedule of weighted average lease term and weighted average discount rate

Weighted average remaining lease term		45 Months
Weighted average incremental borrowing rate			5.0	%

Weighted average remaining lease term		44 Months
Weighted average incremental borrowing rate			5.0	%

Schedule of components of lease expenses

	September 30, 2024		September 30, 2023
Finance lease expense:
Amortization of ROU assets	$	185,148	$	170,970
Interest expense		28,853		26,347
Operating lease cost		3,784		4,803
Short-term lease expense		-		174,212
Variable lease expense		51,835		29,084
Total lease cost	$	269,621	$	405,416

Accrued Liabilities and Acquisition Payable (Tables)

3 Months Ended

Sep. 30, 2024

Accrued Liabilities and Acquisition Payable

Schedule of accrued liabilities

	September 30, 2024		June 30, 2024
Accrued professional fees		169,222		312,500
Accrued sales tax		25,394		28,539
Other accrued liabilities		111,483		395,368
	$	306,099	$	736,407

Schedule of acquisition payable

September 30,

2024

June 30,

2024

Payments related to the acquisition of Cygnet

413,152

Convertible Promissory Notes and Notes Payable (Tables)

3 Months Ended

Sep. 30, 2024

Convertible Promissory Notes and Notes Payable

Schedule of convertible promissory notes and notes payable

	Maturity	September 30,		June 30,
	Date	2024		2024
Convertible Notes:
Promissory Note, 21- month term, as amended, 18.11% interest payable with common stock and subordinate to the Convertible Notes. This note was amended as of November 15, 2023, extending the note to June 1, 2026 and adjusted the interest rate to 12%, paid in cash monthly.	June 1, 2026	$	1,550,000	$	1,550,000
Less current portion of notes payable			387,500		-
Notes payable, net of current portion		$	1,162,500	$	1,550,000

Notes payable, Cygnet subsidiary:
SBA note payable, 30-year term note, 6% interest rate and collateralized with all assets of the Company	October 6, 2021		3,761,376		3,761,376
Inventory consignment note, 60 monthly payments, with first payment due June 30, 2022, 3.5% interest rate and no security interest in the assets of the business	June 30, 2027		1,000,290		1,002,221
GF Note, 6 annual payments, with first payment due December 31, 2022, 3.5% interest rate and no security interest in the assets of the business	November 7, 2026		685,899		683,968
Total		$	5,447,565	$	5,447,565

Notes payable, Cygnet subsidiary, current			5,447,565		5,447,565

Notes payable, Cygnet subsidiary, net of current		$	-	$	-

Notes Payable on Building for sale:
Mortgage Loan, 10-year term note, 4.8% interest, collateralized by land and warehouse building	September 26, 2032	$	-	$	2,634,538

Note Payable:
Promissory Note, 21-month term note, 10% cash interest and subordinate to the Convertible Notes. This note was amended as of November 15, 2023, extending the note to June 1, 2026 and adjusted the interest rate to 12%, paid in cash monthly.	June 1, 2026		560,000		560,000

Notes payable, current			140,000		-
Discount on notes payable, current			-		-
Notes payable, current net of discount		$	140,000	$	-

Notes payable, long-term			420,000		560,000
Discount on notes payable, long-term			-		(2,571	)
Notes payable, long-term, net		$	420,000	$	557,429

Related Notes Payable:
Marshall Loan, 2-year term note, 12% cash interest, 3.5% PIK interest and subordinate to the Convertible Notes. November of 2023 extended to June 1, 2026 and interest was adjusted to 12% cash interest, paid monthly	June 1, 2026	$	500,000	$	500,000

Discount on related party note payable, current			125,000		-
Notes payable, current, net of discount		$	-	$	-

Discount on related party note payable, long term			-		-
Notes payable, long term, net		$	375,000	$	500,000

Total convertible notes payable, acquisition notes payable, notes payable and related party note payable		$	8,057,565	$	10,689,532

Schedule of future payments on notes payable

For the three months ended September 30:
	Note Payable		Related Party Note Payable		Convertible Notes		Cygnet Subsidiary Notes Payable		Total
12-months	$	140,000	$	125,000	$	387,500	$	5,447,565	$	6,100,065
1-year		420,000		375,000		1,162,500		-		1,957,000
		560,000		500,000		1,550,000		5,447,565		8,057,565
Note original discount		-		-		-		-		-
	$	560,000	$	500,000	$	1,550,000	$	5,447,565	$	8,057,565

Stock Based Compensation (Tables)

3 Months Ended

Sep. 30, 2024

Stock Based Compensation

Schedule of stock option activity

			Weighted		Average
			Average		Remaining		Aggregated
	Options		Exercise		Contractual		Intrinsic
	Outstanding		Price		Life (Years)		Value
Outstanding at June 30, 2024		217,490	$	57.40		5.83	$	0.00
Exercised		-		-		-		-
Forfeited		-		-		-		-
Granted		-		-		-		-
Options outstanding at September 30, 2024		217,490	$	57.40		5.57		0.00
Options exercisable at September 30, 2024 (vested)		197,610	$	58.10		5.59	$	0.00

				Weighted		Average
				Average		Remaining		Aggregated
	Options			Exercise		Contractual		Intrinsic
	Outstanding			Price		Life (Years)		Value
Outstanding at June 30, 2023		241,964		$	66.20		6.23	$	1,342,280
Exercised		-			-		-		-
Forfeited		(18,900	)	$	86.80		3.78		-
Granted		-			-		-		-
Options outstanding at September 30, 2023		223,064		$	63.40		6.30		372,856
Options exercisable at September 30, 2023 (vested)		204,989		$	60.60		6.49	$	372,856

Discontinued Operations - Sale of Interactive Offers (Tables)

3 Months Ended

Sep. 30, 2024

Discontinued Operations Sale of Interactive Offers

Schedule of Discontinued Operations - Sale of Interactive Offers

	Three months ended September 30, 2023
Discontinued Operations
Revenue	$	158,147
Cost of sales	$	11,982
Sales, general and administrative expenses	$	339,205
Depreciation and amortization	$	-
Income (loss) from discontinued operations	$	(193,040	)
Accounts receivable net of allowance for doubtful accounts	$	-
Fixed assets, net of accumulated depreciation	$	-
Total assets	$	-
Total liabilities	$	-

Discontinued Operations - Sale of VitaMedica (Tables)

3 Months Ended

Sep. 30, 2024

Discontinued Operations - Sale of VitaMedica

Schedule of Discontinued Operations - Sale of VitaMedica

	Three months ended September 30, 2023
Discontinued Operations
Revenue	$	1,980,396
Cost of sales	$	365,384
Sales, general and administrative expenses	$	1,412,774
Depreciation and amortization	$	132,558
Other expenses	$	274
Income (loss) from discontinued operations	$	69,406
Accounts receivable net of allowance for doubtful accounts	$	306,550
Fixed assets, net of accumulated depreciation	$	77,006
Total assets	$	4,935,215
Total liabilities	$	507,807

Discontinued Operations - Sale of E-Core (Tables)

3 Months Ended

Sep. 30, 2024

Discontinued Operations - Sale of E-Core

Schedule of Discontinued Operations - Sale of E-Core

	Three months ended September 30, 2023
Discontinued Operations
Revenue	$	17,092,372
Cost of sales	$	15,425,799
Sales, general and administrative expenses	$	1,005,697
Depreciation and amortization	$	403,875
Other expenses	$	32,650
Income from discontinued operations	$	224,351
Accounts receivable net of allowance for doubtful accounts	$	6,683,194
Fixed assets, net of accumulated depreciation	$	-
Total assets	$	21,924,064
Total liabilities	$	2,701,212

Significant Accounting Policies (Details) - USD ($)	Sep. 30, 2024	Jun. 30, 2024
Significant Accounting Policies
Deferred revenue	$ 178,016	$ 235,255

Significant Accounting Policies (Details 1) - USD ($)	Sep. 30, 2024	Sep. 30, 2023
Disaggregated revenue from Primary geographical markets	$ 4,356,515	$ 8,274,690
Total Disaggregated revenue	4,356,515	8,274,690
Revenue from Primary geographical markets United States of America	4,280,593	8,162,728
Revenue from Primary geographical markets Other	75,922	111,962
Internally Manufactured [Member]
Disaggregated revenue from Primary geographical markets	2,166,341	3,076,342
Contract Manufactured [Member]
Disaggregated revenue from Primary geographical markets	578,316	802,503
Purchased As Finished Good [Member]
Disaggregated revenue from Primary geographical markets	$ 1,611,858	$ 4,395,845

Significant Accounting Policies (Details Narrative) - USD ($)	3 Months Ended
	Sep. 30, 2024	Sep. 30, 2023	Jun. 30, 2024	Jun. 30, 2023
Allowance for doubtful accounts	$ 61,750		$ 61,750
Inventory reserves	605,470	$ 65,994	605,994
Raw materials	497,160	465,535	465,535
Finished goods inventory	$ 1,139,259	966,021	966,021
Lease term	5 years
Impairment goodwill	$ 3,594,745	2,889,158
Deferred revenue	178,016		235,255
Advertising costs	194,774	287,146
Valuation allowance	6,535,000		6,100,000
Common Stock to Additional Paid-in-Capital	$ 19,860
Additional issuance shares	38
Additional issuance shares of common stock	202,183
Accounts receivable net	$ 801,452	$ 2,605,958	$ 606,885	$ 1,125,394
Revenue	$ 210,000
Minimum [Member]
Estimated useful lives	3 years
Maximum [Member]
Estimated useful lives	20 years

Inventory (Details) - USD ($)	Sep. 30, 2024	Jun. 30, 2024	Sep. 30, 2023
Inventory
Raw materials	$ 497,160	$ 465,535	$ 465,535
Finished goods	1,139,259	966,021	$ 966,021
Total inventory	$ 1,636,419	$ 1,431,556

Inventory (Details Narrative) - USD ($)	3 Months Ended
Inventory (Details Narrative) - USD ($)	Sep. 30, 2024	Sep. 30, 2023	Jun. 30, 2024
Inventory
Inventory reserves	$ 605,470		$ 605,470
Inventory write off	$ 42,370	$ 46,050

Property and Equipment (Details) - USD ($)	Sep. 30, 2024	Jun. 30, 2024
Property and equipment, gross	$ 3,754,853	$ 7,600,360
Less accumulated depreciation	(1,416,654)	(1,268,288)
Property and equipment	2,338,199	2,356,556
Furniture and Fixtures [Member]
Property and equipment, gross	127,029	127,050
Computer equipment [Member]
Property and equipment, gross	98,735	112,397
Internal use software [Member]
Property and equipment, gross	570,645	570,645
Manufacturing equipment [Member]
Property and equipment, gross	2,054,928	1,927,974
Leasehold improvements [Member]
Property and equipment, gross	814,157	767,418
Vehicles [Member]
Property and equipment, gross	$ 89,359	$ 89,359

Property and Equipment (Details Narrative) - USD ($)	3 Months Ended
Property and Equipment (Details Narrative) - USD ($)	Sep. 30, 2024	Sep. 30, 2023
Property and Equipment
Depreciation expense	$ 239,905	$ 194,497

Intangible Assets (Details) - USD ($)	3 Months Ended	12 Months Ended
Intangible Assets (Details) - USD ($)	Sep. 30, 2024	Jun. 30, 2024
Cost	$ 10,018,484	$ 10,018,484
Accumulated Amortization	9,797,803	9,778,613
Net Book Value	220,681	239,871
Customer Relationship [Member]
Cost	$ 1,834,692	$ 1,834,692
Estimated Life	4 years	4 years
Accumulated Amortization	$ 1,834,692	$ 1,834,692
Net Book Value	0	0
Trade Name [Member]
Cost	$ 383,792	$ 383,792
Estimated Life	5 years	5 years
Accumulated Amortization	$ 163,111	$ 143,921
Net Book Value	220,681	239,871
Online sales channels [Member]
Cost	$ 1,800,000	$ 1,800,000
Estimated Life	2 years	2 years
Accumulated Amortization	$ 1,800,000	$ 1,800,000
Net Book Value	0	0
Vender relationships [Member]
Cost	$ 6,000,000	$ 6,000,000
Estimated Life	5 years	5 years
Accumulated Amortization	$ 6,000,000	$ 6,000,000
Net Book Value	$ 0	$ 0

Intangible Assets (Details 1) - USD ($)	Sep. 30, 2024	Jun. 30, 2024
Intangible Assets
June 30, 2025	$ 57,568
June 30, 2026	76,758
June 30, 2027	76,758
June 30, 2028	9,597
Finite-Lived Intangible Assets, Net	$ 220,681	$ 239,871

Intangible Assets (Details Narrative) - USD ($)	3 Months Ended
Intangible Assets (Details Narrative) - USD ($)	Sep. 30, 2024	Sep. 30, 2023
Intangible Assets
Amortization of intangible assets	$ 19,190	$ 1,186,800

Prepaid Expense and Other Current Assets (Details) - USD ($)	Sep. 30, 2024	Jun. 30, 2024
Prepaid expenses and other assets	$ 390,810	$ 502,188
Insurance [Member]
Prepaid expenses and other assets	98,764	116,074
Prepayment to vendors [Member]
Prepaid expenses and other assets	208,869	203,556
Deposit on services [Member]
Prepaid expenses and other assets	21,512	25,550
Prepaid monthly rent [Member]
Prepaid expenses and other assets	38,452	60,041
Subscriptions and services being amortized over the service period [Member]
Prepaid expenses and other assets	16,000	32,500
Stock issued for prepaid interest on convertible note payable
Prepaid expenses and other assets	7,213	64,320
Other receivable [Member]
Prepaid expenses and other assets	$ 0	$ 147

Operating Leases (Details)	Sep. 30, 2024 USD ($)
Operating Leases
2025	$ 853,420
2026	770,004
2027	507,343
2028	486,733
2029	221,715
Total undiscounted future minimum lease payments	2,839,215
Less: Imputed interest	(214,900)
Accrued adverse lease obligation	2,624,315
Less: current portion	(781,810)
Present value of operating lease obligation	$ 1,842,505

Operating Leases (Details 1)	3 Months Ended
Operating Leases (Details 1)	Sep. 30, 2024	Sep. 30, 2023
Operating Leases
Weighted average remaining lease term	45 months	44 months
Weighted average incremental borrowing rate	5.00%	5.00%

Operating Leases (Details 2) - USD ($)	3 Months Ended
Operating Leases (Details 2) - USD ($)	Sep. 30, 2024	Sep. 30, 2023
Operating Leases
Amortization of ROU assets	$ 185,148	$ 170,970
Interest expense	28,853	26,347
Operating lease cost	3,784	4,803
Short-term lease expense	0	174,212
Variable lease expense	51,835	29,084
Total lease cost	$ 269,621	$ 405,416

Operating Leases (Details Narrative) - USD ($)			1 Months Ended	3 Months Ended
Operating Leases (Details Narrative) - USD ($)	Apr. 01, 2024	Mar. 15, 2023	Jul. 25, 2023	Sep. 30, 2024	Sep. 30, 2023
Minimum lease payments				$ 0	$ 32,850
Lease term description				Our lease terms may include one or more options to extend the lease terms, for periods from one year to 20 years
Lease expenses				$ 1,910	1,910
MFA 2510 Merchant LLC [Member]
Lease term description	the Company entered into a lease agreement with MFA 2510 Merchant LLC, which is owned by our CEO, Allan Marshall. The lease is for approximately 10,000 square feet of warehouse and office space, located in Odessa, Florida for $20,060 per month. The initial term of the lease is five years
Leasehold improvements expenses	$ 611,768
Lease expenses				79,944
Lease Contract [Member]
Lease term description		Company entered into a lease for approximately 20,400 square feet of warehouse and office space, located in Tampa, Florida, to be used as the Company’s distribution center
Lease expenses				100,756	83,439
Lease Contract One [Member]
Lease term description			the Company entered into a lease for approximately 5,700 square feet of office space, located in Tampa, Florida, to be used as the Company’s corporate headquarters
Lease expenses				$ 49,244
Nevada Facility [Member]
Ongoing operations expenses					195,000
Cygnet [Member]
Lease expiration				Oct. 08, 2026
Lease expenses				$ 0	$ 27,158
Lease impairment costs				$ 289,969

Accrued Liabilities and Acquisition Payable (Details) - USD ($)	Sep. 30, 2024	Jun. 30, 2024
Accrued Liabilities and Acquisition Payable
Accrued professional fees	$ 169,222	$ 312,500
Accrued sales tax	25,394	28,539
Other accrued liabilities	111,483	395,368
Total Accrued Liabilities	$ 306,099	$ 736,407

Accrued Liabilities and Acquisition Payable (Details 1) - USD ($)	Sep. 30, 2024	Jun. 30, 2024
Acquisition Payable	$ 0	$ 413,152
Cygnet [Member]
Acquisition Payable	$ 0	$ 413,152

Convertible Promissory Notes and Notes Payable (Details) - USD ($)	3 Months Ended
	Sep. 30, 2024	Jun. 30, 2024
Notes payable, Cygnet subsidiary, current	$ 5,447,565	$ 5,447,565
Notes payable, current	140,000	0
Note payable	420,000	557,429
Notes Payable [Member]
Notes payable, long-term, net	420,000	557,429
Notes payable, current	140,000	0
Discount on notes payable, current	0	0
Notes payable, current net of discount	140,000	0
Notes payable, long-term	420,000	560,000
Discount on notes payable, long-term	0	(2,571)
Related Party Notes Payable [Member]
Total convertible notes payable, acquisition notes payable, notes payable and related party note payable	8,057,565	10,689,532
Discount on related party notes payable, current	125,000	0
Notes payable, current, net of discount	0	0
Discount on related party notes payable, long-term	0	0
Notes payable, long-term, net	375,000	500,000
Promissory Note, 21- month term note [Member] \| Notes Payable [Member]
Note payable	$ 560,000	560,000
Maturity Date	Jun. 01, 2026
SBA Note Payable, 30-Year Term Note [Member] \| Notes Payable [Member]
Note payable	$ 3,761,376	3,761,376
Maturity Date	Oct. 06, 2021
Inventory Consignment Note, 60 Monthly Payments [Member] \| Notes Payable [Member]
Note payable	$ 1,000,290	1,002,221
Maturity Date	Jun. 30, 2027
GF Note, 6 annual payments [Member] \| Notes Payable [Member]
Note payable	$ 685,899	683,968
Maturity Date	Nov. 07, 2026
Mortgage Loan, 10-Year Term Note [Member] \| Notes Payable [Member]
Note payable	$ 0	2,634,538
Maturity Date	Sep. 26, 2032
Marshall Loan, 2- Year Term Note [Member] \| Related Party Notes Payable [Member]
Note payable	$ 500,000	500,000
Maturity Date	Jun. 01, 2026
Convertible Notes [Member]
Less current portion of notes payable	$ 387,500	0
Notes payable, net of current portion	1,162,500	1,550,000
Convertible Notes [Member] \| Promissory Note, 21- month term note [Member]
Note payable	$ 1,550,000	1,550,000
Maturity Date	Jun. 01, 2026
Cygnet [Member]
Notes payable, Cygnet subsidiary Total	$ 5,447,565	5,447,565
Notes payable, Cygnet subsidiary, current	5,447,565	5,447,565
Notes payable, Cygnet subsidiary, net of current	$ 0	$ 0

Convertible Promissory Notes and Notes Payable (Details 1)	Sep. 30, 2024 USD ($)
Cygnet Subsidiary Note Payable [Member]
12-months	$ 5,447,565
1-year	0
Future payments, notes payable	5,447,565
Note original discount and related fees and costs	0
Future payments on notes payable, net	5,447,565
Notes Payable [Member]
12-months	140,000
1-year	420,000
Future payments, notes payable	560,000
Note original discount and related fees and costs	0
Future payments on notes payable, net	560,000
Related Party Notes Payable [Member]
12-months	125,000
1-year	375,000
Future payments, notes payable	500,000
Note original discount and related fees and costs	0
Future payments on notes payable, net	500,000
Total Debt [Member]
12-months	6,100,065
1-year	1,957,000
Future payments, notes payable	8,057,565
Note original discount and related fees and costs	0
Future payments on notes payable, net	8,057,565
Convertible Notes [Member]
12-months	387,500
1-year	1,162,500
Future payments, notes payable	1,550,000
Note original discount and related fees and costs	0
Future payments on notes payable, net	$ 1,550,000

Convertible Promissory Notes and Notes Payable (Details Narrative) - USD ($)		1 Months Ended
	Jul. 08, 2024	Feb. 22, 2023	Oct. 19, 2022	Jun. 30, 2022	Jan. 18, 2024
Common stock per share					$ 19.94
Interest rate				8.50%
Promissory note Feb 22, 2023 [Member]
Promissory notes Principal amount		$ 560,000
Description of amendment to the promissory note		the Company executed an amendment to the promissory note with the investor, providing for the payment of interest only for 18 months at 12% per annum and thereafter the amortization of the note over a 12-month period, starting in June of 2025
Principal outstanding amount		$ 560,000
Common stock share purchase		6,250
Common stock per share		$ 22.00
Promissory note Feb 22, 2023 One [Member]
Promissory notes Principal amount		$ 2,150,000
Description of amendment to the promissory note		the Company executed an amendment to the promissory note with the investor, providing for the payment of interest only for 18 months at 12% per annum and thereafter the amortization of the note over a 12-month period, starting in June of 2025
Principal outstanding amount		$ 2,150,000
Common stock share purchase		25,000
Common stock per share		$ 22.00
Allan Marshall [Member]
Promissory notes Principal amount				$ 1,500,000
Description of amendment to the promissory note				the Company executed an amendment to the promissory note with Mr. Marshall, providing for the payment of interest only for 18 months at an interest rate of 12% per annum and thereafter the amortization of the note over a 12 month period, starting in June of 2025
Principal outstanding amount				$ 500,000
Common stock share purchase				18,750
Common stock per share				$ 22.00
Interest rate				8.50%
Interest rate pik				3.50%
VitaMedica Note [Member]
Total convertible common stock		$ 100,000		$ 1,000,000
Convertible Notes, 36-Month Term Notes [Member]
Sales of building	$ 4,300,000
Proceeds from notes			$ 2,780,200
Description of agreement			The Company received a forbearance agreement from the bank until June 30, 2024 to return to compliance of the debt service ratio of 1.25 to 1, until that time the Company will pay an interest rate of 10% instead of the contractual terms of 4.8
Holdback amount			$ 3,000,000

Related Party Transactions (Details Narrative)			1 Months Ended		3 Months Ended	12 Months Ended
Related Party Transactions (Details Narrative)	Jun. 13, 2024 USD ($)	Apr. 01, 2024 USD ($)	Nov. 15, 2023 $ / shares shares	Jun. 30, 2022 USD ($)	Sep. 30, 2024 USD ($)	Jun. 30, 2024 USD ($) ft²	Jan. 18, 2024 $ / shares
Common stock per share \| $ / shares							$ 19.94
Accrued expenses					$ 317,239	$ 736,407
Loan amount				$ 1,500,000
Interest rate				8.50%
Additional PIK				3.50%
Mr. Marshall [Member]
Description of amendment to the promissory note			the Company executed an amendment to the promissory note with Mr. Marshall, providing for the payment of interest only for 18 months at an interest rate of 12% per annum and thereafter, the amortization of the note over a 12-month period, starting in June of 2025
Common stock share purchase \| shares			18,750
Common stock per share \| $ / shares			$ 22.00
Principal amount used				$ 1,000,000
Principal outstanding amounts					500,000
Accrued interest					169,662
Lease Agreement [Member] \| MFA 2510 Merchant LLC [Member]
Leasehold improvements expenses		$ 611,768
Accrued expenses					100,004
Lease rent, per month						$ 20,060
Lease term						5 years
Warehouse and office space \| ft²						10,000
Stock Purchase Agreement [Member]
Purchase price for the stock	$ 100,000				$ 6,000,000

Equity Transactions (Details Narrative) - USD ($)		1 Months Ended			3 Months Ended
Equity Transactions (Details Narrative) - USD ($)	Oct. 03, 2024	Mar. 18, 2024	Jan. 18, 2024	Sep. 30, 2023	Sep. 30, 2024	Jun. 30, 2024
Common stock per share			$ 19.94
Common stock issued during period for value per share		$ 17
Reverse stock split	20 to 1
Common stock issued during period for employees, shares		5,000
Common stock issued during period for employees, value		$ 85,000
Common stock issued during period for repayment, shares			25,081
Common stock issued during period for repayment, value			$ 500,000
Total issued and outstanding common stock shares	1,040,886
Preferred stock, shares issued					25,000	25,000
Preferred stock, shares outstanding					25,000	25,000
Depository Trust Company [Member]
Additional common stock shares roundup	202,183
Convertible Preferred Stock [Member]
Preferred stock, shares issued					25,000
Preferred stock convertible into shares of common stock ratio					The preferred stock is convertible into the Company’s common stock at a ratio of 1.8 shares of preferred stock for a single share
Preferred stock, shares outstanding					25,000
Cygnet Online, LLC [Member]
Common stock issued during period for acquisition value				$ 162,727
Common stock per share				$ 36.12
Common stock issued during period for acquisition				4,505

Stock Based Compensation (Details) - Stock Option - USD ($)	3 Months Ended
	Sep. 30, 2024	Sep. 30, 2023
Outstanding, Beginning balance	217,490	241,964
Forfeited/expired		(18,900)
Outstanding, Ending balance	217,490	223,064
Outstanding, exercisable	197,610	204,989
Weighted average exercise price, Beginning balance	$ 57.40	$ 66.20
Weighted average exercise price, granted	0	0
Weighted average exercise price, exercised	0	0
Weighted average exercise price, forfeited	0	86.80
Weighted average exercise price, Ending balance	57.40	63.40
Weighted average exercise price, exercisable	$ 58.10	$ 60.60
Weighted average remaining contractual life, beginning balance	5 years 9 months 29 days	6 years 2 months 23 days
Weighted average remaining contractual life, forfeited		3 years 9 months 10 days
Weighted average remaining contractual life, ending balance	5 years 6 months 25 days	6 years 3 months 18 days
Weighted average remaining contractual life, exercisable	5 years 7 months 2 days	6 years 5 months 26 days
Aggregate intrinsic value beginning	$ 0.00	$ 1,342,280
Aggregate intrinsic value granted	0	0
Aggregate intrinsic value forfeited	0	0
Aggregate intrinsic value exercised	0	0
Aggregate intrinsic value ending	0.00	372,856
Aggregate intrinsic value Exercisable	$ 0.00	$ 372,856

Stock Based Compensation (Details Narrative) - USD ($)	3 Months Ended
Stock Based Compensation (Details Narrative) - USD ($)	Sep. 30, 2024	Sep. 30, 2023
Stock based compensation expense	$ 141,298	$ 421,887
Stock Option
Grant date		10 years
Stock based compensation expense	$ 141,298	$ 421,887
Stock options granted	0	0
Unrecognized compensation expense related to unvested stock options outstanding	$ 123,900
Shares available for future issuance	213,214
Weighted average vesting period	2 years

Income Taxes (Details Narrative) - USD ($)	3 Months Ended
Income Taxes (Details Narrative) - USD ($)	Sep. 30, 2024	Sep. 30, 2023	Jun. 30, 2024	Jun. 30, 2022
Income Taxes
Income Tax Benefit	$ 0	$ 472,367
Effective Income Tax Rate	25.83%
Reserved Income Tax Benefit	100.00%
Valuation reserve	$ 6,535,000		$ 6,100,000	$ 2,506,514

Discontinued Operations - Sale of Interactive Offers (Details) - USD ($)	3 Months Ended
	Sep. 30, 2024	Sep. 30, 2023	Jun. 30, 2024
Revenues	$ 4,356,515	$ 8,274,690
Fixed assets, net of accumulated depreciation	239,905	194,497
Total assets	$ 18,603,028		$ 23,511,088
Discontinued Operations - Sale of Interactive Offers [Member]
Revenues		158,147
Cost of sales		11,982
Sales general and administrative expenses		339,205
Deprecation and amortization		0
Income (loss) from discontinued operations		(193,040)
Accounts receivable net of allowance for doubtful accounts		0
Fixed assets, net of accumulated depreciation		0
Total assets		0
Total liabilities		$ 0

Discontinued Operations - Sale of Interactive Offers (Details Narrative) - Discontinued Operations, Sale of Interactive Offers [Member]	3 Months Ended
	Sep. 30, 2024 USD ($)
Purchase price	$ 1,250,000
Description for sale offer	the Buyer is obligated to pay the Company two-and one-half percent (2.5%) of certain advertising revenues of Interactive for a two-year period post-closing

Discontinued Operations Sale of VitaMedica (Details) - USD ($)	3 Months Ended
	Sep. 30, 2024	Sep. 30, 2023
Fixed assets, net of accumulated depreciation	$ 239,905	$ 194,497
Discontinued Operations - Sale of VitaMedica [Member]
Revenues		1,980,396
Cost of sales		365,384
Sales general and administrative expenses		1,412,774
Deprecation and amortization		132,558
Other expenses		(274)
Income (loss) from discontinued operations		69,406
Accounts receivable net of allowance for doubtful accounts		306,550
Fixed assets, net of accumulated depreciation		77,006
Total assets		4,935,215
Total liabilities		$ 507,807

Discontinued Operations Sale of VitaMedica (Details Narrative) - USD ($)		3 Months Ended
	Jun. 13, 2024	Sep. 30, 2024
Stock Purchase Agreement [Member]
Purchase price for the stock	$ 100,000	$ 6,000,000

Discontinued Operations - Sale of E-Core (Details) - USD ($)	3 Months Ended
	Sep. 30, 2024	Sep. 30, 2023
Revenues	$ 4,356,515	$ 8,274,690
Fixed assets, net of accumulated depreciation	239,905	194,497
Total assets	$ 18,603,028
Discontinued Operations - Sale of E-Core [Member]
Revenues		17,092,372
Cost of sales		15,425,799
Sales general and administrative expenses		1,005,697
Deprecation and amortization		403,875
Other expenses		(32,650)
Income (loss) from discontinued operations		224,351
Accounts receivable net of allowance for doubtful accounts		6,683,194
Fixed assets, net of accumulated depreciation		0
Total assets		21,924,064
Total liabilities		$ 2,701,212

Discontinued Operations - Sale of E-Core (Details Narrative) - E-Core Technology, Inc. [Member]	Aug. 01, 2024 USD ($)
Sale of outstanding stock percentage	100.00%
Purchase price paid	$ 2,000,000

Market Data

News

Trading Tools

Markets

Discover

Hot Features

Follow Feed

Options Flow

Monitor

UPXI Upexi Inc