XML 16 R6.htm IDEA: XBRL DOCUMENT v3.22.1
CONSOLIDATED STATEMENTS OF CASH FLOWS - USD ($)
6 Months Ended 12 Months Ended
Jul. 31, 2020
Jul. 31, 2021
Cash flows from operating activities:    
Net loss $ (1,066,928) $ (1,851,108)
Adjustments to reconcile net loss to net cash used in operating activities:    
Depreciation 2,615
Stock-based compensation expense 183,472 88,956
Increase in fair value of marketable securities (1,639) (523,315)
Increase in fair value of derivative liability 123
Common stock issued for services 17,914
Common stock issued in connection with acquisition of Maughan Music Group, LLC 115,532
Write-off debt discount on convertible note 48,010
Amortization of costs related to issuance of convertible promissory note payable 144
Amortization of derivative discount related to the convertible promissory note payable 3,275
Convertible promissory note payable default obligation incurred 64,375
(Increase) in -    
Prepaid expenses and current assets (2,945) (276,274)
Increase in -    
Accounts payable and accrued expenses 170,972 649,244
Compensation and related expenses payable 120,317 406,792
Deferred revenue 63,071
Accrued interest payable 427
Due to related parties 3,466
Net cash used in operating activities (462,878) (1,320,626)
Cash flows from investing activities:    
Purchase of property and equipment (33,661)
Purchase of intellectual property (143,657)
Increase in project development costs (134,413) (4,781,197)
Net cash used in investing activities (134,413) (4,958,515)
Cash flows from financing activities:    
Cash acquired in reverse acquisition transaction 572
Proceeds from sales of common stock 440,000 3,265,000
Proceeds from rescinded stock subscription receivable 60,000
Payments received on common stock subscription receivable 67,400
Proceeds from issuance of convertible promissory notes payable 25,000 225,000
Proceeds from issuance of secured promissory note payable 1,000,000
Proceeds from issuance of unsecured promissory notes payable to related party 2,069,571
Proceeds from issuance of unsecured promissory notes payable 185,000
Proceeds from payment of common stock subscriptions receivable 150,000
Payments on unsecured promissory notes payable to related party (568,638)
Payments on unsecured promissory notes payable (10,000)
Net cash provided by financing activities 615,572 6,293,333
Net increase 18,281 14,192
Balance at beginning of period 18,281
Balance at end of period 18,281 32,473
Supplemental disclosures of cash flow information:    
Interest 566
Income taxes 50
Non-cash investing and financing activities:    
Discount for conversion option of convertible note payable 50,507
Principal amount of convertible promissory note payable converted into common stock 25,000
Principal amount of unsecured promissory note transferred at date of maturity to new promissory note with later maturity date 85,000
Investment securities acquired in connection with reverse acquisition transaction 8,797
Value of preferred and common stock issued with reverse acquisition transaction $ 9,369