XML 41 R29.htm IDEA: XBRL DOCUMENT v3.22.2.2
Equity (Tables)
3 Months Ended 12 Months Ended
Sep. 30, 2022
Jun. 30, 2022
Stockholders' Equity Note [Abstract]    
Schedule of fair value of each equity-based award is estimated period

Stock price volatility

 

175%

Expected term

 

5 years

Discount rate

 

3.30%

Expected dividends

 

0%

 

Stock price volatility

 

190%

Expected term

 

1 year

Risk-free interest rate

 

3.21%

Expected dividends

 

0%

Stock price volatility

190%

Expected term

1 year

Risk-free interest rate

3.21%

Expected dividends

0%

Schedule of warrant status
  

 

 

Warrants

 

Weighted Average Exercise Price

 

Outstanding, June 30, 2022

600,000

 

 $0.50

 

Granted

1,000,000

 

0.01

 

Forfeited

-

 

-

 

Outstanding, September 30, 2022

 1,600,000

 

$0.048

     

 

Exercisable, end of period

$600,000

 

$0.50

 

 

 

Warrants

Weighted Average Exercise Price

Outstanding, beginning of year

-

$  -

 Granted

600,000

0.50

 Forfeited

-

-

Outstanding, end of year

600,000

$ 0.50

 

Exercisable, end of year

600,000

 

Schedule of warrants outstanding
  

Exercise

Number

Number

Weighted Average

Intrinsic

Warrants

 

Price

Exercisable

Outstanding

Remaining Life

Value

600,000

 

$ 0.50

600,000

600,000

 

4.75 years

 

$ 0

1,000,000

 

$ 0.01

-

1,000,000

 

5 years

 

$ 150,000

 

 

Warrants

 

 

Exercise price

 

Number Exercisable

 

Number Outstanding

Weighted Average Remaining Life

 

 

Intrinsic Value

600,000

$ 0.50

600,000

600,000

5 years

Amount is negligible