XML 38 R26.htm IDEA: XBRL DOCUMENT v3.21.2
BUSINESS ACQUISITION (Tables)
12 Months Ended
Jun. 30, 2021
BUSINESS ACQUISITION  
Schedule of fair Value Of assets(liability) Acquired

Consideration

 

 

 

Cash

 

$

2,000,110

 

Legal fees

 

 

(175,162

)

Notes payable due to sellers

 

 

393,885

 

Royalty fee liability

 

 

1,500,000

 

Total consideration

 

$

3,718,833

 

 

 

 

 

 

Fair value of net identifiable assets (liabilities) acquired

 

 

 

 

Cash

 

$

412,276

 

Accounts receivable

 

 

84,674

 

Deposits and prepaid expenses

 

 

15,139

 

Notes receivable

 

 

110,510

 

Property, plant and equipment

 

 

335,426

 

Right of asset

 

 

796,771

 

Total fair value of net identifiable assets

 

$

1,754,796

 

 

 

 

 

 

Accounts payable and accrued expenses

 

 

625,462

 

Notes payable, current, net of debt discount

 

 

454,524

 

PPP Loan

 

 

439,160

 

Lease Liability

 

 

796,771

 

Total fair value of net identifiable liabilities

 

$

2,315,917

 

 

 

 

 

 

Fair value of net identifiable assets (liabilities) acquired

 

$

(561,121

)

 

 

 

 

 

Goodwill

 

$

4,279,954

 

Schedule of company's result of operation

 

 

2021

 

 

2020

 

Net revenue

 

$ 677,997

 

 

$ 1,185,577

 

Net loss

 

$ (3,513,187 )

 

$ (1,192,442 )

Net loss per share- basic and diluted

 

$ (0.60 )

 

$ (0.00 )

Weighted average number of shares of common

 

 

 

 

 

 

 

 

stock outstanding- basic and diluted

 

 

2,117,130

 

 

 

2,992,222