XML 60 R23.htm IDEA: XBRL DOCUMENT v3.8.0.1
CONVERTIBLE PROMISSORY NOTES (Tables)
6 Months Ended
Dec. 31, 2017
Schedule of Summary of Convertible Promissory Note [Table Text Block]
                Accretion                          
                of                 Transfer        
    June 30,     Principal     Issuance     Total           (Loan     June 30,  
    2017     Issued     Cost     Converted     Repaid     Extinguished)     2017  
                                           
                                           
February 13, 2013 $ 10,954   $   -   $   -   $   -   $ (10,954 ) $   -   $   -  
July 22, 2014   7,222     -     -     -     -     -     7,222  
February 6, 2015   7,150     -     -     -     -     117,846     124,996  
September 9, 2015   30,000     -     -     -     -     -     30,000  
August 12, 2016   45,712     -     1,037     -     -     -     46,749  
September 8, 2016   27,201     -     577     -     -     -     27,778  
September 9, 2016   139,810     -     5,316     (145,126 )   -     -     -  
September 9, 2016   20,925     -     -     -     -     -     20,925  
September 15, 2016   -     -     4,719     -     -     -     4,719  
September 19, 2016   1,165,000     -     -     (55,500 )   -     (708,000 )   401,500  
September 27, 2016   121,655     -     4,358     -     -     -     126,013  
October 10, 2016   99,740     -     2,628     -     -     -     102,368  
October 27, 2016   45,365     -     3,036     -     -     -     48,401  
October 31, 2016   157,594     -     5,740     -     -     -     163,334  
November 14, 2016   28,569     -     2,542     -     -     -     31,111  
November 22, 2016   27,693     -     2,006     -     -     -     29,699  
November 30, 2016   94,215     -     5,785     -     -     -     100,000  
December 23, 2016   41,221     -     3,878     -     -     -     45,099  
December 29, 2016   86,432     -     4,679     (91,111 )   -     -     -  
January 17, 2017   46,179     -     4,177     -     -     -     50,356  
January 25, 2017   112,735     -     19,488     (132,223 )   -     -     -  
January 26, 2017   80,707     -     14,591     -     -     -     95,298  
January 27, 2017   106,680     -     6,583     -     -     -     113,263  
February 3, 2017   73,223     -     5,988     -     -     -     79,211  
March 1, 2017   331,754     -     23,123     -     -     -     354,877  
March 13, 2017   78,074     -     7,726     (85,800 )   -     -     -  
March 20, 2017   77,870     -     5,263     -     -     -     83,133  
March 28, 2017   128,167           8,698     (62,000 )   -     -     74,865  
April 4, 2017   127,958     -     8,670     -     -     -     136,628  
May 2, 2017   25,763     -     1,751     -     -     -     27,514  
May 5, 2017   25,755     -     2,845     (28,600 )   -     -     -  
May 15, 2017   308,729     -     21,008     -     -     -     329,737  
May 17, 2017   309,655     -     21,453     -     -     -     331,108  
June 8, 2017   76,985     -     5,252     -     -     -     82,237  
June 8, 2017   76,985     -     5,252     -     -     -     82,237  
June 30, 2017   100,063     -     6,884     -     -     -     106,947  
July 3, 2017   -     100,000     4,869     -     -     -     104,869  
July 14, 2017   -     15,000     1,066     -     -     -     16,066  
July 26, 2017   -     15,000     1,054     -     -     -     16,054  
July 26, 2017   -     30,000     1,461     -     -     -     31,461  
August 4, 2017   -     30,000     1,461     -     -     -     31,461  
August 4, 2017   -     30,000     2,089     -     -     -     32,089  
September 5, 2017   -     30,000     1,461     -     -     -     31,461  
September 7, 2017   -     55,000     3,691     -     -     -     58,691  
September 28, 2017   -     50,000     3,191     -     -     -     53,191  
October 4, 2017   -     35,000     942     -     -     -     35,942  
October 24, 2017   -     35,000     1,261     -     -     -     36,261  
November 1, 2017   -     30,000     1,050     -     -     -     31,050  
November 9, 2017   -     10,000     338     -     -     -     10,338  
December 15, 2017   -     3,000     83     -     -     -     3,083  
December 15, 2017   -     8,000     163     -     -     -     8,163  
                                           
  $ 4,243,740   $ 476,000   $ 239,233   $ (600,359 ) $ (10,954 ) $ (590,154 ) $ 3,757,507  
Less: Unamortized debt discount $ (1,402,631 )   -     -     -     -     -     (656,144 )
Total note payable, net of debt discount $ 2,841,109     -     -     -     -     -   $ 3,101,363  
Current portion $ 2,841,109     -     -     -     -     -   $ 3,101,363  
Long term portion $   -     -     -     -     -     -   $   -  
Schedule of Share-based Payment Award, Stock Options, Valuation Assumptions [Table Text Block]
    December 31, 2017     June 30, 2017  
Dividend yield:   0%     0%  
Volatility   254.34 – 258.62%     247.5 – 284.4%  
Risk free rate:   1.03 – 1.76%     1.03 – 1.89%  
Schedule of Changes in Fair Value of Convertible Promissory Notes [Table Text Block]
    Derivative  
    Liability (convertible  
    promissory notes)  
Balance, June 30, 2016 $ 1,162,058  
Initial fair value at note issuances   5,290,359  
Fair value of liability at note conversion   (1,818,596 )
Extinguishment of derivative liability   (298,728 )
Mark-to-market at June 30, 2017   (948,842 )
Balance, June 30, 2017 $ 3,386,251  
       
Initial fair value at note issuances   682,736  
Fair value of liability at note conversion   (702,612 )
Extinguishment of derivative liability   -  
Mark-to-market at December 31, 2017   (638,378 )
       
Balance, December 31, 2017 $ 2,727,997  
Net gain for the period included in earnings relating to the liabilities held at December 31, 2017 $ 638,378  
Schedule of Stockholders' Equity Note, Warrants or Rights, Valuation Assumptions [Table Text Block]
    December 31, 2017     June 30, 2017  
Dividend yield:   0%     0%  
Volatility   263.85 - 269.45%     247.5%  
Risk free rate:   1.31 – 2.20%     1.89%  
Schedule of Stockholders' Equity Warrants Activity [Table Text Block]
    Warrants     Weighted     Weighted  
    Outstanding     Average     Average  
          Exercise     Remaining  
          Price     life  
Balance, June 30, 2016   135   $ 20,040     2.79 years  
   Exercised   (1 )   42,480     -  
   Issued               -  
   Expired   (3 )   56,000     -  
   Cancelled   (58 )   38,160     -  
Balance, June 30, 2017   74   $ 42,752     2.55 years  
   Exercised   -           -  
   Issued   1,371,429     0.58     -  
   Expired   -           -  
   Cancelled   (3 )   42,816     -  
                   
Balance, December 31, 2017   1,371,500   $ 0.74     4.61 years  
Schedule of Changes in Fair Value of Financial Liabilities [Table Text Block]
    Derivative  
    Liability (warrants)  
Balance, June 30, 2016 $ 268,611  
Fair value of warrant cancelled   (111,073 )
Fair value of warrant exercised   (71,595 )
Mark-to-market at June 30, 2017 – warrant liability   252,931  
Balance, June 30, 2017 $ 338,874  
Initial fair value of warrant derivatives at note issuances   190,841  
Fair value of warrant cancelled   -  
Fair value of warrant exercised   -  
Mark-to-market at December 31, 2017 – warrant liability   (50,656 )
Balance, December 31, 2017 $ 479,059  
       
Net gain for the period included in earnings relating to the liabilities held at December $31, 2017   50,656  
July 3, 2017 Embedded Derivatives [Member]  
Schedule of Valuation Assumptions [Table Text Block]
Dividend yield: 0.00%
Volatility 225.76%
Risk free rate: 1.03%
July 14, 2017 Embedded Derivatives [Member]  
Schedule of Valuation Assumptions [Table Text Block]
Dividend yield: 0.00%
Volatility 225.76%
Risk free rate: 1.03%
July 26, 2017 Embedded Derivatives [Member]  
Schedule of Valuation Assumptions [Table Text Block]
Dividend yield: 0.00%
Volatility 225.76%
Risk free rate: 1.03%
July 26, 2017 Embedded Derivatives 2 [Member]  
Schedule of Valuation Assumptions [Table Text Block]
Dividend yield: 0.00%
Volatility 225.76%
Risk free rate: 1.03%
August 4, 2017 Embedded Derivatives [Member]  
Schedule of Valuation Assumptions [Table Text Block]
Dividend yield: 0.00%
Volatility 225.76%
Risk free rate: 1.03%
August 4, 2017 Embedded Derivatives 2 [Member]  
Schedule of Valuation Assumptions [Table Text Block]
Dividend yield: 0.00%
Volatility 225.76%
Risk free rate: 1.03%
September 5, 2017 Embedded Derivatives [Member]  
Schedule of Valuation Assumptions [Table Text Block]
Dividend yield: 0.00%
Volatility 225.76%
Risk free rate: 1.03%
September 7, 2017 Embedded Derivatives [Member]  
Schedule of Valuation Assumptions [Table Text Block]
Dividend yield: 0.00%
Volatility 225.76%
Risk free rate: 1.03%
September 28, 2017 Embedded Derivatives [Member]  
Schedule of Valuation Assumptions [Table Text Block]
Dividend yield: 0.00%
Volatility 225.76%
Risk free rate: 1.03%
October 4, 2017 Embedded Derivatives [Member]  
Schedule of Valuation Assumptions [Table Text Block]
Dividend yield: 0.00%
Volatility 254.34%
Risk free rate: 1.03%
October 24, 2017 Embedded Derivatives [Member]  
Schedule of Valuation Assumptions [Table Text Block]
Dividend yield: 0.00%
Volatility 254.34%
Risk free rate: 1.03%
November 1, 2017 Embedded Derivatives [Member]  
Schedule of Valuation Assumptions [Table Text Block]
Dividend yield: 0.00%
Volatility 254.34%
Risk free rate: 1.03%
November 9, 2017 Embedded Derivatives [Member]  
Schedule of Valuation Assumptions [Table Text Block]
Dividend yield: 0.00%
Volatility 254.34%
Risk free rate: 1.03%
December 15, 2017 Embedded Derivatives [Member]  
Schedule of Valuation Assumptions [Table Text Block]
Dividend yield: 0.00%
Volatility 254.34%
Risk free rate: 1.03%
December 15, 2017 Embedded Derivatives 2 [Member]  
Schedule of Valuation Assumptions [Table Text Block]
Dividend yield: 0.00%
Volatility 254.34%
Risk free rate: 1.03%