Recapitalization (Tables)

9 Months Ended

Mar. 31, 2017

Pro Forma Effects of the Acquisition on the Results of Operations

The pro forma effects of the acquisition on the results of operations as if the transaction had been completed on July 1, 2017 and 2016, are as follows:

	Nine months ended March 31, 2017			Nine months ended March 31, 2016
Pro forma results:
Total net revenues	$	715,158		$	369,217
Net loss		(41,140	)		(4,910	)
Net loss per common share:
Basic and diluted	$	0.00		$	0.00

Schedule of Acquisition on Merger Agreement

The assets and liabilities of the Company on the effective date of the Merger Agreement were as follows:

Cash	$	11,798
Fixed assets		1,491
Total assets	$	13,289

Note payable	$	3,617

Preferred stock		--
Common stock		6,280
Additional paid-in capital		24,320
Accumulated deficit		(20,928	)
Total stockholders’ equity		9,672

Total liabilities and stockholders’ equity	$	13,289