XML 35 R21.htm IDEA: XBRL DOCUMENT v3.19.2
Change in Fiscal Year End (Tables)
12 Months Ended
Jun. 30, 2018
Change In Fiscal Year End  
Schedule of Comparative Financial Information

Statements of Operations            
             
    Six Month's Ended June 30,  
    2018     2017  
    (Unaudited)      
             
Revenue     634,557       466,267  
Cost of goods sold     -       -  
Gross profit     634,557       466,267  
                 
Operating expenses:                
Sales & marketing     121,977       450  
G&A     2,986,290       806,332  
Total operating expenses     3,108,267       806,782  
                 
Loss from operations     (2,473,710 )     (340,515 )
                 
Interest expense     (35,513 )     (220 )
Other income     5,000       -  
Other income (expense), net     (30,513 )     (220 )
                 
Net loss     (2,504,223 )     (340,735 )

  

Cash Flow Statement            
             
    Six Month's Ended June 30,  
    2018     2017  
    (Unaudited)      
             
Net loss     (2,504,223 )     (340,735 )
Stock compensation expense     810,962       -  
Stock issued for services     280,850       -  
Depreciation and amortization expense     466       -  
Changes:                
Accounts receivable     (8,279 )     -  
Inventory     (3,530 )     -  
Prepaid expenses and other current assets     (133,591 )     (15,952 )
Accounts payable and accrued expenses     372,021       4,856  
Net     (1,185,324 )     (351,831 )
                 
Investing:                
Property and equipment     -       (1,500 )
Net     -       (1,500 )
                 
Financing                
Proceeds from stock purchases     913,500       1,055,000  
Proceeds from debt     450,682       -  
Member activity     -       (600,000 )
Net     1,364,182       455,000  
                 
Total net change     178,858       101,669  
                 
Cash, beginning     197,080       63,011  
                 
Cash, ending     375,938       164,680  

     

Statements of Operations            
             
    Years Ended June 30,  
    2018     2017  
          (Unaudited)  
             
Revenue     1,128,245       949,921  
Cost of goods sold     -       -  
Gross profit     1,128,245       949,921  
                 
Operating expenses:                
Sales & marketing     206,831       450  
G&A     3,870,548       1,217,928  
Total operating expenses     4,077,379       1,218,378  
                 
Loss from operations     (2,949,134 )     (268,457 )
                 
Interest expense     (35,541 )     (220 )
Other income     5,000       1,438  
Other income (expense), net     (30,541 )     1,218  
                 
Net loss     (2,979,675 )     (267,239 )

  

Cash Flow Statement            
             
    Years Ended June 30,  
    2018     2017  
          (Unaudited)  
             
Net loss     (2,979,675 )     (267,239 )
Stock compensation expense     810,962       -  
Stock issued for services     280,850       -  
Depreciation and amortization expense     627       -  
Changes:                
Accounts receivable     (8,279 )     -  
Inventory     (3,530 )     -  
Prepaid expenses and other current assets     (141,699 )     (25,276 )
Accounts payable and accrued expenses     412,818       (37,601 )
Net     (1,627,926 )     (330,116 )
                 
Investing:                
Property and equipment     -       (1,500 )
Net     -       (1,500 )
                 
Financing                
Proceeds from stock purchases     1,033,500       455,000  
Proceeds from debt     805,684       -  
Member activity     -       (11,064 )
Net     1,839,184       443,936  
                 
Total net change     211,258       112,320  
                 
Cash, beginning     164,680       52,360  
                 
Cash, ending     375,938       164,680