XML 118 R19.htm IDEA: XBRL DOCUMENT v3.21.2
Description of Business (Tables)
12 Months Ended
Jun. 30, 2021
Description of Business (Tables)  
Summary of Error Correction

Balance Sheet – June 30, 2020

 

 

 

As Computed - Restated

 

 

As Reported

 

 

Effect of Change

 

Convertible Preferred Stock Series A - Value

 

$ 324

 

 

$ 3,000

 

 

$ (2,676 )

Convertible Preferred Stock Series B - Value

 

$ 8

 

 

$ 1,120

 

 

$ (1,112 )

Additional Paid in Capital

 

$ 16,471,549

 

 

$ 16,467,761

 

 

$ 3,788

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Convertible Preferred Stock Series A - Shares

 

 

324,325

 

 

 

3,000,000

 

 

 

(2,675,675 )

Convertible Preferred Stock Series B - Shares

 

 

7,567

 

 

 

1,120,000

 

 

 

(1,112,433 )
Schedule of derivative and number of shares of common stock issuable

The following table represents the value of the derivative and number of shares of common stock issuable for the holders to obtain 55% of the number of outstanding shares of common stock:

 

Balance Sheet – June 30, 2020

 

 

 

As Computed - Restated

 

 

As Reported

 

 

Effect of Change

 

Derivative liability

 

$ 3,775,678

 

 

$ -

 

 

$ 3,775,678

 

Total current liabilities

 

$ 7,032,322

 

 

$ 3,256,644

 

 

$ 3,775,678

 

Total liabilities

 

$ 8,199,949

 

 

$ 4,424,271

 

 

$ 3,775,678

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Accumulated deficit

 

$ 19,776,802

 

 

$ 16,001,124

 

 

$ 3,775,678

 

Total equity (deficit)

 

$ (3,223,148 )

 

$ 552,530

 

 

$ (3,775,678 )

 

Income Statement – June 30, 2020

 

 

 

As Computed - Restated

 

 

As Reported

 

 

Effect of Change

 

Unrealized gain(loss) on derivative

 

$ 6,811,623

 

 

$ -

 

 

$ 6,811,623

 

Other income/ (expense)

 

$ 5,794,379

 

 

$ (1,017,244 )

 

$ 6,811,623

 

Net (loss) income

 

$ 1,302,375

 

 

$ (5,509,248 )

 

$ 6,811,623

 

Earnings (loss) per share - Basic

 

$ 0.02

 

 

$ (0.07 )

 

$ 0.09

 

Earnings (loss) per share - Basic

 

$ 0.01

 

 

$ (0.07 )

 

$ 0.08

 

 

Statement of Cash Flow – June 30, 2020

 

 

 

As Computed - Restated

 

 

As Reported

 

 

Effect of Change

 

Net (loss) income

 

$ 1,302,375

 

 

$ 5,509,248

 

 

$ 6,811,623

 

Loss (gain) on derivative liability

 

$ (6,811,623 )

 

$ -

 

 

$ (6,811,623 )

 

Statement of Equity – June 30, 2020

 

 

 

As Computed - Restated

 

 

As Reported

 

 

Effect of Change

 

June 30, 2019 – Accumulated Deficit

 

$ (21,079,177 )

 

$ (10,491,876 )

 

$ (10,587,301 )