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

 

 

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

 

$16,577,266

 

 

$16,581,054

 

 

$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

 

 

As Computed - Restated

 

 

As Reported

 

 

Effect of Change

 

Derivative liability

 

$2,853,364

 

 

$-

 

 

$2,853,364

 

Total current liabilities

 

$6,228,756

 

 

$3,375,392

 

 

$2,853,364

 

Total liabilities

 

$7,360,402

 

 

$4,507,038

 

 

$2,853,364

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Accumulated deficit

 

$19,721,522

 

 

$16,868,158

 

 

$2,853,364

 

Total equity (deficit)

 

$(3,053,667)

 

$(200,303)

 

$(2,853,364)

 

Income Statement – September 30, 2020

 

 

 

As Computed - Restated

 

 

As Reported

 

 

Effect of Change

 

Unrealized gain(loss) on derivative

 

$922,314

 

 

$-

 

 

$922,314

 

Other income/ (expense)

 

$780,343

 

 

$(141,971)

 

$922,314

 

Net (loss) income

 

$55,280

 

 

$(867,034)

 

$922,314

 

Earnings (loss) per share - Basic

 

$0.00

 

 

$(0.01)

 

$0.09

 

Earnings (loss) per share - Basic

 

$0.00

 

 

$(0.01)

 

$0.08

 

 

Statement of Cash Flow – September 30, 2020

 

 

 

As Computed - Restated

 

 

As Reported

 

 

Effect of Change

 

Net (loss) income

 

$55,280

 

 

$867,034

 

 

$922,314

 

Loss (gain) on derivative liability

 

$(922,314)

 

$-

 

 

$(922,314)

 

Statement of Equity –September 30,2020

 

 

 

As Computed - Restated

 

 

As Reported

 

 

Effect of Change

 

 

 

 

 

 

 

 

 

 

 

September 30, 2020 – Accumulated Deficit

 

$(19,721,522)

 

$(16,868,158)

 

$(2,853,364)