XML 15 R5.htm IDEA: XBRL DOCUMENT v3.22.1
Consolidated Statement of Stockholders' Equity (Deficit) (Unaudited) - USD ($)
Common Stock [Member]
Additional Paid-in Capital [Member]
Retained Earnings [Member]
Total
Beginning balance, value at Jun. 30, 2020 $ 7,036 $ 15,710,996 $ (16,023,721) $ (305,689)
Beginning balance, shares at Jun. 30, 2020 7,035,771      
Common stock issued to vendors for compensation $ 21 94,230 94,251
Common stock issued to vendors for compensation, Shares 20,789      
Stock option-based board of directors expense 125,605 125,605
Net loss (3,248,600) (3,248,600)
Common stock issued for convertible note conversion $ 332 1,486,728 1,487,060
Common stock issued for convertible note conversion, shares 332,063      
Sales of common stock to investors $ 77 345,933 346,010
Sales of common stock to investors, Shares 76,871      
Common stock issued to convertible promissory note holders for prepaid interest $ 30 147,470   147,500
Common stock issued to convertible promissory note holders for prepaid interest, Shares 29,500      
Common stock issued to convertible promissory note holders as additional consideration $ 43 192,347   192,390
Common stock issued to convertible promissory note holders as additional consideration, Shares 44,250      
Stock option-based compensation expense 1,984,075 1,984,075
Ending balance, value at Mar. 31, 2021 $ 7,539 20,087,384 (19,272,321) 822,602
Ending balance shares at Mar. 31, 2021 7,539,244      
Beginning balance, value at Dec. 31, 2020 $ 7,114 17,580,272 (18,042,133) (454,747)
Beginning balance, shares at Dec. 31, 2020 7,114,543      
Common stock issued to vendors for compensation $ 10 43,241 43,251
Common stock issued to vendors for compensation, Shares 9,456      
Stock option-based board of directors expense 42,541 42,541
Net loss (1,230,188) (1,230,188)
Common stock issued for convertible note conversion $ 318 1,421,742 1,422,060
Common stock issued for convertible note conversion, shares 317,619      
Sales of common stock to investors $ 24 107,511 107,535
Sales of common stock to investors, Shares 23,876      
Common stock issued to convertible promissory note holders for prepaid interest $ 30 147,470 147,500
Common stock issued to convertible promissory note holders for prepaid interest, Shares 29,500      
Common stock issued to convertible promissory note holders as additional consideration $ 43 192,347 192,390
Common stock issued to convertible promissory note holders as additional consideration, Shares 44,250      
Stock option-based compensation expense 552,260 552,260
Ending balance, value at Mar. 31, 2021 $ 7,539 20,087,384 (19,272,321) 822,602
Ending balance shares at Mar. 31, 2021 7,539,244      
Beginning balance, value at Jun. 30, 2021 $ 7,580 20,936,050 (22,115,408) (1,171,778)
Beginning balance, shares at Jun. 30, 2021 7,579,285      
Ending balance, value at Dec. 31, 2021 $ 12,480 55,764,735 (25,347,563) 30,429,652
Ending balance shares at Dec. 31, 2021 12,480,416      
Beginning balance, value at Jun. 30, 2021 $ 7,580 20,936,050 (22,115,408) (1,171,778)
Beginning balance, shares at Jun. 30, 2021 7,579,285      
Common stock issued for legacy acquisition obligation $ 453 1,249,547 1,250,000
Common stock issued for legacy acquisition obligation, shares 452,978      
Common stock issued to vendors for compensation $ 15 162,880 162,895
Common stock issued to vendors for compensation, Shares 14,902      
Common stock issued for exercise of options $ 559 1,325,484 $ 1,326,043
Common stock issued for exercise of options, shares 559,775     969,775
Stock based compensation expense $ 11 1,704,342 $ 1,704,353
Stock based compensation expense, shares 10,841      
Stock option-based board of directors expense 332,166 332,166
Net loss (4,983,768) (4,983,768)
Common stock issued in Initial Public Offering, net $ 1,913 11,819,451 11,821,364
Common stock issued in Initial Public Offering, net, shares 1,912,500      
Common stock issued in Securities Purchase Agreement, net $ 1,500 13,576,900 13,578,400
Common stock issued in Securities Purchase Agreement, net, shares 1,500,000      
Common stock issued for convertible note conversion $ 324 1,605,852 1,606,176
Common stock issued for convertible note conversion, shares 324,150      
Common stock issued for acquisitions $ 388 3,346,915 3,347,303
Common stock issued for acquisitions, shares 388,342      
Ending balance, value at Mar. 31, 2022 $ 12,743 56,059,587 (27,099,176) 28,973,154
Ending balance shares at Mar. 31, 2022 12,742,773      
Beginning balance, value at Dec. 31, 2021 $ 12,480 55,764,735 (25,347,563) 30,429,652
Beginning balance, shares at Dec. 31, 2021 12,480,416      
Common stock issued for acquisition - fair value adjustment at close (1,702,697) (1,702,697)
Common stock issued for legacy acquisition obligation $ 58 459,942 460,000
Common stock issued for legacy acquisition obligation, shares 57,978      
Common stock issued to vendors for compensation $ 2 14,998 15,000
Common stock issued to vendors for compensation, Shares 1,529      
Common stock issued for exercise of options $ 203 712,221 712,424
Common stock issued for exercise of options, shares 202,850      
Stock based compensation expense 654,090 654,090
Stock option-based board of directors expense 156,298 156,298
Net loss (1,751,613) (1,751,613)
Ending balance, value at Mar. 31, 2022 $ 12,743 $ 56,059,587 $ (27,099,176) $ 28,973,154
Ending balance shares at Mar. 31, 2022 12,742,773