XML 15 R5.htm IDEA: XBRL DOCUMENT v3.22.0.1
Consolidated Statements of Stockholders' Equity (Unaudited) - USD ($)
Preferred Stock [Member]
Common Stock [Member]
Additional Paid-in Capital [Member]
Common Stock To Be Issued [Member]
AOCI Attributable to Parent [Member]
Retained Earnings [Member]
Total
Beginning balance, value at Jun. 30, 2020 $ 10 $ 191,745 $ 231,984,704 $ 955,466 $ 113,070 $ (227,727,420) $ 5,517,575
Beginning balance, shares at Jun. 30, 2020 1,000 19,174,492          
Issuance of common stock for vendor services   $ 2,000 4,820       6,820
Issuance of common stock for vendor services, shares   200,000          
Issuance of common stock for conversions of convertible promissory notes $ 163,318 544,954     708,272
Issuance of common stock for conversions of convertible promissory notes, shares   16,331,766          
Issuance of common stock for exchange of warrants   $ 373,905 (220,604)       153,301
Issuance of common stock for exchange of warrants, shares   37,390,452          
Stock-based compensation for restricted shares under employment agreement     10,737       10,737
Other comprehensive income (loss)         (121,163)   (121,163)
Net income (loss)           720,494 720,494
Ending balance, value at Sep. 30, 2020 $ 10 $ 730,968 232,324,611 955,466 (8,093) (227,006,926) 6,996,036
Ending balance, shares at Sep. 30, 2020 1,000 73,096,710          
Beginning balance, value at Jun. 30, 2020 $ 10 $ 191,745 231,984,704 955,466 113,070 (227,727,420) 5,517,575
Beginning balance, shares at Jun. 30, 2020 1,000 19,174,492          
Net income (loss)             1,725,706
Ending balance, value at Dec. 31, 2020 $ 10 $ 757,635 233,264,147 (30,025) (226,001,714) 7,990,053
Ending balance, shares at Dec. 31, 2020 1,000 75,763,376          
Beginning balance, value at Sep. 30, 2020 $ 10 $ 730,968 232,324,611 955,466 (8,093) (227,006,926) 6,996,036
Beginning balance, shares at Sep. 30, 2020 1,000 73,096,710          
Issuance of common stock for CloseComms acquisition $ 26,667 928,799 (955,466)    
Issuance of common stock for CloseComms acquisition, shares 2,666,666          
Stock-based compensation for restricted shares under employment agreement     10,737       10,737
Other comprehensive income (loss)         (21,932)   (21,932)
Net income (loss)           1,005,212 1,005,212
Ending balance, value at Dec. 31, 2020 $ 10 $ 757,635 233,264,147 (30,025) (226,001,714) 7,990,053
Ending balance, shares at Dec. 31, 2020 1,000 75,763,376          
Beginning balance, value at Jun. 30, 2021 $ 10 $ 785,844 236,935,277 63,700 (11,526) (226,061,409) 11,711,896
Beginning balance, shares at Jun. 30, 2021 1,000 78,584,238          
Issuance of common stock for vendor services   $ 5,454 142,226 (63,700)     83,960
Issuance of common stock for vendor services, shares 543,425          
Stock-based compensation for restricted shares under employment agreement     19,466       19,466
Relative fair value of warrants issued with convertible promissory notes     125,252       125,252
Other comprehensive income (loss)         13,059   13,059
Net income (loss)           293,761 293,761
Ending balance, value at Sep. 30, 2021 $ 10 $ 791,278 237,222,221 1,533 (225,767,648) 12,247,394
Ending balance, shares at Sep. 30, 2021 1,000 79,127,663          
Beginning balance, value at Jun. 30, 2021 $ 10 $ 785,844 236,935,277 63,700 (11,526) (226,061,409) 11,711,896
Beginning balance, shares at Jun. 30, 2021 1,000 78,584,238          
Issuance of common stock for conversions of convertible promissory notes, shares   25,000,000          
Net income (loss)             194,203
Ending balance, value at Dec. 31, 2021 $ 10 $ 816,278 237,890,249 30,000 3,106 (225,867,206) 12,872,437
Ending balance, shares at Dec. 31, 2021 1,000 81,627,663          
Beginning balance, value at Sep. 30, 2021 $ 10 $ 791,278 237,222,221 1,533 (225,767,648) 12,247,394
Beginning balance, shares at Sep. 30, 2021 1,000 79,127,663          
Issuance of common stock for conversions of convertible promissory notes $ 25,000 641,625       666,625
Issuance of common stock for conversions of convertible promissory notes, shares   2,500,000          
Stock-based compensation for restricted shares under employment agreement     26,403       26,403
Issuance of common stock for Board of Directors services       30,000     30,000
Other comprehensive income (loss)         1,573   1,573
Net income (loss)           (99,558) (99,558)
Ending balance, value at Dec. 31, 2021 $ 10 $ 816,278 $ 237,890,249 $ 30,000 $ 3,106 $ (225,867,206) $ 12,872,437
Ending balance, shares at Dec. 31, 2021 1,000 81,627,663