XML 14 R5.htm IDEA: XBRL DOCUMENT v3.22.1
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          
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
Issuance of common stock for conversion 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          
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)             2,060,991
Ending balance, value at Mar. 31, 2021 $ 10 $ 779,213 233,767,932 15,000 (21,735) (225,666,429) 8,873,991
Ending balance, shares at Mar. 31, 2021 1,000 77,921,187          
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          
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
Issuance of common stock for CloseComms acquisition   $ 26,667 928,799 (955,466)    
Issuance of common stock for CloseComms acquisition, shares   2,666,666          
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          
Issuance of common stock for vendor services   $ 5,591 68,207 15,000     88,798
Issuance of common stock for vendor services, shares   559,076          
Stock-based compensation for restricted shares under employment agreement   $ 1,158 (63,602)       (62,444)
Stock-based compensation for restricted shares of common stock under employment agreement, shares   115,817          
Other comprehensive income (loss)         8,290   8,290
Net income (loss)         335,285 335,285
Issuance of common stock for conversion of convertible promissory notes   $ 43,850 844,765       886,615
Issuance of common stock for conversions of convertible promissory notes, shares   4,384,984          
Issuance of common stock for note payable issuance   $ 4,500 117,000       121,500
Issuance of common stock for note payable issuance, shares   450,000          
Cancellation of common stock of CEO   $ (33,521) (462,585)       (496,106)
Cancellation of common stock of CEO, shares   (3,352,066)          
Ending balance, value at Mar. 31, 2021 $ 10 $ 779,213 233,767,932 15,000 (21,735) (225,666,429) 8,873,991
Ending balance, shares at Mar. 31, 2021 1,000 77,921,187          
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          
Net income (loss)             (822,537)
Ending balance, value at Mar. 31, 2022 $ 10 $ 849,799 238,565,946 91,250 18,493 (226,883,946) 12,641,552
Ending balance, shares at Mar. 31, 2022 1,000 84,979,729          
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          
Stock-based compensation for restricted shares under employment agreement     26,403       26,403
Other comprehensive income (loss)         1,573   1,573
Net income (loss)         (99,558) (99,558)
Issuance of common stock for conversion of convertible promissory notes   $ 25,000 641,625       666,625
Issuance of common stock for conversions of convertible promissory notes, shares   2,500,000          
Issuance of common stock for Board of Directors services       30,000     30,000
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          
Stock-based compensation for restricted shares under employment agreement     36,113       36,113
Other comprehensive income (loss)         15,387   15,387
Net income (loss)         (1,016,740) (1,016,740)
Issuance of common stock for Board of Directors services       61,250     61,250
Issuance of common stock for extinguishment of Chief Executive Officer promissory note   $ 33,521 629,518       663,039
Issuance of common stock for extinguishment of Chief Executive Officer promissory note, shares   3,352,066          
Stock-based compensation for stock options issued for Board of Directors services     10,066       10,066
Ending balance, value at Mar. 31, 2022 $ 10 $ 849,799 $ 238,565,946 $ 91,250 $ 18,493 $ (226,883,946) $ 12,641,552
Ending balance, shares at Mar. 31, 2022 1,000 84,979,729