XML 108 R33.htm IDEA: XBRL DOCUMENT v3.25.4
RESTATEMENT OF PREVIOUSLY ISSUED FINANCIAL STATEMENTS (Tables)
12 Months Ended
Jun. 30, 2025
Accounting Changes and Error Corrections [Abstract]  
SCHEDULE OF RESTATEMENT OF PREVIOUSLY ISSUED FINANCIAL STATEMENTS

The effect of the restatement adjustments on the consolidated balance sheet at June 30, 2024 follows:

 

   As previously
reported
   Restatement
Adjustments
   As Restated 
Cash and cash equivalents  $115,747   $-   $115,747 
Accounts receivable   184,692    -    184,692 
Prepaid deposits   225,000    (225,000)(2)   - 
Total current assets   525,439    (225,000)   300,439 
Property and equipment (net)   126,607    (126,607)(3)   - 
Goodwill   7,685,636    (7,685,636)(1)   - 
Intangible properties   25,000    (25,000)(4)   - 
Total other assets   7,837,243    (7,837,243)   - 
Total assets  $8,362,682   $(8,062,243)  $300,439 
                
Accounts payable  $90,785   $-   $90,785 
Accrued interest   85,650    -    85,650 
Accrued executive compensation   58,333    -    58,333 
Notes payable - third party   435,000    -    435,000 
Loans payable - related parties   68,269    -    68,269 
Contingent consideration   5,764,227    (5,764,227)(1)   - 
Derivative liability   327,947    170,053(5)   498,000 
Total current liabilities and total liabilities   6,830,211    (5,594,174)   1,236,037 
                
Series K preferred stock   -    -    - 
Series N preferred stock   18,645    -    18,645 
Class A common stock   1,468,844    -    1,468,844 
Additional paid in capital:             - 
Class A common stock   162,898,727    -    162,898,727 
Preferred stock   1,861,142    -    1,861,142 
Exchange shares to be issued   1,921,409    (1,921,409)(1)   - 
Common stock to be issued   30,000    -    30,000 
Accumulated deficit   (166,666,296)   (546,660)   (167,212,956)
Total stockholders’ equity (deficiency)   1,532,471    (2,468,069)   (935,598)
                
Total liabilities and stockholders’ equity (deficiency)  $8,362,682   $(8,062,243)  $300,439 

 

The effect of the restatement adjustments on the consolidated statement of operations for the year ended June 30, 2024 follows:

 

   As previously
reported
   Restatement
Adjustments
   As Restated 
Revenue  $1,057,685   $-   $1,057,685 
Less: shared revenue   576,630    -    576,630 
Net revenue   481,055    -    481,055 
                
Total operating expenses   693,039    -    693,039 
Loss from operations   (211,984)   -    (211,984)
                
Gain (loss) on derivative liability   1,545,336    (170,053)(5)   1,375,283 
        (692,603)(6)   (692,603)
Forgiveness of debt and accrued interest   196,832    -    196,832 
Gain on sale of assets   180,378    -    180,378 
Writeoff of prepaid deposits   -    (225,000)(2)   (225,000)
Writeoff of property and equipment (net)   -    (126,607)(3)   (126,607)
Writeoff of intangible properties   -    (25,000)(4)   (25,000)
Interest expense   (205,878)   -    (205,878)
Amortization of debt discounts   (692,603)   692,603(6)   - 
Total other income (expense)   1,024,065    (546,660)   477,405 
                
Income (loss) before provision of income taxes   812,081    (546,660)   265,421 
                
Provision for income taxes   -    -    - 
                
Net income (loss)  $812,081   $(546,660)  $265,421 
                
Basic and diluted income (loss) per common share  $0.00   $(0.00)  $0.00 

 

 

NOTE N - RESTATEMENT OF PREVIOUSLY ISSUED FINANCIAL STATEMENTS (cont’d)

 

The effect of the restatement adjustments on the consolidated statement of cash flows for the year ended June 30, 2024 follows:

 

   As previously
reported
   Restatement
Adjustments
   As Restated 
Net income (loss)  $812,081   $(546,660)  $265,421 
Adjustments to reconcile net income to net cash used in operating activities             - 
(Gain) loss on derivative liability   (1,545,336)   170,053(6)   (1,375,283)
        692,603(6)   692,603 
Amortization of debt discounts   692,603    (692,603)(6)   - 
Gain on sale of assets   (180,378)   -    (180,378)
Depreciation   16,145    -    16,145 
Writeoff of prepaid deposits   -    225,000(2)   225,000 
Writeoff of property and equipment (net)   -    126,607(3)   126,607 
Writeoff of intangible properties   -    25,000(4)   25,000 
Exchange of stock and issuance of             - 
Series N Preferred Stock for bonus compensation   182,500    -    182,500 
Net acquisition of FTT   25,000    -    25,000 
Issuance of Series L Preferred Stock for compensation   120,000    -    120,000 
Changes in operating assets and liabilities:             - 
Accounts receivable   (184,692)   -    (184,692)
Prepaid deposits   (225,000)   -    (225,000)
Accounts payable   59,128    -    59,128 
Accrued interest   130,878    -    130,878 
Accrued executive compensation   58,333    -    58,333 
Net cash used in operating activities   (38,738)   -    (38,738)
                
Net cash provided by financing activities   136,185    -    136,185 
                
Net increase in cash and cash equivalents   97,447    -    97,447 
                
Cash and cash equivalents, beginning of period   18,300    -    18,300 
Cash and cash equivalents, end of period  $115,747   $-   $115,747