XML 15 R6.htm IDEA: XBRL DOCUMENT v3.23.2
CONSOLIDATED STATEMENTS OF CASH FLOWS - USD ($)
3 Months Ended 9 Months Ended 12 Months Ended
Jun. 30, 2023
Jun. 30, 2022
Jun. 30, 2023
Jun. 30, 2022
Sep. 30, 2022
CASH FLOWS FROM OPERATING ACTIVITIES:          
Net Loss $ (779,639) $ (466,617) $ (2,957,281) $ (1,658,199)  
Adjustment to reconcile net loss to net cash provided by (used in) operating activities          
Amortization of debt discount and debt issuance costs recorded as interest expense     638,481 1,036,624  
Change in fair value of derivative liability 19,731 (379,216) 275,585 (345,816)  
Settlement of derivatives (98,602) 0 (237,465) (277,716)  
Extinguishment of debt 0 0 0 54,813 $ 54,813
Fair Value of shares issued for services     282,665 0  
Stock compensation expense     563,314 8,000  
Stock issued and issuable for services     386,912 139,806  
Fair value of commitment shares issued for debt     82,500 0  
Changes in Assets and Liabilities:          
Other Receivable     (65,979) 0  
Prepaid Expenses & Advances     11,067 891  
Accounts payable     144,663 102,648  
Accrued expenses and Other Current Liabilities     405,752 232,995  
NET CASH USED IN OPERATING ACTIVITIES     (469,786) (705,954)  
CASH FLOWS FROM FINANCING ACTIVITIES:          
Stock subscriptions received     50,000 175,200  
Due to related party     0 3,151  
Proceeds from convertible notes payable     599,250 1,137,500  
Payments related party for redemption of preferred stock     (5,000) (550,000)  
Payments to TN3 for redemption of Preferred stock     0 (125,000)  
Proceeds from related parties notes payable     0 75,000  
Payment on the related parties loans payable     0 (6,378)  
Principal payments on convertible debt     (177,250) (94,250)  
NET CASH PROVIDED BY FINANCING ACTIVITIES     467,000 615,223  
NET DECREASE IN CASH     (2,786) (90,731)  
CASH, BEGINNING OF PERIOD     64,251 180,668 180,668
CASH, END OF PERIOD 61,464 89,937 61,464 89,937 $ 64,251
SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION          
Interest paid     192,878 107,543  
Taxes paid     0 0  
SUPPLEMENTAL DISCLOSURES OF NON CASH TRANSACTIONS          
Net Impact of Preferred Stock redemption transaction     0 184,475  
Common stock issued as commitment fee on Promissory note $ 82,500 $ 370,875 82,500 370,875  
Common stock issued as repayment of loan     $ 12,000 $ 104,813