XML 15 R5.htm IDEA: XBRL DOCUMENT v3.23.1
CONDENSED CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS DEFICIT (UNAUDITED) - USD ($)
Total
Series A Preferred Stock [Member]
Series B Preferreds Stock [Member]
Common Stock
Additional Paid-In Capital
Common Stock To Be Issued [Member]
Retained Earnings (Accumulated Deficit)
Noncontrolling Interest
Balance, shares at Jun. 30, 2021   788,270 1,000,000 292,815,960        
Balance, amount at Jun. 30, 2021 $ 705,306 $ 8 $ 10 $ 2,925 $ 4,138,194 $ 51,090 $ (3,270,235) $ (216,686)
Issuance of common stock committed in prior period, shares       400,000        
Issuance of common stock committed in prior period, amount 0 0 0 $ 4 47,996 (48,000) 0 0
Sale of common stock, shares       7,500,000        
Sale of common stock, amount 1,668,500 0 0 $ 75 499,925 1,168,500 0 0
Shares issued as equity kicker, shares       250,000        
Shares issued as equity kicker, amount 43,753 0 0 $ 3 43,750 0 0 0
Exercise of warrants, shares       4,185,000        
Exercise of warrants, amount 128,550 $ 0 0 $ 41 125,509 3,000 0 0
Conversion of Series A Preferred to Common Stock, shares   (4,000)   4,000,000        
Conversion of Series A Preferred to Common Stock, amount 0 $ 0 0 $ 40 (40) 0 0 0
Conversion of convertible notes and accrued interest, shares       10,598,544        
Conversion of convertible notes and accrued interest, amount 173,070 0 0 $ 106 176,054 (3,090) 0 0
Stock issued for services, shares       2,825,000        
Stock issued for services, amount 541,100 0 0 $ 27 449,173 91,900 0 0
Stock option compensation 1,060,324 0 0 0 1,060,324 0 0 0
Fair value of beneficial conversion feature associated with convertible debt 250,000 0 0 0 250,000 0 0 0
Net Loss (4,447,915) $ 0 $ 0 $ 0 0 0 (3,270,099) (1,177,816)
Balance, shares at Sep. 30, 2021   784,270 1,000,000 322,574,504        
Balance, amount at Sep. 30, 2021 122,688 $ 8 $ 10 $ 3,221 6,790,885 1,263,400 (6,540,334) (1,394,502)
Balance, shares at Jun. 30, 2021   788,270 1,000,000 292,815,960        
Balance, amount at Jun. 30, 2021 $ 705,306 $ 8 $ 10 $ 2,925 4,138,194 51,090 (3,270,235) (216,686)
Sale of common stock, shares 884,344,740              
Net Loss $ (12,779,032)              
Stock option compensation, shares 7,968,750              
Balance, shares at Mar. 31, 2022   781,132 1,000,000 363,778,386        
Balance, amount at Mar. 31, 2022 $ (669,618) $ 8 $ 10 $ 3,633 15,494,788 97,900 (12,826,977) (3,438,980)
Balance, shares at Jun. 30, 2021   788,270 1,000,000 292,815,960        
Balance, amount at Jun. 30, 2021 $ 705,306 $ 8 $ 10 $ 2,925 4,138,194 51,090 (3,270,235) (216,686)
Stock issued for services, shares 4,685,615              
Stock issued for services, amount $ 761,954              
Balance, shares at Jun. 30, 2022   781,132 1,000,000 365,239,001        
Balance, amount at Jun. 30, 2022 (2,961,705) $ 8 $ 10 $ 3,637 16,351,806 51,950 (16,571,505) (2,797,611)
Balance, shares at Sep. 30, 2021   784,270 1,000,000 322,574,504        
Balance, amount at Sep. 30, 2021 122,688 $ 8 $ 10 $ 3,221 6,790,885 1,263,400 (6,540,334) (1,394,502)
Issuance of common stock committed in prior period, shares       23,266,666        
Issuance of common stock committed in prior period, amount 0 0 0 $ 233 1,162,267 (1,162,500) 0 0
Sale of common stock, shares       8,200,000        
Sale of common stock, amount 410,000 0 0 $ 82 409,918 0 0 0
Exercise of warrants, shares       123,600        
Exercise of warrants, amount 0 $ 0 0 $ 1 2,999 (3,000) 0 0
Conversion of Series A Preferred to Common Stock, shares   (3,138)   3,138,000        
Conversion of Series A Preferred to Common Stock, amount 0 $ 0 0 $ 31 (31) 0 0 0
Conversion of convertible notes and accrued interest, amount 250,000 0 0 $ 0 0 250,000 0 0
Stock issued for services, shares       900,000        
Stock issued for services, amount 116,104 0 0 $ 9 116,095 0 0 0
Stock option compensation 827,221 0 0 0 827,221 0 0 0
Fair value of beneficial conversion feature associated with convertible debt 2,365,419 0 0 0 2,365,419 0 0 0
Net Loss (5,526,483) 0 0 0 0 0 (3,489,430) (2,037,053)
Fair value of warrants associated with convertible debt 2,777,081 $ 0 $ 0 $ 0 2,777,081 0 0 0
Balance, shares at Dec. 31, 2021   781,132 1,000,000 358,202,770        
Balance, amount at Dec. 31, 2021 1,342,031 $ 8 $ 10 $ 3,577 14,451,855 347,900 (10,029,764) (3,431,555)
Issuance of common stock committed in prior period, shares       4,229,680        
Issuance of common stock committed in prior period, amount 3,749 0 0 $ 42 253,707 (250,000) 0 0
Conversion of Series A Preferred to Common Stock, amount 0 0 0 $ 0 0 0 0 0
Stock issued for services, shares       500,000        
Stock issued for services, amount 79,750 0 0 $ 5 79,745 0 0 0
Net Loss (2,804,638) 0 0 $ 0 0 0 (2,797,213) (7,425)
Inducement of conversion - interest expense, shares       845,936        
Inducement of conversion - interest expense, amount 134,927 0 0 $ 8 134,918 0 0 0
Stock option compensation, shares       0        
Stock option compensation, amount 574,563 $ 0 $ 0 $ 0 574,563 0 0 0
Balance, shares at Mar. 31, 2022   781,132 1,000,000 363,778,386        
Balance, amount at Mar. 31, 2022 (669,618) $ 8 $ 10 $ 3,633 15,494,788 97,900 (12,826,977) (3,438,980)
Balance, shares at Jun. 30, 2022   781,132 1,000,000 365,239,001        
Balance, amount at Jun. 30, 2022 (2,961,705) $ 8 $ 10 $ 3,637 16,351,806 51,950 (16,571,505) (2,797,611)
Balance, amount at Jun. 30, 2022 (164,094)              
Conversion of Series A Preferred to Common Stock, shares   (1,000)   1,000,000        
Conversion of Series A Preferred to Common Stock, amount 0 $ 0 0 $ 10 (10) 0 0 0
Stock issued for services, shares       457,143        
Stock issued for services, amount 48,000 0 0 $ 5 47,995 0 0 0
Stock option compensation 306,170 0 0 0 306,170 0 0 0
Net Loss (4,817,521) 0 0 0 0 0 (4,810,096) (7,425)
Fair value of warrants associated with convertible debt 1,918,393 0 0 0 1,918,393 0 0 0
Adjustment for rounding 0 $ 0 $ 0 $ 5 (5) 0 0 0
Balance, shares at Sep. 30, 2022   780,132 1,000,000 366,696,144        
Balance, amount at Sep. 30, 2022 (5,506,663) $ 8 $ 10 $ 3,657 18,624,349 51,950 (21,381,601) (2,805,036)
Balance, shares at Jun. 30, 2022   781,132 1,000,000 365,239,001        
Balance, amount at Jun. 30, 2022 (2,961,705) $ 8 $ 10 $ 3,637 16,351,806 51,950 (16,571,505) (2,797,611)
Balance, amount at Jun. 30, 2022 $ (164,094)              
Sale of common stock, shares 946,607,240              
Net Loss $ (6,481,021)              
Stock option compensation, shares 18,031,250              
Balance, shares at Mar. 31, 2023   769,395 1,000,000 381,933,144        
Balance, amount at Mar. 31, 2023 $ (6,064,106) $ 8 $ 10 $ 3,819 19,700,387 51,950 (23,030,565) (2,819,572)
Balance, shares at Sep. 30, 2022   780,132 1,000,000 366,696,144        
Balance, amount at Sep. 30, 2022 (5,506,663) $ 8 $ 10 $ 3,657 18,624,349 51,950 (21,381,601) (2,805,036)
Conversion of Series A Preferred to Common Stock, shares   (10,237)   10,237,000        
Conversion of Series A Preferred to Common Stock, amount 0 $ 0 0 $ 112 (112) 0 0 0
Stock option compensation 209,747 0 0 0 209,747 0 0 0
Net Loss (1,294,362) 0 0 0 0 0 (1,287,055) (7,307)
Fair value of warrants associated with convertible debt 689,621 $ 0 $ 0 $ 0 689,621 0 0 0
Balance, shares at Dec. 31, 2022   769,895 1,000,000 376,933,144        
Balance, amount at Dec. 31, 2022 (5,901,657) $ 8 $ 10 $ 3,769 19,523,605 51,950 (22,668,656) (2,812,343)
Conversion of Series A Preferred to Common Stock, shares   (500)   5,000,000        
Conversion of Series A Preferred to Common Stock, amount 0 $ 0 0 $ 50 (50) 0 0 0
Stock option compensation 126,575 0 0 0 126,575 0 0 0
Net Loss (369,138) 0 0 0 0 0 (361,909) (7,229)
Warrants associated with convertible bridge loans 80,114 $ 0 $ 0 $ 0 80,114 0 0 0
Balance, shares at Mar. 31, 2023   769,395 1,000,000 381,933,144        
Balance, amount at Mar. 31, 2023 $ (6,064,106) $ 8 $ 10 $ 3,819 $ 19,700,387 $ 51,950 $ (23,030,565) $ (2,819,572)