XML 44 R32.htm IDEA: XBRL DOCUMENT v3.21.2
Stock Warrants
12 Months Ended
Jun. 30, 2021
Equity [Abstract]  
Stock Warrants

26. Stock Warrants

 

On September 7, 2018, the Company entered a settlement agreement with several investors to settle all disputes by issues additional unrestricted shares. In connection with the note each individual investor will also receive warrants equal to the number of the shares the investors own as of the effective date of the settlement agreement. The warrants have a life of five years with an exercise price as of the date of exchange. The fair value of the warrants at the grant date was $56,730. As of June 30, 2021 and June 30, 2020, the fair value of the warrant liability was $1,042 and $1,910, respectively.

 

On February 4, 2020, the Company entered a warrant agreement with an accredited investor up to 10,000,000 shares of common stock of the Company at exercise price of $0.008 per share, subject to adjustment. The warrants have a life of five years with an exercise price as of the date of exchange. The fair value of the warrants at the grant date was $80,000. As of June 30, 2021 and 2020, the fair value of the warrant liability was $20,000 and $78,000, respectively.

 

As of June 30, 2021 and June 30, 2020, the total fair value of the warrant liability was $21,042 and $79,910, respectively.

 

The Binomial model with the following assumption inputs:

 

Warrants liability:   June 30, 2020  
Annual dividend yield      
Expected life (years)     3.0-5.0  
Risk-free interest rate     0.18-1.69 %
Expected volatility     137-318 %

 

Warrants liability:   June 30, 2021  
Annual dividend yield      
Expected life (years)     2.0-4.0  
Risk-free interest rate     0.18-0.46 %
Expected volatility     132-166 %

 

    Number of Shares    

Weighted Average

Exercise Price

   

Weighted Average

Remaining

contractual life

 
Outstanding at June 30, 2019     1,083,880     $ 0.034       5  
Expired     (505,000 )     0.15          
Granted     1,000,000       0.008       5  
Outstanding at June 30, 2020     1,578,880     $ 0.021       4  
Expired     -                  
Granted     -                  
Outstanding at June 30, 2021     1,578,880     $ 0.026       3