XML 73 R61.htm IDEA: XBRL DOCUMENT v3.21.2
Business Combination - Schedule of Pro Forma Combined Financial Information (Details) - USD ($)
9 Months Ended 12 Months Ended
Mar. 31, 2021
Jun. 30, 2021
Jun. 30, 2020
May 25, 2021
Jun. 30, 2019
Cash   $ 1,396,944 $ 441,004    
Accounts receivable, net   435,598 134,517    
Inventory, net   441,582 679,471    
Loan receivables, current   1,365    
Loan receivables - related party, current   122,535    
Other current assets   182,457 263,404    
Right of use asset, current   243,406 270,363    
Total current assets   4,151,909 1,912,659    
Intangible asset, net   10,650,394 9,800    
Goodwill   757,648    
Other assets   54,163    
Loan receivables - related party, noncurrent   196,000    
Right of use asset, noncurrent   486,253 835,393    
Investment to Indigo Dye   441,407    
Total noncurrent assets   15,281,042 1,594,403    
Total assets   19,432,951 3,507,062    
Note payable due to bank   25,982 25,982    
Accounts payable and accrued liabilities   2,058,839 1,583,228    
Customer deposits   751,919 466,337    
Customer overpayment   59,953 47,890    
Unearned revenue   53,248    
Other payables   750,485 691,801    
Accrued interest   509,997 494,740    
Accrued compensation and personnel related payables   15,471 35,361    
Notes payable - Current   33,047 20,000    
Lease liability - Current   239,521 372,285    
Loans payable - Current   392,605 319,314    
Convertible notes payable, Net, Current   1,421,694 1,740,122    
Derivative liabilities, net   2,217,361 5,597,095    
Due to related parties   163,831 35,943    
Warrants liabilities   21,042 79,910    
Shares to be issued   138,077 101,577    
Total current liabilities   8,815,251 11,680,260    
Note Payable   4,997,323    
Loans payable   308,588 197,946    
Lease liability   524,149 767,729    
Total liabilities   14,662,733 12,645,935    
Common stock, $0.001 par value, 10,000,000,000 shares authorized, 4,718,104,197 shares issued and outstanding at March 31, 2021   7,402,536 1,763,278    
Additional paid-in capital   64,841,654 57,307,767    
Share to be issued, Preferred stock   5,600,000    
Accumulated deficit   (74,364,466) (68,438,332)    
Total stockholders' deficiency   4,869,874 (9,127,737)    
Non-Controlling Interest   (99,656) (11,136)    
Total stockholders' equity (deficiency)   4,770,218 (9,138,873)   $ 14,678,534
Total liabilities and stockholders' equity (deficiency)   19,432,951 3,507,062    
Revenues, net   3,979,049 4,362,585    
Cost of goods sold   2,153,311 2,851,940    
Gross profit   1,825,738 1,510,645    
Selling, general and administrative expenses   1,824,757 1,734,830    
Advertising and Promotion Expense   844,890 430,141    
Marketing and Research Expense   431,913 514,394    
Professional Expense   1,438,341 1,128,896    
Salaries and Wages   709,041 572,683    
Stock Compensation Expense   518,393 9,255,277    
Loss from operations   (3,941,597) (12,125,576)    
Other income   12,637 3,064    
Gain in loss of control of VIE   313,928    
Interest expense   (1,700,420) (1,613,044)    
Bad debts   (522,352) (240,157)    
Change in fair value of derivative liabilities   1,087,485 (1,442,295)    
Warrant Expense   58,868 (119,526)    
Gain loss on debt conversion   (184,626)    
Loss on settlement   (106,218) (393,135)    
Gain loss on asset disposal   (119,044)    
Amortization of debt discount   (2,617,274) (3,823,500)    
Debt forgiveness   96,595 590,226    
Impairment Loss   (43,800) (2,066,958)    
Total non-operating expenses, net   (2,091,204) (9,408,995)    
Equity Method Investment Loss   (81,725)    
Net loss   (6,114,526) (21,534,571)    
Less: net loss attributable to the noncontrolling interest   (188,392) (195,416)    
Net loss attributable to SugarMade Inc.   $ (5,926,134) $ (21,339,155)    
Basic net income (loss) per share   $ (0.00) $ (0.02)    
Diluted net income (loss) per share   $ (0.00) $ (0.02)    
Basic and diluted weighted average common shares outstanding [1]   3,851,836,959 939,171,416    
Pro Forma Merger Adjustment [Member]          
Cash $ 280,000        
Accounts receivable, net        
Inventory, net        
Loan receivables, current        
Loan receivables - related party, current        
Other current assets        
Right of use asset, current        
Total current assets 280,000        
Machinery and Equipment, net        
Land Improvements, net        
Estate Property - Land        
Intangible asset, net 10,572,600        
Goodwill 573,000        
Other assets        
Loan receivables - related party, noncurrent        
Right of use asset, noncurrent        
Investment to Indigo Dye        
Total noncurrent assets 11,145,600        
Total assets 11,425,600        
Note payable due to bank        
Accounts payable and accrued liabilities        
Customer deposits        
Customer overpayment        
Unearned revenue        
Other payables        
Accrued interest        
Accrued compensation and personnel related payables        
Notes payable - Current        
Notes payable - Related Parties, Current        
Lease liability - Current        
Loans payable - Current        
Loan payable - Related Parties, Current        
Convertible notes payable, Net, Current        
Derivative liabilities, net        
Warrants liabilities        
Shares to be issued        
Total current liabilities        
Note Payable 3,976,000        
Loans payable        
Lease liability        
Total liabilities 3,976,000        
Preferred stock, $0.001 par value, 10,000,000 shares authorized 1,541,500 shares issued outstanding at March 31, 2021 5,600        
Common stock, $0.001 par value, 10,000,000,000 shares authorized, 4,718,104,197 shares issued and outstanding at March 31, 2021 660,571        
Additional paid-in capital 6,783,429        
Accumulated deficit        
Total stockholders' deficiency 7,449,600        
Non-Controlling Interest        
Total stockholders' equity (deficiency) 7,449,600        
Total liabilities and stockholders' equity (deficiency) 11,425,600        
Revenues, net      
Cost of goods sold      
Gross profit      
Selling, general and administrative expenses      
Advertising and Promotion Expense        
Marketing and Research Expense        
Professional Expense        
Salaries and Wages        
Stock Compensation Expense        
Loss from operations      
Other income      
Gain in loss of control of VIE        
Interest expense      
Bad debts      
Change in fair value of derivative liabilities      
Warrant Expense      
Gain loss on debt conversion      
Loss on settlement      
Gain loss on asset disposal      
Amortization of debt discount      
Debt forgiveness      
Miscellaneous        
Impairment Loss        
Other expenses      
Total non-operating expenses, net      
Equity Method Investment Loss        
Net loss      
Less: net loss attributable to the noncontrolling interest      
Net loss attributable to SugarMade Inc.      
Basic net income (loss) per share      
Diluted net income (loss) per share      
Basic and diluted weighted average common shares outstanding [1] 0   0    
Pro Forma [Member]          
Cash $ 568,096        
Accounts receivable, net 75,040        
Inventory, net 692,460        
Loan receivables, current        
Loan receivables - related party, current 208,931        
Other current assets 1,066,597        
Right of use asset, current 237,556        
Total current assets 2,848,680        
Machinery and Equipment, net 477,834        
Land Improvements, net 341,681        
Estate Property - Land 1,922,376        
Intangible asset, net 10,587,178        
Goodwill 573,000        
Other assets        
Loan receivables - related party, noncurrent 196,000        
Right of use asset, noncurrent 549,261        
Investment to Indigo Dye 564,819        
Total noncurrent assets 15,212,149        
Total assets 18,060,829        
Note payable due to bank 25,982        
Accounts payable and accrued liabilities 1,839,012        
Customer deposits 1,060,268        
Customer overpayment 53,183        
Unearned revenue 9,379        
Other payables 812,069        
Accrued interest 519,267        
Accrued compensation and personnel related payables        
Notes payable - Current 20,000        
Notes payable - Related Parties, Current 15,427        
Lease liability - Current 231,305        
Loans payable - Current 464,112        
Loan payable - Related Parties, Current 238,150        
Convertible notes payable, Net, Current 1,982,902        
Derivative liabilities, net 2,723,899        
Warrants liabilities 24,216        
Shares to be issued 136,577        
Total current liabilities 10,159,992        
Note Payable 5,357,593        
Loans payable 420,903        
Lease liability 591,116        
Total liabilities 16,529,604        
Preferred stock, $0.001 par value, 10,000,000 shares authorized 1,541,500 shares issued outstanding at March 31, 2021 7,142        
Common stock, $0.001 par value, 10,000,000,000 shares authorized, 4,718,104,197 shares issued and outstanding at March 31, 2021 5,773,449        
Additional paid-in capital 69,879,356        
Share to be issued, Preferred stock (1)        
Common Stock Subscribed 236,008        
Accumulated deficit (74,418,576)        
Total stockholders' deficiency 1,477,378        
Non-Controlling Interest 53,847        
Total stockholders' equity (deficiency) 1,531,225        
Total liabilities and stockholders' equity (deficiency) 18,060,829        
Revenues, net 2,851,822   $ 4,354,102    
Cost of goods sold 1,502,247   2,851,940    
Gross profit 1,349,575   1,502,162    
Selling, general and administrative expenses 1,457,294   13,620,529    
Advertising and Promotion Expense 378,068        
Marketing and Research Expense 364,580        
Professional Expense 760,580        
Salaries and Wages 375,696        
Stock Compensation Expense 82,250        
Loss from operations (2,068,893)   (12,118,367)    
Other income 5,099   3,064    
Gain in loss of control of VIE 313,928        
Interest expense (1,965,841)   (1,613,044)    
Bad debts (133,235)   (240,157)    
Change in fair value of derivative liabilities 506,559   (1,442,295)    
Warrant Expense 55,695   (119,526)    
Gain loss on debt conversion   (184,626)    
Loss on settlement (80,000)   (393,135)    
Gain loss on asset disposal   (119,044)    
Amortization of debt discount (2,605,144)   (3,823,500)    
Debt forgiveness   590,226    
Miscellaneous     (7,201)    
Impairment Loss     (2,066,958)    
Other expenses (55,054)      
Total non-operating expenses, net (3,957,993)   (9,416,195)    
Net loss     (21,534,562)    
Less: net loss attributable to the noncontrolling interest (48,756)   (195,416)    
Net loss attributable to SugarMade Inc. $ (48,756)   $ (21,339,146)    
Basic net income (loss) per share $ (0.00)   $ (0.02)    
Diluted net income (loss) per share $ (0.00)   $ (0.02)    
Basic and diluted weighted average common shares outstanding [1] 3,247,070,176   958,183,933    
Parent Company [Member]          
Cash $ 269,885        
Accounts receivable, net 75,040        
Inventory, net 692,460        
Loan receivables, current        
Loan receivables - related party, current 208,931        
Other current assets 1,066,597        
Right of use asset, current 237,556        
Total current assets 2,550,469        
Machinery and Equipment, net 390,189        
Land Improvements, net        
Estate Property - Land        
Intangible asset, net 14,578        
Other assets        
Loan receivables - related party, noncurrent 196,000        
Right of use asset, noncurrent 549,261        
Investment to Indigo Dye 564,819        
Total noncurrent assets 1,714,847        
Total assets 4,265,316        
Note payable due to bank 25,982        
Accounts payable and accrued liabilities 1,753,855        
Customer deposits 660,268        
Customer overpayment 53,183        
Unearned revenue 9,379        
Other payables 812,069        
Accrued interest 515,767        
Accrued compensation and personnel related payables        
Notes payable - Current 20,000        
Notes payable - Related Parties, Current 15,427        
Lease liability - Current 231,305        
Loans payable - Current 350,221        
Loan payable - Related Parties, Current 238,150        
Convertible notes payable, Net, Current 1,982,902        
Derivative liabilities, net 2,723,899        
Warrants liabilities 24,216        
Shares to be issued 136,577        
Total current liabilities 9,553,200        
Note Payable        
Loans payable 366,495        
Lease liability 591,116        
Total liabilities 10,510,811        
Preferred stock, $0.001 par value, 10,000,000 shares authorized 1,541,500 shares issued outstanding at March 31, 2021 1,542        
Common stock, $0.001 par value, 10,000,000,000 shares authorized, 4,718,104,197 shares issued and outstanding at March 31, 2021 4,718,105        
Additional paid-in capital 63,095,927        
Share to be issued, Preferred stock (1)        
Common Stock Subscribed 236,008        
Accumulated deficit (74,350,923)        
Total stockholders' deficiency (6,299,342)        
Non-Controlling Interest 53,847        
Total stockholders' equity (deficiency) (6,245,495)        
Total liabilities and stockholders' equity (deficiency) 4,265,316        
Revenues, net 2,851,822   $ 4,354,102    
Cost of goods sold 1,502,247   2,851,940    
Gross profit 1,349,575   1,502,162    
Selling, general and administrative expenses 1,446,038   13,620,529    
Advertising and Promotion Expense 378,068        
Marketing and Research Expense 364,580        
Professional Expense 756,444        
Salaries and Wages 368,616        
Stock Compensation Expense 82,250        
Loss from operations (2,046,421)   (12,118,367)    
Other income 5,099   3,064    
Gain in loss of control of VIE 313,928        
Interest expense (1,920,660)   (1,613,044)    
Bad debts (133,235)   (240,157)    
Change in fair value of derivative liabilities 506,559   (1,442,295)    
Warrant Expense 55,695   (119,526)    
Gain loss on debt conversion   (184,626)    
Loss on settlement (80,000)   (393,135)    
Gain loss on asset disposal   (119,044)    
Amortization of debt discount (2,605,144)   (3,823,500)    
Debt forgiveness   590,226    
Miscellaneous     (7,201)    
Impairment Loss     (2,066,958)    
Other expenses (55,054)      
Total non-operating expenses, net (3,912,812)   (9,416,195)    
Equity Method Investment Loss (2,114)        
Net loss (5,961,347)   (21,534,562)    
Less: net loss attributable to the noncontrolling interest (48,756)   (195,416)    
Net loss attributable to SugarMade Inc. $ (5,912,591)   $ (21,339,146)    
Basic net income (loss) per share $ (0.00)   $ (0.02)    
Diluted net income (loss) per share $ (0.00)   $ (0.02)    
Basic and diluted weighted average common shares outstanding [1] 3,247,070,176   958,183,933    
Lemon Glow Company, Inc [Member]          
Cash $ 18,211        
Accounts receivable, net        
Inventory, net        
Loan receivables, current        
Loan receivables - related party, current        
Other current assets        
Right of use asset, current        
Total current assets 18,211        
Machinery and Equipment, net 87,645        
Land Improvements, net 341,681        
Estate Property - Land 1,922,376        
Intangible asset, net        
Goodwill       $ 758,000  
Other assets        
Loan receivables - related party, noncurrent        
Right of use asset, noncurrent        
Investment to Indigo Dye        
Total noncurrent assets 2,351,702        
Total assets 2,369,913        
Note payable due to bank        
Accounts payable and accrued liabilities 85,157        
Customer deposits 400,000        
Customer overpayment        
Unearned revenue        
Other payables        
Accrued interest 3,500        
Accrued compensation and personnel related payables        
Notes payable - Current        
Notes payable - Related Parties, Current        
Lease liability - Current        
Loans payable - Current 113,891        
Loan payable - Related Parties, Current        
Convertible notes payable, Net, Current        
Derivative liabilities, net        
Warrants liabilities        
Shares to be issued        
Total current liabilities 606,792        
Note Payable 1,381,593        
Loans payable 54,408        
Lease liability        
Total liabilities 2,042,793        
Common stock, $0.001 par value, 10,000,000,000 shares authorized, 4,718,104,197 shares issued and outstanding at March 31, 2021 394,773        
Accumulated deficit (67,653)        
Total stockholders' deficiency 327,120        
Non-Controlling Interest        
Total stockholders' equity (deficiency) 327,120        
Total liabilities and stockholders' equity (deficiency) 2,369,913        
Revenues, net      
Cost of goods sold      
Gross profit      
Selling, general and administrative expenses 11,256      
Advertising and Promotion Expense        
Marketing and Research Expense        
Professional Expense 4,136        
Salaries and Wages 7,080        
Loss from operations (22,472)      
Other income      
Gain in loss of control of VIE        
Interest expense (45,181)      
Bad debts      
Change in fair value of derivative liabilities      
Warrant Expense      
Gain loss on debt conversion      
Loss on settlement      
Gain loss on asset disposal      
Amortization of debt discount      
Debt forgiveness      
Miscellaneous        
Impairment Loss        
Other expenses      
Total non-operating expenses, net (45,181)      
Equity Method Investment Loss        
Net loss (67,653)      
Less: net loss attributable to the noncontrolling interest    
Net loss attributable to SugarMade Inc. $ (67,653) $ (67,653)    
Basic net income (loss) per share      
Diluted net income (loss) per share      
Basic and diluted weighted average common shares outstanding [1] 0   0    
[1] Shares issuable upon conversion of convertible debts and exercising of warrants were excluded in calculating diluted loss per share