XML 77 R60.htm IDEA: XBRL DOCUMENT v3.22.0.1
Schedule of Pro Forma Combined Financial Information (Details) - USD ($)
3 Months Ended 6 Months Ended 9 Months Ended 12 Months Ended
Dec. 31, 2021
Sep. 30, 2021
Dec. 31, 2020
Sep. 30, 2020
Dec. 31, 2021
Dec. 31, 2020
Mar. 31, 2021
Jun. 30, 2021
Jun. 30, 2020
May 25, 2021
Jun. 30, 2019
Current assets:                      
Cash $ 63,375       $ 63,375     $ 1,396,944 $ 441,004    
Accounts receivable, net 707,509       707,509     435,598 134,517    
Inventory, net 643,920       643,920     441,582 679,471    
Loan receivables, current 196,000       196,000     1,365    
Loan receivables - related party, current               122,535    
Other current assets 184,952       184,952     182,457 263,404    
Right of use asset, current 255,734       255,734     243,406 270,363    
Total current assets 2,185,432       2,185,432     4,151,909 1,912,659    
Noncurrent assets:                      
Intangible asset, net 10,648,378       10,648,378     10,650,394 9,800    
Goodwill 757,648       757,648     757,648    
Other assets               54,163    
Loan receivables - related party, noncurrent               196,000    
Right of use asset, noncurrent 355,129       355,129     486,253 835,393    
Investment to Indigo Dye 380,660       380,660     441,407    
Total noncurrent assets 16,006,195       16,006,195     15,281,042 1,594,403    
Total assets 18,191,627       18,191,627     19,432,951 3,507,062    
Current liabilities:                      
Note payable due to bank 25,982       25,982     25,982 25,982    
Accounts payable and accrued liabilities 2,421,705       2,421,705     2,058,839 1,583,228    
Customer deposits 887,800       887,800     751,919 466,337    
Customer overpayment 74,987       74,987     59,953 47,890    
Unearned revenue               53,248    
Other payables 626,163       626,163     750,485 691,801    
Accrued interest 646,643       646,643     509,997 494,740    
Accrued compensation and personnel related payables 8,290       8,290     15,471 35,361    
Notes payable - Current 31,787       31,787     33,047 20,000    
Notes payable - Related Parties, Current           15,427 15,427    
Lease liability - Current 256,579       256,579     239,521 372,285    
Loans payable - Current 814,494       814,494     392,605 319,314    
Convertible notes payable, Net, Current 1,298,133       1,298,133     1,421,694 1,740,122    
Derivative liabilities, net 2,222,310       2,222,310     2,217,361 5,597,095    
Due to related parties 228,057       228,057     163,831 35,943    
Warrants liabilities 6,405       6,405     21,042 79,910    
Shares to be issued 262,077       262,077     138,077 101,577    
Total current liabilities 9,811,412       9,811,412     8,815,251 11,680,260    
Non-current liabilities:                      
Note Payable 4,888,463       4,888,463     4,997,323    
Loans payable 836,245       836,245     308,588 197,946    
Lease liability 385,108       385,108     524,149 767,729    
Total liabilities 15,986,793       15,986,793     14,662,733 12,645,935    
Stockholders’ equity (deficiency):                      
Common stock, $0.001 par value, 10,000,000,000 shares authorized, 4,718,104,197 shares issued and outstanding at March 31, 2021 9,022,992       9,022,992     7,402,536 1,763,278    
Additional paid-in capital 72,367,128       72,367,128     64,841,654 57,307,767    
Share to be issued, Preferred stock           5,600,000    
Accumulated deficit (78,816,668)       (78,816,668)     (74,364,466) (68,438,332)    
Total stockholders’ deficiency 2,616,002       2,616,002     4,869,874 (9,127,737)    
Non-Controlling Interest (411,168)       (411,168)     (99,656) (11,136)    
Total stockholders’ equity (deficiency) 2,204,834 $ 4,328,979 $ (5,239,070) $ (4,804,248) 2,204,834 $ (5,239,070)   4,770,218 (9,138,873)   $ 14,678,534
Total liabilities and stockholders’ equity (deficiency) 18,191,627       18,191,627     19,432,951 3,507,062    
Revenues, net 1,235,825   300,652   2,404,606 2,446,979   3,979,049 4,362,585    
Cost of goods sold 461,873   242,531   848,812 1,272,429   2,153,311 2,851,940    
Gross profit 773,952   58,121   1,555,794 1,174,550   1,825,738 1,510,645    
Selling, general and administrative expenses 683,745   271,549   1,296,884 875,358   1,824,757 1,734,830    
Marketing and Research Expense 36,992   93,908   72,405 316,256   431,913 514,394    
Professional Expense 190,249   115,615   500,750 619,045   1,438,341 1,128,896    
Salaries and Wages 479,738   105,700   940,162 464,474   709,041 572,683    
Stock Compensation Expense 22,500   47,250   124,000 66,000   518,393 9,255,277    
Loss from operations (1,184,919)   (576,583)   (2,437,521) (1,445,170)   (3,941,597) (12,125,576)    
Non-operating income (expense):                      
Gain in loss of control of VIE   313,928   313,928   313,928    
Interest expense (1,093,317)   (728,197)   (1,251,228) (1,194,972)   (1,700,420) (1,613,044)    
Bad debts (7)   (130,467)   (7) (132,979)   (522,352) (240,157)    
Change in fair value of derivative liabilities (390,306)   496,961   (65,073) 3,992,108   1,087,485 (1,442,295)    
Warrant Expense 6,347   4,174   14,637 70,389   58,868 (119,526)    
Gain on debt conversion               (184,626)    
Loss on asset disposal     (28)   (119,044)    
Amortization of debt discount (24,071)   (1,031,379)   (156,651) (1,845,925)   (2,617,274) (3,823,500)    
Debt forgiveness               96,595 590,226    
Impairment Loss               (43,800) (2,066,958)    
Total non-operating expenses, net (1,709,814)   (1,077,700)   (2,315,454) 1,072,096   (2,091,204) (9,408,995)    
Equity Method Investment Loss (16,270)   (2,114)   (60,747) (2,114)   (81,725)    
Net loss (2,911,002) $ (1,902,718) (1,656,397) $ 1,279,976 (4,813,722) (375,188)   (6,114,526) (21,534,571)    
Less: net loss attributable to the noncontrolling interest (54,168)     (361,519)   (188,392) (195,416)    
Net loss attributable to SugarMade Inc. $ (2,856,834)   $ (1,656,397)   $ (4,452,203) $ (375,188)   $ (5,926,134) $ (21,339,155)    
Basic net income (loss) per share $ (0.00)   $ (0.00)   $ (0.00) $ (0.00)   $ (0.00) $ (0.02)    
Diluted net income (loss) per share $ (0.00)   $ (0.00)   $ (0.00) $ (0.00)   $ (0.00) $ (0.02)    
Weighted Average Number of Shares Outstanding, Basic and Diluted 8,728,862,892 [1]   3,233,135,446 [1]   8,509,797,777 [1] 2,864,951,348 [1]   3,851,836,959 [2] 939,171,416 [2]    
Pro Forma Merger Adjustment [Member]                      
Current assets:                      
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        
Noncurrent assets:                      
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        
Current liabilities:                      
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                    
Due to related parties                    
Warrants liabilities                    
Shares to be issued                    
Total current liabilities                    
Non-current liabilities:                      
Note Payable             3,976,000        
Loans payable                    
Lease liability                    
Total liabilities             3,976,000        
Stockholders’ equity (deficiency):                      
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                  
Non-operating income (expense):                      
Other income                  
Gain in loss of control of VIE                    
Interest expense                  
Bad debts                  
Change in fair value of derivative liabilities                  
Warrant Expense                  
Gain on debt conversion                  
Loss on settlement                  
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                  
Weighted Average Number of Shares Outstanding, Basic and Diluted             0 [3]   0 [4]    
Pro Forma [Member]                      
Current assets:                      
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        
Noncurrent assets:                      
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        
Current liabilities:                      
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        
Due to related parties             4,244        
Warrants liabilities             24,216        
Shares to be issued             136,577        
Total current liabilities             10,159,992        
Non-current liabilities:                      
Note Payable             5,357,593        
Loans payable             420,903        
Lease liability             591,116        
Total liabilities             16,529,604        
Stockholders’ equity (deficiency):                      
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   1,502,161.64    
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)    
Non-operating income (expense):                      
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 on debt conversion               (184,626)    
Loss on settlement             (80,000)   (393,135)    
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)    
Weighted Average Number of Shares Outstanding, Basic and Diluted             3,247,070,176 [3]   958,183,933 [4]    
Parent Company [Member]                      
Current assets:                      
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        
Noncurrent assets:                      
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        
Current liabilities:                      
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        
Due to related parties                    
Warrants liabilities             24,216        
Shares to be issued             136,577        
Total current liabilities             9,553,200        
Non-current liabilities:                      
Note Payable                    
Loans payable             366,495        
Lease liability             591,116        
Total liabilities             10,510,811        
Stockholders’ equity (deficiency):                      
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)    
Non-operating income (expense):                      
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 on debt conversion               (184,626)    
Loss on settlement             (80,000)   (393,135)    
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)    
Weighted Average Number of Shares Outstanding, Basic and Diluted             3,247,070,176 [3]   958,183,933 [4]    
Lemon Glow Company, Inc [Member]                      
Current assets:                      
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        
Noncurrent assets:                      
Machinery and Equipment, net             87,645        
Land Improvements, net             341,681        
Estate Property - Land             1,922,376        
Intangible asset, net                    
Goodwill                   $ 757,648  
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        
Current liabilities:                      
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                    
Due to related parties             4,244        
Warrants liabilities                    
Shares to be issued                    
Total current liabilities             606,792        
Non-current liabilities:                      
Note Payable             1,381,593        
Loans payable             54,408        
Lease liability                    
Total liabilities             2,042,793        
Stockholders’ equity (deficiency):                      
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        
Stock Compensation Expense                    
Loss from operations             (22,472)      
Non-operating income (expense):                      
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 on debt conversion                  
Loss on settlement                  
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)      
Basic net income (loss) per share                  
Diluted net income (loss) per share                  
Weighted Average Number of Shares Outstanding, Basic and Diluted             0 [3]   0 [4]    
[1] Shares issuable upon conversion of convertible debts and exercising of warrants were excluded in calculating diluted loss per share.
[2] Shares issuable upon conversion of convertible debts and exercising of warrants were excluded in calculating diluted loss per share
[3] Shares issuable upon conversion of convertible debts and exercising of warrants were excluded in calculating diluted loss per share
[4] Shares issuable upon conversion of convertible debts and exercising of warrants were excluded in calculating diluted loss per share