SCHEDULE OF INCOME TAX PROVISION |
The
reconciliation of income tax expense computed at the U.S. federal statutory rate of 21% to the income tax provision for the years ended
June 30, 2021 and 2020 is as follows:
SCHEDULE OF INCOME TAX PROVISION
US |
|
June
30, 2021 |
|
|
June
30, 2020 |
|
|
|
|
|
|
|
Year
Ended |
|
US |
|
June
30, 2021 |
|
|
June
30, 2020 |
|
Loss
before Income taxes |
|
$ |
(2,025,947 |
) |
|
$ |
(4,740,723 |
) |
|
|
|
|
|
|
|
|
|
Taxes
under statutory US tax rates |
|
$ |
(425,449 |
) |
|
$ |
(995,552 |
) |
Increase
(decrease) in valuation allowance |
|
|
1,146,001 |
|
|
|
1,137,716 |
|
Prior
period adjustment |
|
|
(1,063,710 |
) |
|
|
(14,624 |
|
Foreign
tax rate differential |
|
|
(51,169 |
) |
|
|
(128,492 |
) |
Income
tax rate change |
|
|
392,767 |
|
|
|
- |
|
Other |
|
|
1,559 |
|
|
|
952 |
|
Income
tax (expense) benefit |
|
$ |
- |
|
|
$ |
- |
|
|
SCHEDULE OF DEFERRED TAX ASSETS AND LIABILITIES |
SCHEDULE
OF DEFERRED TAX ASSETS AND LIABILITIES
|
|
June
30, 2021 |
|
|
June
30, 2020 |
|
|
|
Year
Ended |
|
|
|
June
30, 2021 |
|
|
June
30, 2020 |
|
Deferred
tax assets |
|
|
|
|
|
|
|
|
Warrant
Derivative Liability |
|
$ |
7,403 |
|
|
$ |
7,403 |
|
Accrued
Expenses |
|
|
342,464 |
|
|
|
297,086 |
|
Prepaid
Investor Services |
|
|
444,411 |
|
|
|
470,050 |
|
Non-cash
interest |
|
|
687,529 |
|
|
|
596,004 |
|
Intangibles
(Intellectual Property and Patent Cost) |
|
|
259,743 |
|
|
|
240,428 |
|
Deferred
Rent |
|
|
4,262 |
|
|
|
1,969 |
|
Formation
Expense |
|
|
6,815 |
|
|
|
7,208 |
|
Net
Operating Loss CF |
|
|
8,546,920 |
|
|
|
7,438,911 |
|
Foreign
Exchange Loss (OCI) |
|
|
(39,379 |
) |
|
|
(39,379 |
) |
Revalue
of derivative liability |
|
|
439,958 |
|
|
|
438,239 |
|
Stock
Based Compensation |
|
|
51,481 |
|
|
|
51,481 |
|
Total
Deferred tax assets |
|
$ |
10,751,607 |
|
|
$ |
9,509,400 |
|
|
|
|
|
|
|
|
|
|
Deferred
tax liabilities |
|
|
|
|
|
|
|
|
R&D |
|
$ |
(197,604 |
) |
|
$ |
(177,702 |
) |
Gain
on extinguishment of debt |
|
|
(277,614 |
) |
|
|
266,987 |
|
Capital
Raising Costs |
|
|
(321,291 |
) |
|
|
(255,614 |
) |
Total
deferred tax liabilities |
|
$ |
(796,509 |
) |
|
$ |
(700,303 |
) |
|
|
|
|
|
|
|
|
|
Net
deferred tax assets (liabilities) |
|
$ |
9,955,098 |
|
|
$ |
8,809,097 |
|
Valuation
allowance |
|
|
(9,955,098 |
) |
|
|
(8,809,097 |
) |
Net
deferred tax assets (liabilities) |
|
$ |
- |
|
|
$ |
- |
|
|