Quarterly report pursuant to Section 13 or 15(d)

Condensed Consolidated Statements of Cash Flows (Unaudited)

v3.22.2.2
Condensed Consolidated Statements of Cash Flows (Unaudited) - USD ($)
3 Months Ended
Sep. 30, 2022
Sep. 30, 2021
CASH FLOWS FROM OPERATING ACTIVITIES:    
Net loss $ (617,295) $ (490,658)
Adjustments to Reconcile Net Loss to Net Cash Used in Operating Activities:    
Issuance and amortization of common stock for services 133,422
Foreign currency transaction gain (36,223) (109,129)
Depreciation expense 473 509
Amortization of debt discounts 31,275 6,074
Amortization of right-of-use assets 5,131
Change in fair value of derivative liabilities (65,173) 3,904
Loss on extinguishment of debt, net 610
Gain from settlement of accounts payable (17,499)
Stock option, stock warrants and restricted stock expense 2,408 20,718
Non-cash interest expense 2,250
Accretion of put premium 115,769 90,192
Changes in Assets and Liabilities:    
GST receivable (523) 1,937
Prepaid expenses and other assets (7,747) (8,353)
Accounts payable 45,121 (137,927)
Employee benefit liability 10,415 4,067
Accrued expenses and other payables 15,162 (15,102)
Accrued interest 13,430 11,338
Operating lease liability (4,649)
NET CASH USED IN OPERATING ACTIVITIES (509,315) (486,758)
CASH FLOWS FROM FINANCING ACTIVITIES:    
Proceeds from convertible promissory notes, net of original issue discounts and issue costs 345,750 160,000
Proceeds from the sale of common stock 24,711
Collection of subscription receivable 23,758
Proceeds from the exercise of warrants 100,000 275,000
NET CASH PROVIDED BY FINANCING ACTIVITIES 494,219 435,000
Effect of exchange rate changes on cash 30,425 95,320
NET INCREASE IN CASH 15,329 43,562
CASH AT BEGINNING OF PERIOD 4,067 2,255
CASH AT END OF PERIOD 19,396 45,817
Supplemental Disclosure of Cash Flow Information    
Interest 2,277
Income Tax
Supplemental Disclosure of Non-Cash Investing and Financing Activities    
Subscription receivable 100,000
Reduction of put premium related to conversions of convertible notes 133,646 109,643
Conversion of convertible notes and accrued interest to common stock 349,530 197,936
Discounts related to derivative liability 93,668
Stock warrant grant for settlement of accounts payable 23,050
Common stock issued for accrued services 448,440
Warrants issued for accrued services 5,551
Deemed dividend upon alternate cashless exercise of warrants $ 389,235 $ 114,844