Quarterly report pursuant to Section 13 or 15(d)

Condensed Consolidated Statements of Cash Flows (Unaudited)

v3.24.3
Condensed Consolidated Statements of Cash Flows (Unaudited) - USD ($)
3 Months Ended 12 Months Ended
Sep. 30, 2024
Sep. 30, 2023
Jun. 30, 2024
CASH FLOWS FROM OPERATING ACTIVITIES:      
Net loss $ (354,310) $ (350,866)  
Adjustments to Reconcile Net Loss to Net Cash Used in Operating Activities:      
Issuance of common stock for services 7,500  
Foreign currency transaction loss (gain) (8,423) 15,948  
Depreciation expense 134  
Amortization of debt discounts 56,983 69,457  
Amortization of right-of-use assets 5,534 5,128  
Change in fair value of derivative liabilities (52,787) (303,929)  
Derivative expense 27,182 77,721  
Loss (gain) on extinguishment of debt, net 11,319 (34,310)  
Non-cash interest expense 2,548 1,437  
Accretion of put premium 88,846  
Changes in Assets and Liabilities:      
GST receivable (251) 132  
Prepaid expenses and other assets (14,468)  
Refundable advance deposit (116,169)  
Accounts payable (18,797) 148,834  
Employee benefit liability 15,317 12,275  
Accrued expenses and other payables 54,457 55,693  
Accrued interest 24,093 15,712  
Operating lease liability (5,880) (5,032)  
NET CASH USED IN OPERATING ACTIVITIES (235,515) (333,457)  
CASH FLOWS FROM FINANCING ACTIVITIES:      
Proceeds from convertible promissory notes, net of original issue discounts and issue costs 60,000 220,000  
Repayment of convertible note (142,909)  
Proceeds from note payable 120,000  
Proceeds from loans payable - related parties 155,699 153,256  
NET CASH PROVIDED BY FINANCING ACTIVITIES 215,699 350,347  
Effect of exchange rate changes on cash 7,999 (20,312)  
NET DECREASE IN CASH (11,817) (3,422)  
CASH AT BEGINNING OF PERIOD 21,085 10,047 $ 10,047
CASH AT END OF PERIOD 9,268 6,625 $ 21,085
Supplemental Disclosure of Cash Flow Information      
Interest 2,606 2,713  
Income Tax  
Supplemental Disclosure of Non-Cash Investing and Financing Activities      
Reduction of put premium related to conversions of convertible notes 9,336 34,838  
Conversion of convertible notes and accrued interest to common stock 51,978 114,131  
Debt discounts related to derivative liability 60,000 70,000  
Relative fair value of warrant granted in connection with a loan payable - related party 141,084  
Deemed dividend upon alternate cashless exercise of warrants 142,575  
Issuance of common stock for prepaid service $ 7,500