Quarterly report pursuant to Section 13 or 15(d)

Condensed Consolidated Statements of Cash Flows (Unaudited)

v3.25.0.1
Condensed Consolidated Statements of Cash Flows (Unaudited) - USD ($)
3 Months Ended 6 Months Ended 12 Months Ended
Dec. 31, 2024
Sep. 30, 2024
Dec. 31, 2023
Sep. 30, 2023
Dec. 31, 2024
Dec. 31, 2023
Jun. 30, 2024
CASH FLOWS FROM OPERATING ACTIVITIES:              
Net loss $ (430,183) $ (354,310) $ (584,384) $ (350,866) $ (784,493) $ (935,250)  
Adjustments to Reconcile Net Loss to Net Cash Used in Operating Activities:              
Issuance of common stock for services         15,000  
Foreign currency transaction loss (gain)         75,698 (21,198)  
Depreciation expense         248  
Amortization of debt discounts         133,644 164,904  
Amortization of right-of-use assets         9,866 10,871  
Change in fair value of derivative liabilities (13,581)   1,771   (66,368) (302,158)  
Derivative expense 8,559   45,658   35,741 123,379  
Loss (gain) on extinguishment of debt, net 18,759   211   30,078 (34,099)  
Non-cash interest expense         4,582 1,597  
Accretion of put premium         234,615  
Changes in Assets and Liabilities:              
GST receivable         752 (977)  
Prepaid expenses and other assets         (80) (5,877)  
Refundable advance deposit         (123,127)  
Deferred offering costs         (25,000)  
Accounts payable         102,374 169,359  
Employee benefit liability         20,666 23,897  
Accrued expenses and other payables         166,993 96,924  
Accrued interest         49,350 35,323  
Operating lease liability         (10,589) (10,773)  
NET CASH USED IN OPERATING ACTIVITIES         (241,786) (572,342)  
CASH FLOWS FROM FINANCING ACTIVITIES:              
Proceeds from convertible promissory notes, net of original issue discounts and issue costs         80,000 477,500  
Repayment of convertible note         (142,909)  
Repayment of notes         (98,400)  
Proceeds from note payable         35,000 120,000  
Proceeds from loans payable - related parties         278,915 169,685  
NET CASH PROVIDED BY FINANCING ACTIVITIES         295,515 624,276  
Effect of exchange rate changes on cash         (60,181) 9,669  
NET (DECREASE) INCREASE IN CASH         (6,452) 61,603  
CASH AT BEGINNING OF PERIOD   $ 21,085   $ 10,047 21,085 10,047 $ 10,047
CASH AT END OF PERIOD $ 14,633   $ 71,650   14,633 71,650 $ 21,085
Supplemental Disclosure of Cash Flow Information              
Interest         17,599 6,189  
Income Tax          
Supplemental Disclosure of Non-Cash Investing and Financing Activities              
Subscription receivable         8,822  
Reduction of put premium related to conversions of convertible notes         9,336 87,305  
Conversion of convertible notes and accrued interest to common stock         71,836 203,365  
Debt discounts related to derivative liability         80,000 125,000  
Relative fair value of warrant granted in connection with a loan payable - related party         141,084  
Deemed dividend upon alternate cashless exercise of warrants         $ 177,160