Quarterly report pursuant to Section 13 or 15(d)

Condensed Consolidated Statements of Cash Flows (Unaudited)

v3.21.2
Condensed Consolidated Statements of Cash Flows (Unaudited) - USD ($)
3 Months Ended 12 Months Ended
Sep. 30, 2021
Sep. 30, 2020
Jun. 30, 2021
CASH FLOWS FROM OPERATING ACTIVITIES:      
Net loss $ (490,658) $ (425,545)  
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 (109,129) (1,960)  
Depreciation expense 509 438  
Amortization of debt discounts 6,074 121,281  
Change in fair value of derivative liabilities 3,904 (64,952)  
Gain on extinguishment of debt, net (49,985)  
Stock option and restricted stock expense 20,718 20,718  
Non-cash interest expense 2,250 6,750  
Accretion of put premium 90,192  
Changes in Assets and Liabilities:      
GST receivable 1,937 (755)  
Prepaid expenses and other assets (8,353)  
Accounts payable (137,927) 53,576  
Deferred rent 633  
Employee benefit liability 4,067 10,544  
Accrued expenses and other payables (15,102) 133,046  
Accrued interest 11,338 16,262  
NET CASH USED IN OPERATING ACTIVITIES (486,758) (179,949)  
CASH FLOWS FROM FINANCING ACTIVITIES:      
Proceeds from convertible promissory notes, net of original issue discounts and issue costs 160,000  
Repayments of convertible promissory notes (43,000)  
Proceeds from the exercise of warrants 275,000 201,044  
NET CASH PROVIDED BY FINANCING ACTIVITIES 435,000 158,044  
Effect of exchange rate changes on cash 95,320 6,116  
NET INCREASE (DECREASE) IN CASH 43,562 (15,789)  
CASH AT BEGINNING OF PERIOD 2,255 67,007 $ 67,007
CASH AT END OF PERIOD 45,817 51,218 $ 2,255
Supplemental Disclosure of Cash Flow Information      
Interest 13,172  
Income Tax  
Supplemental Disclosure of Non-Cash Investing and Financing Activities      
Reduction of put premium related to conversions of convertible notes 109,643 204,919  
Conversion of convertible notes and accrued interest to common stock 197,936 417,670  
Common stock issued for accrued services 448,440  
Deemed dividend upon alternate cashless exercise of warrants 114,844  
Subscription receivable $ 100,000