NOTES
TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
March
31, 2023
NOTE
1 - NATURE OF OPERATIONS
Forza
Innovations Inc. (the “Company”) was incorporated on December 9, 2014, under the laws of the State of Florida. The Company
was a diversified multi-industry manufacturer of complex metal components and products. We serve all general industrial markets such
as Aerospace, Automotive, Commercial, Food Processing, Industrial, Maritime, Medical, Railroad, Oil and Gas, Packaging, Telecom, Textiles,
Robotics, Space Travel, Transportation and many more. We are a vertically integrated precision CNC manufacturing and fabrication company
with core emphasis on product design, engineering and precision manufacturing of complex components and products.
On
February 5, 2018, the Company formed Genesys Industries, LLC as a wholly owned subsidiary in the state of Missouri.
On
January 21, 2021, Shefali Vibhakar, President of the Company closed a Share Purchase Agreement (the “Agreement”) that she
entered into with Johnny Forzani to sell all of her 170,000,000
common shares and 10,000,000
preferred shares to Johnny Forzani for cash consideration
of $177,000.
Further,
as part of the Agreement, Ms. Vibhakar agrees to spin out all of the Company’s assets (except for certain machinery valued at $40,000
– which is subject to a separate purchase
agreement) as well as all of the Company’s liabilities (except the Company’s note with Tangiers Capital, LLC). The value
date of the assets and liabilities will be January 21, 2021.
On
January 21, 2021, a change in control of the Company occurred pursuant to the Agreement. Mr. Forzani now has voting control over 93.9%
of the Company’s issued and outstanding
common stock.
On
January 21, 2021, the Company received the resignation of Shefali Vibhakar as the Company’s President, Chief Executive Officer,
Treasurer, Chief Financial Officer, Secretary and Director and appointed Johnny Forzani as its President, Chief Executive Officer, Treasurer,
Chief Financial Officer and Secretary.
Effective
January 21, 2021, the Company’s new address is 30 Forzani Way NW, Calgary, Alberta, Canada T3Z 1L5.
On
February 17, 2021, the Company filed Articles of Continuance with the Secretary of State for the state of Wyoming. Accordingly, the Company
transferred its state of formation from Florida to Wyoming and became a Wyoming entity.
On
February 18, 2021, the Company filed a Certificate of Dissolution with the Secretary of State for the State of Florida, effectively dissolving
the Company's existence in Florida.
As
of June 30, 2021, Forza Innovations has moved out of the precision CNC manufacturing and fabrication business and has moved into the
health-tech wearable performance business. The Company has acquired the ownership and rights to certain late developmental stage
products, including the J4 Sport, J4 X and J4 Fitbelt. These products are wearable back compression devices, used to relax, warmup, loosen,
or relax stiff & sore muscles. The therapeutic application of heat causes a change in temperature of the soft tissues which decreases
joint stiffness and relieves inflammation.
On
March 1, 2022, the Company entered into a Share Exchange Agreement (the “Agreement”) with Sustainable Origins Inc. (“Sustainable”),
whereby the Company acquired 100% of the shares of Sustainable in exchange for 600,000 shares
of the Company’s common stock and a cash payment of $17,000 and
the payment of certain initial expenses, thereby making Sustainable a wholly-owned subsidiary of the Company. Sustainable is in the business
of used cooking oil recycling and has recently entered into an asset purchase agreement with Oil Industries, Inc. of North Carolina to
acquire certain assets related to the used cooking oil business. The Company valued the shares of common stock at $0.038,
the closing stock price on the effective date of the agreement, for a valuation of $22,800.
At the time of acquisition Sustainable had no operations. As such the Company fully impaired the $22,800. As of March 31, 2023, the shares
have not yet been issued to Sustainable.
NOTE
2 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
Basis
of Presentation
The
accompanying unaudited financial statements have been prepared by the Company without audit. In the opinion of management, all adjustments
(which include only normal recurring adjustments) necessary to present fairly the financial position, results of operations, and cash
flows at March 31, 2023 and for the related periods presented have been made. The results for the nine months ended March 31, 2023 are
not necessarily indicative of the results of operations for the full year. These financial statements and related footnotes should be
read in conjunction with the financial statements and footnotes thereto included in the Company’s Annual Report on Form 10-K for
the year ended June 30, 2022, filed with the Securities and Exchange Commission.
Use
of Estimates
The
preparation of financial statements in conformity with generally accepted accounting principles requires management to make estimates
and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the
date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Significant estimates
include the estimated useful lives of property and equipment. Actual results could differ from those estimates.
Concentrations
of Credit Risk
We
maintain our cash in bank deposit accounts, the balances of which at times may exceed federally insured limits. We continually monitor
our banking relationships and consequently have not experienced any losses in our accounts. We believe we are not exposed to any significant
credit risk on cash.
Cash
Equivalents
The
Company considers all highly liquid investments with a maturity of three months or less when purchased to be cash equivalents. There
were no cash
equivalents as of March 31, 2023 and June 30, 2022.
Principles
of Consolidation
The
accompanying unaudited consolidated financial statements for three and nine months ended March 31, 2023, include the accounts of the
Company and its wholly owned subsidiary, Sustainable Origins. All material inter-company transactions have been eliminated in consolidation.
Reclassifications
Certain
reclassifications have been made to the prior period financial information to conform to the presentation used in the financial statements
for the period ended March 31, 2023.
Property,
Plant and Equipment
Property
and equipment are carried at the lower of cost or net realizable value. Major betterments that extend the useful lives of assets are
also capitalized. Normal maintenance and repairs are charged to expense as incurred. When assets are sold or otherwise disposed of, the
cost and accumulated depreciation are removed from the accounts and any resulting gain or loss is recognized in operations.
Derivative
Financial Instruments
The
Company evaluates its convertible notes to determine if such instruments have derivatives or contain features that qualify as embedded
derivatives. For derivative financial instruments that are accounted for as liabilities, the derivative instrument is initially recorded
at its fair value and is then re-valued at each reporting date, with changes in the fair value reported in the statements of operations.
For stock-based derivative financial instruments, the Company uses a weighted-average Black-Scholes-Merton option pricing model to value
the derivative instruments at inception and on subsequent valuation dates. The classification of derivative instruments, including whether
such instruments should be recorded as liabilities or as equity, is evaluated at the end of each reporting period.
Fair
Value of Financial Instruments
The
Company follows paragraph 825-10-50-10 of the FASB Accounting Standards Codification for disclosures about fair value of its financial
instruments and paragraph 820-10-35-37 of the FASB Accounting Standards Codification (“Paragraph 820-10-35-37”) to measure
the fair value of its financial instruments. Paragraph 820-10-35-37 establishes a framework for measuring fair value in accounting principles
generally accepted in the United States of America (U.S. GAAP), and expands disclosures about fair value measurements. To increase
consistency and comparability in fair value measurements and related disclosures, Paragraph 820-10-35-37 establishes a fair value hierarchy
which prioritizes the inputs to valuation techniques used to measure fair value into three (3) broad levels. The fair value hierarchy
gives the highest priority to quoted prices (unadjusted) in active markets for identical assets or liabilities and the lowest priority
to unobservable inputs. The three (3) levels of fair value hierarchy defined by Paragraph 820-10-35-37 are described below:
Level 1:
Quoted market prices available in active markets for identical assets or liabilities as of the reporting date.
Level 2:
Pricing inputs other than quoted prices in active markets included in Level 1, which are either directly or indirectly observable as
of the reporting date.
Level 3:
Pricing inputs that are generally unobservable inputs and not corroborated by market data.
The
carrying amount of the Company’s financial assets and liabilities, such as cash, prepaid expenses and accrued expenses approximate
their fair value because of the short maturity of those instruments. The Company’s notes payable amates the fair value of
such instruments as the notes bear interest rates that are consistent with current market rates.
The
following table classifies the Company’s asset measured at fair value on a recurring basis into the fair value hierarchy as of
March 31, 2023 and June 30, 2022:
March
31, 2023
Schedule
of fair value hierarchy | |
| |
| |
|
Description | |
Level
1 | |
Level
2 | |
Level
3 |
Derivative | | |
$ | — | | |
$ | — | | |
$ | 1,063,934 | |
Total | | |
$ | — | | |
$ | — | | |
$ | 1,063,934 | |
June
30, 2022
Description | |
Level
1 | |
Level
2 | |
Level
3 |
Derivative | | |
$ | — | | |
$ | — | | |
$ | 662,982 | |
Total | | |
$ | — | | |
$ | — | | |
$ | 662,982 | |
Basic
and Diluted Loss Per Share
Under
ASC 260 “Earnings Per Share,” the Company presents basic and diluted earnings (loss) per-share (“EPS”) amounts
on the face of the statements of operations. Basic EPS computed by dividing income (loss) available to common stockholders (the numerator)
by the weighted-average number of common shares outstanding (the denominator) during the period. Shares issued during the period and
shares reacquired during the period are weighted for the portion of the period that they were outstanding. The computation of diluted
EPS is similar to the computation of basic EPS except that the denominator is increased to include the number of additional common shares
that would have been outstanding if the dilutive potential common shares had been issued. Potentially diluted amounts from preferred
stock are not presented when the effect of the computations are anti-dilutive due to the losses incurred. Accordingly, there is no difference
in the amounts presented for basic and diluted loss per share.
Recent
Accounting Pronouncements
The
Company has implemented all new applicable accounting pronouncements that are in effect. These pronouncements did not have any
material impact on the financial statements unless otherwise disclosed, and the Company does not believe that there are any other new
accounting pronouncements that have been issued that might have a material impact on its financial position or results of operations.
NOTE
3 - GOING CONCERN
The
accompanying unaudited consolidated financial statements have been prepared assuming that the Company will continue as a going concern,
which contemplates continuity of operations, realization of assets, and liquidation of liabilities in the normal course of business.
As of March 31, 2023, the Company has limited revenue and an accumulated deficit of $8,974,684
($3,069,884
of which is from the FY 2021 loss on the asset
acquisition and disposition of assets).
While
the Company is successfully executing its growth strategy, its cash position may not still be sufficient to support the Company’s
daily operations without additional financing. While the Company believes in the viability of its strategy to produce sales volume and
in its ability to raise additional funds, there can be no assurances to that effect. The ability of the Company to continue as a going
concern is dependent upon the Company’s ability to further implement its business plan and generate sufficient revenues. The consolidated
financial statements do not include any adjustments that might be necessary if the Company is unable to continue as a going concern.
Management believes that the actions presently being taken to further implement its business plan and generate revenues provide the opportunity
for the Company to continue as a going concern.
NOTE
4 – MACHINERY AND EQUIPMENT
Long
lived assets, including property and equipment and certain intangible assets to be held and used by the Company are reviewed for impairment
whenever events or changes in circumstances indicate that the carrying value of the assets may not be recoverable. Impairment losses
are recognized if expected future cash flows of the related assets are less than their carrying values. Measurement of an impairment
loss is based on the fair value of the asset. Long-lived assets and certain identifiable intangibles to be disposed of are reported at
the lower of carrying amount or fair value less cost to sell.
Property
and Equipment and intangible assets are first recorded at cost. Depreciation and/or amortization is computed using the straight-line
method over the estimated useful lives of the various classes of assets between three and five years. Leasehold improvements are being
depreciated over ten years, and the building over twenty years.
Maintenance
and repair expenses, as incurred, are charged to expense. Betterments and renewals are capitalized in plant and equipment accounts. Cost
and accumulated depreciation applicable to items replaced or retired are eliminated from the related accounts with any gain or loss on
the disposition included as income.
Property
and equipment stated at cost, less accumulated depreciation for continuing operations consisted of the following:
Property,
plant & equipment | |
| | | |
| | |
| |
March
31, 2023 | |
June
30, 2022 |
Machinery
and Equipment | |
$ | 222,793 | | |
$ | 150,483 | |
Office
Equipment | |
| 3,097 | | |
| 3,097 | |
Vehicles | |
| 51,720 | | |
| 41,720 | |
Less:
accumulated depreciation | |
| (90,263 | ) | |
| (39,701 | ) |
Property
and equipment, net | |
$ | 187,347 | | |
$ | 155,599 | |
Depreciation
expense
Depreciation
expense for the nine months ended March 31, 2023 and 2022 was $50,561
and $24,208,
respectively.
NOTE
5 – CONVERTIBLE NOTES PAYABLE
During
the nine months ended March 31, 2023, the Company issued, paid and or converted the following new convertible promissory notes.
Schedule
of convertible promissory notes |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Note
Holder |
Date |
Maturity
Date |
Interest
Rate |
Balance
June 30, 2022 |
|
Additions |
|
Conversions |
|
Balance
March 31, 2023 |
Fast
Capital LLC (1) |
10/26/2021 |
10/26/2022 |
10% |
$ |
30,000 |
|
$ |
— |
|
$ |
(30,000) |
|
$ |
— |
ONE44
Capital LLC (3) |
1/13/2022 |
1/13/2023 |
10% |
$ |
160,000 |
|
$ |
— |
|
$ |
(34,300) |
|
$ |
125,700 |
Mast
Hill Fund, L.P. (4) |
1/20/2022 |
1/20/2023 |
12% |
$ |
350,000 |
|
$ |
— |
|
$ |
(297,688) |
|
$ |
52,312 |
Sixth
Street Lending LLC (5) |
2/1/2022 |
2/1/2023 |
10% |
$ |
80,000 |
|
$ |
— |
|
$ |
(80,000) |
|
$ |
— |
ONE44
Capital LLC (3) |
3/22/2022 |
3/22/2023 |
10% |
$ |
120,000 |
|
$ |
— |
|
$ |
— |
|
$ |
120,000 |
Sixth
Street Lending LLC (5) |
4/13/2022 |
4/13/2023 |
10% |
$ |
55,000 |
|
$ |
— |
|
$ |
(55,000) |
|
$ |
— |
1800
Diagonal Lending LLC (5) |
5/23/2022 |
5/23/2023 |
10% |
$ |
55,000 |
|
$ |
— |
|
$ |
(55,000) |
|
$ |
— |
Coventry
Enterprises, LLC (2) |
6/3/2022 |
6/3/2023 |
10% |
$ |
480,000 |
|
$ |
— |
|
$ |
— |
|
$ |
480,000 |
1800
Diagonal Lending LLC (5) |
7/26/2022 |
7/26/2023 |
10% |
$ |
— |
|
$ |
59,250 |
|
$ |
(10,550) |
|
$ |
48,700 |
Mast
Hill Fund, L.P. (6) |
9/19/2022 |
9/19/2023 |
12% |
$ |
— |
|
$ |
290,000 |
|
$ |
— |
|
$ |
290,000 |
1800
Diagonal Lending LLC (5) |
11/11/2022 |
11/11/2023 |
10% |
$ |
— |
|
$ |
44,250 |
|
$ |
— |
|
$ |
44,250 |
Mast
Hill Fund, L.P. (7) |
12/16/2022 |
12/16/2022 |
12% |
$ |
— |
|
$ |
233,000 |
|
$ |
(100,000) |
|
$ |
133,000 |
Mast Hill
Fund, L.P. (8) |
1/13/2023 |
12/16/2022 |
12% |
$ |
— |
|
$ |
347,060 |
|
$ |
— |
|
$ |
347,060 |
|
|
|
Total |
$ |
1,330,000 |
|
$ |
973,560 |
|
$ |
(662,538) |
|
$ |
1,641,022 |
|
|
Less
debt discount |
$ |
(424,889) |
|
|
|
|
|
|
$ |
(139,017) |
|
Convertible
notes payable, net |
$ |
905,111 |
|
|
|
|
|
|
$ |
Conversion
Terms
(1) | | 61%
of the lowest trading price for 15 days, including conversion date. |
(2) | | Convertible
only upon an event of default. 90% of the lowest trading price for 10 days prior to conversion
date. |
(3) | | 60%
of the lowest trading price for 20 days, including conversion date. |
(4) | | Convertible
only upon an event of default. Conversion would then be $0.10. |
(5) | | 61%
of the lowest trading price for 15 days prior to conversion date. |
(6) | | Convertible
at $0.0015. |
(7) | | Convertible
at $0.0007. |
| | |
(8) | | Convertible
at $0.0003 |
Total
accrued interest on the above convertible notes as of March 31, 2023, is $180,189.
A
summary of the activity of the derivative liability for the notes above is as follows:
Schedule
of derivative liability | |
| | |
Increase
to derivative due to new issuances | |
| 1,648,566 | |
Decrease
to derivative due to conversion/payments | |
| (18,162 | ) |
Derivative
gain due to mark to market adjustment | |
| (967,422 | ) |
Balance
at June 30, 2022 | |
| 662,982 | |
Increase
to derivative due to new issuances | |
| 180,083 | |
Decrease
to derivative due to conversions | |
| (365,960 | ) |
Derivative
gain due to mark to market adjustment | |
| 586,829 | |
Balance
at March 31, 2023 | |
$ | 1,063,934 | |
A
summary of quantitative information about significant unobservable inputs (Level 3 inputs) used in measuring the Company’s derivative
liability that are categorized within Level 3 of the fair value hierarchy as of March 31, 2023 is as follows:
Schedule of fair value hierarchy |
| | |
| | |
Inputs |
March
31, 2023 |
Initial
Valuation |
Stock
price |
$ | 0.0002 | |
| $0.0014
–
0.0086 | |
Conversion
price |
| $0.0001 | |
| $0.0006
-
0.0049 | |
Volatility
(annual) |
| 169.6%
– 275.2% | |
| 210.52%
- 237.49% | |
Risk-free
rate |
| 4.85%
- 4.94% | |
| 2.51%
- 4.59
% | |
Dividend
rate |
| — | |
| — | |
Years
to maturity |
| .25
–
.61 | |
| 1 | |
NOTE
6 - NOTE PAYABLE
On
November 5, 2017, to fund its working capital requirements the Company obtained a Special Line of Credit (“LOC”) also
recognized as a Blanket Secured Promissory Note for the total draw down amount of up to $500,000,
from Twiga Capital Partners, LLC (“TCP”), an entity controlled by the Company’s former sole officer and largest stockholder,
Shefali Vibhakar. This Note is secured by all of the assets of the Company in accordance with the Security Agreement by and between the
Company and the Holder dated as of November 5, 2017. The LOC bears interest at 5%
per annum and is due on demand. On January 21, 2021, TCP assigned all of its rights, title and interest in the debt to Front Row Seating
Inc. On September 28, 2021, $100,000
of the note was converted into 10,000,000
shares of common stock. As of March 31, 2023
and June 30, 2022, the Company owed $22,729
and $22,729
of principal and $20,654
and $19,796
of accrued interest, respectively.
NOTE
7 – COMMON STOCK
During
the first quarter, Fast Capital LLC converted $30,000
and $4,550
of principal and interest, respectively, into
11,328,868
shares of common stock.
During
the first quarter, One44 Capital LLC converted $15,000
and $744
of principal and interest, respectively, into
5,247,947
shares of common stock.
During
the first quarter, 1800 Diagonal Lending converted $80,000
and $4,626
of principal and interest, respectively, into
34,739,138
shares of common stock.
During
the first quarter, Mast Hill Fund, L.P converted $2,040
and $42,200
of principal and interest, respectively, into
23,400,000
shares of common stock. The Company recognized
a loss on conversion of debt of $20,840.
During
the second quarter, 1800 Diagonal Lending converted $110,000
and $5,500
of principal and interest, respectively, into
186,262,331
shares of common stock.
During
the second quarter, Mast Hill Fund, L.P converted $121,607
of principal, into 210,500,000
shares of common stock. The Company recognized
a loss on conversion of debt of $113,263.
During the third quarter, 1800 Diagonal Lending converted $10,550
of principal, into 87,916,334
shares of common stock.
During the third quarter, Mast Hill Fund, L.P converted $24,041
and $3,937
of principal and interest, respectively, into 182,700,000
shares of common stock. The Company recognized a loss on conversion of debt of $32,719.
During the third quarter, One44 Capital LLC converted $19,300
and $2,193
of principal and interest, respectively, into 179,112,333
shares of common stock.
NOTE
8 – PREFERRED STOCK
On
September 7, 2022, the Company filed with the Secretary of State of the State of Wyoming, an Articles of Amendment (the “Amendment”)
designating the terms, preferences and rights of the 25,000,000
shares of the Company's previously authorized
Class B Preferred Stock. Each share of Class B Preferred Stock entitles the holder thereof to ten thousand votes per share on all matters
to be voted on by the holders of the Company’s common stock and is convertible into shares of the Company's common stock at the
same rate. With respect to rights on liquidation, dissolution or winding up, shares of Class B Preferred Stock rank on parity with the
Company's common stock.
NOTE
9 - RELATED PARTY TRANSACTIONS
Mr.
Forzani has advanced the Company funds for general operating expenses, the advances are non-interest bearing and due on demand. As of
March 31, 2023, and June 30, 2022, the Company owes
Mr. Forzani $19,306
and $19,406,
respectively.
On
July 25, 2022, the Company reissued the 100,000,000
shares of common stock that were previously cancelled
by its Mr. Forzani. The cancellation was reported on a Form 8-K filed June 15, 2022 (the “Previous 8-K”). Mr. Forzani temporarily
cancelled his shares in order for the Company to complete the financing reported on the Previous 8-K.
NOTE
10– STOCK OPTIONS
On
August 3, 2021, the Company granted 1,000,000 options
to Johnny Forzani, CEO, 250,000 options
to Geoff Stanbury, director, and 250,000 options
to Tom Forzani, Director. The options were issued pursuant the Company’s 2021 Equity Award Plan. The options are exercisable at
$0.05,
are immediately vested and expire in two years.
A
summary of the status of the Company’s outstanding stock options and changes during the period is presented below:
Schedule of stock options outstanding | |
| | | |
| | | |
| | |
Stock
Options | |
Options | |
Weighted
Average Exercise Price | |
Aggregate
Intrinsic Value |
Options
outstanding at June 30, 2021 | |
| — | | |
$ | — | | |
| — | |
Granted | |
| 1,500,000 | | |
$ | 0.05 | | |
| — | |
Exercised | |
| (500,000 | ) | |
$ | — | | |
| — | |
Expired | |
| — | | |
$ | — | | |
| — | |
Options
outstanding at June 30, 2022 | |
| 1,000,000 | | |
$ | 0.05 | | |
| — | |
Granted | |
| — | | |
$ | — | | |
| — | |
Exercised | |
| — | | |
$ | — | | |
| — | |
Expired | |
| — | | |
$ | — | | |
| — | |
Options
outstanding at March 31, 2023 | |
| 1,000,000 | | |
$ | 0.05 | | |
| — | |
Options
exercisable at March 31, 2023 | |
| 1,000,000 | | |
$ | 0.05 | | |
$ | — | |
Schedule of range of exercise
prices | |
| |
| |
|
Range
of Exercise Prices | |
Number
Outstanding 3/31/2023 | |
Weighted
Average Remaining Contractual Life | |
Weighted
Average Exercise Price |
$ | 0.05 | | |
| 1,000,000 | | |
| .66
years | | |
$ | 0.05 | |
NOTE
11 – WARRANTS
On
September 23, 2022, the Company, closed a Securities Purchase Agreement (the “Purchase Agreement”) with Mast Hill Fund, L.P.,
a Delaware limited partnership (“Mast Hill”), dated as of September 19, 2022, pursuant to which the Company issued Mast Hill
a convertible promissory note in the principal amount of $290,000
(the “Note”), a five-year warrant
to purchase up to 100,000,000
shares of common stock at a price of $0.003
per share (the “First Warrant”) and
a warrant to purchase up to 100,000,000
shares of common stock at a price of $0.003
per share (the “Second Warrant”),
which warrants are only exercisable upon an “Event of Default” as defined in the Note.
Using
the fair value calculation, the relative fair value between the debt issued and the warrants was calculated to determine the warrants
recorded equity amount of $188,675,
accounted for in additional paid in capital.
On
December 16, 2022, the Company, closed a Securities Purchase Agreement (the “Purchase Agreement”) with Mast Hill, pursuant
to which the Company issued Mast Hill a convertible promissory note in the principal amount of $233,000
(the “Note”), a five-year warrant
to purchase up to 155,000,000
shares of common stock at a price of $0.0015
per share (the “First Warrant”) and
a warrant to purchase up to 100,000,000
shares of common stock at a price of $0.003
per share (the “Second Warrant”),
which warrants are only exercisable upon an “Event of Default” as defined in the Note.
Using
the fair value calculation, the relative fair value between the debt issued and the warrants was calculated to determine the warrants
recorded equity amount of $108,769,
accounted for in additional paid in capital.
A
summary of the status of the Company’s outstanding stock options and changes during the period is presented below:
Schedule
of warrant outstanding | |
| | | |
| | | |
| | |
Warrants | |
Warrants | |
Weighted
Average Exercise Price | |
Aggregate
Intrinsic Value |
Warrants
outstanding at June 30, 2021 | |
| — | | |
$ | — | | |
| — | |
Granted | |
| 1,950,000 | | |
$ | 0.44 | | |
| — | |
Exercised | |
| — | | |
$ | — | | |
| — | |
Expired | |
| — | | |
$ | — | | |
| — | |
Warrants
outstanding at June 30, 2022 | |
| 1,950,000 | | |
$ | 0.44 | | |
| — | |
Granted | |
| 455,000,000 | | |
$ | 0.004 | | |
| — | |
Exercised | |
| | | |
$ | — | | |
| — | |
Expired | |
| | | |
$ | — | | |
| — | |
Warrants
outstanding at March 31, 2023 | |
| 456,950,000 | | |
| $0.
004 | | |
| — | |
Warrants
exercisable at March 31, 2023 | |
| 456,950,000 | | |
| $0.
004 | | |
$ | — | |
Schedule of range of exercise
prices | |
| |
| |
|
Range
of Exercise Prices | |
Number
Outstanding 3/31/2023 | |
Weighted
Average Remaining Contractual Life | |
Weighted
Average Exercise Price |
| $0.0015
-
0.44 | | |
| 201,950,000 | | |
| 4.72
years | | |
$ | 0.004 | |
NOTE
12 - SUBSEQUENT EVENTS
In
accordance with SFAS 165 (ASC 855-10) management has performed an evaluation of subsequent events through the date that the financial
statements were available to be issued and has determined that it has no material subsequent events to disclose in these consolidated
financial statements.