v3.21.1
Fair Value Measurements (Tables)
9 Months Ended
Mar. 31, 2021
Fair Value Disclosures [Abstract]  
Schedule of Fair Values Determined by Level 3 Inputs

The following table presents information about the assets and liabilities that are measured at fair value on a recurring basis at March 31, 2021 and June 30, 2020 and indicates the fair value hierarchy of the valuation techniques the Company utilized to determine such fair value.

      

At March 31, 2021

 

 

 

 

 

 

 

Total

Level 1

Level 2

Level 3

Assets

 

 

 

 

 

 

Customer list

$653,990

-

-

$653,990

 

Vendor relationship

340,583

-

-

340,583

 

Development costs

341,355

-

-

341,355

 

 

 

 

 

 

 

 

$1,335,928

-

-

$1,335,928

Liabilities

 

 

 

 

 

 

Original issue discount, convertible debt

$3,376,000

-

-

$3,376,000

 

 

 

 

 

 

At June 30, 2020

 

 

 

 

 

 

 

Total

Level 1

Level 2

Level 3

Assets

 

 

 

 

 

 

Customer list

$748,853

-

-

$748,853

 

Vendor relationship

407,153

-

-

407,153

 

Development costs

280,309

-

-

280,309

 

 

 

 

 

 

 

 

$1,436,315

-

-

$1,436,315

Liabilities

 

 

 

 

 

 

Original issue discount, convertible debt

$213,300

-

-

$213,300

 

Derivative liability warrants

33,312

-

-

33,312

Total

 

$246,612

-

-

$246,612

Schedule of Derivative Liability Valued Using Monte Carlo Pricing Model

The derivative liability was valued using the Monte Carlo pricing model with the following inputs:

    

At March 31, 2021

 

 

 

Risk-free interest rate:

 

0.05%

 

Expected dividend yield:

 

0.00%

 

Expected stock price volatility:

 

305.00%

 

Expected option life in years:

 

0.62 to 0.95 years

    

At June 30, 2020

 

 

 

Risk-free interest rate:

 

0.09%

 

Expected dividend yield:

 

0.00%

 

Expected stock price volatility:

 

300.00%

 

Expected option life in years:

 

.089 to 1.69 years

Schedule of Reconciliation of Changes in Fair Value of Convertible Debt

The following table sets forth a reconciliation of changes in the fair value of the Company's convertible debt components classified as Level 3 in the fair value hierarchy at March 31, 2021 and June 30, 2020:

 

    

Balance at June 30, 2020

 

 $            246,612

Additional convertible securities at inception

 

       2,000

Realized

 

(55,612)

Unrealized

 

3,183,000

Ending balance at March 31, 2021

 

$        3,376,000

 

 

 

Balance at June 30, 2019

 

 $        1,025,944

Additional convertible securities at inception

 

 2,027,000

Settlement of conversion features and warrants

 

     (152,374)

Realized

 

        (240,903)

Unrealized

 

   (2,413,055)

Ending balance at June 30, 2020

 

 $          246,612