| Schedule of Capital Structure |
The Company's capital structure is as follows:
|
|
|
September 30, 2021 |
|
| |
|
|
Authorized |
|
Issued |
|
Outstanding |
|
| |
|
|
|
|
|
|
|
|
| |
Common stock |
|
4,000,000,000 |
|
3,232,382,882 |
|
3,182,344,257 |
|
$.0001 par value, one vote per share | |
|
|
|
|
|
|
|
|
| |
Preferred stock |
|
200,000,000 |
|
- |
|
- |
|
$.0001 par value, one vote per share | |
|
|
|
|
|
|
|
|
| |
Preferred stock - Class A |
|
750,000 |
|
- |
|
- |
|
$.0001 par value; no voting rights | |
|
|
|
|
|
|
|
|
| |
Preferred stock - Class B |
|
1,000,000 |
|
- |
|
- |
|
Voting rights of 10 votes for Preferred B share; 2% preferred dividend payable annually | |
|
|
|
|
|
|
|
|
| |
Preferred stock - Class C |
|
9,000,000 |
|
- |
|
- |
|
$.0001 par value; 500 votes per share, convertible to common stock | |
|
|
|
|
|
|
|
|
| |
Preferred stock - Class D |
|
1,000,000 |
|
- |
|
- |
|
$.0001 par value; no voting rights, convertible to common stock, mandatory conversion to common stock 18 months after issue | |
|
|
|
|
|
|
|
|
| |
Preferred stock - Class E |
|
500,000 |
|
500,000 |
|
500,000 |
|
$.0001 par value; no voting rights, convertible to common stock |
|
|
|
June 30, 2021 |
|
| |
|
|
Authorized |
|
Issued |
|
Outstanding |
|
| |
|
|
|
|
|
|
|
|
| |
Common stock |
|
4,000,000,000 |
|
3,139,882,882 |
|
3,089,844,257 |
|
$.0001 par value, one vote per share | |
|
|
|
|
|
|
|
|
| |
Preferred stock |
|
200,000,000 |
|
- |
|
- |
|
$.0001 par value, one vote per share | |
|
|
|
|
|
|
|
|
| |
Preferred stock - Class A |
|
750,000 |
|
- |
|
- |
|
$.0001 par value; no voting rights | |
|
|
|
|
|
|
|
|
| |
Preferred stock - Class B |
|
1,000,000 |
|
- |
|
- |
|
Voting rights of 10 votes for 1 Preferred B share; 2% preferred dividend payable annually | |
|
|
|
|
|
|
|
|
| |
Preferred stock - Class C |
|
9,000,000 |
|
- |
|
- |
|
$.0001 par value; 500 votes per share, convertible to common stock | |
|
|
|
|
|
|
|
|
| |
Preferred stock - Class D |
|
1,000,000 |
|
- |
|
- |
|
$.0001 par value; no voting rights, convertible to common stock, mandatory conversion to common stock 18 months after issue | |
|
|
|
|
|
|
|
|
| |
Preferred stock - Class E |
|
500,000 |
|
500,000 |
|
500,000 |
|
$.0001 par value; no voting rights, convertible to common stock |
|
| Schedule of Intangible Assets |
Goodwill and intangible assets are comprised of the following at September 30, 2021:
|
|
|
Cost |
|
Accumulated Amortization |
|
Total | |
Goodwill |
|
$ |
834,220 |
|
$ |
- |
|
$ |
834,220 | |
Finite-lived assets: |
|
|
|
|
|
|
|
|
| |
Customer list |
|
$ |
922,053 |
|
$ |
(360,267) |
|
$ |
561,786 | |
Vendor relationships |
|
|
484,816 |
|
|
(192,715) |
|
|
292,101 | |
Product development costs |
|
|
794,277 |
|
|
(252,066) |
|
|
542,211 | |
|
|
$ |
2,201,146 |
|
$ |
(805,048) |
|
$ |
1,396,098 |
Goodwill and intangible assets are comprised of the following at June 30, 2021:
|
|
|
Cost |
|
Accumulated Amortization |
|
Total | |
Goodwill |
|
$ |
834,220 |
|
$ |
- |
|
$ |
834,220 | |
Finite-lived assets: |
|
|
|
|
|
|
|
|
| |
Customer list |
|
$ |
922,053 |
|
$ |
(314,166) |
|
$ |
607,887 | |
Vendor relationships |
|
|
484,816 |
|
|
(168,474) |
|
|
316,342 | |
Product development costs |
|
|
790,118 |
|
|
(197,532) |
|
|
592,586 | |
|
|
$ |
2,196,987 |
|
$ |
(680,172) |
|
$ |
1,516,815 |
|