Quarterly report pursuant to Section 13 or 15(d)

Unaudited Condensed Consolidated Statements of Cash Flows

v3.24.1.1.u2
Unaudited Condensed Consolidated Statements of Cash Flows - USD ($)
9 Months Ended
Mar. 31, 2024
Mar. 31, 2023
CASH FLOWS FROM OPERATING ACTIVITIES:    
Net loss $ (2,594,215) $ (4,775,478)
Adjustments to reconcile net loss to net cash used in operations activities:    
Warrants issued for services 84,230 12,675
Warrants issued for financing cost 721,470 482,500
Stock issued for services 7,800 69,110
Stock issued for financing costs 50,000 60,000
Amortization of debt discount 578,853 1,162,257
Loss on extinguishment of convertible note 128,330 319,995
Financing cost due to conversion price adjustments 853,053
Consulting fee due to conversion price adjustments   163,019
Financing cost due to default 229,468
Impairment of inventory 251,010
Write down of other current assets 46,130
Change in operating assets and liabilities    
Change in accounts receivable 7,738 40,043
Change in inventory (10,650) (63,990)
Change in other current assets (140,628) 44,921
Change in accounts payable 293,277 358,128
Change in relate party payable 127,475 48,676
Net cash used in operating activities (449,180) (995,623)
CASH FLOWS FROM INVESTING ACTIVITIES:    
Cash advanced to Future Hospitality Ventures Holdings Inc. before business combination (149,990)
Acquisition costs secured by promissory notes (176,000)
Net cash used by investing activities (325,990)
CASH FLOWS FROM FINANCING ACTIVITIES:    
Proceeds from issuance of units under Reg A 229,719
Proceeds from exercise of warrants 138,566
Proceeds from related party 40,000
Proceeds from the issuance of debt, net 917,055 1,443,750
Repayment to convertible notes (1,110,628)
Net cash provided by financing activities 917,055 741,407
NET (DECREASE) IN CASH AND CASH EQUIVALENTS 141,885 (254,216)
Cash and cash equivalents, beginning of period 44,187 280,877
Cash and cash equivalents, end of period 186,072 26,661
Supplemental Disclosure of Cash Flow Information:    
Interest 39,452
Income taxes
Summary of Non-Cash Investing and Financing Information:    
Warrants and returnable warrants issued for financing cost 721,470
Stock issued for financing costs 50,000
Common stock issued for preferred stock conversions 686 6,550
Deemed dividend associated with preferred B stock and dilutive warrant adjustments 69,181 1,055,197
Debt and warrant discounts related to convertible notes 171,711
Preferred stock C issued per acquisition 868,708
Preferred stock A valuation per acquisition 435,729
Preferred stock D issued under convertible note amended 113,955
Principal increased under convertible note amended 12,500
Granted interest increased under convertible note amended 1,875
Acquisition cost under Promissory note acquired under business acquisition $ 126,000