XML 36 R4.htm IDEA: XBRL DOCUMENT v3.3.0.814
Statements of Cash Flows (Unaudited) - USD ($)
9 Months Ended
Sep. 30, 2015
Sep. 30, 2014
Operating Activities    
Net Income (Loss) for the period $ (2,076,378) $ (34,804)
Items not involving cash flow from operations:    
Transaction costs 38,280
Amortization of capital assets 352 $ 156
Amortization of intangible assets 328
Professional fees paid in shares 1,596,713
Sales and marketing fees paid in shares $ 73,500
Fair value of services rendered by shareholder $ 34,265
Total Items not involving cash flows from operating activities $ (367,205) (383)
Net changes in non cash working capital:    
Decrease (increase) in accounts receivable (22,222) (1,767)
Decrease (increase) in inventory (121,869) 88,985
Decrease (increase) in prepaid expenses and deposits 71 $ (46,621)
Decrease (increase) in related party receivables 466
Decrease (increase) in other receivables (12,999)
Increase (decrease) in income taxes payable (743) $ (508)
Increase (decrease) in accounts payable and accrued liabilities 118,953 (516)
Net changes in non cash working capital (38,343) 39,573
Cash provided by (used in) operating activities (405,548) $ 39,190
Investing Activities    
Capital assets (29,260)
Transaction costs (95,011)
Intangible assets (3,500)
Cash used in investing activities (127,771)
Financing Activities    
Share subscriptions payable $ 440,180
Payments to related parties $ (22,406)
Proceeds from related parties 6,221
Cash provided by (used in) financing activities $ 440,180 $ (16,185)
Effects of Foreign Currency Translation (44,116)
Change in cash (137,255) $ 23,005
Cash and cash equivalents beginning of period 155,735 17,517
Cash and cash equivalents end of period 18,480 $ 40,522
Significant Non-Cash Transactions Not Disclosed Above    
Common Shares issued to service providers $ 3,010,586
Common Shares issued for settlement of debt $ 4,286