XML 16 R5.htm IDEA: XBRL DOCUMENT v3.8.0.1
Condensed Consolidated Statements of Cash Flows - USD ($)
3 Months Ended
Mar. 31, 2017
Mar. 31, 2016
Cash Flows from Operating Activities    
Net Loss $ (1,953,418) $ (87,354)
Adjustments to reconcile net loss to net cash used in operating activities:    
Depreciation and amortization 299 233
Loss on settlement of debt 11,765
Loss on derivative 484,720
Accretion of debt discount 2,971 4,081
Financing fees paid in shares 21,000
Interest paid in shares 3,823
Stock based compensation 1,360,000
Changes in operating assets and liabilities:    
Decrease (increase) in accounts receivable 67,555 34,929
Decrease (increase) in inventory 10,882 27,648
Decrease (increase) in prepaid expenses and deposits (3,501)
Decrease (increase) in related party receivables 179 (1,681)
Increase (decrease) in income taxes payable 34 305
Increase (decrease) in accounts payable and accrued liabilities (47,246) 22,240
Net cash used in operating activities (37,436) (3,100)
Cash Flows from Investing Activities    
Net cash used in investing activities
Cash Flows from Financing Activities    
Overdraft proceeds (repayment of overdraft) (2,635) 1,316
Share subscription proceeds 1,750
Repayments of secured promissory notes payable (4,950) (4,076)
Proceeds from secured promissory notes payable 47,755
Net cash (used in) provided by financing activities 41,920 (2,760)
Effects of Foreign Currency Translation 24,798 (8,606)
Change in cash 29,282 (14,466)
Cash and cash equivalents - beginning of period 14,466
Cash and cash equivalents - end of period 29,282
Non-Cash Investing and Financing Activities    
Common Shares issued to the Company's CEO 1,360,000
Common Shares issued for conversions of promissory notes $ 1,314,904