XML 16 R5.htm IDEA: XBRL DOCUMENT v3.3.1.900
Consolidated Statements of Cash Flows Statement (Unaudited) - USD ($)
9 Months Ended
Mar. 31, 2015
Mar. 31, 2014
Cash flows from operating activities:    
Net loss $ (9,834,103) $ (650,025)
Adjustments to reconcile net loss to cash flows from operating activities:    
Loss on extinguishment of debt 5,757,290
Change in fair value of derivative liability 249,737 $ (68,452)
Stock compensation expense 681,668
Issuance of common stock for service fee $ 2,155,000
Depreciation expense $ 2,809
Allowance for doubtful accounts 41,186
Provision for inventory obsolescence 39,306
Changes in operating assets and liabilities:    
Accounts receivable $ 194,507 (13,452)
Inventory 336,658 $ 48,860
Undeposited funds 3,912
Employee advance 2,625
Prepaid expense 18,850
Other assets (135,000) $ 14,035
Bank overdraft 12,727
Accounts payable and accrued liabilities (935,256) $ 563,498
Company credit card (71,574)
Customer deposits 36,663
Payroll liabilities 28,142
Sales tax payable $ (1,514)
Accrued compensation and personnel related payables $ (153,037)
Accrued interest $ 49,793 89,906
Net cash flows used in operating activities (1,449,876) $ (85,366)
Cash flows from investing activities:    
Loan receivables 39,971
Cash acquired from acquisition of SWC 209,214
Net cash provided by investing activities 249,185
Cash flows from financing activities:    
Proceeds from issuance of common stock 290,000
Proceeds from loan 444,073 $ 124,018
Proceeds from note payable (90,000)
Proceeds from EB-Five investment $ 1,470,000
Proceeds from increase of production line of credit $ 50,000
Net cash from financing activities $ 1,225,927 (74,018)
Net change in cash $ 25,236 (159,381)
Cash, beginning of period $ 159,381
Cash, end of period $ 25,236
Cash paid during the period for:    
Interest $ 121
Income taxes
Supplemental disclosure of non-cash financing activities    
Debts settled through shares issuance $ 1,838,056