XML 17 R5.htm IDEA: XBRL DOCUMENT v3.5.0.2
Consolidated Statements of Cash Flows Statement - USD ($)
12 Months Ended
Jun. 30, 2016
Jun. 30, 2015
Cash flows from operating activities:    
Net loss $ (2,458,170) $ (10,230,524)
Adjustments to reconcile net loss to cash flows from operating activities:    
Bad debt expense 44,488 104,548
Loss on extinguishment of liability 55,498 5,765,486
Change in fair value of derivative liability 397,000 82,737
Stock compensation expense 1,246,000 681,668
Issuance of common stock for services 1,890,000
Depreciation and amortization 48,587 57,549
Changes in operating assets and liabilities:    
Accounts receivable (76,394) 166,615
Inventory 149,296 17,050
Undeposited funds (7,925)
Employee advance (2,216)
Prepaid expense 18,842
Other assets 23,827 (135,000)
Bank overdraft (36,866) 65,243
Accounts payable and accrued liabilities (595,605) (576,883)
Company credit card (79,906)
Customer deposits 5,212 8,890
Unearned revenue 93,522
Payroll liabilities 30,134
Sales tax payable (1,358)
Accrued interest 524,074 65,028
Net cash used in operating activities (579,531) (1,815,022)
Cash flows from investing activities:    
Loan receivables 79,050 39,972
Payment for acquisition of property and equipment (6,077) (31,558)
Cash acquired from acquisition of SWC 209,214
Net cash provided by (used in) investing activities 72,973 217,628
Cash flows from financing activities:    
Proceeds from issuance of common stock 230,000 290,000
Proceeds from (repayment to) loan (93,457) 12,654
Payments for note payable (187,334) (147,000)
Proceeds from EB-Five investment 500,000 1,500,000
Net cash provided by (used in) financing activities (449,209) 1,655,654
Net increase (decrease) in cash (57,349) 58,260
Cash, beginning of period 58,260
Cash, end of period 911 58,260
Cash paid during the period for:    
Interest
Income taxes
Supplemental disclosure of non-cash financing activities    
Debts settled through shares issuance $ 35,206 $ 1,845,736