XML 16 R5.htm IDEA: XBRL DOCUMENT v3.5.0.2
Consolidated Statements of Cash Flows Statement (Unaudited) - USD ($)
3 Months Ended
Sep. 30, 2016
Sep. 30, 2015
Cash flows from operating activities:    
Net income (loss) $ 141,197 $ (750,225)
Adjustments to reconcile net loss to cash flows from operating activities:    
Loss on extinguishment of liability 17,295 0
Change in fair value of derivative liability (243,000) 498,000
Depreciation and amortization 10,948 0
Changes in operating assets and liabilities:    
Accounts receivable 60,525 (190,814)
Inventory 126,916 273,020
Other assets (22,865) (21,387)
Bank overdraft 17,327 10,624
Accounts payable and accrued liabilities (251,069) (211,661)
Customer deposits (65,978) (25,773)
Unearned revenue (42,282) 0
Accrued interest and other payables (45,848) 44,986
Net cash used in operating activities (296,834) (373,230)
Cash flows from investing activities:    
Loan receivables 0 (3,500)
Payment for acquisition of property and equipment 0 (4,177)
Net cash used in investing activities 0 (7,677)
Cash flows from financing activities:    
Proceeds from shares to be issued 25,000 0
Proceeds from issuance of common stock 0 150,000
Proceeds from (repayment of) loan 285,345 (211,438)
Payments for note payable 0 (105,000)
Proceeds from EB-Five investment 0 500,000
Net cash provided by financing activities 310,345 333,562
Net increase (decrease) in cash 13,511 (47,345)
Cash, beginning of period 911 58,260
Cash, end of period 14,422 10,915
Supplemental disclosure of cash flow information:    
Cash paid during the period for Interest 0 0
Cash paid during the period for Income taxes 7,769 0
Supplemental disclosure of non-cash financing activities    
Debts settled through shares issuance $ 42,862 $ 0