XML 16 R5.htm IDEA: XBRL DOCUMENT v3.8.0.1
Consolidated Statements of Cash Flows Statement (Unaudited) - USD ($)
3 Months Ended 9 Months Ended
Sep. 30, 2017
Mar. 31, 2016
Cash flows from operating activities:    
Net loss $ (1,089,334) $ 141,197
Adjustments to reconcile net loss to cash flows from operating activities:    
Loss on extinguishment of liability 17,295
Amortization of debt discount 91,906  
Stock compensation expense 180,000  
Change in fair value of derivative liability 140,653 (243,000)
Depreciation and amortization 13,506 10,948
Changes in operating assets and liabilities    
Changes in operating assets and liabilities Accounts receivable (243,064) 60,525
Inventory 47,646 126,916
Other assets 100,631 (22,865)
Bank overdraft 30,729 17,327
Accounts payable and accrued liabilities 10,459 (251,069)
Customer deposits (52,101) (65,978)
Unearned revenue 51,412 (42,282)
Accrued interest and other payables 33,998 (45,848)
Net cash used in operating activities (692,508) (296,834)
Cash flows from investing activities:    
Acquisition of intangible assets (11,775)
Acquisition of property and equipment (127,541)
Net cash provided by (used in) investing activities (139,316)
Cash flows from financing activities:    
Proceeds from shares to be issued 104,690 25,000
Proceeds from (repayments of) loan 660,468 285,345
Payment to Note payable - related parties (11,666)
Repayment to loan payable (44,637)
Proceeds from loan payable- related parties 12,015
Proceeds from advance share issuance 104,690
Loan receivable 10,000
Net cash provided by (used in) financing activities 730,870 310,345
Net increase (decrease) in cash (100,954) 13,511
Cash, beginning of period 101,880 911
Cash, end of period 926 14,422
Cash paid during the period for:    
Interest
Income taxes 7,769
Supplemental disclosure of non-cash financing activities:    
Debts settled through shares issuance $ 416,304 $ 42,862