XML 16 R5.htm IDEA: XBRL DOCUMENT v3.10.0.1
Consolidated Statements of Cash Flows Statement (Unaudited) - USD ($)
6 Months Ended
Dec. 31, 2017
Dec. 31, 2016
Cash flows from operating activities:    
Net loss $ (7,064,649) $ (1,504,710)
Adjustments to reconcile net loss to cash flows from operating activities:    
Initial valuation of debt discount 125,642
Loss on extinguishment of liability 324,754
Amortization of debt discount 249,322 21,111
Stock compensation expense 728,729 640,000
Change in fair value of derivative liability 5,064,954 112,000
Depreciation and amortization 26,954
Changes in operating assets and liabilities    
Accounts receivable (121,244) 34,213
Inventory 50,626 (55,127)
Other assets (61,157) (173,916)
Bank overdraft 51,554 (6,219)
Accounts payable and accrued liabilities (166,510) 9,249
Customer deposits (47,150) (57,607)
Unearned revenue (14,263) (29,372)
Accrued interest and other payables 65,830 (117,994)
Net cash used in operating activities (1,111,362) (803,617)
Cash flows from investing activities:    
Acquisition of intangible assets (11,775)
Acquisition of property and equipment (133,131) (4,177)
Net cash provided by (used in) investing activities (144,906) (4,177)
Cash flows from financing activities:    
Proceeds from shares to be issued 361,478 125,000
Proceeds from convertible notes 702,653 392,500
Proceeds from (repayments of) loan (16,666)
Payment to Note payable - related parties (148,495)
Repayment to loan payable 63,587 440,140
Proceeds from loan payable- related parties (27,941)
Proceeds from advance share issuance 104,690
Loan receivable 3,500
Net cash provided by (used in) financing activities 1,187,801 807,915
Net increase (decrease) in cash (68,467) 798
Cash, beginning of period 101,880 911
Cash, end of period 33,413 1,709
Cash paid during the period for:    
Interest
Income taxes 10,109
Supplemental disclosure of non-cash financing activities:    
Debts settled through shares issuance $ 564,415