XML 16 R5.htm IDEA: XBRL DOCUMENT v3.10.0.1
Consolidated Statements of Cash Flows Statement (Unaudited) - USD ($)
9 Months Ended
Mar. 31, 2018
Mar. 31, 2017
Cash flows from operating activities:    
Net loss $ (11,348,323) $ (4,202,830)
Adjustments to reconcile net loss to cash flows from operating activities:    
Initial valuation of debt discount 125,642
Loss on extinguishment of liability 1,209,314
Amortization of debt discount 314,677
Stock compensation expense 926,754 658,000
Change in fair value of derivative liability 9,578,061 1,449,000
Depreciation and amortization 85,807 30,942
Changes in operating assets and liabilities    
Accounts receivable (239,302) (14,309)
Inventory 100,447 (154,883)
Other assets (374,664) (83,519)
Bank overdraft 13,260 (28,377)
Accounts payable and accrued liabilities (194,809) (53,086)
Customer deposits 66,713 43,480
Unearned revenue (11,970) (26,766)
Accrued interest and other payables 3,317 (130,869)
Net cash used in operating activities (954,390) (1,303,903)
Cash flows from investing activities:    
Acquisition of intangible assets (13,999)
Acquisition of property and equipment (133,132) (24,052)
Net cash provided by (used in) investing activities (147,131) (24,052)
Cash flows from financing activities:    
Proceeds from shares to be issued 361,478 225,000
Proceeds from convertible notes 702,653 1,264,523
Proceeds from (repayments of) loan
Payment to Note payable - related parties (22,666) (10,000)
Repayment to loan payable (776,505)
Proceeds from loans 30,342 700,910
Proceeds from loan payable- related parties (158,617)
Proceeds from advance share issuance 95,094
Loan receivable 3,500
Net cash provided by (used in) financing activities 1,008,284 1,403,928
Net increase (decrease) in cash (93,237) 75,973
Cash, beginning of period 101,880 911
Cash, end of period 8,643 76,884
Cash paid during the period for:    
Interest
Income taxes 13,395
Supplemental disclosure of non-cash financing activities:    
Debts settled through shares issuance $ 993,250