XML 41 R30.htm IDEA: XBRL DOCUMENT v3.10.0.1
Restatement of Financial Statements (Details 2) - USD ($)
3 Months Ended 9 Months Ended
Mar. 31, 2018
Mar. 31, 2017
Mar. 31, 2018
Mar. 31, 2017
Cash flows from operating activities:        
Net loss   $ (2,698,119)   $ (4,202,830)
Adjustments to reconcile net loss to cash flows from operating activities:        
Initial valuation of debt discount      
Loss on settlement       1,209,314
Amortization of debt discount      
Stock compensation expense       658,000
Change in fair value of derivative liability   1,337,000   1,449,000
Depreciation and amortization       30,942
Changes in operating assets and liabilities        
Accounts receivable       (14,309)
Inventory       (154,883)
Other assets       (83,519)
Bank overdraft       (28,377)
Accounts payable and accrued liabilities       (53,086)
Customer deposits       43,480
Unearned revenue       (26,766)
Accrued interest and other payables       (130,869)
Net cash used in operating activities       (1,303,903)
Cash flows from investing activities:        
Acquisition of intangible assets      
Acquisition of property and equipment       (24,052)
Net cash provided by (used in) investing activities       (24,052)
Cash flows from financing activities:        
Proceeds from shares to be issued       225,000
Proceeds from convertible notes       1,264,523
Proceeds from (repayments of) loan      
Payment to Note payable - related parties       (10,000)
Repayment to loan payable       (776,505)
Proceeds from loans       700,910
Proceeds from loan payable- related parties      
Proceeds from advance share issuance      
Loan receivable       3,500
Net cash provided by (used in) financing activities       1,403,928
Net increase (decrease) in cash       75,973
Cash, beginning of period     $ 101,880 911
Cash, end of period $ 8,643 $ 76,884 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      
Original [Member]        
Cash flows from operating activities:        
Net loss (4,278,814)   (11,348,323)  
Adjustments to reconcile net loss to cash flows from operating activities:        
Initial valuation of debt discount     125,642  
Loss on settlement      
Amortization of debt discount     314,677  
Stock compensation expense     926,754  
Change in fair value of derivative liability 1,384,423   (6,449,378)  
Depreciation and amortization      
Changes in operating assets and liabilities        
Accounts receivable     (239,302)  
Inventory     100,447  
Other assets     (374,664)  
Bank overdraft     13,260  
Accounts payable and accrued liabilities     (194,809)  
Customer deposits     66,713  
Unearned revenue     (11,970)  
Accrued interest and other payables     3,317  
Net cash used in operating activities     954,390  
Cash flows from investing activities:        
Acquisition of intangible assets     (13,999)  
Acquisition of property and equipment     (133,132)  
Net cash provided by (used in) investing activities     (147,131)  
Cash flows from financing activities:        
Proceeds from shares to be issued     361,478  
Proceeds from convertible notes     702,653  
Proceeds from (repayments of) loan      
Payment to Note payable - related parties     (22,666)  
Repayment to loan payable      
Proceeds from loans     30,342  
Proceeds from loan payable- related parties     (158,617)  
Proceeds from advance share issuance     95,094  
Loan receivable      
Net cash provided by (used in) financing activities     1,008,284  
Net increase (decrease) in cash     (93,237)  
Cash, beginning of period     101,880  
Cash, end of period 8,643   8,643  
Cash paid during the period for:        
Interest      
Income taxes      
Supplemental disclosure of non-cash financing activities:        
Debts settled through shares issuance     993,250  
Adjustment [Member]        
Cash flows from operating activities:        
Net loss 7,067,686   7,069,509  
Adjustments to reconcile net loss to cash flows from operating activities:        
Initial valuation of debt discount      
Loss on settlement     250,460  
Amortization of debt discount     49,986  
Stock compensation expense     (137,525)  
Change in fair value of derivative liability (5,064,955)   5,064,955  
Depreciation and amortization     85,807  
Changes in operating assets and liabilities        
Accounts receivable      
Inventory      
Other assets      
Bank overdraft      
Accounts payable and accrued liabilities      
Customer deposits      
Unearned revenue      
Accrued interest and other payables     50,000  
Net cash used in operating activities     (2,819,987)  
Cash flows from investing activities:        
Acquisition of intangible assets      
Acquisition of property and equipment      
Net cash provided by (used in) investing activities      
Cash flows from financing activities:        
Proceeds from shares to be issued     961,207  
Proceeds from convertible notes     (50,000)  
Proceeds from (repayments of) loan      
Payment to Note payable - related parties      
Repayment to loan payable      
Proceeds from loans      
Proceeds from loan payable- related parties      
Proceeds from advance share issuance      
Loan receivable      
Net cash provided by (used in) financing activities     911,207  
Net increase (decrease) in cash      
Cash, beginning of period      
Cash, end of period    
Cash paid during the period for:        
Interest      
Income taxes      
Supplemental disclosure of non-cash financing activities:        
Debts settled through shares issuance      
Restated [Member]        
Cash flows from operating activities:        
Net loss 2,788,872   (4,278,813)  
Adjustments to reconcile net loss to cash flows from operating activities:        
Initial valuation of debt discount     125,642  
Loss on settlement     250,460  
Amortization of debt discount     364,663  
Stock compensation expense     789,229  
Change in fair value of derivative liability (3,680,532)   1,384,423  
Depreciation and amortization     85,807  
Changes in operating assets and liabilities        
Accounts receivable     (239,302)  
Inventory     100,447  
Other assets     (374,664)  
Bank overdraft     13,260  
Accounts payable and accrued liabilities     (194,809)  
Customer deposits     66,713  
Unearned revenue     (11,970)  
Accrued interest and other payables     53,317  
Net cash used in operating activities     (1,865,597)  
Cash flows from investing activities:        
Acquisition of intangible assets     (13,999)  
Acquisition of property and equipment     (133,132)  
Net cash provided by (used in) investing activities     (147,131)  
Cash flows from financing activities:        
Proceeds from shares to be issued     1,322,685  
Proceeds from convertible notes     652,653  
Proceeds from (repayments of) loan      
Payment to Note payable - related parties     (22,666)  
Repayment to loan payable      
Proceeds from loans     30,342  
Proceeds from loan payable- related parties     (158,617)  
Proceeds from advance share issuance     95,094  
Loan receivable      
Net cash provided by (used in) financing activities     1,919,491  
Net increase (decrease) in cash     (93,237)  
Cash, beginning of period     101,880  
Cash, end of period $ 8,643   8,643  
Cash paid during the period for:        
Interest      
Income taxes      
Supplemental disclosure of non-cash financing activities:        
Debts settled through shares issuance     $ 993,250