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   $ (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   1,449,000
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
Cash paid during the period for:    
Interest  
Income taxes   13,395
Supplemental disclosure of non-cash financing activities:    
Debts settled through shares issuance  
Restated [Member]    
Cash flows from operating activities:    
Net loss (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 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  
Cash paid during the period for:    
Interest  
Income taxes  
Supplemental disclosure of non-cash financing activities:    
Debts settled through shares issuance $ 993,250