XML 17 R6.htm IDEA: XBRL DOCUMENT v3.10.0.1
Consolidated Statements of Cash Flows Statement - USD ($)
12 Months Ended
Jun. 30, 2018
Jun. 30, 2017
Cash flows from operating activities:    
Net loss $ (6,296,426) $ (4,713,697)
Adjustments to reconcile net loss to cash flows from operating activities:    
Bad Debt Expense (45,990)
Inventory Impairment Loss 70,332
Change in exercise of warrant 5,554 25,250
Realized Loss on Notes Converted 1,172,000
Initial valuation of debt discount 237,547
Derivative Expense and amortization of debt discount 1,781,373
Stock compensation expense 1,038,270 1,257,261
Change in fair value of derivative liability (540,580) (437,000)
Depreciation and amortization 105,558 42,587
Changes in operating assets and liabilities    
Accounts receivable (340,405) 95,638
Inventory 36,980 (170,300)
Other assets (11,670) (61,120)
Loan Receivable (147,872)
Prepayment, deposits and other receivables (566,229)
Amount due to a related party (23,086)
Checks Issued in Excess of Cash (28,377)
Accounts payable and accrued liabilities 222,010 123,560
Customer deposits 96,918 (15,708)
Unearned revenue 46,838 (30,218)
Accrued interest and other payables 385,439 (76,428)
Net cash used in operating activities (2,894,210) (1,918,210)
Cash flows from investing activities:    
Acquisition of intangible assets (7,325)
Acquisition of property and equipment (171,096) (24,052)
Net cash provided by (used in) investing activities (178,421) (24,052)
Cash flows from financing activities:    
Proceeds from Issuance of Common Stock 82,000 125,000
Proceeds from shares to be issued 1,798,000 125,000
Proceeds from convertible notes 1,222,722 1,769,523
Proceeds from (repayments of) loan 136,228 (566,453)
Proceeds from loans 795,420
Advance from Related Parties 1,445,301
Repayment to Related Parties (226,078) (1,650,560)
Net cash provided by (used in) financing activities 3,012,872 2,043,231
Net increase (decrease) in cash (59,759) 100,969
Cash, beginning of period 101,880 911
Cash, end of period 42,121 101,880
Cash paid during the period for:    
Interest 144,200
Income taxes 25,212
Supplemental disclosure of non-cash financing activities:    
Debts settled through shares issuance $ 227,000 $ 620,965