XML 16 R5.htm IDEA: XBRL DOCUMENT v3.10.0.1
Consolidated Statements of Cash Flows Statement (Unaudited) - USD ($)
3 Months Ended
Sep. 30, 2018
Sep. 30, 2017
Cash flows from operating activities:    
Net loss $ (2,609,053) $ (1,089,334)
Adjustments to reconcile net loss to cash flows from operating activities:    
Initial valuation of debt discount (262,500)
Loss on settlement 161,675
Change in exercise of warrant (22,725)
Amortization of debt discount 28,006
Stock based compensation 197,500 180,000
Change in fair value of derivative liability 1,641,457 140,653
Amortization of Intangible Assets 350
Depreciation and amortization 11,804 13,506
Changes in operating assets and liabilities    
Accounts receivable 70,219 (243,064)
Inventory (148,415) 47,646
Other assets 100,631
Prepayment, deposits and other receivables (174,058)
Bank overdraft 30,729
Accounts payable and accrued liabilities (270,920) 10,459
Customer deposits 271,330 (52,101)
Unearned revenue (69,239) 51,412
Interest Payable 100,201
Accrued interest and other payables 36,976 33,998
Net cash used in operating activities (610,314) (692,508)
Cash flows from investing activities:    
Acquisition of intangible assets 11,755
Acquisition of property and equipment (127,541)
Net cash provided by (used in) investing activities (139,316)
Cash flows from financing activities:    
Proceeds from Issuance of Common Stock 235,000
Proceeds from shares to be issued 104,690
Proceeds from convertible notes 267,500 660,468
Payment to Note payable-related parties (11,666)
Proceeds from (repayments of) loan (11,300) (44,637)
Advance from Related Parties 271,392 12,015
Proceeds from advance share issuance (90,000) 104,690
Loan receivable 16,350 10,000
Net cash provided by (used in) financing activities 688,942 730,870
Net increase (decrease) in cash 78,628 (100,954)
Cash, beginning of period 42,121 101,880
Cash, end of period 120,749 926
Supplemental disclosure of non-cash financing activities:    
Shares issued for conversion of convertible debt 872,857
Reduction in derivative liability due to conversion 2,714,433
Debt discount related to convertible debt 427,077
Debts settled through shares issuance $ 12,775 $ 416,304