XML 15 R5.htm IDEA: XBRL DOCUMENT v3.10.0.1
Consolidated Statements of Cash Flows Statement (Unaudited) - USD ($)
6 Months Ended
Dec. 31, 2018
Dec. 31, 2017
Cash flows from operating activities:    
Net loss $ (8,642,432) $ (7,064,649)
Adjustments to reconcile net loss to cash flows from operating activities:    
Initial valuation of debt discount 149,143 125,642
Loss on settlement 255,882
Change in exercise of warrant (25,920)
Gain on debt forgiveness (16,649)
Derivative Expense and amortization of debt discount 565,978 249,322
Stock based compensation 5,097,206 728,729
Change in fair value of derivative liability 3,661,383 5,064,955
Amortization of Intangible Assets 700
Depreciation and amortization 26,578 26,954
Changes in operating assets and liabilities    
Accounts receivable 113,179 (121,244)
Inventory (49,226) 50,626
Other assets (61,157)
Prepayment, deposits and other receivables (54,876)
Bank overdraft 51,554
Accounts payable and accrued liabilities (40,876) (166,510)
Customer deposits (118,974) (47,150)
Unearned revenue (89,344) (14,263)
Interest Payable 172,221
Accrued interest and other payables 56,972 65,830
Net cash used in operating activities 1,060,981 (1,111,362)
Cash flows from investing activities:    
Acquisition of intangible assets (11,775)
Acquisition of property and equipment (87,154) (133,131)
Net cash provided by (used in) investing activities (87,154) (144,906)
Cash flows from financing activities:    
Proceeds from shares issuance 235,000
Proceeds from shares to be issued 361,478
Proceeds from convertible notes 1,022,500 702,653
Payment to Note payable-related parties (16,666)
Proceeds (Repayment) from(to) loans (5,261) 63,587
Proceeds from loan payable-related parties 25,634 (27,941)
Proceeds from advance share issuance (2,121,000) 104,690
Loan receivable (13,151)
Net cash provided by (used in) financing activities (856,278) 1,187,801
Net increase (decrease) in cash 117,550 (68,467)
Cash, beginning of period 42,121 101,880
Cash, end of period 159,671 33,413
Supplemental disclosure of non-cash financing activities:    
Shares issued for conversion of convertible debt 516,391
Reduction in derivative liability due to conversion 6,289,241
Debt discount related to convertible debt 1,888,248
Debts settled through shares issuance $ 1,292,544 $ 564,415