XML 21 R6.htm IDEA: XBRL DOCUMENT v3.20.1
Consolidated Statements of Cash Flows Statement - USD ($)
9 Months Ended
Mar. 31, 2020
Mar. 31, 2019
Cash flows from operating activities:    
Net loss $ (11,913,186) $ (10,052,588)
Adjustments to reconcile net loss to cash flows from operating activities:    
Initial valuation of debt discount 449,300 149,143
Loss on settlement 382,635 295,963
Gain on debt forgiveness 197,765 (16,649)
Amortization of debt discount 756,981 870,355
Stock based compensation 6,086,800 3,151,206
Change in fair value of derivative liability 864,878 4,171,733
Amortization of Intangible Assets 1,050 1,050
Change in exercise of warrant 92,756 (1,208)
Depreciation and amortization 47,526 41,482
Changes in operating assets and liabilities    
Accounts receivable 178,057 77,653
Inventory (165,005) (96,120)
Prepayment, deposits and other receivables (35,271) (168,067)
Loan receivable (33,904)
Lease liabilities (64,247)
Accounts payable and accrued liabilities 58,058 (161,930)
Customer deposits (47,911) (19,381)
Other assets (20,000) (30,000)
Investment Payable 597,830
Unearned revenue (57,415) (45,129)
Interest Payable 264,452 236,826
Right of use, assets 67,258
Accrued interest and other payables (53,609) 125,468
Net cash provided by (used in) operating activities (2,509,063) (1,504,097)
Cash flows from investing activities:    
Investment (700,000)
Payment for property and equipment (297,154)
Net cash provided by (used in) investing activities (700,000) (297,154)
Cash flows from financing activities:    
Proceeds from Issuance of Common Stock 565,000 155,000
Proceeds from convertible notes 2,051,887 1,630,500
Proceeds (Repayment) from(to) loans 119,890 12,546
Payment to loan payable-related parties 20,000 (5,000)
Payment to note payable-related parties (2,573)
Proceeds from Share to be Issued 136,000
Bank overdraft 20,965
Loan Receivable 271,033
Net cash provided by (used in) financing activities 3,182,202 1,793,046
Net increase (decrease) in cash (26,861) (8,205)
Cash, beginning of period 34,371 42,121
Cash, end of period 7,510 33,916
Supplemental disclosure of non-cash financing activities:    
Shares issued for conversion of convertible debt 988,753 564,051
Reduction in derivative liability due to conversion 1,260,333 6,575,434
Debt discount related to convertible debt 1,110,311 2,217,123
Debts settled through shares issuance 229,000 1,875,647
Shares issued for award to Bizright (32,291,060)
Shares cancelled for termination of Bizright Acquisition 32,283,910
Shares issued for warrant exercise 28,381
Shares issued for advanced share payment 2,641,000
Reclassification from prepaid deposit to BZRTH investment $ (883,958)