XML 15 R6.htm IDEA: XBRL DOCUMENT v3.20.2
Consolidated Statements of Cash Flows Statement - USD ($)
3 Months Ended
Sep. 30, 2020
Sep. 30, 2019
Cash flows from operating activities:    
Net loss $ 1,278,812 $ (2,027,551)
Non-controlling interest 1,165
Adjustments to reconcile net loss to cash flows from operating activities:    
Loss on settlement 75,000 149,859
Amortization of debt discount 814,545 302,801
Stock based compensation 18,750 12,000
Change in fair value of derivative liability (3,495,147) (1,022,878)
Warrant expense (66,215) 67,387
Depreciation and amortization 41,617 23,142
Amortization of Intangible Assets 350 350
Interest Expense - excess of debt discount 278,488
Bad Debts (3,517)
Changes in operating assets and liabilities    
Accounts receivable (25,425) 125,024
Inventory 73,381 (26,851)
Prepayment, deposits and other receivables (605,319) 256,996
Loan receivable
Other payables 155,297 (420,450)
Accounts payable and accrued liabilities (72,594) 269,604
Customer deposits 136,814 (29,171)
Unearned revenue (5,712) (23,024)
Right of use, assets 65,104 11,361
Lease liabilities (64,401) (10,236)
Interest Payable 37,640 72,885
Net cash used in operating activities (1,429,333) (913,850)
Cash flows from investing activities:    
Payment for property and equipment (38,594)
Net cash used in investing activities (38,594)
Cash flows from financing activities:    
Proceeds from Issuance of Common Stock 100,000
Loan Receivable (8,979) 75,033
Loan receivable - related parties (2,239)
Proceeds from advanced shares issuance 96,000
Proceeds from loans - related parties 619,394
Proceeds from convertible notes 1,240,900 840,806
Repayment of convertible notes (228,000)
Repayment of capital to noncontrolling minority (24,000)
Proceeds from (repayment of) loans 110,939 (5,527)
Net cash provided by financing activities 1,708,015 1,106,312
Net increase in cash 240,089 192,462
Cash, beginning of period 441,004 34,371
Cash, end of period 681,093 226,833
Cash paid interest 81,244
Supplemental disclosure of non-cash financing activities:    
Shares issued for conversion of convertible debt 1,805,188 547,833
Reduction in derivative liability due to conversion 1,273,460 659,526
Debt discount related to convertible debt 918,600 539,300
Debts settled through shares issuance 229,000
Shares issued for advanced share payment $ 14,132