XML 16 R5.htm IDEA: XBRL DOCUMENT v3.10.0.1
Statements of Cash Flows - USD ($)
 9 Months Ended
Jun. 30, 2018
Jun. 30, 2017
Cash Flows from Operating Activities    
Net loss $ (8,539,287) $ (3,456,415)
Adjustments to reconcile net loss to net cash provided by operating activities:    
Loss on disposal of fixed assets 12,817
Stock based compensation 375,365 118,880
Commitment issued for debt financing 218,625
Depreciation and amortization 632,705 1,505,571
Amortization of capitalized software 1,030,823 797,290
Loss on derivative liability 4,958,009
Loss on settlement of debt 41,092 117,414
Amortization of debt discount 136,086
Changes in assets and liabilities    
Increase in prepaid expense (22,697) (33,032)
Increase in deposits (3,583) (5,153)
Increase in accounts receivable 7,925 18,528
Increase in customer deposits (1,000) 15,000
Increase (decrease) in accounts payable 55,045 (53,191)
Increase (decrease) in accounts payable related party 209,751 (19,513)
Net cash from operating activities (901,141) (981,804)
Cash Flows from investing    
Purchase of intangible assets (5,964) (23,704)
Purchase of fixed assets (14,197) (97)
Investment in microgrid assets (5,566)
Investment in capitalized software 270,618 70,473
Cash received on sale of assets 7,000
Net cash used in investing activities (290,779) (92,840)
Cash Flows from Financing Activities    
Payments on promissory notes 65,574 12,544
Proceeds from promissory notes 587,989 25,706
Proceeds from related part debts 219,660
Payments on related party debts (60,000)
Proceeds from convertible debt, net of issuance costs 184,250
Proceeds from exercise of warrants 34,048
Proceeds from issuance of common stock 251,900 775,002
Net cash from financing activities 1,152,273 788,164
Net (decrease) in Cash (39,647) (286,480)
Beginning cash balance 57,128 436,529
Ending cash balance 17,481 150,049
Supplemental disclosure of cash flow information    
Cash paid for interest 54,191 263
Cash paid for tax
Non-Cash investing and financing transactions    
Cashless exercise of options $ 387 $ 4,399
Stock issued to settle accounts payable 75,734 212,500
Debt discount on convertible debt $ 184,250
Debt discount on promissory note 110,000
Shares issued and held in escrow as collateral 300
Recognition of derivative due to tainted equity environment 12,537,117
Shares issued for services $ 68,750
Options expense capitalized as software development costs 38,927