XML 14 R5.htm IDEA: XBRL DOCUMENT v3.7.0.1
CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited) - USD ($)
 3 Months Ended
Mar. 31, 2017
Mar. 31, 2016
CASH FLOWS FROM OPERATING ACTIVITIES    
Net loss $ (2,033,734) $ (69,106)
Adjustments to Reconcile Net Loss to Net Cash Used In Operating Activities:    
Depreciation and amortization expense 5,142 3,629
Amortization of debt discount 15,466
Stock-based compensation 87,246
Loss on goodwill impairment 1,949,884
Changes in Assets and Liabilities:    
Accounts receivable (377,446) 1,058
Inventory 99,894 11,680
Prepaid expenses (991,069) 58,734
Prepaid expenses - related party (45,076)
Other assets (67,832) (6,844)
Accounts payable and accrued expenses 663,381 259,671
Accounts payable and accrued expenses - related party (12,910) (135,296)
Taxes payable 48,508 21,529
Deferred revenue (62,210)
NET CASH PROVIDED BY (USED IN) OPERATING ACTIVITIES (658,546) 82,845
CASH FLOWS FROM INVESTING ACTIVITIES    
Purchase of fixed assets (3,972) (7,945)
Cash received from acquisition 40,858
NET CASH PROVIDED BY (USED IN) INVESTING ACTIVITIES 36,886 (7,945)
CASH FLOWS FROM FINANCING ACTIVITIES    
Payment of related party note payable (26,745) (5,678)
Payment of note payable (339,127)
Proceeds from note payable 312,496 249,817
Payment of related party loans (29,954) (10,787)
Proceeds from related party loan 424,305
Payment of loans payable (6,419) (34,066)
Capital contribution 140
NET CASH PROVIDED BY FINANCING ACTIVITIES 334,556 199,426
Effect of exchange rate changes on cash (32,180) 15,387
NET INCREASE (DECREASE) IN CASH (319,284) 289,713
CASH AT BEGINNING OF YEAR 716,590 198,049
CASH AT END OF YEAR 397,306 487,762
Supplemental Disclosure of Cash Flow Information    
Cash paid during the period: Interest 61,075
Cash paid during the period: Income Tax
Supplemental Disclosure of Non-Cash Investing and Financing Activities    
Acquisition of Decahedron 1,479,000
Reversal of proceeds due from noteholder due to repayment of note $ 10,698