XML 23 R5.htm IDEA: XBRL DOCUMENT v3.8.0.1
CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited) - USD ($)
9 Months Ended
Sep. 30, 2017
Sep. 30, 2016
CASH FLOWS FROM OPERATING ACTIVITIES:    
Net loss $ (3,074,179) $ (277,797)
Adjustments to Reconcile Net Loss to Net Cash Used In Operating Activities:    
Depreciation and amortization expense 17,199 6,956
Amortization of debt discount 87,677 5,885
Stock-based compensation 265,529
Issuance of common stock for services 401,800
Loss on goodwill impairment 1,949,884
Changes in Assets and Liabilities:    
Accounts receivable (2,137,831) (316,012)
Inventory (1,627,085) (189,435)
Prepaid expenses (2,242,785) (198,627)
Prepaid expenses - related party (465,927) (119,796)
Other assets (166,896) (55,880)
Accounts payable and accrued expenses 1,056,165 70,681
Accounts payable and accrued expenses - related party (12,778) (135,117)
Taxes payable 209,667 36,331
Deferred revenue (62,210)
NET CASH USED IN OPERATING ACTIVITIES (5,739,560) (1,235,021)
CASH FLOWS FROM INVESTING ACTIVITIES:    
Purchase of fixed assets (13,925) (11,880)
Cash received from acquisition 40,858
NET CASH PROVIDED BY (USED IN) INVESTING ACTIVITIES 26,933 (11,880)
CASH FLOWS FROM FINANCING ACTIVITIES:    
Payment of related party note payable (63,200) (44,952)
Payment of note payable (461,888) (148,904)
Proceeds from note payable 6,891,203 1,968,940
Payment of related party loan (232,051) (21,914)
Proceeds from related party loan 625,641 51,127
Payment of loans payable (20,082) (33,714)
Sale of common stock and warrants 91,780
Deferred financing fees (213,626) (140,475)
Capital contribution 140
NET CASH PROVIDED BY FINANCING ACTIVITIES 6,617,777 1,630,248
Effect of exchange rate changes on cash (269,568) 38,377
NET INCREASE IN CASH 635,582 421,724
CASH AT BEGINNING OF PERIOD 716,590 198,049
CASH AT END OF PERIOD 1,352,172 619,773
Supplemental Disclosure of Cash Flow Information    
Cash paid during the period: Interest 127,157
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 $ 11,813