XML 23 R7.htm IDEA: XBRL DOCUMENT v3.8.0.1
Consolidated Statements of Cash Flows - USD ($)
 12 Months Ended
Dec. 31, 2017
Dec. 31, 2016
Cash flows from operating activities:    
Net loss $ (3,116,909) $ (39,666)
Adjustments to reconcile net loss to net cash used in operating activities:    
Depreciation and amortization 188,487 167,204
Impairment of goodwill and intangible assets 1,898,721
Gain on sale of real estate held for sale (76,392)
Provision for bad debts 21,381 54,799
Write off of other receivables (includes write off of related party receivable of $28,340) 121,906
Increase in cash surrender value on life insurance (19,285) (19,226)
Loss on other investments 196,082 9,007
Changes in operating assets and liabilities:    
Accounts receivable, net (180,281) (288,962)
Prepaids and other current assets (76,146) 151,036
Deferred costs of revenue 217 88,994
Accounts payable and accrued liabilities 419,676 (178,295)
Income tax payable 49,832 10,228
Deferred revenue 130,000 (455,347)
Net cash used in operating activities (442,711) (500,228)
Cash flows from investing activities:    
Purchase of property and equipment (3,152,539) (16,126)
Purchase of intangible assets (1,058) (600)
Proceeds from real estate held for sale 393,483
Purchase of investments (199,109)
Cash acquired on acquisition of business 145,354
Net cash used in investing activities (2,813,869) (16,726)
Cash flows from financing activities:    
Proceeds from shares issued for cash 984,864 711,707
Proceeds from loans secured by real estate 2,368,085
Principal payments of loans secured by real estate (272,034) (13,860)
Advances from related parties 286,343 42,901
Repayment of advances from related parties (787,008)
Proceeds from sale of interest in subsidiary 98
Net cash provided by (used in) financing activities 3,367,258 (46,162)
Effect of exchange rate changes in cash and cash equivalents 30,365 (3,394)
NET CHANGE IN CASH, CASH EQUIVALENTS, AND RESTRICTED CASH 141,043 (566,510)
CASH, CASH EQUIVALENTS, AND RESTRICTED CASH, BEGINNING OF YEAR 1,021,351 1,587,861
CASH, CASH EQUIVALENTS, AND RESTRICTED CASH, END OF YEAR 1,162,394 1,021,351
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION:    
Cash paid for income tax 7,417
Cash paid for interest 69,337 27,162
NON-CASH INVESTING AND FINANCING ACTIVITIES    
Acquisition of lease deposit in settlement of accounts receivable 105,000
Shares issued for acquisition of business $ 851,613