|
CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited) (USD $)
|
9 Months Ended | |
|---|---|---|
|
Mar. 31, 2015
|
Mar. 31, 2014
|
|
| CASH FLOWS FROM OPERATING ACTIVITIES: | ||
| Net Income (Loss) Accel Brands, Inc. | $ (1,759,718)us-gaap_ProfitLoss | $ (1,001,449)us-gaap_ProfitLoss |
| Adjustments to reconcile net loss to net cash provided by (used in) operating activities: | ||
| Loss from Conversion of debt | 367,575fil_LossOnConversionOfDebt | 310,836fil_LossOnConversionOfDebt |
| Stock based compensation | 0us-gaap_ShareBasedCompensation | 401,102us-gaap_ShareBasedCompensation |
| Depreciation and amortization of property and equipment | 14,340us-gaap_DepreciationDepletionAndAmortization | 14,340us-gaap_DepreciationDepletionAndAmortization |
| Amortization of Deferred Financing Costs | 3,764us-gaap_AccumulatedAmortizationDeferredFinanceCosts | 0us-gaap_AccumulatedAmortizationDeferredFinanceCosts |
| Amortization of note payable discount | 393,262fil_AmortizationOfNotePayableDiscount | 259,343fil_AmortizationOfNotePayableDiscount |
| Derivative Liability Expense | 369,539fil_DerivativeLiabilityExpense1 | 0fil_DerivativeLiabilityExpense1 |
| Adjustment to Fair Value of Derivative Liability | 21,123fil_AdjustmentToFairValueOfDerivativeLiability | 0fil_AdjustmentToFairValueOfDerivativeLiability |
| Amortization of Original Issue Discount | 247fil_AmortizationOfOriginalIssueDiscount | 6,444fil_AmortizationOfOriginalIssueDiscount |
| Accrued interest and legal fees issued for notes | 18,587fil_AccruedInterestAndLegalFeesIssuedForNotes | 3,426fil_AccruedInterestAndLegalFeesIssuedForNotes |
| Previously Accrued dividends converted to notes payable | 0fil_PreviouslyAccruedDividendsConvertedToNotesPayable | 13,143fil_PreviouslyAccruedDividendsConvertedToNotesPayable |
| Reduction in liabilities for issuance of common stock | 0fil_ReductionInLiabilitiesForIssuanceOfCommonStock | 12,091fil_ReductionInLiabilitiesForIssuanceOfCommonStock |
| Changes in operating assets and liabilities: | ||
| Decrease (increase) in accounts receivable | (29,617)us-gaap_IncreaseDecreaseInAccountsReceivable | 0us-gaap_IncreaseDecreaseInAccountsReceivable |
| Decrease (increase) in Inventory | (190,325)us-gaap_IncreaseDecreaseInInventoryForLongTermContractsOrPrograms | 0us-gaap_IncreaseDecreaseInInventoryForLongTermContractsOrPrograms |
| Decrease (increase) in Notes Receivable | (35,000)us-gaap_IncreaseDecreaseInNotesReceivables | 0us-gaap_IncreaseDecreaseInNotesReceivables |
| Increase (decrease) in Accrued Expenses and other liabilities | 1,228,898us-gaap_IncreaseDecreaseInAccruedLiabilitiesAndOtherOperatingLiabilities | (387,692)us-gaap_IncreaseDecreaseInAccruedLiabilitiesAndOtherOperatingLiabilities |
| Increase (decrease) in Accrued Compensation | (20,000)us-gaap_IncreaseDecreaseInAccruedLiabilities | 0us-gaap_IncreaseDecreaseInAccruedLiabilities |
| Cash expenditures for working capital items at consolidated subsidiaries | 18,133fil_CashExpendituresForWorkingCapitalItemsAtConsolidatedSubsidiaries | 0fil_CashExpendituresForWorkingCapitalItemsAtConsolidatedSubsidiaries |
| Net cash provided by (used in) operating activities | 400,807us-gaap_NetCashProvidedByUsedInOperatingActivities | (368,416)us-gaap_NetCashProvidedByUsedInOperatingActivities |
| CASH FLOWS FROM INVESTING ACTIVITIES: | ||
| Net working capital acquired in STI Signature Spirits Acquisition | (911,769)fil_NetWorkingCapitalAcquiredInStiSignatureSpiritsAcquisition | 0fil_NetWorkingCapitalAcquiredInStiSignatureSpiritsAcquisition |
| Net working capital acquired in Village tea Acquisition | 45,931fil_NetWorkingCapitalAcquiredInVillageTeaAcquisition | 0fil_NetWorkingCapitalAcquiredInVillageTeaAcquisition |
| Net cash used in investing activities | (865,838)us-gaap_NetCashProvidedByUsedInInvestingActivities | 0us-gaap_NetCashProvidedByUsedInInvestingActivities |
| CASH FLOWS FROM FINANCING ACTIVITIES: | ||
| Proceeds from issuance of notes payable, net of deferred financing costs | 442,500us-gaap_ProceedsFromIssuanceOfDebt | 369,000us-gaap_ProceedsFromIssuanceOfDebt |
| Net cash provided by financing activities | 442,500us-gaap_NetCashProvidedByUsedInFinancingActivities | 369,000us-gaap_NetCashProvidedByUsedInFinancingActivities |
| Net (Decrease) in Cash | (22,531)us-gaap_CashPeriodIncreaseDecrease | 584us-gaap_CashPeriodIncreaseDecrease |
| Cash - Beginning of Period/Year | 26,640us-gaap_CashAndCashEquivalentsAtCarryingValue | 1,201us-gaap_CashAndCashEquivalentsAtCarryingValue |
| Cash - End of Period/Year | 4,109us-gaap_CashAndCashEquivalentsAtCarryingValue | 1,785us-gaap_CashAndCashEquivalentsAtCarryingValue |
| SUPPLEMENTARY CASH FLOW INFORMATION: | ||
| Interest | 0us-gaap_InterestPaid | 0us-gaap_InterestPaid |
| Income Taxes | 0us-gaap_IncomeTaxesPaidNet | 0us-gaap_IncomeTaxesPaidNet |
| SUPPLEMENTARY DISCLOSURE OF NON-CASH INVESTING AND FINANCING ACTIVITIES: | ||
| Fair value of common stock warrants issued with convertible notes payable | 0fil_FairValueOfCommonStockWarrantsIssuedWithConvertibleNotesPayable | 0fil_FairValueOfCommonStockWarrantsIssuedWithConvertibleNotesPayable |
| Fair value of beneficial conversion feature on notes payable | 0fil_FairValueOfBeneficialConversionFeatureOnNotesPayable | 369,000fil_FairValueOfBeneficialConversionFeatureOnNotesPayable |
| Debt discount recorded on convertible debt accounted for as a derivative liability | 445,000fil_DebtDiscountRecordedOnConvertibleDebtAccountedForAsADerivativeLiability | 0fil_DebtDiscountRecordedOnConvertibleDebtAccountedForAsADerivativeLiability |
| Notes payable, accrued interest and other fees converted to common stock | 221,786fil_NotesPayableAccruedInterestAndOtherFeesConvertedToCommonStock | 0fil_NotesPayableAccruedInterestAndOtherFeesConvertedToCommonStock |
| Preferred Stock- Series E converted to Notes payable, including accrued dividends of $-0- and $14,282, respectively for September 30, 2014 and September 30, 2013 | 0fil_PreferredStockSeriesEConvertedToCommonStock | 114,282fil_PreferredStockSeriesEConvertedToCommonStock |
| Cash dividend accrued on Preferred Stock-Series E | 0fil_CashDividendAccruedOnPreferredStockSeriesE | 1,138fil_CashDividendAccruedOnPreferredStockSeriesE |
| Change in Fair Value of Investment in Unconsolidated subsidiary | (1,039,074)fil_ChangeInFairValueOfInvestmentInUnconsolidatedSubsidiary | 0fil_ChangeInFairValueOfInvestmentInUnconsolidatedSubsidiary |
| Common stock issued for 3a10 program | 34,352fil_CommonStockIssuedFor3a10Program | 0fil_CommonStockIssuedFor3a10Program |
| Liquidation preference upon Issuance of Series J Convertible Preferred stock | 1,525,000fil_LiquidationPreferenceUponIssuanceOfSeriesJConvertiblePreferredStock | 0fil_LiquidationPreferenceUponIssuanceOfSeriesJConvertiblePreferredStock |
| Liquidation preference upon Issuance of Series K Convertible Preferred stock | 750,000fil_LiquidationPreferenceUponIssuanceOfSeriesKConvertiblePreferredStock | 0fil_LiquidationPreferenceUponIssuanceOfSeriesKConvertiblePreferredStock |
| Liability for restricted common shares to be issued | 55,000fil_LiabilityForRestrictedCommonSharesToBeIssued | 0fil_LiabilityForRestrictedCommonSharesToBeIssued |
| Accrued Dividends issued on Series J Preferred stock | 66,014fil_AccruedDividendsIssuedOnSeriesJPreferredStock | 0fil_AccruedDividendsIssuedOnSeriesJPreferredStock |
| Accrued Dividends issued on Series K Preferred stock | $ 11,096fil_AccruedDividendsIssuedOnSeriesKPreferredStock | $ 0fil_AccruedDividendsIssuedOnSeriesKPreferredStock |
| X | ||||||||||
|
- Definition
Accrued Dividends issued on Series J Preferred stock No definition available.
|
| X | ||||||||||
|
- Definition
Accrued Dividends issued on Series K Preferred stock No definition available.
|
| X | ||||||||||
|
- Definition
Accrued interest and legal fees issued for notes No definition available.
|
| X | ||||||||||
|
- Definition
Adjustment to Fair Value of Derivative Liability. No definition available.
|
| X | ||||||||||
|
- Definition
AmortizationOfNotePayableDiscount No definition available.
|
| X | ||||||||||
|
- Definition
Adjustment to Fair Value of Derivative Liability. No definition available.
|
| X | ||||||||||
|
- Definition
Cash dividend accrued on Preferred Stock-Series E No definition available.
|
| X | ||||||||||
|
- Definition
Cash expenditures for working capital items at consolidated subsidiaries No definition available.
|
| X | ||||||||||
|
- Definition
Change in Fair Value of Investment in Unconsolidated subsidiary No definition available.
|
| X | ||||||||||
|
- Definition
Total number of common shares of an entity that have been sold or granted to shareholders (includes common shares that were issued, repurchased and remain in the treasury). These shares represent capital invested by the firm's shareholders and owners, and may be all or only a portion of the number of shares authorized. Shares issued include shares outstanding and shares held in the treasury No definition available.
|
| X | ||||||||||
|
- Definition
Debt discount recorded on convertible debt accounted for as a derivative liability No definition available.
|
| X | ||||||||||
|
- Definition
Debt discount recorded on convertible debt accounted for as a derivative liability No definition available.
|
| X | ||||||||||
|
- Definition
Fair value of beneficial conversion feature on notes payable No definition available.
|
| X | ||||||||||
|
- Definition
Aggregate par or stated value of issued nonredeemable common stock (or common stock redeemable solely at the option of the issuer). This item includes treasury stock repurchased by the entity. Note: elements for number of nonredeemable common shares, par value and other disclosure concepts are in another section within stockholders' equity. No definition available.
|
| X | ||||||||||
|
- Definition
Liability for restricted common shares to be issued No definition available.
|
| X | ||||||||||
|
- Definition
Liquidation preference upon Issuance of Series J Convertible Preferred stock No definition available.
|
| X | ||||||||||
|
- Definition
Liquidation preference upon Issuance of Series K Convertible Preferred stock No definition available.
|
| X | ||||||||||
|
- Definition
Difference between the fair value of payments made and the carrying amount of debt which is extinguished prior to maturity. No definition available.
|
| X | ||||||||||
|
- Definition
Net working capital acquired in STI Signature Spirits Acquisition No definition available.
|
| X | ||||||||||
|
- Definition
Net working capital acquired in Village tea Acquisition No definition available.
|
| X | ||||||||||
|
- Definition
Notes payable, accrued interest and other fees converted to common stock No definition available.
|
| X | ||||||||||
|
- Definition
Preferred Stock- Series E converted to common stock under non cash activity No definition available.
|
| X | ||||||||||
|
- Definition
Previously Accrued dividends converted to notes payable No definition available.
|
| X | ||||||||||
|
- Definition
Previously Accrued dividends converted to notes payable No definition available.
|
| X | ||||||||||
|
- Definition
For an unclassified balance sheet, the accumulated amortization, as of the reporting date, representing the periodic charge to earnings of deferred costs which are associated with debt obligations existing as of the end of the period. Reference 1: http://www.xbrl.org/2003/role/presentationRef
|
| X | ||||||||||
|
- Details
|
| X | ||||||||||
|
- Definition
Amount of currency on hand as well as demand deposits with banks or financial institutions. Includes other kinds of accounts that have the general characteristics of demand deposits. Also includes short-term, highly liquid investments that are both readily convertible to known amounts of cash and so near their maturity that they present insignificant risk of changes in value because of changes in interest rates. Excludes cash and cash equivalents within disposal group and discontinued operation. Reference 1: http://www.xbrl.org/2003/role/presentationRef
|
| X | ||||||||||
|
- Details
|
| X | ||||||||||
|
- Definition
Amount of increase (decrease) in cash. Cash is the amount of currency on hand as well as demand deposits with banks or financial institutions. Includes other kinds of accounts that have the general characteristics of demand deposits. Includes effect from exchange rate changes. Reference 1: http://www.xbrl.org/2003/role/presentationRef
|
| X | ||||||||||
|
- Definition
The aggregate expense recognized in the current period that allocates the cost of tangible assets, intangible assets, or depleting assets to periods that benefit from use of the assets. Reference 1: http://www.xbrl.org/2003/role/presentationRef
|
| X | ||||||||||
|
- Definition
The amount of cash paid during the current period to foreign, federal, state, and local authorities as taxes on income, net of any cash received during the current period as refunds for the overpayment of taxes. Reference 1: http://www.xbrl.org/2003/role/presentationRef
|
| X | ||||||||||
|
- Definition
The increase (decrease) during the reporting period in amount due within one year (or one business cycle) from customers for the credit sale of goods and services. Reference 1: http://www.xbrl.org/2003/role/presentationRef
|
| X | ||||||||||
|
- Definition
The increase (decrease) during the reporting period in the aggregate amount of expenses incurred but not yet paid. Reference 1: http://www.xbrl.org/2003/role/presentationRef
|
| X | ||||||||||
|
- Definition
The increase (decrease) during the reporting period in the aggregate amount of accrued expenses and other operating obligations not separately disclosed in the statement of cash flows. No definition available.
|
| X | ||||||||||
|
- Definition
The increase (decrease) during the period in the carrying amount of inventory pertaining to construction, development, or other contracts or programs that initially were expected to take more than one year or the normal operating cycle to complete. No definition available.
|
| X | ||||||||||
|
- Definition
The increase (decrease) during the reporting period of the amounts due from borrowers for outstanding secured or unsecured loans evidenced by a note. Reference 1: http://www.xbrl.org/2003/role/presentationRef
|
| X | ||||||||||
|
- Details
|
| X | ||||||||||
|
- Definition
The amount of cash paid for interest during the period. Reference 1: http://www.xbrl.org/2003/role/presentationRef
|
| X | ||||||||||
|
- Definition
Amount of cash inflow (outflow) from financing activities, including discontinued operations. Financing activity cash flows include obtaining resources from owners and providing them with a return on, and a return of, their investment; borrowing money and repaying amounts borrowed, or settling the obligation; and obtaining and paying for other resources obtained from creditors on long-term credit. Reference 1: http://www.xbrl.org/2003/role/presentationRef
|
| X | ||||||||||
|
- Details
|
| X | ||||||||||
|
- Definition
Amount of cash inflow (outflow) from investing activities, including discontinued operations. Investing activity cash flows include making and collecting loans and acquiring and disposing of debt or equity instruments and property, plant, and equipment and other productive assets. Reference 1: http://www.xbrl.org/2003/role/presentationRef
|
| X | ||||||||||
|
- Details
|
| X | ||||||||||
|
- Definition
Amount of cash inflow (outflow) from operating activities, including discontinued operations. Operating activity cash flows include transactions, adjustments, and changes in value not defined as investing or financing activities. Reference 1: http://www.xbrl.org/2003/role/presentationRef
|
| X | ||||||||||
|
- Details
|
| X | ||||||||||
|
- Definition
The cash inflow during the period from additional borrowings in aggregate debt. Includes proceeds from short-term and long-term debt. No definition available.
|
| X | ||||||||||
|
- Definition
The consolidated profit or loss for the period, net of income taxes, including the portion attributable to the noncontrolling interest. Reference 1: http://www.xbrl.org/2003/role/presentationRef
|
| X | ||||||||||
|
- Definition
The aggregate amount of noncash, equity-based employee remuneration. This may include the value of stock or unit options, amortization of restricted stock or units, and adjustment for officers' compensation. As noncash, this element is an add back when calculating net cash generated by operating activities using the indirect method. Reference 1: http://www.xbrl.org/2003/role/presentationRef
|
| X | ||||||||||
|
- Details
|