XML 16 R5.htm IDEA: XBRL DOCUMENT v3.8.0.1
Condensed Consolidated Statements of Cash Flows (Unaudited) - USD ($)
6 Months Ended
Jun. 30, 2017
Jun. 30, 2016
Cash Flows from Operating Activities    
Net Loss $ (3,056,800) $ (329,286)
Adjustments to reconcile net loss to net cash used in operating activities:    
Depreciation and amortization 784 712
Loss on settlement of debt 1,046,322
Loss on derivative 484,720 137,353
Accretion of debt discount 2,971 8,314
Financing fees paid in shares 21,000
Interest paid in shares 3,823
Professional fees paid in shares 20,445
Accrued interest 8,090
Stock based compensation 1,360,000
Changes in operating assets and liabilities:    
Decrease (increase) in accounts receivable 70,258 83,676
Decrease (increase) in inventory 35,274 39,889
Decrease (increase) in prepaid expenses and deposits (33,062)
Decrease (increase) in related party receivables 224 (2,155)
Increase (decrease) in income taxes payable 158 332
Increase (decrease) in accounts payable and accrued liabilities (28,475) 45,344
Net cash used in operating activities (31,206) (48,883)
Cash Flows from Investing Activities    
Purchase of property and equipment (4,873)
Net cash used in investing activities (4,873)
Cash Flows from Financing Activities    
Overdraft proceeds (repayment of overdraft) (2,635)
Share subscription proceeds 1,750 9,900
Repayments of promissory notes payable (7,894) (8,965)
Proceeds from promissory notes payable 52,081 70,250
Net cash (used in) provided by financing activities 43,302 (71,185)
Effects of Foreign Currency Translation 17,202 (4,516)
Change in cash 24,425 17,786
Cash and cash equivalents - beginning of period 14,466
Cash and cash equivalents - end of period 24,425 32,252
Non-Cash Investing and Financing Activities    
Common Shares issued to the Company's CEO 1,460,000 102,000
Common Shares issued for conversion of promissory notes $ 1,314,904