XML 34 R5.htm IDEA: XBRL DOCUMENT v3.5.0.1
Condensed Consolidated Statements of Cash Flows (Unaudited) - USD ($)
9 Months Ended
Mar. 31, 2016
Mar. 31, 2015
Cash flows from operating activities    
Net loss $ (3,980,053) $ (5,285,514)
Adjustments to reconcile net loss to net cash (used in) operating activities    
Common stock issued for directors/board committee fees 15,000 97,200
Common stock issued for financing 0 31,145
Common stock issued for services 0 967,087
Common stock issued for compensation 205,500 604,800
Impairment for Urban Planet intangibles 0 1,722,408
Beneficial conversion feature rights 2,751 85,259
Financing costs - warrants 412,500 0
Depreciation 8,421  
Amortization of intangibles and debt discount 279,164 397,410
Changes in operating assets and liabilities    
Accounts receivable (81,102) 91,061
Due from affiliate 0 1,069
Accounts payable (1,161,134) 434,572
Accrued liabilities (154,353) (189,510)
Deferred revenue (219,182) (25,721)
Prepaid expenses (284,364) (31,070)
Net cash (used in) operating activities (4,956,852) (1,099,804)
Cash flows from investing activities    
Cash acquired from UPM acquisition 0 29,756
Purchase of fixed assets (36,857) 0
Additional investing in intangibles (532,675) 0
Net cash (used in) investing activities (569,532) 29,756
Cash flows from financing activities    
Sale of common stock, net 0 2,881,000
Due to related party 0 98,135
Due to shareholders 0 $ 36,900
Repayment of notes payable $ (130,000)
Proceeds of convertible note $ 250,000
Repayment of convertible note $ 0 (275,000)
Repayment of line of credit (100,000)
Proceeds of short term notes payable $ 100,000 100,000
Proceeds of long term notes payable 200,000 0
Net cash provided by (used in) financing activities 170,000 2,991,035
Net change in cash (5,356,384) 1,920,987
Cash, beginning of period 5,415,744 27,250
Cash, end of period 59,360 1,948,237
Supplemental disclosure of cash flow information    
Cash paid for interest 4,929 98,411
Cash paid for income taxes 0 0
Supplemental disclosure of non-cash operating and financing activities    
Common stock issued for settlement of accounts payable 8,245 15,499
Beneficial conversion feature of long-term note payable 80,698 0
Financing costs - warrants $ 412,500 $ 0