XML 24 R5.htm IDEA: XBRL DOCUMENT v3.20.2
Condensed Consolidated Statements of Cash Flows (Unaudited) - USD ($)
3 Months Ended
Sep. 30, 2020
Sep. 30, 2019
Cash Flows from Operating Activities    
Net loss $ (13,134,778) $ (2,017,347)
Adjustments to reconcile net loss to net cash used in operating activities:    
Depreciation and amortization 84,940 7,832
Amortization of convertible debt discounts 74,775 60,268
Accretion and settlement of financing instruments and change in fair value of derivative liability 1,381,363 (1,346,797)
Stock compensation and stock issued for services 2,870,472
Stock issued under Put Purchase Agreement 7,865,077
Changes in assets and liabilities:    
Accounts receivable (696,710) 82,359
Inventories (78,919) 304,970
Accounts payable (1,462,072) (22,995)
Accrued expenses (158,601) (346,095)
Deferred revenue 431,147 (91,453)
Net cash used in operating activities (2,823,306) (3,369,258)
Cash Flows from Investing Activities    
Acquisition of business, net of cash 2,967,918
Purchases of property and equipment (17,636)
Net cash provided by investing activities 2,950,282
Cash Flows from Financing Activities    
Principal payments on financing lease obligations (1,649)
Principal payments on notes payable (774)
Payments on advances from stockholder, net (33,110)
Proceeds from convertible notes payable 840,000 667,000
Payments on line of credit, net (300,000)
Proceeds from sale of common stock under Purchase Agreement 2,316,520
Net cash provided by financing activities 2,822,636 665,351
Net Increase (Decrease) in Cash and Cash Equivalents (670) 246,375
Cash, Beginning of Period 412,391 169,430
Cash, End of Period 411,721 415,805
Supplemental and Non Cash Disclosures    
Noncash additions related to convertible debt 34,250 119,986
Cash paid for interest 19,986 129,536
Interest on shares issued under Put Purchase Agreement 4,006,900
Related party note payable issued for acquisition of business 900,000
Settlement of conversion feature 149,374
Acquisition of goodwill and intangibles 3,760,287
Stock compensation and stock issued for services 2,763,000 1,327,811
Property leased with financing lease 25,317
Accretion of discount on convertible notes payable 1,029,700
Common stock issued in exchange for convertible debt reduction $ 1,799,510 $ 1,027,765