XML 15 R6.htm IDEA: XBRL DOCUMENT v3.3.1.900
Consolidated Statements of Cash Flows (Unaudited) - USD ($)
6 Months Ended
Nov. 30, 2015
Nov. 30, 2014
CASH FLOWS FROM OPERATING ACTIVITIES:    
Net loss $ (798,065) $ (234,386)
Adjustments to reconcile net loss to net cash used by operating activities:    
Common stock issued for services 33,000 0
Promissory Note issued to entity for services relating to Equity Financing Agreement 50,000 0
Change in fair value of derivative liability 220,258 11,598
Amortization of debt discounts 125,086 42,688
Non-cash interest expenses 161,767 22,623
Changes in operating assets and liabilities:    
Music inventory (1,304) (1,439)
Accounts payable (6,321) 59,149
Accrued interest payable on notes payable 22,175 0
Accrued consulting fees 27,700 0
Net Cash Used by Operating Activities (165,704) (99,767)
CASH FLOWS FROM INVESTING ACTIVITIES:    
Deposits for acquisition of intangible assets (46,000) (64,000)
Trademark (400) (550)
Net Cash Used by Investing Activities (46,400) (64,550)
CASH FLOWS FROM FINANCING ACTIVITIES:    
Bank overdraft 0 (987)
Proceeds from sale of common stock 0 95,000
Proceeds from notes payable 290,750 87,500
Payments on notes payable (62,500) 0
Net Cash Provided by Financing Activities 228,250 181,513
NET INCREASE IN CASH AND CASH EQUIVALENTS 16,146 17,196
CASH AND CASH EQUIVALENTS, END OF PERIOD 31,095 17,196
Cash Payments For:    
Interest 0 0
Income taxes 0 0
Non-cash financing activity:    
Initial derivative liability on convertible note payable 55,750 30,434
Common stock issued as part of Promissory Note loans recorded as debt discounts and credited to common stock and additional paid in capital $ 117,176 $ 25,610