XML 44 R7.htm IDEA: XBRL DOCUMENT v2.4.1.9
Consolidated Statements of Cash Flows (USD $)
9 Months Ended
Dec. 31, 2014
Dec. 31, 2013
Cash flows from operating activities:    
Net income (loss) before non-controlling interest $ (5,769,673)us-gaap_ProfitLoss $ 223,797us-gaap_ProfitLoss
Adjustments to reconcile net income (loss) to net cash used in operating activities    
Depreciation expense 130,218us-gaap_Depreciation 151,227us-gaap_Depreciation
Amortization expense 612us-gaap_AdjustmentForAmortization 612us-gaap_AdjustmentForAmortization
Common shares and warrants issued for services 725,629us-gaap_AdjustmentOfWarrantsGrantedForServices 0us-gaap_AdjustmentOfWarrantsGrantedForServices
Warrants issued for settlement of potential claims 2,600,080us-gaap_LiabilityForUnpaidClaimsAndClaimsAdjustmentExpenseIncurredClaims1 0us-gaap_LiabilityForUnpaidClaimsAndClaimsAdjustmentExpenseIncurredClaims1
Changes in operating assets and liabilities:    
Accounts receivable 71,129us-gaap_IncreaseDecreaseInAccountsReceivable 10,539us-gaap_IncreaseDecreaseInAccountsReceivable
Inventories 5,908us-gaap_IncreaseDecreaseInInventories (49,838)us-gaap_IncreaseDecreaseInInventories
Prepayments and other current assets 504,312us-gaap_IncreaseDecreaseInPrepaidExpense 133,625us-gaap_IncreaseDecreaseInPrepaidExpense
Accounts payable 54,054us-gaap_IncreaseDecreaseInAccountsPayable (157,513)us-gaap_IncreaseDecreaseInAccountsPayable
Income tax payable 222,855us-gaap_IncreaseDecreaseInAccruedIncomeTaxesPayable (123,885)us-gaap_IncreaseDecreaseInAccruedIncomeTaxesPayable
Payroll liabilities 158,276us-gaap_IncreaseDecreaseInEmployeeRelatedLiabilities (81,172)us-gaap_IncreaseDecreaseInEmployeeRelatedLiabilities
Accrued interest on notes payable - related party 24,160us-gaap_IncreaseDecreaseInAccruedLiabilities 0us-gaap_IncreaseDecreaseInAccruedLiabilities
Accrued expenses and other current liabilities (31,526)us-gaap_IncreaseDecreaseInAccruedLiabilitiesAndOtherOperatingLiabilities (79,756)us-gaap_IncreaseDecreaseInAccruedLiabilitiesAndOtherOperatingLiabilities
Management service obligation - related party 138,882us-gaap_IncreaseDecreaseInOtherOperatingLiabilities 0us-gaap_IncreaseDecreaseInOtherOperatingLiabilities
Deferred rent (67,627)us-gaap_IncreaseDecreaseInOtherDeferredLiability (67,812)us-gaap_IncreaseDecreaseInOtherDeferredLiability
Net cash used in operating activities (1,232,711)us-gaap_NetCashProvidedByUsedInOperatingActivitiesContinuingOperations (40,183)us-gaap_NetCashProvidedByUsedInOperatingActivitiesContinuingOperations
Cash flows from investing activities    
Cash acquired from acquisition 85,608us-gaap_CashAcquiredFromAcquisition 0us-gaap_CashAcquiredFromAcquisition
Purchases of property and equipment (56,012)us-gaap_PaymentsToAcquirePropertyPlantAndEquipment (55,363)us-gaap_PaymentsToAcquirePropertyPlantAndEquipment
Net cash provided by (used in) investing activities 29,596us-gaap_NetCashProvidedByUsedInInvestingActivitiesContinuingOperations (55,363)us-gaap_NetCashProvidedByUsedInInvestingActivitiesContinuingOperations
Cash flows from financing activities    
Advances from (repayments to) related parties (253,851)us-gaap_RepaymentsOfRelatedPartyDebt (336,781)us-gaap_RepaymentsOfRelatedPartyDebt
Proceeds from notes payable - related parties 1,576,124us-gaap_ProceedsFromRelatedPartyDebt 0us-gaap_ProceedsFromRelatedPartyDebt
Proceeds from warrants exercised 24,000us-gaap_ProceedsFromIssuanceOfWarrants 0us-gaap_ProceedsFromIssuanceOfWarrants
Repayments of notes payable - related parties (500,000)us-gaap_RepaymentsOfNotesPayable 0us-gaap_RepaymentsOfNotesPayable
Proceeds from sale of common stock 725,000us-gaap_ProceedsFromIssuanceOfCommonStock 0us-gaap_ProceedsFromIssuanceOfCommonStock
Net cash provided by (used in) financing activities 1,571,273us-gaap_NetCashProvidedByUsedInFinancingActivitiesContinuingOperations (336,781)us-gaap_NetCashProvidedByUsedInFinancingActivitiesContinuingOperations
Effect of exchange rate changes on cash (75,402)us-gaap_EffectOfExchangeRateOnCashAndCashEquivalents 76,616us-gaap_EffectOfExchangeRateOnCashAndCashEquivalents
Net change in cash 292,756us-gaap_CashPeriodIncreaseDecrease (355,711)us-gaap_CashPeriodIncreaseDecrease
Cash at beginning of the period 731,208us-gaap_Cash 762,889us-gaap_Cash
Cash at end of the period 1,023,964us-gaap_Cash 407,178us-gaap_Cash
SUPPLEMENTAL DISCLOSURE OF CASH FLOWS INFORMATION:    
Interest paid 0us-gaap_InterestPaid 0us-gaap_InterestPaid
Income tax paid 86,144us-gaap_IncomeTaxesPaid 184,797us-gaap_IncomeTaxesPaid
NON CASH FINANCING AND INVESTING ACTIVITIES:    
Accounts payable settled in note payable 242,498us-gaap_DebtConversionConvertedInstrumentAmount1 0us-gaap_DebtConversionConvertedInstrumentAmount1
Accounts payable settled in common stock $ 477,494us-gaap_ConversionOfStockAmountIssued1 $ 0us-gaap_ConversionOfStockAmountIssued1