XML 65 R6.htm IDEA: XBRL DOCUMENT v3.19.3.a.u2
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED) - USD ($)
9 Months Ended
Nov. 30, 2019
Nov. 30, 2018
CASH FLOWS FROM OPERATING ACTIVITIES:    
Net income (loss) $ (3,080,659) $ 17,991,101
Adjustments to reconcile net loss to net cash used in operating activities:    
Depreciation and amortization 74,059 82,902
Provision for note receivable 40,000
Loss (gain) on (disposal) impairment of fixed assets (7,500) 4,739
Stock based compensation   26,092
Provision for inventory 54,702
Change in fair value of derivative liabilities (367,971) (26,216,071)
Interest expense related to penalties from debt defaults 207,116 221,055
Interest expense related to derivative liability in excess of face value of debt 172,242 751,522
Amortization of debt discounts 739,334 3,428,164
(Gain) loss on settlement of debt (186,374) (131,136)
Changes in operating assets and liabilities:    
Accounts receivable (40,025) (879)
Prepaid expenses 18,778 62,026
Device parts inventory (3,154) 74,678
Accounts payable and accrued expenses 113,533 1,371,979
Balance owed WeSecure (17,500)
Customer discounts 4,000
Current portion of deferred variable payment obligation 20,092
Accrued interest payable 704,111 615,547
Advances payable (11,043)
Net cash used in operating activities (1,606,259) (1,678,281)
CASH FLOWS FROM INVESTING ACTIVITIES:    
Purchase of fixed assets (26,825) (232,858)
Proceeds of disposal of fixed assets 11,000
Cash paid for security deposit (75)
Net cash used in investing activities (15,825) (232,933)
CASH FLOWS FROM FINANCING ACTIVITIES:    
Proceeds from convertible notes payable, net 25,000 1,132,608
Principal repayments on convertible notes payable (125,000)
Proceeds from deferred variable payment obligation 1,197,500
Proceeds from loans payable 681,877 336,490
Repayment of loans payable (411,036) (1,992)
Net borrowings on loan payable - related party 123,790 401,473
Repayment of vehicle loan (13,657)
Proceeds from sale of preferred shares 174,070
Net cash provided by financing activities 1,617,131 1,903,992
Net change in cash (4,953) (7,222)
Cash, beginning of period 21,192 [1] 24,773
Cash, end of period 16,239 17,551
Supplemental disclosure of cash and non-cash transactions:    
Cash paid for interest 40,815 4,687
Cash paid for taxes
Noncash investing and financing activities:    
Debt discount from derivative liabilities 26,250 1,309,900
Conversion of convertible notes and interest to shares of common stock 492,608 1,707,996
Release of derivative liability on conversion of convertible notes payable 493,405
Settlement and exchange of convertible notes payable 183,766
Transfer from device parts inventory to fixed assets 106,256
Capitalization of accrued interest to convertible notes payable and loans payable $ 160,282 $ 67,272
[1] Derived from audited information