XML 14 R5.htm IDEA: XBRL DOCUMENT v3.5.0.2
Statements of Cash Flows - USD ($)
12 Months Ended
Apr. 30, 2016
Apr. 30, 2015
CASH FLOWS FROM OPERATING ACTIVITIES    
Net loss $ (1,607,980) $ (3,794,691)
Adjustments to reconcile net loss to net cash used in operating activities:    
Depreciation 14,872 16,527
Amortization of debt discount 264,000
Change in fair value of derivative liabilities 171,804
Stock-based compensation 743,400 339,000
Loss on disposal of fixed asset 47 1,015
Loss on investment in joint venture 55,000
Goodwill impairment 3,010,758
Accounts receivable 29,145 (8,477)
Prepaid expenses (1,259) (481)
Inventories 44,290 (21,128)
Due to related parties 143,668 50,191
Accounts payable and accruals (140,752) 134,474
NET CASH USED IN OPERATING ACTIVITIES (388,765) (217,812)
CASH FLOWS FROM INVESTING ACTIVITIES    
Purchase of property and equipment 9,997 177
Cash paid for investment in joint venture 55,000
Proceeds from disposal of fixed assets 117
NET CASH USED IN INVESTING ACTIVITIES (9,880) (55,177)
CASH FLOWS FROM FINANCING ACTIVITIES    
Shares issued for cash 50,000 279,500
Proceeds from convertible note 273,000 54,000
Proceeds from related parties 97,381
Repayments to related parties 122,800 13,170
NET CASH PROVIDED BY FINANCING ACTIVITIES 297,581 320,330
Effect of exchange rate changes on cash and cash equivalents (5,735) 4,985
NET INCREASE (DECREASE) IN CASH (56,799) 52,326
CASH AND CASH EQUIVALENTS AT BEGINNING OF YEAR 85,665 33,339
CASH AND CASH EQUIVALENTS AT END OF YEAR 28,866 85,665
Cash paid for interest and income taxes:    
Income taxes paid
Interest paid
Non-cash investing and financing activities:    
Shares issued for conversion of notes and accrued interests 81,160
Shares issued for the settlement of related party debt and payables 248,000
Debt discount from derivative liabilities 254,000
Reclassification of derivative liabilities to additional paid-in capital $ 132,198