XML 52 R5.htm IDEA: XBRL DOCUMENT v3.2.0.727
Consolidated Statements of Cash Flows (unaudited) - USD ($)
9 Months Ended
Dec. 31, 2014
Dec. 31, 2013
Operating Activities    
Net loss for the period $ (2,872,412) $ (2,503,061)
Adjustments to reconcile net loss to net cash used in operating activities:    
Accretion of discount on note payable and convertible debentures 319,951 371,037
Amortization of intangible assets 1,097,291 $ 761,248
Gain on change in fair value of derivative liabilities (4,959)  
Imputed interest $ 675,000 $ 238,313
Changes in operating assets and liabilities:    
Accounts receivable   206,663
VAT receivable $ (3,882) (19,368)
Prepaid expenses   $ (20,783)
Due from related party $ (11,257)  
Accounts payable and accrued liabilities 238,270 $ (194,494)
Due to related parties 259,993 437,932
Net Cash Used In Operating Activities $ (302,005) (722,513)
Investing Activities    
Cash acquired on acquisition of subsidiary   16,263
Acquisition of intangible assets   (21,311)
Net Cash Used In Investing Activities   (5,048)
Financing Activities    
Proceeds from related parties $ 33,500 $ 14,876
Repayments to related parties $ (65,381)  
Proceeds from the issuance of common shares   $ 1,040,000
Proceeds from convertible debentures $ 300,000  
Net Cash Provided by Financing Activities 268,119 $ 1,054,876
Effect of Foreign Exchange Rate Changes on Cash (168,101) (49,453)
Change in Cash (201,987) 277,862
Cash, Beginning of Period 205,571 93,228
Cash, End of Period $ 3,584 371,090
Non-cash Investing and Financing Activities:    
Debt settled with the acquisition of intangible assets   330,842
Common stock issued for acquisition of intangible asset   $ 26,602,108
Recognition of debt discount due to derivative $ 43,715  
Supplemental Disclosures:    
Interest paid    
Income taxes paid