XML 67 R5.htm IDEA: XBRL DOCUMENT v2.4.1.9
CONDENSED STATEMENTS OF CASH FLOWS (USD $)
6 Months Ended
Dec. 31, 2014
Dec. 31, 2013
Operating Activities:    
Net Loss $ (1,510,016)us-gaap_NetIncomeLoss $ (517,370)us-gaap_NetIncomeLoss
Adjustments to reconcile net loss to net cash used by operating activities:    
Depreciation 83,885us-gaap_Depreciation 84,081us-gaap_Depreciation
Amortization 734,373us-gaap_AdjustmentForAmortization 0us-gaap_AdjustmentForAmortization
Changes in operating assets and liabilities:    
Trade receivables 503,930us-gaap_IncreaseDecreaseInAccountsReceivable 69,279us-gaap_IncreaseDecreaseInAccountsReceivable
Prepaid assets 15,423us-gaap_IncreaseDecreaseInPrepaidExpense 49,344us-gaap_IncreaseDecreaseInPrepaidExpense
Inventory (1,471,815)us-gaap_IncreaseDecreaseInInventories 317,035us-gaap_IncreaseDecreaseInInventories
Due from related parties (40,338)us-gaap_IncreaseDecreaseInDueFromOtherRelatedPartiesCurrent (28,394)us-gaap_IncreaseDecreaseInDueFromOtherRelatedPartiesCurrent
Due from directors (8,520)us-gaap_IncreaseDecreaseInDueFromOfficersAndStockholdersCurrent (127,234)us-gaap_IncreaseDecreaseInDueFromOfficersAndStockholdersCurrent
Deposits and other current assets 367,299cik0001586513_IncreaseDecreaseInDepositsAndOtherCurrentAssets (30,647)cik0001586513_IncreaseDecreaseInDepositsAndOtherCurrentAssets
Trade payable and accrued expenses 1,466,137us-gaap_IncreaseDecreaseInAccountsPayableAndAccruedLiabilities 1,127,580us-gaap_IncreaseDecreaseInAccountsPayableAndAccruedLiabilities
Due to related parties 30,988us-gaap_IncreaseDecreaseInDueToOtherRelatedPartiesCurrent 21,495us-gaap_IncreaseDecreaseInDueToOtherRelatedPartiesCurrent
Due to directors 232,889us-gaap_IncreaseDecreaseInDueToOfficersAndStockholdersCurrent 0us-gaap_IncreaseDecreaseInDueToOfficersAndStockholdersCurrent
Deposits payable (109,413)us-gaap_IncreaseDecreaseInOtherOperatingLiabilities (213,189)us-gaap_IncreaseDecreaseInOtherOperatingLiabilities
Taxes payable (104,839)us-gaap_IncreaseDecreaseInAccruedIncomeTaxesPayable (391,203)us-gaap_IncreaseDecreaseInAccruedIncomeTaxesPayable
Net cash provided by operating activities 189,983us-gaap_NetCashProvidedByUsedInOperatingActivitiesContinuingOperations 360,777us-gaap_NetCashProvidedByUsedInOperatingActivitiesContinuingOperations
Investing Activities:    
Purchase of property, plant and equipment 0us-gaap_PaymentsToAcquirePropertyPlantAndEquipment (16,038)us-gaap_PaymentsToAcquirePropertyPlantAndEquipment
Net cash used in investing activities 0us-gaap_NetCashProvidedByUsedInInvestingActivitiesContinuingOperations (16,038)us-gaap_NetCashProvidedByUsedInInvestingActivitiesContinuingOperations
Financing Activities:    
Proceeds from contribution 1,000,000us-gaap_ProceedsFromContributedCapital 0us-gaap_ProceedsFromContributedCapital
Common shares issued during the merger (1,161)us-gaap_ProceedsFromIssuanceOfCommonStock 0us-gaap_ProceedsFromIssuanceOfCommonStock
Bank overdraft (28,749)us-gaap_ProceedsFromRepaymentsOfBankOverdrafts 0us-gaap_ProceedsFromRepaymentsOfBankOverdrafts
Proceeds from debt 883,155us-gaap_ProceedsFromShortTermDebt 8,578,528us-gaap_ProceedsFromShortTermDebt
Repayment on debt (2,128,228)us-gaap_RepaymentsOfShortTermDebt (9,005,643)us-gaap_RepaymentsOfShortTermDebt
Payments on capital lease (32,593)us-gaap_RepaymentsOfLongTermCapitalLeaseObligations (59,094)us-gaap_RepaymentsOfLongTermCapitalLeaseObligations
Net cash used in financing activities (307,576)us-gaap_NetCashProvidedByUsedInFinancingActivitiesContinuingOperations (486,209)us-gaap_NetCashProvidedByUsedInFinancingActivitiesContinuingOperations
Effects of exchange rate changes on cash (1,234)us-gaap_EffectOfExchangeRateOnCashContinuingOperations (35,028)us-gaap_EffectOfExchangeRateOnCashContinuingOperations
NET DECREASE IN CASH (118,827)us-gaap_CashPeriodIncreaseDecrease (176,498)us-gaap_CashPeriodIncreaseDecrease
Cash at beginning of period 126,648us-gaap_Cash 886,808us-gaap_Cash
Cash at end of period 7,821us-gaap_Cash 710,310us-gaap_Cash
Supplemental disclosure of cash flow information:    
Cash paid for interest 168,617us-gaap_InterestPaidNet 167,359us-gaap_InterestPaidNet
Cash paid for taxes $ 104,839us-gaap_IncomeTaxesPaid $ 363,726us-gaap_IncomeTaxesPaid