XML 16 R5.htm IDEA: XBRL DOCUMENT v3.7.0.1
CONSOLIDATED STATEMENT OF CASH FLOWS - USD ($)
3 Months Ended 12 Months Ended
Mar. 31, 2017
Mar. 31, 2016
Dec. 31, 2016
Dec. 31, 2015
CASH FLOWS FROM OPERATING ACTIVITIES:        
Net loss attributable to the company $ (555,938) $ (2,668,938) [1] $ (4,731,049) $ (3,309,673) [1]
Less: loss attributable to non-controlling interest [1] [1]
Net loss (555,938) (2,668,938) [1] (4,731,049) (3,309,673) [1]
Adjustment to reconcile net loss to net cash used in operating activities:        
Depreciation expense 14,790 15,888 [1] 61,412 64,264 [1]
Amortization expense 10,969 10,984 [1] 43,907 3,583 [1]
Equity based compensation charge 108,000 [1] 144,000 288,000 [1]
Shares issued for services 2,032,275 [1] 2,032,275 658,577 [1]
Derivative liability 247,770 [1] 36,074 [1]
Amortized discount on convertible note payable 113,563 [1] 1,112 [1]
Non- cash investment in affiliates (3,000) [1] (3,000) [1]
Other foreign currency movements (3,792) [1]   13,436
Changes in Assets and Liabilities        
Accounts receivable (95,769) (155,999) [1] 162,132 (226,161) [1]
Inventory 52,463 115,308 [1] 45,742 (21,581) [1]
Recoverable IVA taxes and credits 787 (109,700) [1] 64,117 (246,697) [1]
Other current assets 33,313 (17,408) (227,864) (2,014)
Other assets 2,542 (68) [1] 1,865 (5,520) [1]
Accounts payable and accrued expenses (122,073) 38,711 [1] 282,115 (64,129) [1]
IVA and other taxes payable (18,972) 3,303 [1] (25,936) 183,689 [1]
Advances from customers 18,438 3,873 [1] 130,147 (1,106) [1]
Interest accruals 27,216 2,992 [1] 53,498 3,320 [1]
CASH USED IN OPERATING ACTIVITIES (270,901) (627,571) [1] (1,929,453) (2,675,448) [1]
CASH FLOWS FROM INVESTING ACTIVITIES:        
Purchase of property and equipment (454) [1] (453) (4,779) [1]
Reverse merger transaction     (1,547) [1]
Intangibles assets     (215,000) [1]
NET CASH USED IN INVESTING ACTIVITIES (454) [1] (2,000) (219,779) [1]
CASH FLOWS FROM FINANCING ACTIVITIES:        
Proceeds from loans payable 15,000 [1] 370,000 685,001 [1]
Proceeds from convertible debt 458,000 [1] 77,000 [1]
Proceeds on common stock issued     375,000 2,990,000 [1]
Share issue expenses     (388,700) [1]
NET CASH PROVIDED BY FINANCING ACTIVITIES 473,000 [1] 822,000 3,286,301 [1]
Effect of exchange rate changes on cash and cash equivalents (214,520) 46,774 [1] 323,580 253,821 [1]
NET (DECREASE) INCREASE IN CASH (12,421) (581,251) [1] (785,873) 658,331 [1]
CASH AT BEGINNING OF PERIOD 46,286 832,159 [1] 832,159 [1] 173,828 [1]
CASH AT END OF PERIOD 33,865 250,908 [1] 46,286 832,159 [1]
CASH PAID FOR INTEREST AND TAXES:        
Cash paid for income taxes [1] [1]
Cash paid for interest $ 822 [1] [1]
NON-CASH INVESTING AND FINANCING AVTIVITIES        
Conversion of debt to equity     $ 2,909,423 [1]
[1] As Restated