XML 52 R42.htm IDEA: XBRL DOCUMENT v3.21.4
RESTATEMENT OF PREVIOUSLY ISSUED CONSOLIDATED FINANCIAL STATEMENTS - Restatement items and other adjustments to Consolidated Cash Flows (Details) - USD ($)
3 Months Ended 6 Months Ended 12 Months Ended
Feb. 28, 2021
Nov. 30, 2020
Feb. 29, 2020
Feb. 28, 2021
Feb. 29, 2020
Aug. 31, 2020
CASH FLOWS FROM OPERATING ACTIVITIES            
Net loss $ (996,209)   $ (351,978) $ (1,521,663) $ (415,331)  
Adjustments to reconcile net income (loss) to net cash from operating activities:            
Executive salaries and consulting fees paid in stock       315,127 85,102  
Depreciation of fixed asset       26,448 26,204  
Amortization of intangible asset       424,207 61,899  
Impairment of intangible asset       111,115 $ 125,062
Loss/(gain) from change in fair value of derivatives 18,439 $ 58,090   (19,094) 50,326  
Loss/(gain) from lease termination   3,251  
Loss/(gain) from warrant termination   12,343  
Loss/(gain) from warrant exercise (62,460)   (75,000)  
Loss/(gain) prepaid convertible note 128,316   128,316  
Non-cash interest for convertible notes       128,661 147,799  
Non-cash note conversion fees       8,750  
Non-cash lease expense       1,190  
Changes in operating assets and liabilities:            
Accounts receivable       86,362 (76,800)  
Receivable on asset disposal       1,280,000  
Interest receivable       26,240 (52,416)  
Related party receivable       86,142 (52,588)  
Prepaid expenses       6,024 (30,776)  
Rent security & electricity deposit       3,891  
Purchase of movie and TV series broadcast right and copyright       (2,839,049) (992,000)  
Accounts payable and accrued liabilities       (250,649) (23,614)  
Due to / from shareholders       63,113  
Tax payable       (1,403) (7,814)  
Other payable       243 (157,824)  
Net cash used in operating activities       (3,291,987) (46,718)  
CASH FLOWS FROM INVESTING ACTIVITIES            
Proceeds from note receivable collection       1,049,600  
Purchase of furniture and equipment       5,000  
Net cash used in investing activities       (5,000) (1,049,600)  
CASH FLOWS FROM FINANCING ACTIVITIES            
Proceeds from issuance of convertible notes       233,017 311,360  
Proceeds from common stock issuances       793,729  
Proceeds from preferred share B issuances       563,500  
Payments for warrant termination       95,000  
Prepayments of convertible notes       428,606  
Net cash provided by financing activities       1,066,639 311,360  
Net increase (decrease) in cash and cash equivalents       (2,230,258) (784,958)  
Cash and cash equivalents - beginning of the quarter   $ 2,455,061   2,455,061 1,564,750 1,564,750
Cash and cash equivalents - end of the quarter 224,804   $ 779,792 224,804 779,792 $ 2,455,061
Supplemental Cash Flow Disclosures            
Cash paid for interest        
Cash paid for income taxes        
Non-Cash Investing and Financing Activities:            
Cashless warrant exercises       137,766 133,023  
Convertible notes converted to common shares       183,752  
Additions to ROU assets from operating lease liabilities       20,038  
Common shares returned due to officer resignations       (391,666)  
As previously filed            
CASH FLOWS FROM OPERATING ACTIVITIES            
Net loss (353,846)     (879,301)    
Adjustments to reconcile net income (loss) to net cash from operating activities:            
Executive salaries and consulting fees paid in stock       315,127    
Depreciation of fixed asset       26,448    
Amortization of intangible asset       424,207    
Impairment of intangible asset          
Loss/(gain) from change in fair value of derivatives       (19,094)    
Loss/(gain) from lease termination     3,251    
Loss/(gain) from warrant termination     12,343    
Loss/(gain) from warrant exercise (62,460)     (75,000)    
Loss/(gain) prepaid convertible note 128,316     128,316    
Non-cash interest for convertible notes       128,661    
Non-cash note conversion fees       8,750    
Non-cash lease expense       1,190    
Changes in operating assets and liabilities:            
Accounts receivable       86,362    
Receivable on asset disposal          
Interest receivable       26,240    
Related party receivable       (611,567)    
Prepaid expenses       6,024    
Rent security & electricity deposit       3,891    
Long-term prepayment       36,685    
Purchase of movie and TV series broadcast right and copyright          
Accounts payable and accrued liabilities       (250,649)    
Due to / from shareholders       63,113    
Tax payable       (1,403)    
Other payable       243    
Net cash used in operating activities       (416,164)    
CASH FLOWS FROM INVESTING ACTIVITIES            
Proceeds from note receivable collection          
Purchase of movie and TV series broadcast right and copyright       2,875,733    
Purchase of furniture and equipment       5,000    
Net cash used in investing activities       (2,880,733)    
CASH FLOWS FROM FINANCING ACTIVITIES            
Proceeds from issuance of convertible notes       233,017    
Proceeds from common stock issuances       793,729    
Proceeds from preferred share B issuances       320,000    
Proceeds from preferred share C issuances       243,500    
Proceeds from preferred share D issuances          
Payments for warrant termination       95,000    
Prepayments of convertible notes       428,606    
Net cash provided by financing activities       1,066,639    
Net increase (decrease) in cash and cash equivalents       (2,230,258)    
Cash and cash equivalents - end of the quarter 224,804     224,804    
Supplemental Cash Flow Disclosures            
Cash paid for interest          
Cash paid for income taxes          
Non-Cash Investing and Financing Activities:            
Cashless warrant exercises       137,766    
Convertible notes converted to common shares       (183,752)    
Additions to ROU assets from operating lease liabilities       20,038    
Common shares returned due to officer resignations       (391,666)    
Restated Adjustments            
CASH FLOWS FROM OPERATING ACTIVITIES            
Net loss (642,362)     (642,362)    
Adjustments to reconcile net income (loss) to net cash from operating activities:            
Executive salaries and consulting fees paid in stock          
Depreciation of fixed asset          
Amortization of intangible asset          
Impairment of intangible asset          
Loss/(gain) from change in fair value of derivatives          
Loss/(gain) from lease termination        
Loss/(gain) from warrant termination        
Loss/(gain) from warrant exercise        
Loss/(gain) prepaid convertible note        
Non-cash interest for convertible notes          
Non-cash note conversion fees          
Non-cash lease expense          
Changes in operating assets and liabilities:            
Accounts receivable          
Receivable on asset disposal          
Interest receivable          
Related party receivable       697,709    
Prepaid expenses          
Rent security & electricity deposit          
Long-term prepayment       (36,685)    
Purchase of movie and TV series broadcast right and copyright       (2,839,049)    
Accounts payable and accrued liabilities          
Due to / from shareholders          
Tax payable       (55,347)    
Other payable          
Net cash used in operating activities       (2,875,733)    
CASH FLOWS FROM INVESTING ACTIVITIES            
Proceeds from note receivable collection          
Purchase of movie and TV series broadcast right and copyright       2,875,733    
Purchase of furniture and equipment          
Net cash used in investing activities       2,875,733    
CASH FLOWS FROM FINANCING ACTIVITIES            
Proceeds from issuance of convertible notes          
Proceeds from common stock issuances          
Proceeds from preferred share B issuances          
Proceeds from preferred share C issuances          
Proceeds from preferred share D issuances          
Payments for warrant termination          
Prepayments of convertible notes          
Net cash provided by financing activities          
Net increase (decrease) in cash and cash equivalents          
Cash and cash equivalents - end of the quarter        
Supplemental Cash Flow Disclosures            
Cash paid for interest          
Cash paid for income taxes          
Non-Cash Investing and Financing Activities:            
Cashless warrant exercises          
Convertible notes converted to common shares          
Additions to ROU assets from operating lease liabilities          
Common shares returned due to officer resignations          
As Restated            
CASH FLOWS FROM OPERATING ACTIVITIES            
Net loss (996,209)     (1,521,663)    
Adjustments to reconcile net income (loss) to net cash from operating activities:            
Executive salaries and consulting fees paid in stock       315,127    
Depreciation of fixed asset       26,448    
Amortization of intangible asset       424,207    
Impairment of intangible asset          
Loss/(gain) from change in fair value of derivatives       (19,094)    
Loss/(gain) from lease termination     3,251    
Loss/(gain) from warrant termination     12,343    
Loss/(gain) from warrant exercise (62,460)     (75,000)    
Loss/(gain) prepaid convertible note 128,316     128,316    
Non-cash interest for convertible notes       128,661    
Non-cash note conversion fees       8,750    
Non-cash lease expense       1,190    
Changes in operating assets and liabilities:            
Accounts receivable       86,362    
Receivable on asset disposal          
Interest receivable       26,240    
Related party receivable       86,142    
Prepaid expenses       6,024    
Rent security & electricity deposit       3,891    
Long-term prepayment          
Purchase of movie and TV series broadcast right and copyright       (2,839,049)    
Accounts payable and accrued liabilities       (250,649)    
Due to / from shareholders       63,113    
Tax payable       (56,750)    
Other payable       243    
Net cash used in operating activities       (3,291,897)    
CASH FLOWS FROM INVESTING ACTIVITIES            
Proceeds from note receivable collection          
Purchase of movie and TV series broadcast right and copyright          
Purchase of furniture and equipment       5,000    
Net cash used in investing activities       (5,000)    
CASH FLOWS FROM FINANCING ACTIVITIES            
Proceeds from issuance of convertible notes       233,017    
Proceeds from common stock issuances       793,729    
Proceeds from preferred share B issuances       320,000    
Proceeds from preferred share C issuances       243,500    
Proceeds from preferred share D issuances          
Payments for warrant termination       95,000    
Prepayments of convertible notes       428,606    
Net cash provided by financing activities       1,066,639    
Net increase (decrease) in cash and cash equivalents       (2,230,258)    
Cash and cash equivalents - end of the quarter $ 224,804     224,804    
Supplemental Cash Flow Disclosures            
Cash paid for interest          
Cash paid for income taxes          
Non-Cash Investing and Financing Activities:            
Cashless warrant exercises       137,766    
Convertible notes converted to common shares       (183,752)    
Additions to ROU assets from operating lease liabilities       20,038    
Common shares returned due to officer resignations       $ (391,666)