XML 16 R6.htm IDEA: XBRL DOCUMENT v3.20.4
Condensed Consolidated Statements of Cash Flows (Unaudited) - USD ($)
6 Months Ended
Nov. 30, 2020
Nov. 30, 2019
Cash flows from operating activities:    
Net loss $ (1,684,793) $ (854,894)
Adjustments to reconcile net loss to net cash (used in) operating activities:    
Non-cash interest expense 241,557
Depreciation expense 73,249 21,148
Amortization expense 133,229 102,812
Impairment loss 202,586
Debt forgiveness income (3,115) (93,761)
Issuance of shares for services 1,033,140 153,011
Changes in operating assets and liabilities:    
Accounts receivable (3,668) (67,971)
Inventory (20,676) (18,984)
Prepaid expenses (15,122) (5,671)
Security deposits (2,568)
Deferred brokerage fees 25,884 5,056
Deferred revenues (63,279) 14,812
Accounts payable 110,595 13,658
Accrued expenses (194,222) (89,101)
Due from related party (45,516) (13,342)
Net cash used in operating activities (207,037) (835,796)
Cash flows from investing activities:    
Cash from acquisition 26,180
Lease liability net of lease asset 2,499 (776)
Purchase of property and equipment (1,949) (156,319)
Net cash provided by (used in) investing activities 550 (130,915)
Cash flows from financing activities:    
Repayment of note payable (319,477)
Proceeds from note payable 1,046,756
Deferred financing costs (137,561)
Non-controlling interest of original investment in subsidiaries 24,013
Private placement funds received 25,000 50,000
Net cash provided by financing activities 614,718 74,013
Net change in cash 408,231 (892,698)
Cash - beginning of period 160,208 1,540,158
Cash - end of period 568,439 647,460
Supplemental Disclosures of Cash Flow Information:    
Cash paid for interest
Cash paid for income taxes
Supplemental Non-Cash Investing and Financing Information    
Common stock issued for consideration in an acquisition of assets 728,544 1,440,000
Conversion of debt to common shares 100,000
Increase in prepaid expenses and accrued expenses 93,827
Warrants issued for debt discount 102,217
Acquisition of PLAYlive and other Assets:    
Goodwill 2,226,166
Inventory 110,310
Property and equipment 443,234 9,503
Intangible Assets 150,000
Goodwill 25,000
Deferred brokerage fees 805,975
Accounts payable (3,574)
Deferred revenue $ (1,624,250)