XML 29 R32.htm IDEA: XBRL DOCUMENT v3.2.0.727
1. Restatement of Previously Issued Financial Statements - Restatement of Previously Issued Financial Statements (Details) - USD ($)
3 Months Ended 6 Months Ended 12 Months Ended
Jun. 30, 2015
Jun. 30, 2014
Jun. 30, 2015
Jun. 30, 2014
Dec. 31, 2014
Dec. 31, 2013
CURRENT ASSETS            
Cash $ 692   $ 692   $ 88,152 $ (126,073)
Accounts receivable 76,782   76,782   164,832  
Prepaid expenses 34,083   34,083   46,267  
Total current assets 600,240   600,240   793,057  
NON CURRENT ASSETS:            
Cash - restricted 80,064   80,064   86,200  
Total assets 902,813   902,813   1,135,800  
CURRENT LIABILITIES            
Accounts payable and accrued liabilities 539,104   539,104   808,971  
Deferred revenue 161,558   161,558   143,839  
Total current liabilities 3,573,215   3,573,215   3,847,826  
Total Liabilities 3,586,699   3,586,699   3,866,286  
STOCKHOLDERS' DEFICIT            
Common stock 477,389   477,389   461,318  
Additional paid-in capital 16,177,534   16,177,534   16,129,038  
Accumulated other comprehensive loss 576,074   576,074   245,187  
Accumulated deficit (19,914,883)   (19,914,883)   (19,566,029)  
Total Stockholders' Deficit (2,683,886)   (2,683,886)   (2,730,486) $ (3,070,336)
Total Liabilities and Stockholders' Deficit 902,813   902,813   1,135,800  
Revenues 947,934 $ 1,005,610 1,628,646 $ 1,615,819    
Operating expenses            
Depreciation 26,446 20,687 47,440 41,143    
Rent 469,234 867,232 913,705 1,772,172    
Total operating expenses $ 118,595 (146,437) (185,493) (835,326)    
Interest expense     $ (348,854) (1,099,770)    
Income (loss) from continuing operations   (61,673)   (106,920)    
Net loss applicable to common shareholders $ 6,775 (220,358) $ (348,854) (1,099,770)    
Accumulated other comprehensive loss            
Foreign currency translation adjustment 15,709 (98,303) 330,887 7,374    
Total comprehensive loss 22,484 $ (318,661) (17,967) (1,092,396)    
Cash flows from operating activities:            
Net loss - continuing operations     (348,854) (992,850) $ (1,900,273)  
Adjustments to reconcile net loss to net cash provided by operating activities:     47,440 41,143    
Stock Issued, Services, Value     56,906      
Changes in operating assets and liabilities            
Decrease in accounts receivable     88,050 79,590    
Decrease in prepaid expenses     12,184 7,306    
Decrease in accounts payable and accrued liabilities     (269,867) (66,546)    
Increase in taxes payable     (12,093) 241,882    
Increase in deferred revenue     17,719 2,651    
Net cash provided by (used in) operating activities- continuing operations     $ (385,003) (112,387)    
Net cash provided by (used in) operating activities- discontinued operations       (68,647)    
Net cash provided (used in) operating activities     $ (385,003) (181,034)    
Cash flows from investing activities:            
Acquisition of fixed assets     13,406 50,648    
Net cash used in investing activities- continuing operations     $ (13,406) (58,399)    
Net cash used by investing activities       (7,751)    
Cash flows from financing activities:            
Changes in restricted cash       540    
Proceeds from convertible notes payable       80,000    
Proceeds of related party notes     $ 9,488 67,201    
Net cash generated by financing activities- continuing operations     $ (19,938) 526,123    
Net cash used in financing activities- discontinued operations       (140,429)    
Net cash provided by financing activities     $ (19,938) 385,694    
Effect of exchange rate on cash 72,419   72,419 92,825    
Net change in cash     (87,460) $ 153,635    
As Previously Reported on Form 10-Q            
CURRENT ASSETS            
Cash 27,562   27,562      
Accounts receivable 396,337   396,337      
Prepaid expenses 103,762   103,762      
Inventory $ 31,897   $ 31,897      
Current assets - held for sale            
Total current assets $ 559,558   $ 559,558      
NON CURRENT ASSETS:            
Fixed assets $ 524,886   $ 524,886      
Long term assets - held for resale            
Total assets $ 1,177,924   $ 1,177,924      
CURRENT LIABILITIES            
Accounts payable and accrued liabilities 595,275   595,275      
Taxes payable 2,633,188   2,633,188      
Deferred revenue 110,126   110,126      
Current portion of loan payable 8,086   8,086      
Short term loan 93,689   93,689      
Related party payables $ 597,412   $ 597,412      
Current liabilities - held for resale            
Total current liabilities $ 4,037,776   $ 4,037,776      
Loan payable 24,200   24,200      
Total Liabilities 4,061,976   4,061,976      
STOCKHOLDERS' DEFICIT            
Common stock 473,431   473,431      
Additional paid-in capital 8,738,070   8,738,070      
Accumulated other comprehensive loss 271,509   271,509      
Accumulated deficit (12,367,062)   (12,367,062)      
Total Stockholders' Deficit (2,884,052)   (2,884,052)      
Total Liabilities and Stockholders' Deficit $ 1,177,924   1,177,924      
Revenues   $ 1,641,094 2,779,072      
Cost of services provided   358,420 646,893      
Gross margin   1,282,674 2,132,179      
Operating expenses            
Depreciation   35,040 69,637      
General and administrative   246,502 397,301      
Management fees   22,933 77,223      
Professional fees   20,844 83,374      
Rent   161,804 421,699      
Salaries and wages   684,743 1,393,975      
Total operating expenses   1,171,866 2,443,209      
Net operating income (loss)   110,808 (311,030)      
Interest expense   $ (8,347) (28,248)      
Foreign Exchange movement     (92,825)      
Income (loss) from continuing operations   $ 102,461 $ (432,103)      
Loss from discontinued operations, net of tax            
Net loss applicable to common shareholders   102,461 $ (432,103)      
Accumulated other comprehensive loss            
Foreign currency translation adjustment   (98,303) 7,374      
Total comprehensive loss   $ 4,158 (424,729)      
Cash flows from operating activities:            
Net loss - continuing operations     $ (432,103)      
Net loss - discontinued operations            
Depreciation     $ 69,637      
Stock Issued, Services, Value            
Amortization of beneficial conversion feature            
Changes in operating assets and liabilities            
Decrease in accounts receivable     $ 44,580      
Increase in inventory     (19,349)      
Decrease in prepaid expenses     6,091      
Decrease in accounts payable and accrued liabilities     (108,643)      
Increase in accrued interest     13,689      
Increase in taxes payable     242,413      
Increase in deferred revenue     2,651      
Net cash provided by (used in) operating activities- continuing operations     $ (181,034)      
Net cash provided by (used in) operating activities- discontinued operations            
Net cash provided (used in) operating activities     $ (181,034)      
Cash flows from investing activities:            
Acquisition of fixed assets     (58,399)      
Net cash used in investing activities- continuing operations     $ (58,399)      
Net cash used in investing activities - discontinued operations            
Net cash used by investing activities     $ (58,399)      
Cash flows from financing activities:            
Changes in restricted cash     540      
Repayment of loans     (4,120)      
Proceeds from convertible notes payable     80,000      
Proceeds from the sale of common stock     382,502      
Proceeds of related party notes     (73,228)      
Net cash generated by financing activities- continuing operations     $ 385,694      
Net cash used in financing activities- discontinued operations            
Net cash provided by financing activities     $ 385,694      
Effect of exchange rate on cash     7,374      
Net change in cash     153,635      
Beginning Cash Balance (overdraft)     (126,073)      
Ending cash balance (Excluding restricted cash)     $ 27,562      
Opening Deficit            
CURRENT ASSETS            
Cash            
Accounts receivable            
Prepaid expenses            
Inventory            
Current assets - held for sale            
Total current assets            
NON CURRENT ASSETS:            
Cash - restricted            
Fixed assets            
Long term assets - held for resale            
Total assets            
CURRENT LIABILITIES            
Accounts payable and accrued liabilities            
Taxes payable            
Deferred revenue            
Current portion of loan payable            
Short term loan $ (34,357)   $ (34,357)      
Related party payables            
Current liabilities - held for resale            
Total current liabilities $ (34,357)   $ (34,357)      
Loan payable            
Total Liabilities $ (34,357)   $ (34,357)      
STOCKHOLDERS' DEFICIT            
Common stock            
Additional paid-in capital $ 4,150,113   $ 4,150,113      
Accumulated other comprehensive loss            
Accumulated deficit $ (4,115,756)   $ (4,115,756)      
Total Stockholders' Deficit $ 34,357   $ 34,357      
Total Liabilities and Stockholders' Deficit            
BCF            
CURRENT ASSETS            
Cash            
Accounts receivable            
Prepaid expenses            
Inventory            
Current assets - held for sale            
Total current assets            
NON CURRENT ASSETS:            
Cash - restricted            
Fixed assets            
Long term assets - held for resale            
Total assets            
CURRENT LIABILITIES            
Accounts payable and accrued liabilities            
Taxes payable            
Deferred revenue            
Current portion of loan payable            
Short term loan $ 8,785   $ 8,785      
Related party payables            
Current liabilities - held for resale            
Total current liabilities $ 8,785   $ 8,785      
Loan payable            
Total Liabilities $ 8,785   $ 8,785      
STOCKHOLDERS' DEFICIT            
Common stock            
Additional paid-in capital $ 34,286   $ 34,286      
Accumulated other comprehensive loss            
Accumulated deficit $ (43,071)   $ (43,071)      
Total Stockholders' Deficit $ (8,785)   $ (8,785)      
Total Liabilities and Stockholders' Deficit            
Revenues            
Cost of services provided            
Gross margin            
Operating expenses            
Depreciation            
General and administrative            
Management fees            
Professional fees            
Rent            
Salaries and wages            
Total operating expenses            
Net operating income (loss)            
Interest expense   $ (10,521) $ (43,071)      
Foreign Exchange movement            
Income (loss) from continuing operations   $ (10,521) $ (43,071)      
Loss from discontinued operations, net of tax            
Net loss applicable to common shareholders   $ (10,521) $ (43,071)      
Accumulated other comprehensive loss            
Foreign currency translation adjustment            
Total comprehensive loss   $ (10,521) $ (43,071)      
Cash flows from operating activities:            
Net loss - continuing operations     $ (43,071)      
Net loss - discontinued operations            
Depreciation            
Stock Issued, Services, Value            
Amortization of beneficial conversion feature     $ 43,071      
Changes in operating assets and liabilities            
Decrease in accounts receivable            
Increase in inventory            
Decrease in prepaid expenses            
Decrease in accounts payable and accrued liabilities            
Increase in accrued interest            
Increase in taxes payable            
Increase in deferred revenue            
Net cash provided by (used in) operating activities- continuing operations            
Net cash provided by (used in) operating activities- discontinued operations            
Net cash provided (used in) operating activities            
Cash flows from investing activities:            
Acquisition of fixed assets            
Net cash used in investing activities- continuing operations            
Net cash used in investing activities - discontinued operations            
Net cash used by investing activities            
Cash flows from financing activities:            
Changes in restricted cash            
Repayment of loans            
Proceeds from convertible notes payable            
Proceeds from the sale of common stock            
Proceeds of related party notes            
Net cash generated by financing activities- continuing operations            
Net cash used in financing activities- discontinued operations            
Net cash provided by financing activities            
Effect of exchange rate on cash            
Net change in cash            
Beginning Cash Balance (overdraft)            
Ending cash balance (Excluding restricted cash)            
Compensation            
CURRENT ASSETS            
Cash            
Accounts receivable            
Prepaid expenses            
Inventory            
Current assets - held for sale            
Total current assets            
NON CURRENT ASSETS:            
Cash - restricted            
Fixed assets            
Long term assets - held for resale            
Total assets            
CURRENT LIABILITIES            
Accounts payable and accrued liabilities            
Taxes payable            
Deferred revenue            
Current portion of loan payable            
Short term loan            
Related party payables            
Current liabilities - held for resale            
Total current liabilities            
Loan payable            
Total Liabilities            
STOCKHOLDERS' DEFICIT            
Common stock            
Additional paid-in capital $ 624,596   $ 624,596      
Accumulated other comprehensive loss            
Accumulated deficit $ (624,596)   $ (624,596)      
Total Stockholders' Deficit            
Total Liabilities and Stockholders' Deficit            
Revenues            
Cost of services provided            
Gross margin            
Operating expenses            
Salaries and wages   $ 312,298 $ 624,596      
Total operating expenses   312,298 624,596      
Net operating income (loss)   $ (312,298) $ (624,596)      
Interest expense            
Foreign Exchange movement            
Income (loss) from continuing operations   $ (312,298) $ (624,596)      
Loss from discontinued operations, net of tax            
Net loss applicable to common shareholders   $ (312,298) $ (624,596)      
Accumulated other comprehensive loss            
Foreign currency translation adjustment            
Total comprehensive loss   $ (312,298) $ (624,596)      
Cash flows from operating activities:            
Net loss - continuing operations     $ (624,596)      
Net loss - discontinued operations            
Depreciation            
Stock Issued, Services, Value     $ 624,596      
Amortization of beneficial conversion feature            
Changes in operating assets and liabilities            
Decrease in accounts receivable            
Increase in inventory            
Decrease in prepaid expenses            
Decrease in accounts payable and accrued liabilities            
Increase in accrued interest            
Increase in taxes payable            
Increase in deferred revenue            
Net cash provided by (used in) operating activities- continuing operations            
Net cash provided by (used in) operating activities- discontinued operations            
Net cash provided (used in) operating activities            
Cash flows from investing activities:            
Acquisition of fixed assets            
Net cash used in investing activities- continuing operations            
Net cash used in investing activities - discontinued operations            
Net cash used by investing activities            
Cash flows from financing activities:            
Changes in restricted cash            
Repayment of loans            
Proceeds from convertible notes payable            
Proceeds from the sale of common stock            
Proceeds of related party notes            
Net cash generated by financing activities- continuing operations            
Net cash used in financing activities- discontinued operations            
Net cash provided by financing activities            
Effect of exchange rate on cash            
Net change in cash            
Beginning Cash Balance (overdraft)            
Ending cash balance (Excluding restricted cash)            
As Restated            
CURRENT ASSETS            
Cash $ 27,562   $ 27,562      
Accounts receivable 396,337   396,337      
Prepaid expenses 103,762   103,762      
Inventory $ 31,897   $ 31,897      
Current assets - held for sale            
Total current assets $ 559,558   $ 559,558      
NON CURRENT ASSETS:            
Cash - restricted 93,480   93,480      
Fixed assets $ 524,886   $ 524,886      
Long term assets - held for resale            
Total assets $ 1,177,924   $ 1,177,924      
CURRENT LIABILITIES            
Accounts payable and accrued liabilities 595,275   595,275      
Taxes payable 2,633,188   2,633,188      
Deferred revenue 110,126   110,126      
Current portion of loan payable 8,086   8,086      
Short term loan 68,117   68,117      
Related party payables $ 597,412   $ 597,412      
Current liabilities - held for resale            
Total current liabilities $ 4,012,204   $ 4,012,204      
Loan payable 24,200   24,200      
Total Liabilities 4,036,404   4,036,404      
STOCKHOLDERS' DEFICIT            
Common stock 473,431   473,431      
Additional paid-in capital 13,547,065   13,547,065      
Accumulated other comprehensive loss 271,509   271,509      
Accumulated deficit (17,150,485)   (17,150,485)      
Total Stockholders' Deficit (2,858,480)   (2,858,480)      
Total Liabilities and Stockholders' Deficit $ 1,177,924   1,177,924      
Revenues   $ 1,641,094 2,779,072      
Cost of services provided   358,420 646,893      
Gross margin   1,282,674 2,132,179      
Operating expenses            
Depreciation   35,040 69,637      
General and administrative   246,502 397,301      
Management fees   22,933 77,223      
Professional fees   20,844 83,374      
Rent   161,804 421,699      
Salaries and wages   997,041 2,018,571      
Total operating expenses   1,481,164 3,067,805      
Net operating income (loss)   (201,490) (935,626)      
Interest expense   $ (18,868) (71,319)      
Foreign Exchange movement     (92,825)      
Income (loss) from continuing operations   $ (220,358) $ (1,099,770)      
Loss from discontinued operations, net of tax            
Net loss applicable to common shareholders   $ (220,358) $ (1,099,770)      
Accumulated other comprehensive loss            
Foreign currency translation adjustment   (98,303) 7,374      
Total comprehensive loss   $ (318,661) (1,092,396)      
Cash flows from operating activities:            
Net loss - continuing operations     $ (1,099,770)      
Net loss - discontinued operations            
Depreciation     $ 69,637      
Stock Issued, Services, Value     624,596      
Amortization of beneficial conversion feature     43,071      
Changes in operating assets and liabilities            
Decrease in accounts receivable     44,850      
Increase in inventory     (19,349)      
Decrease in prepaid expenses     6,091      
Decrease in accounts payable and accrued liabilities     (108,643)      
Increase in accrued interest     13,689      
Increase in taxes payable     242,413      
Increase in deferred revenue     2,651      
Net cash provided by (used in) operating activities- continuing operations     $ (181,034)      
Net cash provided by (used in) operating activities- discontinued operations            
Net cash provided (used in) operating activities     $ (181,034)      
Cash flows from investing activities:            
Acquisition of fixed assets     (53,399)      
Net cash used in investing activities- continuing operations     $ (58,399)      
Net cash used in investing activities - discontinued operations            
Net cash used by investing activities     $ (58,399)      
Cash flows from financing activities:            
Changes in restricted cash     540      
Repayment of loans     (4,120)      
Proceeds from convertible notes payable     80,000      
Proceeds from the sale of common stock     382,502      
Proceeds of related party notes     (73,228)      
Net cash generated by financing activities- continuing operations     $ 385,694      
Net cash used in financing activities- discontinued operations            
Net cash provided by financing activities     $ 385,694      
Effect of exchange rate on cash     7,374      
Net change in cash     153,635      
Beginning Cash Balance (overdraft)     (126,073)      
Ending cash balance (Excluding restricted cash)     $ 27,562      
Reclassify Discontinued Operations            
CURRENT ASSETS            
Cash            
Accounts receivable $ (281,425)   $ (281,425)      
Prepaid expenses (26,545)   (26,545)      
Inventory (31,897)   (31,897)      
Current assets - held for sale $ 339,867   $ 339,867      
Total current assets            
NON CURRENT ASSETS:            
Fixed assets $ (232,135)   $ (232,135)      
Long term assets - held for resale $ 232,135   $ 232,135      
Total assets            
CURRENT LIABILITIES            
Accounts payable and accrued liabilities $ (221,214)   $ (221,214)      
Taxes payable $ (19,387)   $ (19,387)      
Deferred revenue            
Current portion of loan payable            
Related party payables $ (324,216)   $ (324,216)      
Current liabilities - held for resale $ 564,817   $ 564,817      
Total current liabilities            
Loan payable            
Total Liabilities            
STOCKHOLDERS' DEFICIT            
Common stock            
Additional paid-in capital            
Accumulated other comprehensive loss            
Accumulated deficit            
Total Stockholders' Deficit            
Total Liabilities and Stockholders' Deficit            
Revenues   $ (635,484) $ (1,163,253)      
Cost of services provided   (358,420) (646,893)      
Gross margin   (277,064) (516,360)      
Operating expenses            
Depreciation   (14,353) (28,494)      
General and administrative   (82,419) (143,432)      
Management fees   (68) (9,115)      
Professional fees   (16,059) (18,321)      
Rent   (89,309) (170,899)      
Salaries and wages   (129,809) (246,399)      
Total operating expenses   (332,217) (616,660)      
Net operating income (loss)   54,953 100,300      
Interest expense   $ 6,620 $ 6,620      
Foreign Exchange movement            
Income (loss) from continuing operations   $ 61,573 $ 106,920      
Loss from discontinued operations, net of tax   $ (61,573) $ (106,920)      
Net loss applicable to common shareholders            
Accumulated other comprehensive loss            
Foreign currency translation adjustment            
Total comprehensive loss            
Cash flows from operating activities:            
Net loss - continuing operations     $ 106,920      
Net loss - discontinued operations   $ (61,573) (106,920)      
Depreciation     $ (28,494)      
Stock Issued, Services, Value            
Amortization of beneficial conversion feature            
Changes in operating assets and liabilities            
Decrease in accounts receivable     $ 35,010      
Increase in inventory     19,349      
Decrease in prepaid expenses     1,215      
Decrease in accounts payable and accrued liabilities     $ 42,097      
Increase in accrued interest            
Increase in taxes payable     $ (531)      
Increase in deferred revenue            
Net cash provided by (used in) operating activities- continuing operations     $ 68,646      
Net cash provided by (used in) operating activities- discontinued operations     $ (68,646)      
Net cash provided (used in) operating activities            
Cash flows from investing activities:            
Acquisition of fixed assets     $ 7,751      
Net cash used in investing activities- continuing operations     7,751      
Net cash used in investing activities - discontinued operations     $ (7,751)      
Net cash used by investing activities            
Cash flows from financing activities:            
Changes in restricted cash            
Repayment of loans            
Proceeds from convertible notes payable            
Proceeds from the sale of common stock            
Proceeds of related party notes     $ 140,429      
Net cash generated by financing activities- continuing operations     140,429      
Net cash used in financing activities- discontinued operations     $ (140,429)      
Net cash provided by financing activities            
Effect of exchange rate on cash            
Net change in cash            
Beginning Cash Balance (overdraft)            
Ending cash balance (Excluding restricted cash)            
As Restated and Reclassified            
CURRENT ASSETS            
Cash $ 27,562   $ 27,562      
Accounts receivable 114,912   114,912      
Prepaid expenses $ 77,217   $ 77,217      
Inventory            
Current assets - held for sale $ 339,867   $ 339,867      
Total current assets 559,558   559,558      
NON CURRENT ASSETS:            
Cash - restricted 93,480   93,480      
Fixed assets 292,751   292,751      
Long term assets - held for resale 232,135   232,135      
Total assets 1,177,924   1,177,924      
CURRENT LIABILITIES            
Accounts payable and accrued liabilities 374,061   374,061      
Taxes payable 2,613,801   2,613,801      
Deferred revenue 110,126   110,126      
Current portion of loan payable 8,086   8,086      
Short term loan 68,117   68,117      
Related party payables 273,196   273,196      
Current liabilities - held for resale 564,817   564,817      
Total current liabilities 4,012,204   4,012,204      
Loan payable 24,200   24,200      
Total Liabilities 4,036,404   4,036,404      
STOCKHOLDERS' DEFICIT            
Common stock 473,431   473,431      
Additional paid-in capital 13,547,065   13,547,065      
Accumulated other comprehensive loss 271,509   271,509      
Accumulated deficit (17,150,485)   (17,150,485)      
Total Stockholders' Deficit (2,858,480)   (2,858,480)      
Total Liabilities and Stockholders' Deficit $ 1,177,924   1,177,924      
Revenues   $ 1,005,610 $ 1,615,819      
Cost of services provided            
Gross margin   $ 1,005,610 $ 1,615,819      
Operating expenses            
Depreciation   20,687 41,143      
General and administrative   164,083 253,869      
Management fees   22,865 68,108      
Professional fees   4,785 65,053      
Rent   72,495 250,800      
Salaries and wages   867,232 1,772,172      
Total operating expenses   1,152,147 2,451,145      
Net operating income (loss)   (146,537) (835,326)      
Interest expense   $ (12,248) (64,699)      
Foreign Exchange movement     (92,825)      
Income (loss) from continuing operations   $ (158,785) (992,850)      
Loss from discontinued operations, net of tax   (61,573) (106,920)      
Net loss applicable to common shareholders   (220,385) (1,099,770)      
Accumulated other comprehensive loss            
Foreign currency translation adjustment   (98,303) 7,374      
Total comprehensive loss   (318,661) (1,092,396)      
Cash flows from operating activities:            
Net loss - continuing operations     (992,850)      
Net loss - discontinued operations   $ (61,573) (106,920)      
Depreciation     41,143      
Stock Issued, Services, Value     624,596      
Amortization of beneficial conversion feature     43,071      
Changes in operating assets and liabilities            
Decrease in accounts receivable     $ 79,590      
Increase in inventory            
Decrease in prepaid expenses     $ 7,306      
Decrease in accounts payable and accrued liabilities     (66,546)      
Increase in accrued interest     13,689      
Increase in taxes payable     241,882      
Increase in deferred revenue     2,651      
Net cash provided by (used in) operating activities- continuing operations     (112,388)      
Net cash provided by (used in) operating activities- discontinued operations     (68,646)      
Net cash provided (used in) operating activities     (181,034)      
Cash flows from investing activities:            
Acquisition of fixed assets     (50,648)      
Net cash used in investing activities- continuing operations     (50,648)      
Net cash used in investing activities - discontinued operations     (7,751)      
Net cash used by investing activities     (58,399)      
Cash flows from financing activities:            
Changes in restricted cash     540      
Repayment of loans     (4,120)      
Proceeds from convertible notes payable     80,000      
Proceeds from the sale of common stock     382,502      
Proceeds of related party notes     67,201      
Net cash generated by financing activities- continuing operations     526,123      
Net cash used in financing activities- discontinued operations     (140,429)      
Net cash provided by financing activities     385,694      
Effect of exchange rate on cash     7,374      
Net change in cash     153,635      
Beginning Cash Balance (overdraft)     (126,073)      
Ending cash balance (Excluding restricted cash)     $ 27,562