XML 19 R6.htm IDEA: XBRL DOCUMENT v3.3.1.900
Statements of Cash Flows - USD ($)
12 Months Ended
Dec. 31, 2015
Dec. 31, 2014
Operating activities    
Net loss $ (1,155,176) $ (1,900,273)
Net loss from discontinued operations 248,181
Net loss from continuing operations $ (1,155,176) (1,652,092)
Adjustment to reconcile net loss to net cash (used in) provided by operating activities:    
Depreciation 90,862 83,701
Provision for bad debts (14,010) $ (1,148)
Provision against receivable on sale of subsidiary 446,476
Stock issued for services 56,906 $ 679,858
Other foreign currency movements 46,874
Amortization of beneficial conversion feature 12,709 $ 21,650
Changes in operating assets and liabilities    
Accounts receivable (4,740) 30,819
Prepaid expenses 20,899 38,256
Accounts payable and accrued liabilities (202,697) 368,364
Taxes payable (315,791) 434,378
Deferred revenue 37,236 36,364
Net cash (used in) provided by operating activities - continuing operations $ (980,452) 40,150
Net cash provided by operating activities - discontinued operations 531,788
Net cash (used in) provided by operating activities $ (980,452) 571,938
Investing activities    
Purchase of fixed assets (27,450) $ (56,998)
Movement in deposits 1,662
Net cash used in Investing activities (25,788) $ (56,998)
Financing activities    
Decrease in restricted cash 13,950 7,820
Increase (decrease) in bank overdraft 15,801 (126,073)
Repayment of loan payable (10,613) (9,992)
Repayment of notes payable (34,350) (328)
Proceeds from short-term notes 21,675 $ 150,000
Proceeds from related party notes $ 223,160
Repayment of related party notes $ (203,541)
Proceeds from the sale of common stock 382,500
Net cash (used by) provided by financing activities - continuing operations $ 229,623 200,386
Net cash used by financing activities - discontinued operations (698,530)
Net cash (used by) provided by financing activities $ 229,623 (498,144)
Effect of exchange rate on cash 688,639 71,356
Net change in cash (87,978) 88,152
Beginning cash balance 88,152 0
Ending cash balance 174 88,152
Supplemental cash flow information    
Cash paid for interest $ 19,202 $ 80,531
Cash paid for income taxes
Non-cash Investing and Financing activities    
Common stock ussed on conversion of convertible notes $ 8,117 $ 197,730
Common stock issued on conversion of short term notes payable   127,076
Common stock surrendered on disposition of subsidiary $ 277,500