XML 18 R6.htm IDEA: XBRL DOCUMENT v3.8.0.1
Statements of Cash Flows - USD ($)
9 Months Ended
Sep. 30, 2017
Sep. 30, 2016
Operating activities    
Net income $ 6,191,925 $ 349,386
Net income from discontinued operations (7,194,389) (762,680)
Net loss from continuing operations (1,002,464) (413,294)
Adjustment to reconcile net loss to net cash (used in) provided by operating activities:    
Depreciation 314,190
Non cash compensation expense on acquisition of subsidiary 373,274
Loss on mortgage sold 19,265
Non cash compensation for services 4,000 50,000
Other foreign currency movements 63,962 6,951
Amortization of beneficial conversion feature 442,377 73,250
Derivative liability movements (75,203)
Provision against receivable on sale of subsidiary (446,476)
Non cash earnout accrual (162,536)
Changes in operating assets and liabilities    
Accounts receivable (833,374)
Prepaid expenses (12,013) (118,140)
Accounts payable and accrued liabilities (162,834) (254,195)
Taxes payable (2,393,899) 240,440
Net cash used in operating activities - continuing operations (3,871,731) (414,988)
Net cash provided by operating activities - discontinued operations (117,221) 738,967
Net cash (used in) provided by operating activities (3,988,952) 323,979
Investing activities    
Investments in Seastone (2,960,000)
Proceeds from restricted cash 74,480
Purchase of fixed assets (8,878)
Net cash used in investing activities - continuing operations (2,894,398)
Net cash used in investing activities - discontinued operations 6,285,852 (11,836)
Net cash used in Investing activities 3,391,454 (11,836)
Financing activities    
Decrease in bank overdraft (56,105) (8,657)
Repayment of loan payable (4,406)
Proceeds from short-term notes 283,386
Repayment of short-term notes (107,639)
Proceeds from mortgage sold 111,554
Proceeds from mortgage 4,367,000
Repayment of mortgage (3,482,144)
Proceeds from convertible notes 294,500
Repayment of convertible notes (274,958)
Proceeds from related party notes (595,736) (253,389)
Net cash provided by (used in) financing activities 364,111 (90,705)
Effect of exchange rate on cash 241,231 (190,471)
Net change in cash 7,844 30,967
Beginning cash balance 4,779 174
Ending cash balance 12,623 31,141
Supplemental cash flow information    
Cash paid for interest 253,256 9,632
Cash paid for income taxes
Non-cash Investing and Financing activities    
Common shares issued to acquire subsidiary 2,184,000
Conversion of debt to equity 375,011
Fair value of warrants issued 71,000
Assumption of mortgage liabilities on acquisition of subsidiary $ 3,145,549