XML 51 R39.htm IDEA: XBRL DOCUMENT v3.10.0.1
Restatement of prior period results (Details 1) - USD ($)
3 Months Ended 9 Months Ended
Sep. 30, 2018
Sep. 30, 2017
Sep. 30, 2018
Sep. 30, 2017
Operating activities        
Net loss $ (2,394,146) $ (139,864) $ (6,541,761) $ 1,455,404
Net income from discontinued operations     (7,194,389)
Net loss from continuing operations     (6,541,761) (5,738,985)
Adjustment to reconcile net loss to net cash used in by operating activities:        
Depreciation     204,384 186,760
Non cash compensation expense on acquisition of subsidiary     5,074,689
Loss on mortgage sold     19,265
Non cash compensation for services     58,700 4,000
Other foreign exchange movements     63,962
Amortization of debt discount     3,288,472 442,377
Derivative liability movements     771,000 (75,203)
Provision against receivable on sale of subsidiary     (446,476)
Non-cash earnout accrual      
Changes in operating assets and liabilities        
Accounts receivable     869,559 (833,374)
Prepaid expenses     30,707 (12,013)
Accounts payable and accrued liabilities     398,633 (162,834)
Taxes payable     (9,917) (2,393,899)
Net cash used in operating activities - continuing operations     (1,063,143) (3,871,731)
Net cash used in operating activities - discontinued operations     (117,221)
Net cash provided by operating activities     (1,063,143) (3,988,952)
Investing activities        
Investments in Seastone     (2,960,000)
Proceeds from restricted cash     74,480
Purchase of fixed assets     (41,610) (8,878)
Net cash used in investing activities - continuing operations     (1,174,119) (2,894,398)
Net cash provided by investing activities - discontinued operations     6,285,852
Net cash used in Investing activities     (1,174,119) 3,391,454
Financing activities        
Decrease in bank overdraft     (28,781) (56,105)
Proceeds from mortgage sold     111,554
Repayment of mortgage     (90,373) (3,482,144)
Proceeds from convertible notes     3,130,000 294,500
Repayment of convertible notes     (586,000) (274,958)
Repayment of related party notes     55,033 (595,736)
Net cash provided by financing activities     2,479,879 364,111
Effect of exchange rate on cash     (162,238) 241,231
Net change in cash     80,379 7,844
Beginning cash balance     339 4,779
Ending cash balance $ 80,718 12,623 $ 80,718 12,623
As Previously Reported [Member]        
Operating activities        
Net loss   (124,785)   6,191,925
Net income from discontinued operations       (7,194,389)
Net loss from continuing operations       (1,002,464)
Adjustment to reconcile net loss to net cash used in 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
Other foreign exchange movements       63,962
Amortization of debt discount       442,377
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)
Accounts payable and accrued liabilities       (162,834)
Taxes payable       (2,393,899)
Net cash used in operating activities - continuing operations       (3,988,952)
Net cash used in operating activities - discontinued operations       (117,221)
Net cash provided by operating activities       (3,988,952)
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 provided by investing activities - discontinued operations       6,285,852
Net cash used in Investing activities       3,391,454
Financing activities        
Decrease in bank overdraft       (56,105)
Proceeds from mortgage sold       111,554
Repayment of mortgage       (3,482,144)
Proceeds from convertible notes       294,500
Repayment of convertible notes       (274,958)
Repayment of related party notes       (595,736)
Net cash provided by financing activities       364,111
Effect of exchange rate on cash       241,231
Net change in cash       7,844
Beginning cash balance       4,779
Ending cash balance   12,623   12,623
Adjustment [Member]        
Operating activities        
Net loss   (15,079)   (4,736,521)
Net loss from continuing operations       (4,736,521)
Adjustment to reconcile net loss to net cash used in by operating activities:        
Depreciation       (127,430)
Non cash compensation expense on acquisition of subsidiary       4,701,415
Non-cash earnout accrual       162,536
Financing activities        
Net cash provided by financing activities      
Ending cash balance