XML 18 R6.htm IDEA: XBRL DOCUMENT v3.10.0.1
UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (unaudited) - USD ($)
9 Months Ended
Sep. 30, 2018
Sep. 30, 2017
Operating activities    
Net (loss) income from continuing operations $ (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 operating activities:    
Depreciation 204,384 186,760
Non cash compensation expense on acquisition of subsidiary 5,074,689
Non cash compensation for services 58,700 4,000
Non cash discount on convertible notes issued 103,000
Other foreign exchange movements 63,962
Amortization of debt discount 3,288,472 442,377
Derivative liability movements 771,000 (75,203)
Movement in receivables reserve (753,159)
Provision against receivable on sale of subsidiary (446,476)
Loss on mortgage sold 19,265
Changes in operating assets and liabilities    
Accounts receivable 869,559 (833,374)
Prepaid expenses 30,707 (12,013)
Due on sale of subsidiary 517,239
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 provided by 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)
Deposits on property (1,132,509)
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
Proceeds from mortgages 4,367,000
Repayment of mortgages (90,373) (3,482,144)
Proceeds from convertible notes 3,130,000 294,500
Repayment of convertible notes (586,000) (274,958)
Proceeds (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
Supplemental cash flow information    
Cash paid for interest 308,077 253,256
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 1,487,729 71,000
Assumption of mortgage liabilities on acquisition of subsidiary $ 3,145,549