XML 17 R6.htm IDEA: XBRL DOCUMENT v3.19.1
Consolidated Statements of Cash Flows - USD ($)
9 Months Ended
Mar. 31, 2019
Mar. 31, 2018
OPERATING ACTIVITIES    
Net Loss $ (9,985,726) $ (164,560)
Adjustments to reconcile net loss to cash from operating activities:    
Depreciation and amortization 69,687 125,308
Share-based compensation - Common Stock 276,497 252,128
Share Based Compensation - Preferred Stock 148,116 0
Common stock issued for services 303,874 0
Common stock issued as incentive with convertible debt 0 16,897
Amortization of debt discount and issuance costs 1,602,061 1,338,202
(Gain)/Loss on extinguishment of debt 0 (4,714,005)
Derivative Expense 1,595,079 1,668,421
(Gain)/Loss remeasurement of derivative 3,141,707 (1,278,948)
Gain on Available for Sale Securities 0 (220,000)
Changes in Operating Assets and Liabilities:    
Accounts receivable (161,862) 26,125
Inventory 0 (18,049)
Other assets 321,994 129,554
Deposits 900 0
Accounts payable and accrued expenses 196,264 235,862
Accrued interest 528,138 865,274
Deferred revenue (1,979) (270,623)
Accrued consulting services - related party 107,752 59,278
Net Cash Used in Operating Activities (1,857,498) (1,949,136)
INVESTING ACTIVITIES    
Purchase of property and equipment (1,907) (5,424)
Sale of available for sale securities 0 250,000
Purchase of intangible assets 0 (3,150)
Net Cash Used in Investing Activities (1,907) 241,426
FINANCING ACTIVITIES    
Common Stock issued for cash 97,500 413,750
Proceeds from notes payable 325,000 694,375
Repayments of notes payable (47,000) (255,000)
Proceeds from notes payable - related party 137,000 85,500
Repayments of notes payable - related party 0 (245,000)
Proceeds from convertible notes payable - related party 0 84,500
Proceeds from convertible notes payable 1,252,350 1,511,085
Repayments of convertible notes payable (201,359) (650,000)
Lease Payable 0 (1,937)
Net Cash Provided by Financing Activities 1,563,491 1,637,273
NET CHANGE IN CASH (295,914) (70,437)
CASH AT BEGINNING OF PERIOD 390,191 250,728
CASH AT END OF PERIOD 94,277 180,291
CASH PAID FOR:    
Interest 0 0
Taxes 0 0
NON CASH FINANCING ACTIVITIES:    
Beneficial conversion feature 0 188,521
Conversion of Notes and Interest into common stock 518,125 277,265
Conversion of related party payables into preferred stock 50,000 0
Derivative Liability 1,252,350 907,001
Conversion of Derivative Liability 1,757,920 437,607
Market To Market on Available For Sale securities 0 64,800
Common stock issued with notes payable 0 317,261
Common stock issued for prepaid expenses 475,765 49,290
Convertible notes payable issued for prepaid expenses 120,000 0
Cancellation of common shares as part of settlement of debt 0 14,838
Original Issue Discount 199,146 115,365
Common stock issued from stock to be issued 28,553 0
Assignment of Debt 11,238 0
Conversion of accrued interest into common stock $ 0 $ 217,628