|
FY2015
12 months to Jun 30, 2016
|
FY2014
12 months to Jun 30, 2015
|
FY2012
12 months to Jun 30, 2013
|
|
|---|---|---|---|
| Cash Flows from Operating Activities | |||
| Net (loss) income | |||
| Adjustments to reconcile net loss to net cash used in operating activities: | |||
| Unrealized loss on investment | |||
| Debt discount | |||
| Loss (Gain) on derivative liability | |||
| Loss on equity swap | |||
| Warrants issued for services | |||
| Shares issued for services | |||
| Depreciation | |||
| Changes in assets and liabilities | |||
| Prepaid expense | |||
| Accounts payable and accrued expenses | |||
| Net cash used in operating activities | |||
| Cash Flows from Investing Activities | |||
| Purchase of fixed assets | |||
| Net cash used in investing activities | |||
| Cash Flows from Financing Activities | |||
| Proceeds from related party debt | |||
| Payments on related party debt | |||
| Proceeds from convertible notes payable | |||
| Proceeds on loans payable | |||
| Payments on loans payable | |||
| Net cash from financing activities | |||
| Net change in cash | |||
| Cash, beginning of period | |||
| Cash, end of period | |||
| Supplemental disclosure of cash flow information | |||
| Cash paid for interest | |||
| Non-Cash investing and financing transactions | |||
| Common stock issued to settle related party debt | |||
| Common stock issued for for coversion of parent company stock | |||
| Common stock issued to settle convertible debt | |||
| Recognition of derivative debt discount | |||
| Conversion of derivative liability | |||
| Reclassifaction of tainted warrants to derivitive liability | |||
Loading...