|
FY2019
12 months to Mar 31, 2019
|
FY2018
12 months to Mar 31, 2018
|
FY2017
12 months to Mar 31, 2017
|
FY2016
12 months to Mar 31, 2016
|
FY2015
12 months to Mar 31, 2015
|
|
|---|---|---|---|---|---|
| CASH FLOWS FROM OPERATING ACTIVITIES | |||||
| Net loss | |||||
| Adjustment to reconcile net loss to net cash used in operating activities: | |||||
| Costs of reverse merger | |||||
| Change in fair value of equity investments | |||||
| Amortization of debt discount | |||||
| Fair value of shares issued for services | |||||
| Fair value of shares issued to the Company's Chief Executive Officer | |||||
| Fair value of shares issued to officers and directors | |||||
| Depreciation | |||||
| Amortization of intangible | |||||
| Impairment of asset | |||||
| Changes in operating assets and liabilities | |||||
| Accounts receivable | |||||
| Inventory | |||||
| Prepaid and other current assets | |||||
| Other asset | |||||
| Accounts payable and accrued expenses | |||||
| Net cash used in operating activities | |||||
| CASH FLOWS FROM INVESTING ACTIVITIES | |||||
| Acquisition of equity investment | |||||
| Acquisition of intangible asset | |||||
| Cash used in reverse merger | |||||
| Cash paid for business acquisition, net of cash acquired | |||||
| Acquisition of equity investments | |||||
| Purchase of property and equipment | |||||
| Net cash used in investing activities | |||||
| CASH FLOW FROM FINANCING ACTIVITIES | |||||
| Advances from related parties | |||||
| Repayment of advances from related parties | |||||
| Repurchase of shares previously issued | |||||
| Proceeds from issuance of convertible notes | |||||
| Proceeds from issuance of common stock | |||||
| Net cash provided by financing activities | |||||
| NET CHANGE IN CASH | |||||
| CASH, BEGINNING OF PERIOD | |||||
| CASH, END OF PERIOD | |||||
| NON-CASH INVESTING AND FINANCING ACTIVITIES | |||||
| Fair value of common stock issued upon conversion of convertible notes and accrued interest | |||||
| Fair value of shares issued to consultants recorded as prepaid | |||||
| Issuance of stock for intangible | |||||
| Inventory acquired as part of asset purchase | |||||
| Liabilities assumed in the reverse merger | |||||
| Liabilities assumed in a reverse merger | |||||
| Issuance of stock for extinguishment of due to former CEO | |||||
| Current assets | |||||
| Fixed assets | |||||
| Costs in excess of net assets acquired | |||||
| Current liabilities assumed | |||||
| Notes payable assumed | |||||
| Non controlling interest | |||||
Loading...