|
FY2016
12 months to Nov 30, 2016
|
FY2014
12 months to Nov 30, 2014
|
FY2013
12 months to Nov 30, 2013
|
|
|---|---|---|---|
| Net loss | |||
| Accounts payable and accrued expenses | |||
| CASH FLOWS FROM OPERATING ACTIVITIES: | |||
| Net Income (Loss) | |||
| Adjustments to reconcile net income (loss) to net cash used in operating activities: | |||
| Change in fair value of derivative | |||
| Discount amortization | |||
| Stock based compensation | |||
| Depreciation | |||
| Changes in operating assets and liabilities: | |||
| Accounts receivable | |||
| Inventory | |||
| Accounts payable | |||
| Accrued expenses | |||
| NET CASH USED IN OPERATING ACTIVITIES | |||
| CASH FLOWS FROM FINANCING ACTIVITIES: | |||
| Proceeds from notes payable | |||
| Payments of notes payable | |||
| Proceeds from Sale of Stock | |||
| Proceeds from Borrowing | |||
| Principal Payments on Debt | |||
| NET CASH PROVIDED BY FINANCING ACTIVITIES | |||
| NET (DECREASE) INCREASE IN CASH | |||
| CASH - BEGINNING OF PERIOD | |||
| CASH - END OF PERIOD | |||
| NON-CASH INVESTING AND FINANCING ACTIVITIES: | |||
| Preferred stock to be issued - value | |||
| Preferred B Stock conversion to common shares | |||
| Stock issued in connection with conversion of debentures | |||
Loading...