Golden Matrix Group, Inc.GMGI
| Jul 31, 2012 | Jul 31, 2013 | Jul 31, 2015 | Jul 31, 2016 | Jul 31, 2017 | Jul 31, 2018 | Jul 31, 2019 | Jan 31, 2021 | Oct 31, 2022 |
---|
Net income (loss) | -298,289 | - | -2,621,271 | - | - | - | - | - | 44,028 |
---|
FV of stock-based compensation for services | - | - | - | - | - | - | - | 2 | 3 |
---|
Fair value of shares issued for services | - | - | - | - | - | - | - | - | 6,000 |
---|
Amortization of intangible assets | - | - | - | - | - | - | - | - | 384,588 |
---|
Unrealized foreign exchange gain (loss) on contingent liability | 6,927 | - | - | - | - | - | - | - | 110,053 |
---|
Depreciation of property, plant and equipment | - | 1,108 | - | - | - | - | - | - | 22,847 |
---|
Amortization expense | - | - | - | 5 | - | 107,300 | - | - | - |
---|
Imputed interest | - | - | - | - | - | - | - | 9,776 | - |
---|
Depreciation of property, plant and equipment | - | 1,108 | - | - | - | - | - | - | 22,847 |
---|
Penalty on convertible notes payable | - | - | - | - | - | - | - | - | - |
---|
(Increase) decrease in accounts receivable, net | - | - | - | -10,000 | -52,500 | -10,005 | -423,110 | -249,070 | -916,387 |
---|
(Increase) decrease in accounts receivable - related party | - | - | - | - | - | -299,788 | -647,109 | -512,627 | 816,163 |
---|
(Increase) decrease in prepaid expense | 340 | - | - | - | - | -1,000 | 1,000 | -349,765 | 18,837 |
---|
(Increase) decrease in accounts receivable, net | - | - | - | -10,000 | -52,500 | -10,005 | -423,110 | -249,070 | -916,387 |
---|
(Increase) decrease in inventory, prize | - | - | - | - | - | - | - | - | -417,886 |
---|
(Increase) decrease in accounts receivable - related party | - | - | - | - | - | -299,788 | -647,109 | -512,627 | 816,163 |
---|
(Increase) decrease in operating lease assets | - | - | - | - | - | - | - | - | 96,234 |
---|
(Increase) decrease in prepaid expense | 340 | - | - | - | - | -1,000 | 1,000 | -349,765 | 18,837 |
---|
(Increase) decrease in short-term deposit | - | - | - | - | - | - | - | 149,640 | - |
---|
(Decrease) increase in accounts payable and accrued liabilities | 132,114 | 30,425 | 13,164 | 1 | -11,636 | -11,698 | 26,713 | 557,943 | 391,655 |
---|
(Increase) decrease in operating lease asset | - | - | - | - | - | - | - | - | 96,234 |
---|
(Decrease) increase in accounts payable - related party | - | - | - | 78,447 | 306,537 | 111,233 | 150,324 | -42,116 | - |
---|
(Increase) decrease in receivable from shareholders of subsidiaries | - | - | - | - | - | - | - | - | 31,359 |
---|
(Decrease) increase in accrued income tax liability | - | - | - | - | - | - | - | - | -130,648 |
---|
(Increase) decrease in inventory, prize | - | - | - | - | - | - | - | - | -417,886 |
---|
(Decrease) increase in deferred revenues | - | - | - | - | - | - | - | - | -59,755 |
---|
(Decrease) increase in accrued income tax liability | - | - | - | - | - | - | - | - | -130,648 |
---|
(Decrease) in customer deposit | - | - | - | - | - | - | - | - | 46,335 |
---|
(Decrease) increase in deferred revenues | - | - | - | - | - | - | - | - | -59,755 |
---|
(Decrease) increase in accounts payable and accrued liabilities | 132,114 | 30,425 | 13,164 | 1 | -11,636 | -11,698 | 26,713 | 557,943 | 391,655 |
---|
Net cash provided by operating activities | -224,869 | -256,805 | -2,010,636 | 1,296 | -15,129 | 302,716 | 1 | 2 | 3 |
---|
(Decrease) increase in accounts payable - related parties | - | - | - | - | - | - | - | - | -17,590 |
---|
Cash paid for purchase of fixed assets | - | -1,973 | - | - | - | - | - | - | - |
---|
Cash received from Investment in Global Technology Group Pty Ltd- related party | - | - | - | - | - | - | - | 192 | - |
---|
Cash paid for purchase of intangible assets | - | - | - | - | - | - | - | - | 83,938 |
---|
Cash paid for purchase of RKings | - | - | - | - | - | - | - | - | 4 |
---|
Net cash used in investing activities | -6,973 | -206,867 | - | - | - | - | - | 192 | -4,405,409 |
---|
Cash paid for purchase of GMGI Mexico | - | - | - | - | - | - | - | - | 2,411 |
---|
Proceeds from option exercise | - | - | - | - | - | - | - | 8,000 | 32,000 |
---|
Net cash provided by (used in) financing activities | 1,068,962 | 1,310,316 | 2,010,000 | 1,000 | 38,000 | 118,698 | -167,420 | 8 | 32,000 |
---|
Net increase (decrease) in cash and cash equivalents | - | - | - | - | - | - | - | - | -1,847,983 |
---|
Proceeds from sale of stock | 952,375 | 952,375 | - | - | - | - | - | 8 | - |
---|
Proceeds from option exercise | - | - | - | - | - | - | - | 8,000 | 32,000 |
---|
Tax paid | - | - | - | - | - | - | - | - | 549,697 |
---|
Accounts payable settled with accounts receivable - related party | - | - | - | - | - | - | - | 914,696 | 77,019 |
---|
Repayments on shareholder loans - related party | - | - | - | - | - | - | - | 1,000 | - |
---|
Repayments on notes payable | - | - | - | - | - | - | - | 40,000 | - |
---|
Repayments on settlement payable - related party | - | - | - | - | - | - | - | 290,000 | - |
---|
Net cash provided by (used in) financing activities | 1,068,962 | 1,310,316 | 2,010,000 | 1,000 | 38,000 | 118,698 | -167,420 | 8 | 32,000 |
---|
Effect of exchange rate changes on cash | - | - | - | - | - | - | - | - | -245,992 |
---|
Net increase (decrease) in cash and cash equivalents | - | - | - | - | - | - | - | - | -1,847,983 |
---|
Interest paid | - | - | - | - | - | - | - | 43,918 | - |
---|
Tax paid | - | - | - | - | - | - | - | - | 549,697 |
---|
Settlement of derivative liability | - | - | - | - | - | - | 5,311 | - | - |
---|
Accounts payable settled with accounts receivable - related party | - | - | - | - | - | - | - | 914,696 | 77,019 |
---|
Cashless exercise of options | - | - | - | - | - | - | - | 16 | 1 |
---|
Intangible asset write down | - | - | - | - | - | - | - | - | 58,000 |
---|
Cash paid for purchase of intangible assets | - | - | - | - | - | - | - | - | 83,938 |
---|
Cash paid for leasehold improvement | - | - | - | - | - | - | - | - | 37,668 |
---|
Cash paid for gaming permit | - | - | - | - | - | - | - | - | 219,934 |
---|
Cash paid for purchase of fixed assets | - | - | - | - | - | - | - | - | 36,755 |
---|
Net cash used in investing activities | -6,973 | -206,867 | - | - | - | - | - | 192 | -4,405,409 |
---|
Proceeds from option exercise | - | - | - | - | - | - | - | 8,000 | 32,000 |
---|
Net cash provided by (used in) financing activities | 1,068,962 | 1,310,316 | 2,010,000 | 1,000 | 38,000 | 118,698 | -167,420 | 8 | 32,000 |
---|
Net increase (decrease) in cash and cash equivalents | - | - | - | - | - | - | - | - | -1,847,983 |
---|
Proceeds from sale of stock | 952,375 | 952,375 | - | - | - | - | - | 8 | - |
---|
Proceeds from option exercise | - | - | - | - | - | - | - | 8,000 | 32,000 |
---|
Tax paid | - | - | - | - | - | - | - | - | 549,697 |
---|
Accounts payable settled with accounts receivable - related party | - | - | - | - | - | - | - | 914,696 | 77,019 |
---|
Repayments on shareholder loans - related party | - | - | - | - | - | - | - | 1,000 | - |
---|
Repayments on notes payable | - | - | - | - | - | - | - | 40,000 | - |
---|
Repayments on settlement payable - related party | - | - | - | - | - | - | - | 290,000 | - |
---|
Net cash provided by (used in) financing activities | 1,068,962 | 1,310,316 | 2,010,000 | 1,000 | 38,000 | 118,698 | -167,420 | 8 | 32,000 |
---|
Effect of exchange rate changes on cash | - | - | - | - | - | - | - | - | -245,992 |
---|
Net increase (decrease) in cash and cash equivalents | - | - | - | - | - | - | - | - | -1,847,983 |
---|
Interest paid | - | - | - | - | - | - | - | 43,918 | - |
---|
Tax paid | - | - | - | - | - | - | - | - | 549,697 |
---|
Settlement of derivative liability | - | - | - | - | - | - | 5,311 | - | - |
---|
Accounts payable settled with accounts receivable - related party | - | - | - | - | - | - | - | 914,696 | 77,019 |
---|
Cashless exercise of options | - | - | - | - | - | - | - | 16 | 1 |
---|
Intangible asset write down | - | - | - | - | - | - | - | - | 58,000 |
---|
(Decrease) in customer deposit | - | - | - | - | - | - | - | - | 46,335 |
---|
(Decrease) increase in operating lease liabilities | - | - | - | - | - | - | - | - | -93,530 |
---|
Net cash provided by operating activities | -224,869 | -256,805 | -2,010,636 | 1,296 | -15,129 | 302,716 | 1 | 2 | 3 |
---|
Cash paid for purchase of fixed assets | - | -1,973 | - | - | - | - | - | - | - |
---|
Cash received from Investment in Global Technology Group Pty Ltd- related party | - | - | - | - | - | - | - | 192 | - |
---|
Cash paid for purchase of intangible assets | - | - | - | - | - | - | - | - | 83,938 |
---|
Cash paid for purchase of RKings | - | - | - | - | - | - | - | - | 4 |
---|
Net cash used in investing activities | -6,973 | -206,867 | - | - | - | - | - | 192 | -4,405,409 |
---|
Cash paid for purchase of GMGI Mexico | - | - | - | - | - | - | - | - | 2,411 |
---|
Proceeds from option exercise | - | - | - | - | - | - | - | 8,000 | 32,000 |
---|
Net cash provided by (used in) financing activities | 1,068,962 | 1,310,316 | 2,010,000 | 1,000 | 38,000 | 118,698 | -167,420 | 8 | 32,000 |
---|
Net increase (decrease) in cash and cash equivalents | - | - | - | - | - | - | - | - | -1,847,983 |
---|
Proceeds from sale of stock | 952,375 | 952,375 | - | - | - | - | - | 8 | - |
---|
Proceeds from option exercise | - | - | - | - | - | - | - | 8,000 | 32,000 |
---|
Tax paid | - | - | - | - | - | - | - | - | 549,697 |
---|
Accounts payable settled with accounts receivable - related party | - | - | - | - | - | - | - | 914,696 | 77,019 |
---|
Repayments on shareholder loans - related party | - | - | - | - | - | - | - | 1,000 | - |
---|
Repayments on notes payable | - | - | - | - | - | - | - | 40,000 | - |
---|
Repayments on settlement payable - related party | - | - | - | - | - | - | - | 290,000 | - |
---|
Net cash provided by (used in) financing activities | 1,068,962 | 1,310,316 | 2,010,000 | 1,000 | 38,000 | 118,698 | -167,420 | 8 | 32,000 |
---|
Effect of exchange rate changes on cash | - | - | - | - | - | - | - | - | -245,992 |
---|
Net increase (decrease) in cash and cash equivalents | - | - | - | - | - | - | - | - | -1,847,983 |
---|
Interest paid | - | - | - | - | - | - | - | 43,918 | - |
---|
Tax paid | - | - | - | - | - | - | - | - | 549,697 |
---|
Settlement of derivative liability | - | - | - | - | - | - | 5,311 | - | - |
---|
Accounts payable settled with accounts receivable - related party | - | - | - | - | - | - | - | 914,696 | 77,019 |
---|
Cashless exercise of options | - | - | - | - | - | - | - | 16 | 1 |
---|
Intangible asset write down | - | - | - | - | - | - | - | - | 58,000 |
---|
Cash paid for purchase of intangible assets | - | - | - | - | - | - | - | - | 83,938 |
---|
Cash paid for leasehold improvement | - | - | - | - | - | - | - | - | 37,668 |
---|
Cash paid for gaming permit | - | - | - | - | - | - | - | - | 219,934 |
---|
Cash paid for purchase of fixed assets | - | - | - | - | - | - | - | - | 36,755 |
---|
Net cash used in investing activities | -6,973 | -206,867 | - | - | - | - | - | 192 | -4,405,409 |
---|
Proceeds from option exercise | - | - | - | - | - | - | - | 8,000 | 32,000 |
---|
Net cash provided by (used in) financing activities | 1,068,962 | 1,310,316 | 2,010,000 | 1,000 | 38,000 | 118,698 | -167,420 | 8 | 32,000 |
---|
Net increase (decrease) in cash and cash equivalents | - | - | - | - | - | - | - | - | -1,847,983 |
---|
Proceeds from sale of stock | 952,375 | 952,375 | - | - | - | - | - | 8 | - |
---|
Proceeds from option exercise | - | - | - | - | - | - | - | 8,000 | 32,000 |
---|
Tax paid | - | - | - | - | - | - | - | - | 549,697 |
---|
Accounts payable settled with accounts receivable - related party | - | - | - | - | - | - | - | 914,696 | 77,019 |
---|
Repayments on shareholder loans - related party | - | - | - | - | - | - | - | 1,000 | - |
---|
Repayments on notes payable | - | - | - | - | - | - | - | 40,000 | - |
---|
Repayments on settlement payable - related party | - | - | - | - | - | - | - | 290,000 | - |
---|
Net cash provided by (used in) financing activities | 1,068,962 | 1,310,316 | 2,010,000 | 1,000 | 38,000 | 118,698 | -167,420 | 8 | 32,000 |
---|
Effect of exchange rate changes on cash | - | - | - | - | - | - | - | - | -245,992 |
---|
Net increase (decrease) in cash and cash equivalents | - | - | - | - | - | - | - | - | -1,847,983 |
---|
Interest paid | - | - | - | - | - | - | - | 43,918 | - |
---|
Tax paid | - | - | - | - | - | - | - | - | 549,697 |
---|
Settlement of derivative liability | - | - | - | - | - | - | 5,311 | - | - |
---|
Accounts payable settled with accounts receivable - related party | - | - | - | - | - | - | - | 914,696 | 77,019 |
---|
Cashless exercise of options | - | - | - | - | - | - | - | 16 | 1 |
---|
Intangible asset write down | - | - | - | - | - | - | - | - | 58,000 |
---|
Bad debt expense | - | 379,164 | - | - | - | - | - | - | - |
---|
Unrealized foreign exchange gain (loss) on contingent liability | 6,927 | - | - | - | - | - | - | - | 110,053 |
---|
(Increase) decrease in accounts receivable, net | - | - | - | -10,000 | -52,500 | -10,005 | -423,110 | -249,070 | -916,387 |
---|
(Increase) decrease in accounts receivable - related party | - | - | - | - | - | -299,788 | -647,109 | -512,627 | 816,163 |
---|
(Increase) decrease in prepaid expense | 340 | - | - | - | - | -1,000 | 1,000 | -349,765 | 18,837 |
---|
(Increase) decrease in accounts receivable, net | - | - | - | -10,000 | -52,500 | -10,005 | -423,110 | -249,070 | -916,387 |
---|
(Increase) decrease in inventory, prize | - | - | - | - | - | - | - | - | -417,886 |
---|
(Increase) decrease in accounts receivable - related party | - | - | - | - | - | -299,788 | -647,109 | -512,627 | 816,163 |
---|
(Increase) decrease in operating lease assets | - | - | - | - | - | - | - | - | 96,234 |
---|
(Increase) decrease in prepaid expense | 340 | - | - | - | - | -1,000 | 1,000 | -349,765 | 18,837 |
---|
(Increase) decrease in short-term deposit | - | - | - | - | - | - | - | 149,640 | - |
---|
(Decrease) increase in accounts payable and accrued liabilities | 132,114 | 30,425 | 13,164 | 1 | -11,636 | -11,698 | 26,713 | 557,943 | 391,655 |
---|
(Increase) decrease in operating lease asset | - | - | - | - | - | - | - | - | 96,234 |
---|
(Decrease) increase in accounts payable - related party | - | - | - | 78,447 | 306,537 | 111,233 | 150,324 | -42,116 | - |
---|
(Increase) decrease in receivable from shareholders of subsidiaries | - | - | - | - | - | - | - | - | 31,359 |
---|
(Decrease) increase in accrued income tax liability | - | - | - | - | - | - | - | - | -130,648 |
---|
(Increase) decrease in inventory, prize | - | - | - | - | - | - | - | - | -417,886 |
---|
(Decrease) increase in deferred revenues | - | - | - | - | - | - | - | - | -59,755 |
---|
(Decrease) increase in accrued income tax liability | - | - | - | - | - | - | - | - | -130,648 |
---|
(Decrease) in customer deposit | - | - | - | - | - | - | - | - | 46,335 |
---|
(Decrease) increase in deferred revenues | - | - | - | - | - | - | - | - | -59,755 |
---|
(Decrease) increase in accounts payable and accrued liabilities | 132,114 | 30,425 | 13,164 | 1 | -11,636 | -11,698 | 26,713 | 557,943 | 391,655 |
---|
Net cash provided by operating activities | -224,869 | -256,805 | -2,010,636 | 1,296 | -15,129 | 302,716 | 1 | 2 | 3 |
---|
(Decrease) increase in accounts payable - related parties | - | - | - | - | - | - | - | - | -17,590 |
---|
Cash paid for purchase of fixed assets | - | -1,973 | - | - | - | - | - | - | - |
---|
Cash received from Investment in Global Technology Group Pty Ltd- related party | - | - | - | - | - | - | - | 192 | - |
---|
Cash paid for purchase of intangible assets | - | - | - | - | - | - | - | - | 83,938 |
---|
Cash paid for purchase of RKings | - | - | - | - | - | - | - | - | 4 |
---|
Net cash used in investing activities | -6,973 | -206,867 | - | - | - | - | - | 192 | -4,405,409 |
---|
Cash paid for purchase of GMGI Mexico | - | - | - | - | - | - | - | - | 2,411 |
---|
Proceeds from option exercise | - | - | - | - | - | - | - | 8,000 | 32,000 |
---|
Net cash provided by (used in) financing activities | 1,068,962 | 1,310,316 | 2,010,000 | 1,000 | 38,000 | 118,698 | -167,420 | 8 | 32,000 |
---|
Net increase (decrease) in cash and cash equivalents | - | - | - | - | - | - | - | - | -1,847,983 |
---|
Proceeds from sale of stock | 952,375 | 952,375 | - | - | - | - | - | 8 | - |
---|
Proceeds from option exercise | - | - | - | - | - | - | - | 8,000 | 32,000 |
---|
Tax paid | - | - | - | - | - | - | - | - | 549,697 |
---|
Accounts payable settled with accounts receivable - related party | - | - | - | - | - | - | - | 914,696 | 77,019 |
---|
Repayments on shareholder loans - related party | - | - | - | - | - | - | - | 1,000 | - |
---|
Repayments on notes payable | - | - | - | - | - | - | - | 40,000 | - |
---|
Repayments on settlement payable - related party | - | - | - | - | - | - | - | 290,000 | - |
---|
Net cash provided by (used in) financing activities | 1,068,962 | 1,310,316 | 2,010,000 | 1,000 | 38,000 | 118,698 | -167,420 | 8 | 32,000 |
---|
Effect of exchange rate changes on cash | - | - | - | - | - | - | - | - | -245,992 |
---|
Net increase (decrease) in cash and cash equivalents | - | - | - | - | - | - | - | - | -1,847,983 |
---|
Interest paid | - | - | - | - | - | - | - | 43,918 | - |
---|
Tax paid | - | - | - | - | - | - | - | - | 549,697 |
---|
Settlement of derivative liability | - | - | - | - | - | - | 5,311 | - | - |
---|
Accounts payable settled with accounts receivable - related party | - | - | - | - | - | - | - | 914,696 | 77,019 |
---|
Cashless exercise of options | - | - | - | - | - | - | - | 16 | 1 |
---|
Intangible asset write down | - | - | - | - | - | - | - | - | 58,000 |
---|
Cash paid for purchase of intangible assets | - | - | - | - | - | - | - | - | 83,938 |
---|
Cash paid for leasehold improvement | - | - | - | - | - | - | - | - | 37,668 |
---|
Cash paid for gaming permit | - | - | - | - | - | - | - | - | 219,934 |
---|
Cash paid for purchase of fixed assets | - | - | - | - | - | - | - | - | 36,755 |
---|
Net cash used in investing activities | -6,973 | -206,867 | - | - | - | - | - | 192 | -4,405,409 |
---|
Proceeds from option exercise | - | - | - | - | - | - | - | 8,000 | 32,000 |
---|
Net cash provided by (used in) financing activities | 1,068,962 | 1,310,316 | 2,010,000 | 1,000 | 38,000 | 118,698 | -167,420 | 8 | 32,000 |
---|
Net increase (decrease) in cash and cash equivalents | - | - | - | - | - | - | - | - | -1,847,983 |
---|
Proceeds from sale of stock | 952,375 | 952,375 | - | - | - | - | - | 8 | - |
---|
Proceeds from option exercise | - | - | - | - | - | - | - | 8,000 | 32,000 |
---|
Tax paid | - | - | - | - | - | - | - | - | 549,697 |
---|
Accounts payable settled with accounts receivable - related party | - | - | - | - | - | - | - | 914,696 | 77,019 |
---|
Repayments on shareholder loans - related party | - | - | - | - | - | - | - | 1,000 | - |
---|
Repayments on notes payable | - | - | - | - | - | - | - | 40,000 | - |
---|
Repayments on settlement payable - related party | - | - | - | - | - | - | - | 290,000 | - |
---|
Net cash provided by (used in) financing activities | 1,068,962 | 1,310,316 | 2,010,000 | 1,000 | 38,000 | 118,698 | -167,420 | 8 | 32,000 |
---|
Effect of exchange rate changes on cash | - | - | - | - | - | - | - | - | -245,992 |
---|
Net increase (decrease) in cash and cash equivalents | - | - | - | - | - | - | - | - | -1,847,983 |
---|
Interest paid | - | - | - | - | - | - | - | 43,918 | - |
---|
Tax paid | - | - | - | - | - | - | - | - | 549,697 |
---|
Settlement of derivative liability | - | - | - | - | - | - | 5,311 | - | - |
---|
Accounts payable settled with accounts receivable - related party | - | - | - | - | - | - | - | 914,696 | 77,019 |
---|
Cashless exercise of options | - | - | - | - | - | - | - | 16 | 1 |
---|
Intangible asset write down | - | - | - | - | - | - | - | - | 58,000 |
---|
(Decrease) in customer deposit | - | - | - | - | - | - | - | - | 46,335 |
---|
(Decrease) increase in operating lease liabilities | - | - | - | - | - | - | - | - | -93,530 |
---|
Net cash provided by operating activities | -224,869 | -256,805 | -2,010,636 | 1,296 | -15,129 | 302,716 | 1 | 2 | 3 |
---|
Cash paid for purchase of fixed assets | - | -1,973 | - | - | - | - | - | - | - |
---|
Cash received from Investment in Global Technology Group Pty Ltd- related party | - | - | - | - | - | - | - | 192 | - |
---|
Cash paid for purchase of intangible assets | - | - | - | - | - | - | - | - | 83,938 |
---|
Cash paid for purchase of RKings | - | - | - | - | - | - | - | - | 4 |
---|
Net cash used in investing activities | -6,973 | -206,867 | - | - | - | - | - | 192 | -4,405,409 |
---|
Cash paid for purchase of GMGI Mexico | - | - | - | - | - | - | - | - | 2,411 |
---|
Proceeds from option exercise | - | - | - | - | - | - | - | 8,000 | 32,000 |
---|
Net cash provided by (used in) financing activities | 1,068,962 | 1,310,316 | 2,010,000 | 1,000 | 38,000 | 118,698 | -167,420 | 8 | 32,000 |
---|
Net increase (decrease) in cash and cash equivalents | - | - | - | - | - | - | - | - | -1,847,983 |
---|
Proceeds from sale of stock | 952,375 | 952,375 | - | - | - | - | - | 8 | - |
---|
Proceeds from option exercise | - | - | - | - | - | - | - | 8,000 | 32,000 |
---|
Tax paid | - | - | - | - | - | - | - | - | 549,697 |
---|
Accounts payable settled with accounts receivable - related party | - | - | - | - | - | - | - | 914,696 | 77,019 |
---|
Repayments on shareholder loans - related party | - | - | - | - | - | - | - | 1,000 | - |
---|
Repayments on notes payable | - | - | - | - | - | - | - | 40,000 | - |
---|
Repayments on settlement payable - related party | - | - | - | - | - | - | - | 290,000 | - |
---|
Net cash provided by (used in) financing activities | 1,068,962 | 1,310,316 | 2,010,000 | 1,000 | 38,000 | 118,698 | -167,420 | 8 | 32,000 |
---|
Effect of exchange rate changes on cash | - | - | - | - | - | - | - | - | -245,992 |
---|
Net increase (decrease) in cash and cash equivalents | - | - | - | - | - | - | - | - | -1,847,983 |
---|
Interest paid | - | - | - | - | - | - | - | 43,918 | - |
---|
Tax paid | - | - | - | - | - | - | - | - | 549,697 |
---|
Settlement of derivative liability | - | - | - | - | - | - | 5,311 | - | - |
---|
Accounts payable settled with accounts receivable - related party | - | - | - | - | - | - | - | 914,696 | 77,019 |
---|
Cashless exercise of options | - | - | - | - | - | - | - | 16 | 1 |
---|
Intangible asset write down | - | - | - | - | - | - | - | - | 58,000 |
---|
Cash paid for purchase of intangible assets | - | - | - | - | - | - | - | - | 83,938 |
---|
Cash paid for leasehold improvement | - | - | - | - | - | - | - | - | 37,668 |
---|
Cash paid for gaming permit | - | - | - | - | - | - | - | - | 219,934 |
---|
Cash paid for purchase of fixed assets | - | - | - | - | - | - | - | - | 36,755 |
---|
Net cash used in investing activities | -6,973 | -206,867 | - | - | - | - | - | 192 | -4,405,409 |
---|
Proceeds from option exercise | - | - | - | - | - | - | - | 8,000 | 32,000 |
---|
Net cash provided by (used in) financing activities | 1,068,962 | 1,310,316 | 2,010,000 | 1,000 | 38,000 | 118,698 | -167,420 | 8 | 32,000 |
---|
Net increase (decrease) in cash and cash equivalents | - | - | - | - | - | - | - | - | -1,847,983 |
---|
Proceeds from sale of stock | 952,375 | 952,375 | - | - | - | - | - | 8 | - |
---|
Proceeds from option exercise | - | - | - | - | - | - | - | 8,000 | 32,000 |
---|
Tax paid | - | - | - | - | - | - | - | - | 549,697 |
---|
Accounts payable settled with accounts receivable - related party | - | - | - | - | - | - | - | 914,696 | 77,019 |
---|
Repayments on shareholder loans - related party | - | - | - | - | - | - | - | 1,000 | - |
---|
Repayments on notes payable | - | - | - | - | - | - | - | 40,000 | - |
---|
Repayments on settlement payable - related party | - | - | - | - | - | - | - | 290,000 | - |
---|
Net cash provided by (used in) financing activities | 1,068,962 | 1,310,316 | 2,010,000 | 1,000 | 38,000 | 118,698 | -167,420 | 8 | 32,000 |
---|
Effect of exchange rate changes on cash | - | - | - | - | - | - | - | - | -245,992 |
---|
Net increase (decrease) in cash and cash equivalents | - | - | - | - | - | - | - | - | -1,847,983 |
---|
Interest paid | - | - | - | - | - | - | - | 43,918 | - |
---|
Tax paid | - | - | - | - | - | - | - | - | 549,697 |
---|
Settlement of derivative liability | - | - | - | - | - | - | 5,311 | - | - |
---|
Accounts payable settled with accounts receivable - related party | - | - | - | - | - | - | - | 914,696 | 77,019 |
---|
Cashless exercise of options | - | - | - | - | - | - | - | 16 | 1 |
---|
Intangible asset write down | - | - | - | - | - | - | - | - | 58,000 |
---|