Schedule of Changes in Stockholders’ Equity |
A summary of the changes in equity for the
three months ended September 30, 2018 is provided below:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stock |
|
|
|
|
|
Other |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Additional |
|
|
|
|
|
|
|
|
Sub- |
|
|
|
|
|
Compre- |
|
|
Non |
|
|
Total |
|
|
|
Common Stock |
|
|
Paid-in |
|
|
Treasury |
|
|
Accumulated |
|
|
scriptions |
|
|
Shares to |
|
|
hensive |
|
|
Controlling |
|
|
Stockholders’ |
|
|
|
Shares |
|
|
Amount |
|
|
Capital |
|
|
Shares |
|
|
Deficit |
|
|
Receivable |
|
|
be Issued |
|
|
Loss |
|
|
Interest |
|
|
Equity |
|
Balance at June 30, 2018 |
|
|
11,708,469
|
|
|
$
|
117,085
|
|
|
$
|
126,479,147
|
|
|
$
|
(1,205,024
|
)
|
|
$
|
(37,994,502
|
)
|
|
$
|
(221,000
|
)
|
|
$
|
-
|
|
|
$
|
(24,386,071
|
)
|
|
$
|
14,146,417
|
|
|
|
76,936,052
|
|
Adjustment in retained earnings on adoption of ASC 606 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(5,795,795 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(2,957,860 |
) |
|
|
(8,753,655 |
) |
Exercise of subsidiary common stock options |
|
|
- |
|
|
|
- |
|
|
|
(6,629 |
) |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
9,279 |
|
|
|
2,650 |
|
Common stock issued for: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Services |
|
|
73,891 |
|
|
|
739 |
|
|
|
445,801 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
446,540 |
|
Equity component shown as current liability at |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
June 30, 2018 |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
88,324 |
|
|
|
- |
|
|
|
- |
|
|
|
88,324 |
|
September 30, 2018 |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
(88,324 |
) |
|
|
- |
|
|
|
- |
|
|
|
(88,324 |
) |
Foreign currency translation adjustment |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
(263,203 |
) |
|
|
(200,873 |
) |
|
|
(464,076 |
) |
Net loss for the year |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
962,589 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
318,546 |
|
|
|
1,281,135 |
|
Balance at
September 30, 2018
|
|
|
11,782,360
|
|
|
$
|
117,824
|
|
|
$
|
126,918,319
|
|
|
$
|
(1,205,024
|
)
|
|
$
|
(42,827,708
|
)
|
|
$
|
(221,000
|
)
|
|
$
|
-
|
|
|
$
|
(24,649,274
|
)
|
|
$
|
11,315,509
|
|
|
$
|
69,448,646
|
|
Statement of changes in equity as of September
30, 2017 is provided below:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stock |
|
|
|
|
|
Other |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Additional |
|
|
|
|
|
|
|
|
Sub- |
|
|
|
|
|
Compre- |
|
|
Non |
|
|
Total |
|
|
|
Common Stock |
|
|
Paid-in |
|
|
Treasury |
|
|
Accumulated |
|
|
scriptions |
|
|
Shares to |
|
|
hensive |
|
|
Controlling |
|
|
Stockholders’ |
|
|
|
Shares |
|
|
Amount |
|
|
Capital |
|
|
Shares |
|
|
Deficit |
|
|
Receivable |
|
|
be Issued |
|
|
Loss |
|
|
Interest |
|
|
Equity |
|
Balance at June 30, 2017 |
|
|
11,225,385 |
|
|
$ |
112,254 |
|
|
$ |
124,409,998 |
|
|
$ |
(454,310 |
) |
|
$ |
(42,301,390 |
) |
|
$ |
(297,511 |
) |
|
$ |
- |
|
|
$ |
(18,074,570 |
) |
|
$ |
14,799,082 |
|
|
|
78,193,553 |
|
Exercise of common stock options |
|
|
35,773 |
|
|
|
358 |
|
|
|
138,442 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
138,800 |
|
Common stock issued for: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Services |
|
|
71,971 |
|
|
|
719 |
|
|
|
438,589 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
439,308 |
|
Purchase of treasury shares |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
(500,663 |
) |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
(500,663 |
) |
Equity component shown as current liability at |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
June 30, 2017 |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
88,324 |
|
|
|
- |
|
|
|
- |
|
|
|
88,324 |
|
September 30, 2017 |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
(88,324 |
) |
|
|
- |
|
|
|
- |
|
|
|
(88,324 |
) |
Payment received for stock subscription |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
23,585 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
23,585 |
|
Foreign currency translation adjustment |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
(588,579 |
) |
|
|
(237,165 |
) |
|
|
(825,744 |
) |
Net loss for the year |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
(369,498 |
) |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
188,233 |
|
|
|
(181,265 |
) |
Balance at September 30, 2017 |
|
|
11,333,129 |
|
|
$ |
113,331 |
|
|
$ |
124,987,029 |
|
|
$ |
(954,973 |
) |
|
$ |
(42,670,888 |
) |
|
$ |
(273,926 |
) |
|
$ |
- |
|
|
$ |
(18,663,149 |
) |
|
$ |
14,750,150 |
|
|
$ |
77,287,574 |
|
|