XML 77 R5.htm IDEA: XBRL DOCUMENT v2.4.0.6
Consolidated Condensed Statements of Cash Flows (USD $)
6 Months Ended
Dec. 31, 2012
Dec. 31, 2011
OPERATING ACTIVITIES:    
Net income (loss) $ 110,184 $ (132,986)
Adjustments to reconcile net loss to net cash provided by (used in) operating activities:    
Depreciation and amortization 88,963 103,497
Amortization of debt discount 14,400 24,514
Stock based compensation expense 19,609 36,469
Loss on disposal of fixed asset 2,801   
Provision for bad debt 9,240 (389)
Deferred rent payable (25,669) (20,349)
Changes in operating assets and liabilities:    
Accounts receivable (123,873) (691,336)
Inventories (217,166) (26,769)
Prepaid expenses and other assets 9,220 (7,274)
Accounts payable 210,161 297,337
Accrued compensation (8,031) (936)
Accrued expenses and interest (14,324) 65,790
Cash provided by (used in) operating activities - continuing operations 75,515 (352,432)
Cash provided by operating activities - discontinued operations    28,613
Net cash provided by (used in) operating activities 75,515 (323,819)
INVESTING ACTIVITIES:    
Investment in equipment and leasehold improvements (196,483) (17,482)
Cash used in investing activities - continuing operations (196,483) (17,482)
Cash provided by investing activities - discontinued operations    813,173
Net cash provided by (used in) investing activities (196,483) 795,691
FINANCING ACTIVITIES:    
Net cash provided by (used in) line of credit (40,857) 293,348
Net proceeds (repayment) of credit card cash advance 282,277 (267,556)
Repayment of unsecured line of credit (12,869) (15,224)
Proceeds from issuance of debt 250,000 100,000
Repayment of short-term debt (203,613) (159,622)
Principal payments on equipment note payable and capital leases (18,720) (20,498)
Cash provided by (used in) financing activities - continuing operations 256,218 (69,552)
Cash provided by (used in) financing activities - discontinued operations      
Net cash provided by (used in) financing activities 256,218 (69,552)
Net increase in cash and cash equivalents 135,250 231,746
Cash and cash equivalents at beginning of period 494,420 514,048
CASH AND CASH EQUIVALENTS AT END OF PERIOD 629,670 745,794
Non cash item:    
Additions to capital leases 23,850   
Cash paid during the period for:    
Interest 196,114 120,936
Income taxes