XML 71 R5.htm IDEA: XBRL DOCUMENT v3.3.0.814
Consolidated Statements of Cash Flows - USD ($)
3 Months Ended
Sep. 30, 2015
Sep. 30, 2014
OPERATING ACTIVITIES:    
Net loss $ (222,235) $ (84,324)
Adjustments to reconcile net loss to net cash provided by (used in) operating activities:    
Depreciation and amortization 58,419 55,131
Stock-based compensation expense 9,926 11,039
Provision for bad debt (2,665) 4,120
Deferred rent payable (2,773) 55,640
Change in operating assets and liabilities:    
Accounts receivable (6,578) (122,563)
Inventories (175,145) 77,711
Prepaid expenses and other assets 13,256 (3,206)
Accounts payable 304,381 60,779
Accrued compensation 115,333 97,044
Accrued expenses and interest (44,063) (46,640)
Net cash provided by (used in) operating activities 47,856 104,731
INVESTING ACTIVITIES:    
Investment in equipment and leasehold improvements (32,113) (1,438)
Net cash used in investing activities (32,113) $ (1,438)
FINANCING ACTIVITIES:    
Repayment of term note - shareholder (23,547)
Proceeds from unsecured note payable 200,000
Net cash provided by line of credit 18,227 $ 81,649
Net repayment of credit card advance (122,489) (122,122)
Repayment of unsecured line of credit (3,397) $ (1,022)
Payments on equipment notes (11,819)
Repayment of short-term unsecured notes payable (97,244) $ (16,484)
Principle payments on capital leases (15,333) (8,099)
Net cash (used in) provided by financing activities (55,602) (66,058)
Net (decrease) increase in cash and cash equivalents (39,859) 37,235
Cash and cash equivalents at beginning of period 492,448 592,501
CASH AND CASH EQUIVALENTS AT END OF PERIOD 452,589 $ 629,736
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION:    
Noncash items: Purchases of equipment with equipment notes 162,468
Cash paid during the year for: Interest $ 100,607 $ 105,623
Cash paid during the year for: Income taxes