XML 32 R6.htm IDEA: XBRL DOCUMENT v2.4.0.8
Consolidated Statement of Cash Flows (USD $)
12 Months Ended
Jun. 30, 2013
Jun. 30, 2012
Operating activities:    
Net loss $ (988,126) $ (1,928,128)
Adjustments to reconcile net loss to net cash used in operating activities:    
Depreciation and amortization 142,935 50,540
Beneficial conversion feature on convertible notes payable 0 108,987
Amortization of convertible loan discoount 54,548 0
Fair value of common stock issued for services 113,930 135,459
Fair value of warrants issued to former officer 96,974 0
Fair value of warrants issued for shares of common stock 201,920 0
Fair value of options issued for services 113,233 221,511
Fair value of options issued to Directors, Employees and Consultants 234,865 0
Gain on change in fair value and extinguishment of derivatives liabilities, net (21,420) (19,007)
Allowance for inventory obsolescence 88,875 0
Patent write-down 0 21,758
Effect of changes in:    
Inventory (55,553) (48,581)
Prepaid expenses and other current assets (3,125) (20,516)
Accounts payable and accrued expenses (65,644) 129,242
Accrued payroll and payroll taxes 23,417 843,490
Related party payables, net (34,608) 43,858
Advances from distributor 1,090,663 125,000
Advances from customers (136,533) 100,000
Deferred revenue (147,444) 130,494
Net cash provided by (used in) operating activities 708,907 (105,893)
Investing activities:    
Purchase of property and equipment (90,058) (22,552)
Payments for patents (30,487) (31,022)
Net cash used in investing activities (120,545) (53,574)
Financing activities:    
Proceeds from (payments on) bank loan borrowings (349,276) (136,834)
Proceeds from convertible notes payable 153,000 85,000
Payments on convertible notes payable (86,550) 0
Proceeds from sales of common stock 0 35,000
Proceeds from related party short-term loans 0 84,250
Payment of related party short-term loans (100,000) 0
Proceeds from short-term loans 0 214,521
Payments of short-term loans (75,349) 0
Purchase of common stock (25,460) 0
Net cash (used in) provided by financing activities (483,635) 281,937
Net increase in cash 104,727 122,470
Cash, beginning of period 137,249 14,779
Cash, end of period 301,006 137,249
Supplemental disclosures of cash flow information:    
Cash paid for interest 47,359 69,280
Cash paid for income taxes 0 1,600
Supplemental disclosure of non-cash investing and financing activities:    
Fair value of warrants issued in connection with convertible note 90,106 0
Conversion of accounts payable and accrued expenses to short-term loan 20,349 0
Fair value of derivative liability recorded upon issuance of convertible note 15,149 0
Conversion of convertible notes payable and accrued interest to common stock $ 25,460 $ 152,127