XML 46 R5.htm IDEA: XBRL DOCUMENT v2.4.0.8
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (USD $)
6 Months Ended
Jan. 31, 2014
Jan. 31, 2013
Cash flows from operating activities:    
Net income $ 6,560 $ 300,943
Net income items not affecting cash:    
Depreciation and amortization 11,187 3,120
Stock-based compensation 4,181 4,700
Issuance of stock to board member for advisory services 47,000 20,000
Issuance of stock to investment firm 50,000 0
Issuance of Preferred A stock to Officer 2,950 0
Increase in bad debt reserve 0 110
Increase (decrease) in reserve for inventory loss 101 (19,350)
Decrease / (Increase) in operating assets:    
Accounts receivable (20,494) 104,752
Inventory 4,638 62,417
Prepaid expense 62,709 7,697
Increase / (Decrease) in operating liabilities:    
Accounts payable - trade 62,276 32,118
Accrued payable - other (14,593) (14,081)
Unearned revenue (380,000) (27,007)
Net cash provided by (used in) operating activities (163,485) 475,419
Cash flows from investing activities:    
Capital expenditures (106,514) (966)
Net cash used in investing activities (106,514) (966)
Cash flows from financing activities:    
Proceeds from notes payable 82,165 0
Payments on notes payable (1,048) (30,000)
Net cash provided by (used in) financing activities 81,117 (30,000)
Net increase (decrease) in cash and cash equivalents (188,882) 444,453
Cash and cash equivalents, beginning of period 596,871 249,327
Cash and cash equivalents, end of period 407,989 693,780
Supplemental information:    
Income taxes paid 0 0
Interest paid $ 1,181 $ 0