XML 29 R4.htm IDEA: XBRL DOCUMENT v2.4.1.9
Condensed Consolidated Statements of Operations - Unaudited (USD $)
3 Months Ended 9 Months Ended
Mar. 31, 2015
Mar. 31, 2014
Mar. 31, 2015
Mar. 31, 2014
Revenues:        
Vending machine sales, net $ 1,570,771us-gaap_SalesRevenueGoodsNet $ 928,821us-gaap_SalesRevenueGoodsNet $ 4,193,711us-gaap_SalesRevenueGoodsNet $ 3,647,486us-gaap_SalesRevenueGoodsNet
Franchise fees 149,023us-gaap_FranchiseRevenue 76,000us-gaap_FranchiseRevenue 372,966us-gaap_FranchiseRevenue 207,500us-gaap_FranchiseRevenue
Company owned machines 58,839vend_CompanyOwnedRevenue 77,332vend_CompanyOwnedRevenue 128,943vend_CompanyOwnedRevenue 183,635vend_CompanyOwnedRevenue
Agency sales (net) 24,033vend_AgencySales 34,820vend_AgencySales 53,851vend_AgencySales 71,444vend_AgencySales
Other 114,445us-gaap_OtherSalesRevenueNet 55,908us-gaap_OtherSalesRevenueNet 190,601us-gaap_OtherSalesRevenueNet 92,800us-gaap_OtherSalesRevenueNet
Revenues, total 1,917,111us-gaap_SalesRevenueServicesNet 1,172,881us-gaap_SalesRevenueServicesNet 4,940,072us-gaap_SalesRevenueServicesNet 4,202,865us-gaap_SalesRevenueServicesNet
Cost of revenues 895,047us-gaap_CostOfRevenue 570,942us-gaap_CostOfRevenue 2,274,866us-gaap_CostOfRevenue 2,024,302us-gaap_CostOfRevenue
Gross margin 1,022,064us-gaap_GrossProfit 601,939us-gaap_GrossProfit 2,665,206us-gaap_GrossProfit 2,178,563us-gaap_GrossProfit
Operating expenses:        
Selling, general and administrative 1,275,098us-gaap_SellingGeneralAndAdministrativeExpense 1,277,698us-gaap_SellingGeneralAndAdministrativeExpense 3,930,412us-gaap_SellingGeneralAndAdministrativeExpense 3,562,147us-gaap_SellingGeneralAndAdministrativeExpense
Loss from operations (253,034)us-gaap_OperatingIncomeLoss (675,759)us-gaap_OperatingIncomeLoss (1,265,206)us-gaap_OperatingIncomeLoss (1,383,584)us-gaap_OperatingIncomeLoss
Other income (expense):        
Interest income (expense) (28,074)us-gaap_InterestExpense (5,436)us-gaap_InterestExpense (59,361)us-gaap_InterestExpense (7,420)us-gaap_InterestExpense
Accretion of discount on notes payable (15,750)us-gaap_AccretionOfDiscount   (15,750)us-gaap_AccretionOfDiscount (27,692)us-gaap_AccretionOfDiscount
Loss before provision for income taxes (296,858)us-gaap_IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest (681,195)us-gaap_IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest (1,340,317)us-gaap_IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest (1,418,696)us-gaap_IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
Provision for income taxes          8,366us-gaap_IncomeTaxExpenseBenefit
Net loss $ (296,858)us-gaap_NetIncomeLoss $ (681,195)us-gaap_NetIncomeLoss $ (1,340,317)us-gaap_NetIncomeLoss $ (1,427,062)us-gaap_NetIncomeLoss
Net loss per share - basic and diluted $ (0.01)us-gaap_EarningsPerShareBasicAndDiluted $ (0.03)us-gaap_EarningsPerShareBasicAndDiluted $ (0.05)us-gaap_EarningsPerShareBasicAndDiluted $ (0.06)us-gaap_EarningsPerShareBasicAndDiluted
Weighted average shares used in computing net loss per share - basic 26,691,019us-gaap_WeightedAverageNumberOfSharesOutstandingBasic 23,609,749us-gaap_WeightedAverageNumberOfSharesOutstandingBasic 26,636,588us-gaap_WeightedAverageNumberOfSharesOutstandingBasic 22,288,739us-gaap_WeightedAverageNumberOfSharesOutstandingBasic