XML 40 R5.htm IDEA: XBRL DOCUMENT v2.4.1.9
Condensed Consolidated Statements of Cash Flows - Unaudited (USD $)
9 Months Ended
Mar. 31, 2015
Mar. 31, 2014
Cash flows from operating activities:    
Net loss $ (1,340,317)us-gaap_NetIncomeLoss $ (1,427,062)us-gaap_NetIncomeLoss
Adjustments to reconcile net loss to net cash flows used in operating activities:    
Depreciation and amortization 61,849us-gaap_DepreciationDepletionAndAmortization 42,186us-gaap_DepreciationDepletionAndAmortization
Interest accretion on notes payable 15,750us-gaap_AccretionOfDiscount 27,692us-gaap_AccretionOfDiscount
Stock-based compensation 218,317us-gaap_ShareBasedCompensation 282,449us-gaap_ShareBasedCompensation
Loss on sales of property and equipment 6,714us-gaap_GainLossOnSaleOfPropertyPlantEquipment 10,044us-gaap_GainLossOnSaleOfPropertyPlantEquipment
Deferred rent (13,487)vend_DeferredRent (9,075)vend_DeferredRent
Bad debt expense 17,000us-gaap_ProvisionForDoubtfulAccounts  
Changes in operating assets and liabilities:    
Cash in escrow (253,500)vend_IncreaseDecreaseInCashInEscrow  
Accounts receivable 219,019us-gaap_IncreaseDecreaseInAccountsReceivable (796,333)us-gaap_IncreaseDecreaseInAccountsReceivable
Deferred costs (216,316)us-gaap_IncreaseDecreaseInDeferredCharges 343,268us-gaap_IncreaseDecreaseInDeferredCharges
Inventories (153,356)us-gaap_IncreaseDecreaseInInventories (106,920)us-gaap_IncreaseDecreaseInInventories
Prepaid expenses and other assets (29,137)us-gaap_IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets (1,214)us-gaap_IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
Deposits 10,000us-gaap_IncreaseDecreaseInDepositOtherAssets (16,137)us-gaap_IncreaseDecreaseInDepositOtherAssets
Accounts payable and accrued liabilities 118,202us-gaap_IncreaseDecreaseInAccountsPayableAndAccruedLiabilities 288,630us-gaap_IncreaseDecreaseInAccountsPayableAndAccruedLiabilities
Customer advances and deferred revenues 179,894us-gaap_IncreaseDecreaseInDeferredRevenueAndCustomerAdvancesAndDeposits 483,634us-gaap_IncreaseDecreaseInDeferredRevenueAndCustomerAdvancesAndDeposits
Provision for franchisee rescissions and refunds 89,513vend_IncreaseDecreaseProvisionInFranchiseeRescissionsAndRefunds (333,951)vend_IncreaseDecreaseProvisionInFranchiseeRescissionsAndRefunds
Accrued personnel expenses 57,450us-gaap_IncreaseDecreaseInAccruedSalaries 2,790us-gaap_IncreaseDecreaseInAccruedSalaries
Cash flows used in operating activities (1,012,405)us-gaap_NetCashProvidedByUsedInOperatingActivitiesContinuingOperations (1,209,999)us-gaap_NetCashProvidedByUsedInOperatingActivitiesContinuingOperations
Cash flows from investing activities:    
Purchases of property and equipment (113,061)us-gaap_PaymentsToAcquirePropertyPlantAndEquipment (146,380)us-gaap_PaymentsToAcquirePropertyPlantAndEquipment
Proceeds from sales of property and equipment 438us-gaap_ProceedsFromSaleOfPropertyPlantAndEquipment 20,250us-gaap_ProceedsFromSaleOfPropertyPlantAndEquipment
Cash flows used in investing activities (112,623)us-gaap_NetCashProvidedByUsedInInvestingActivitiesContinuingOperations (126,130)us-gaap_NetCashProvidedByUsedInInvestingActivitiesContinuingOperations
Cash flows from financing activities:    
Proceeds from issuance of notes payable and warrants 596,500us-gaap_ProceedsFromNotesPayable 692,000us-gaap_ProceedsFromNotesPayable
Repayments of amounts due to related party   (42,000)us-gaap_RepaymentsOfRelatedPartyDebt
Proceeds from issuance of note payable to related party 100,000us-gaap_ProceedsFromRelatedPartyDebt  
Repayment of notes payable   (34,212)us-gaap_RepaymentsOfNotesPayable
Proceeds from issuance of common stock, net of costs   996,034us-gaap_ProceedsFromIssuanceOfCommonStock
Cash flows provided by financing activities 696,500us-gaap_NetCashProvidedByUsedInFinancingActivitiesContinuingOperations 1,611,822us-gaap_NetCashProvidedByUsedInFinancingActivitiesContinuingOperations
Change in cash (428,528)us-gaap_CashAndCashEquivalentsPeriodIncreaseDecrease 275,693us-gaap_CashAndCashEquivalentsPeriodIncreaseDecrease
Cash, beginning of period 607,288us-gaap_Cash 252,845us-gaap_Cash
Cash, end of period 178,760us-gaap_Cash 528,538us-gaap_Cash
Cash paid for:    
Interest expense 30,666us-gaap_InterestPaidNet 902us-gaap_InterestPaidNet
Income taxes   11,790us-gaap_IncomeTaxesPaidNet
Supplemental disclosure of non-cash investing and financing activities:    
Conversion of notes payable into common stock   $ 402,083us-gaap_DebtConversionOriginalDebtAmount1