XML 16 R5.htm IDEA: XBRL DOCUMENT v3.25.2
Consolidated Statements of Cash Flows - USD ($)
12 Months Ended
Jun. 30, 2025
Jun. 30, 2024
Cash flows from operating activities:    
Net (loss) income $ 260,672 $ (709,430)
Adjustments to reconcile net (loss) income to net cash used in operating activities    
Stock based compensation 47,534 280,665
Stock issued for services 0 26,102
Depreciation/amortization expense 459,343 622,358
Changes in assets and liabilities:    
Accounts receivable (34,258) 51,996
Prepaid expenses and other 7,068 7,069
Accounts payable and accrued liabilities (24,098) (179,471)
Accrued liabilities 123,611 (231,536)
Deferred revenue 15,616 1,111
Net cash from (used) in operating activities 855,488 (131,136)
Cash flows from financing activities:    
Net borrowings from notes payable to related parties (137,817) 30,000
Repayments on notes payable   (71,000)
Repayments on note payable to bank under EIDL loan (29,244) (29,244)
Repayments on convertible notes payable   (79,000)
Net cash (used) provided by financing activities (167,061) (149,244)
Net change in cash and cash equivalents 688,427 (280,380)
Cash and cash equivalents, beginning of period 165,332 445,712
Cash and cash equivalents, end of period 853,759 165,332
SUPPLEMENTAL CASH FLOW INFORMATION:    
Cash paid for interest 0 0
Cash paid for taxes $ 0 $ 0