XML 41 R5.htm IDEA: XBRL DOCUMENT v2.4.1.9
Consolidated Statements of Cash Flows (USD $)
9 Months Ended
Mar. 31, 2015
Mar. 31, 2014
Cash flows from operating activities:    
Net loss $ (300,632)us-gaap_NetIncomeLoss $ (225,441)us-gaap_NetIncomeLoss
Adjustments to reconcile net income (loss) to net cash provided by operating activities:    
Depreciation and amortization of property and equipment 325,015us-gaap_DepreciationAndAmortization 323,172us-gaap_DepreciationAndAmortization
Amortization of intangible 176,979us-gaap_OtherAmortizationOfDeferredCharges 109,526us-gaap_OtherAmortizationOfDeferredCharges
Stock-based compensation expense 50,176us-gaap_ShareBasedCompensation 53,269us-gaap_ShareBasedCompensation
Change in deferred income tax assets (1,121,732)us-gaap_DeferredIncomeTaxExpenseBenefit (124,330)us-gaap_DeferredIncomeTaxExpenseBenefit
Change in provision for doubtful accounts receivable 67,543us-gaap_ProvisionForDoubtfulAccounts 72,000us-gaap_ProvisionForDoubtfulAccounts
Change in provision for inventory obsolescence 62,209us-gaap_InventoryWriteDown 90,000us-gaap_InventoryWriteDown
Deferred gain on UT building (100,298)fil_DeferredGainOnUtBuilding  
Change in operating assets and liabilities:    
Change in Receivables, net 252,058us-gaap_IncreaseDecreaseInAccountsReceivable 281,344us-gaap_IncreaseDecreaseInAccountsReceivable
Change in Inventories, net (50,478)us-gaap_IncreaseDecreaseInInventories 80,287us-gaap_IncreaseDecreaseInInventories
Change in Prepaid expenses and other assets (765,337)us-gaap_IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets (197,922)us-gaap_IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
Change in Other assets (326,584)us-gaap_IncreaseDecreaseInOtherOperatingAssets  
Change in Prepaid income taxes   20,248us-gaap_IncreaseDecreaseInPrepaidTaxes
Change in Income tax payable 539,800us-gaap_IncreaseDecreaseInAccruedIncomeTaxesPayable  
Change in Accounts payable and accrued expenses (43,006)us-gaap_IncreaseDecreaseInAccountsPayableAndAccruedLiabilities (469,678)us-gaap_IncreaseDecreaseInAccountsPayableAndAccruedLiabilities
Net cash provided by (used in)operating activities (1,234,287)us-gaap_NetCashProvidedByUsedInOperatingActivities 12,475us-gaap_NetCashProvidedByUsedInOperatingActivities
Cash flows from investing activities:    
Purchase of property and equipment (49,143)us-gaap_PaymentsToAcquirePropertyPlantAndEquipment (115,653)us-gaap_PaymentsToAcquirePropertyPlantAndEquipment
Proceeds from sale of property and equipment 3,800,000us-gaap_ProceedsFromSaleOfPropertyPlantAndEquipment  
Net cash provided by (used in) investing activities 3,750,857us-gaap_NetCashProvidedByUsedInInvestingActivities (115,653)us-gaap_NetCashProvidedByUsedInInvestingActivities
Cash flows from financing activities:    
Principal payments on long-term debt (745,860)us-gaap_RepaymentsOfNotesPayable (242,881)us-gaap_RepaymentsOfNotesPayable
Principal payments on long-term capital lease (119,944)us-gaap_RepaymentsOfLongTermCapitalLeaseObligations  
Net change in line of credit (1,642,132)us-gaap_ProceedsFromRepaymentsOfLinesOfCredit 176,403us-gaap_ProceedsFromRepaymentsOfLinesOfCredit
Net cash used in financing activities (2,507,936)us-gaap_NetCashProvidedByUsedInFinancingActivities (66,478)us-gaap_NetCashProvidedByUsedInFinancingActivities
Net change in cash and cash equivalents 8,634us-gaap_CashAndCashEquivalentsPeriodIncreaseDecrease (169,656)us-gaap_CashAndCashEquivalentsPeriodIncreaseDecrease
Cash and cash equivalents at beginning of the year 332,800us-gaap_CashAndCashEquivalentsAtCarryingValue 302,050us-gaap_CashAndCashEquivalentsAtCarryingValue
Cash and cash equivalents at end of the year 341,434us-gaap_CashAndCashEquivalentsAtCarryingValue 132,394us-gaap_CashAndCashEquivalentsAtCarryingValue
Supplemental disclosure of cash flow information:    
Cash paid for interest 215,334us-gaap_InterestPaid 174,569us-gaap_InterestPaid
Cash paid for income taxes 356,151us-gaap_IncomeTaxesPaid  
Supplemental disclosure of non-cash investing and financing activities:    
Capital lease $ 3,800,000us-gaap_RepaymentsOfDebtAndCapitalLeaseObligations