XML 17 R5.htm IDEA: XBRL DOCUMENT v3.3.1.900
Statements of Cash Flows (Unaudited) - USD ($)
6 Months Ended
Dec. 31, 2015
Dec. 31, 2014
CASH FLOWS FROM OPERATING ACTIVITIES    
Net loss $ (306,517) $ (287,429)
Adjustments to reconcile net loss to net cash used by operating activities:    
Depreciation and amortization expense 81,028 90,627
Change in allowance for bad debt expense (recovery) (289) (8,066)
Stock paid for services 0 5,147
Stock based compensation related to consultant, employee and director options 41,795 13,571
Changes in operating assets and liabilities:    
Accounts receivable 7,764 (110,633)
Inventory and inventory reserve 5,899 53,115
Prepaid and other current assets (68,268) (29,015)
Accounts payable and accrued expenses (7,656) 430
Net Cash Used by Operating Activities (246,244) (272,253)
CASH FLOWS FROM INVESTING ACTIVITIES    
Purchase of property and equipment 0 (31,721)
Net Cash Used by Investing Activities 0 (31,721)
CASH FLOWS FROM FINANCING ACTIVITIES    
Payments on lease liability (2,018) 0
Payments on notes payable (1,167) (1,460)
Preferred stock issuance costs 0 (188)
Preferred stock dividends (50,000) (50,000)
Net Cash (Used) by Financing Activities (53,185) (51,648)
NET DECREASE IN CASH (299,429) (355,622)
CASH AT BEGINNING OF PERIOD 455,717 728,585
CASH AT END OF PERIOD 156,288 372,963
SUPPLEMENTAL SCHEDULE OF CASH FLOW ACTIVITIES    
Interest paid 1,534 0
Income taxes paid 0 0
NON-CASH INVESTING AND FINANCING ACTIVITIES    
Capitalized lease 19,337 0
Reclassification of accounts receivable – related party to accounts receivable 6,312 0
Equipment purchase accrued for, not paid in cash $ 7,641 $ 0