XML 16 R5.htm IDEA: XBRL DOCUMENT v3.24.3
Consolidated Statements of Cash Flows - USD ($)
12 Months Ended
Jun. 30, 2024
Jun. 30, 2023
Cash flows from operating activities:    
Net (loss) income $ (709,430) $ (585,211)
Adjustments to reconcile net (loss) income to net cash used in operating activities    
Stock based compensation 280,665 360,105
Stock issued for services 26,102 102,782
Depreciation/amortization expense 622,358 724,445
Changes in assets and liabilities:    
Accounts receivable 51,996 (106,391)
Prepaid expenses and other 7,069 (6,159)
Accounts payable and accrued liabilities (179,471) (52,096)
Accrued liabilities (231,536) (12,215)
Deferred revenue 1,111 (2,668)
Net cash from (used) in operating activities (131,136) 422,592
Cash flows from financing activities:    
Net borrowings from notes payable to related parties 30,000 (217,183)
Repayments on notes payable (71,000)  
Repayments on note payable to bank under EIDL loan (29,244) (21,933)
Repayments on convertible notes payable (79,000) (105,000)
Net cash (used) provided by financing activities (149,244) (344,116)
Net change in cash and cash equivalents (280,380) 78,476
Cash and cash equivalents, beginning of period 445,712 367,246
Cash and cash equivalents, end of period 165,332 445,712
SUPPLEMENTAL CASH FLOW INFORMATION:    
Cash paid for interest 0 0
Cash paid for taxes $ 0 $ 0