XML 78 R5.htm IDEA: XBRL DOCUMENT v3.3.0.814
Condensed Consolidated Statements of Stockholders’ Equity (Deficit) - USD ($)
Series A Preferred [Member]
Series B Preferred [Member]
Series B-1 Preferred [Member]
Common Stock
Additional Paid-In Capital
Accumulated Deficit
Total
Beginning Balance, Amount at Jun. 30, 2012 $ 6,857 $ 4,119   $ 120,874 $ 37,763,196 $ (32,584,925) $ 5,310,121
Beginning Balance, Shares at Jun. 30, 2012 685,671 411,927   12,087,431      
Conversion of Preferred stock, Amount $ (7,336)   $ 24,454 (17,118)
Conversion of Preferred stock, Shares (733,605)   2,445,371      
Redemption of Preferred stock, Amount $ (22)   (21,698) $ (21,720)
Redemption of Preferred stock, Shares (2,172)        
Stock issued for:              
Compensation, Amount   $ 2,770 783,573 786,343
Compensation, Shares   276,988      
Cash, Amount   $ 12,881 $ 4,306,780 $ 4,319,661
Cash, Shares   1,288,096      
Charitable Contribution, Amount            
Preferred Dividends-Declared   $ (911,580) $ (911,580)
Exercise of Options/Warrants, Amount   $ 306 $ (306)
Exercise of Options/Warrants, Shares   30,644      
Net Income (loss)   $ 257,487 $ 257,487
Ending Balance, Amount at Jun. 30, 2013 $ 4,119   $ 161,285 $ 43,314,986 $ (33,239,018) 10,241,372
Ending Balance, Shares at Jun. 30, 2013 411,927   16,128,530      
Stock issued for:              
Compensation, Amount     $ 3,124 1,089,574 1,092,698
Compensation, Shares   312,364      
Cash, Amount   $ 2,771 1,659,922 1,662,693
Cash, Shares   277,092      
Charitable Contribution, Amount   $ 150 $ 96,750 96,900
Charitable Contribution, Shares   15,000      
Preferred Dividends-Declared   $ (617,891) (617,891)
Exercise of Options/Warrants, Amount   $ 1,950 $ 631,504 633,454
Exercise of Options/Warrants, Shares   195,039      
Net Income (loss)   $ (2,490,145) (2,490,145)
Ending Balance, Amount at Jun. 30, 2014 $ 4,119   $ 169,280 $ 46,792,736 36,347,054 $ 10,619,081
Ending Balance, Shares at Jun. 30, 2014 411,927   16,928,025      
Series B Restructure, Amount   $ 2,142 2,139,838 $ (2,141,980)
Series B Restructure, Shares   214,198      
Series B Redemption, Amount   $ (7) (7,493) $ (7,500)
Series B Redemption, Shares   (750)      
Stock issued for:              
Compensation, Amount   $ 300 $ 3,664 2,156,229 2,160,193
Compensation, Shares   30,000 366,033      
Cash, Amount   $ 6,931 7,802,664 7,802,664
Charitable Contribution, Amount   $ 150 157,800 157,950
Charitable Contribution, Shares   15,000      
Preferred Dividends - PIK   $ 150 157,800 157,950
Acquisition, Amount   $ 8,734 $ 10,813,162 $ 10,821,896
Acquisition, Shares   873,438     10,821,897
Preferred Dividends-Declared           $ (568,821) $ (568,821)
Net Income (loss)     (3,849,773) (3,849,773)
Ending Balance, Amount at Jun. 30, 2015   $ 6,254 $ 742 $ 188,759 $ 70,296,496 $ (42,907,628) $ 27,584,623
Ending Balance, Shares at Jun. 30, 2015   625,375 74,200 18,875,586