87-0398434
|
|
(I.R.S. Employer Identification No.)
|
Accelerated filer ☐
|
|
Smaller reporting company ☑
|
Page Number
|
|
1
|
|
1
|
|
2
|
|
3
|
|
4
|
|
9
|
|
14
|
|
14
|
|
15
|
DYNATRONICS CORPORATION
|
||||||||
Condensed Consolidated Balance Sheets
|
||||||||
(Unaudited)
|
||||||||
Assets
|
September 30,
2015
|
June 30,
2015
|
||||||
|
||||||||
Current assets:
|
||||||||
Cash and cash equivalents
|
$
|
2,080,775
|
$
|
3,925,967
|
||||
Trade accounts receivable, less allowance for doubtful accounts of $423,076 as of September 30, 2015 and $417,444 as of June 30, 2015
|
3,172,939
|
3,346,770
|
||||||
Other receivables
|
8,533
|
6,748
|
||||||
Inventories, net
|
5,465,667
|
5,421,787
|
||||||
Prepaid expenses and other
|
358,928
|
273,629
|
||||||
Prepaid income taxes
|
334,508
|
338,108
|
||||||
Total current assets
|
11,421,350
|
13,313,009
|
||||||
Property and equipment, net
|
4,919,640
|
5,025,076
|
||||||
Intangible assets, net
|
183,133
|
190,803
|
||||||
Other assets
|
603,185
|
623,342
|
||||||
Total assets
|
$
|
17,127,308
|
$
|
19,152,230
|
||||
Liabilities and Stockholders' Equity
|
||||||||
Current liabilities:
|
||||||||
Current portion of long-term debt
|
$
|
123,588
|
$
|
121,884
|
||||
Current portion of capital lease
|
175,792
|
173,357
|
||||||
Current portion of deferred gain
|
150,448
|
150,448
|
||||||
Line of credit
|
717,819
|
1,909,919
|
||||||
Warranty reserve
|
153,650
|
153,185
|
||||||
Accounts payable
|
1,955,898
|
2,520,327
|
||||||
Accrued expenses
|
159,468
|
279,547
|
||||||
Accrued payroll and benefits expense
|
384,656
|
263,092
|
||||||
Total current liabilities
|
3,821,319
|
5,571,759
|
||||||
Long-term debt, net of current portion
|
619,514
|
651,118
|
||||||
Capital lease, net of current portion
|
3,419,978
|
3,464,850
|
||||||
Deferred gain, net of current portion
|
1,943,285
|
1,980,897
|
||||||
Deferred rent
|
52,957
|
41,150
|
||||||
Deferred income tax liabilities
|
130,478
|
136,128
|
||||||
Total liabilities
|
9,987,531
|
11,845,902
|
||||||
Commitments and contingencies
|
||||||||
Stockholders' equity:
|
||||||||
Preferred stock, no par value: Authorized 5,000,000 shares; 1,610,000 shares issued and outstanding at September 30, 2015 and June 30, 2015, respectively
|
3,087,554
|
3,087,554
|
||||||
Common stock, no par value: Authorized 50,000,000 shares; 2,643,583 shares and 2,642,389 shares issued and outstanding at September 30, 2015 and June 30, 2015, respectively
|
7,625,255
|
7,610,244
|
||||||
Accumulated deficit
|
(3,573,032
|
)
|
(3,391,470
|
)
|
||||
Total stockholders' equity
|
7,139,777
|
7,306,328
|
||||||
Total liabilities and stockholders' equity
|
$
|
17,127,308
|
$
|
19,152,230
|
DYNATRONICS CORPORATION
|
||||||||
Condensed Consolidated Statements of Operations
|
||||||||
(Unaudited)
|
||||||||
Three Months Ended
|
||||||||
September 30
|
||||||||
2015
|
2014
|
|||||||
Net sales
|
$
|
7,397,196
|
$
|
7,216,324
|
||||
Cost of sales
|
4,886,367
|
4,648,752
|
||||||
Gross profit
|
2,510,829
|
2,567,572
|
||||||
Selling, general, and administrative expenses
|
2,355,655
|
2,251,629
|
||||||
Research and development expenses
|
265,361
|
216,827
|
||||||
Operating income (loss)
|
(110,187
|
)
|
99,116
|
|||||
Other income (expense):
|
||||||||
Interest income
|
614
|
2,321
|
||||||
Interest expense
|
(80,243
|
)
|
(48,293
|
)
|
||||
Other income, net
|
2,604
|
3,342
|
||||||
Net other expense
|
(77,025
|
)
|
(42,630
|
)
|
||||
Income (loss) before income taxes
|
(187,212
|
)
|
56,486
|
|||||
Income tax (provision) benefit
|
5,650
|
(15,563
|
)
|
|||||
Net income (loss)
|
$
|
(181,562
|
)
|
$
|
40,923
|
|||
8% Convertible preferred stock dividend
|
(80,500
|
)
|
-
|
|||||
Net income (loss) attributable to common stockholders
|
(262,062
|
)
|
40,923
|
|||||
Basic and diluted net income (loss) per common share
|
$
|
(0.10
|
)
|
$
|
0.02
|
|||
Weighted-average common shares outstanding:
|
||||||||
Basic
|
2,643,297
|
2,520,389
|
||||||
Diluted
|
2,643,297
|
2,523,472
|
DYNATRONICS CORPORATION
|
||||||||
Condensed Consolidated Statements of Cash Flows
|
||||||||
(Unaudited)
|
||||||||
Three Months Ended
|
||||||||
September 30
|
||||||||
2015
|
2014
|
|||||||
Cash flows from operating activities:
|
||||||||
Net income (loss)
|
$
|
(181,562
|
)
|
$
|
40,923
|
|||
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities:
|
||||||||
Depreciation and amortization of property and equipment
|
55,103
|
89,836
|
||||||
Amortization of intangible assets
|
7,670
|
11,169
|
||||||
Amortization of other assets
|
12,843
|
12,843
|
||||||
Amortization of building lease
|
62,983
|
41,989
|
||||||
Stock-based compensation expense
|
15,011
|
17,454
|
||||||
Change in deferred income taxes
|
(5,650
|
)
|
(892,607
|
)
|
||||
Change in provision for doubtful accounts receivable
|
5,632
|
24,000
|
||||||
Change in provision for inventory obsolescence
|
(1,782
|
)
|
30,000
|
|||||
Deferred gain on sale/leaseback
|
(37,612
|
)
|
(25,074
|
)
|
||||
Change in operating assets and liabilities:
|
||||||||
Receivables, net
|
166,414
|
(20,117
|
)
|
|||||
Inventories, net
|
(42,098
|
)
|
106,273
|
|||||
Prepaid expenses and other assets
|
(85,299
|
)
|
(418,840
|
)
|
||||
Other assets
|
7,314
|
(333,121
|
)
|
|||||
Prepaid income taxes
|
3,600
|
907,570
|
||||||
Accounts payable and accrued expenses
|
(550,672
|
)
|
34,132
|
|||||
Net cash used in operating activities
|
(568,105
|
)
|
(373,570
|
)
|
||||
Cash flows from investing activities:
|
||||||||
Purchase of property and equipment
|
(12,650
|
)
|
(17,551
|
)
|
||||
Proceeds from sale of property and equipment
|
-
|
3,800,000
|
||||||
Net cash provided by (used in) investing activities
|
(12,650
|
)
|
3,782,449
|
|||||
Cash flows from financing activities:
|
||||||||
Principal payments on long-term debt
|
(29,900
|
)
|
(680,112
|
)
|
||||
Principal payments on long-term capital lease
|
(42,437
|
)
|
(34,600
|
)
|
||||
Net change in line of credit
|
(1,192,100
|
)
|
(2,349,138
|
)
|
||||
Net cash used in financing activities
|
(1,264,437
|
)
|
(3,063,850
|
)
|
||||
Net change in cash and cash equivalents
|
(1,845,192
|
)
|
345,029
|
|||||
Cash and cash equivalents at beginning of the period
|
3,925,967
|
332,800
|
||||||
Cash and cash equivalents at end of the period
|
$
|
2,080,775
|
$
|
677,829
|
||||
Supplemental disclosure of cash flow information:
|
||||||||
Cash paid for interest
|
$
|
98,274
|
$
|
57,069
|
||||
Cash paid for income taxes
|
-
|
-
|
||||||
Supplemental disclosure of non-cash investing and financing activity:
|
||||||||
Capital lease - building
|
$
|
-
|
$
|
3,800,000
|
||||
Preferred stock dividend payable in common stock
|
80,500
|
-
|
Three Months Ended
|
||||||||
September 30,
|
||||||||
2015
|
2014
|
|||||||
Basic weighted-average number of common shares outstanding during the period
|
2,643,297
|
2,520,389
|
||||||
Weighted-average number of dilutive common stock equivalents outstanding during the period
|
-
|
3,083
|
||||||
Diluted weighted-average number of common and common equivalent shares outstanding during the period
|
2,643,297
|
2,523,472
|
Number of
Options
|
Weighted-
Average
Exercise
Price
|
|||||||
Outstanding at beginning of period
|
91,152
|
$
|
5.07
|
|||||
Granted
|
-
|
-
|
||||||
Exercised
|
-
|
-
|
||||||
Cancelled
|
(1,200
|
)
|
5.15
|
|||||
Outstanding at end of period
|
89,952
|
5.31
|
||||||
Exercisable at end of period
|
87,188
|
5.39
|
September 30,
2015
|
June 30,
2015
|
|||||||
Raw materials
|
$
|
2,143,156
|
2,086,411
|
|||||
Finished goods
|
3,679,274
|
3,693,921
|
||||||
Inventory obsolescence reserve
|
(356,763
|
)
|
(358,545
|
)
|
||||
$
|
5,465,667
|
5,421,787
|
Exploring strategic business acquisitions using the capital infusion from the sale of preferred stock. We believe that this will leverage and complement our competitive strengths, increase market reach and allow us to potentially expand into broader medical markets.
|
|
·
|
Improving gross profit margins by, among other initiatives, increasing market share of manufactured capital products by promoting sales of our state-of-the-art Dynatron ThermoStim probe, SolarisPlus and 25 Series products.
|
Seeking to improve distribution of our products through recruitment of additional qualified sales representatives and dealers attracted by the many new products being offered and expanding the availability of proprietary combination therapy devices.
|
|
Increasing international sales by 1) leveraging the CE Mark approval in Europe and other countries through appropriate distributors for the approved products, 2) finalizing regulatory approvals in Mexico, Peru, as well as China and other countries in Southeast Asia, and 3) further developing relationships with existing distributors in countries such as Japan in order to increase sales in those countries where products are approved.
|
|
Continuing to seek ways of increasing business with regional and national accounts and the U.S. Government.
|
|
Strengthening pricing management and procurement methodologies.
|
|
·
|
Updating and improving our selling and marketing efforts including electronic commerce options, as well as developing better tools for our sales force to improve their efficiency.
|
$76,746 of higher labor and overhead expenses;
|
|
$32,282 of higher general expenses; and
|
|
·
|
$5,002 of lower selling expenses primarily associated with lower commission expense.
|
Exhibits
|
|
Articles of Incorporation of Dynatronics Laser Corporation, incorporated by reference to Registration Statement on Form S-1 (no. 2-85045) filed and effective November 2, 1984 November 2, 1984
|
|
Articles of Amendment to Articles of Incorporation dated November 18, 1993, incorporated by reference to Annual Report on Form 10-KSB, filed September 28, 1995
|
|
Articles of Amendment to Articles of Incorporation, incorporated by reference to Current Report on Form 8-K, filed December 18, 2012
|
|
3.4
|
Articles of Amendment to Articles of Incorporation, incorporated by reference to Current Report on Form 8-K, filed July 1, 2015
|
3.5
|
Amended and Restated Bylaws, adopted July 20, 2015, incorporated by reference to Current Report on Form 8-K, filed July 22, 2015
|
4.1
|
Form of certificate representing common stock, no par value, incorporated by reference to a Registration Statement on Form S-1 (No. 2-85045) filed with the Securities and Exchange Commission and effective November 2, 1984
|
4.2
|
Form of certificate representing Series A 8% Convertible Preferred Stock, incorporated by reference to Ex 4.2 to Form S-3 filed July 29, 2015
|
4.3
|
Form of certificate of designations for Series A 8% Convertible Preferred Stock, incorporated by reference to Current Report on Form 8-K filed on July 1, 2015
|
4.4
|
Form of A Warrant, incorporated by reference to Current Report on Form 8-K filed on July 1, 2015
|
4.5
|
Form of B Warrant, incorporated by reference to Current Report on Form 8-K filed on July 1, 2015
|
Securities Purchase Agreement, dated as of May 1, 2015, filed as Appendix C to the Registrant's Preliminary Proxy Statement as filed with the Commission on May 4, 2015 and incorporated herein by reference.
|
|
Form of Registration Rights Agreement, filed as Appendix F to the Registrant's Preliminary Proxy Statement as filed with the Commission on May 4, 2015 and incorporated herein by reference.
|
|
Dynatronics Corporation 2005 Equity Incentive Award Plan (previously filed as Annex A to the Company's Definitive Proxy Statement on Schedule 14A filed on October 27, 2006)
|
|
Form of Option Agreement for the 2005 Equity Incentive Plan for incentive stock options (previously filed as Exhibit 10.8 to the Company's Annual Report on Form 10-KSB for the fiscal year ended June 30, 2006)
|
|
Form of Option Agreement for the 2005 Equity Incentive Plan for non-qualified options (previously filed as Exhibit 10.9 to the Company's Annual Report on Form 10-KSB for the fiscal year ended June 30, 2006)
|
|
10.7
|
Executive Employment Agreement (Cullimore) dated May 1, 2015 (filed herewith)
|
Executive Employment Agreement (Beardall) dated May 1, 2015 (filed herewith)
|
|
Computation of Net Income per Share (included in Notes to Consolidated Financial Statements)
|
|
Certification under Rule 13a-14(a)/15d-14(a) of principal executive officer (filed herewith)
|
|
Certification under Rule 13a-14(a)/15d-14(a) of principal financial officer (filed herewith)
|
|
Certifications under Section 906 of the Sarbanes-Oxley Act of 2002 (18 U.S.C. Section 1350) (filed herewith)
|
|
101 INS
|
XBRL Instance Document*
|
101 SCH
|
XBRL Schema Document*
|
101 CAL
|
XBRL Calculation Linkbase Document*
|
101 DEF
|
XBRL Definition Linkbase Document*
|
101 LAB
|
XBRL Labels Linkbase Document*
|
101 PRE
|
XBRL Presentation Linkbase Document*
|
DYNATRONICS CORPORATION
|
|
Registrant
|
|
/s/ Kelvyn H. Cullimore, Jr.
|
|
Kelvyn H. Cullimore, Jr.
|
|
President and Chief Executive Officer
|
|
(Principal Executive Officer)
|
|
/s/ Terry M. Atkinson, CPA
|
|
Terry M. Atkinson, CPA
|
|
Chief Financial Officer
|
|
(Principal Financial and Accounting Officer) |
If to the Company:
|
DYNATRONICS CORPORATION
|
|
7030 Park Centre Drive
|
|
Salt Lake City, Utah 84121
|
|
|
With a copy
|
DURHAM JONES & PINEGAR
|
(which shall not
|
Attn: Kevin R. Pinegar, Esq.
|
constitute notice) to:
|
111 East Broadway, Suite 900
|
|
Salt Lake City, Utah 84111
|
|
|
If to the Executive:
|
Kelvyn H. Cullimore, Jr.
|
|
2143 Worchester Drive
Cottonwood Heights, UT 84121
|
·
|
Overall strategic planning, corporate direction and implementation of strategic plan.
|
·
|
General deployment of corporate assets.
|
·
|
Hiring of Company officers and other employees.
|
o
|
Establishment of incentive programs for Company officers and employees.
|
o
|
Approves capital expenditures for budget categories (as approved by the Board) or up to $50,000 if not included in annual budget.
|
·
|
Approval of major Company Policies and Procedures and exceptions to the same.
|
·
|
Interfaces with stock brokerages.
|
·
|
Approval of all corporate communications.
|
·
|
Assures compliance with all applicable laws and regulations (domestic/international) pertinent to the Company.
|
·
|
Review and Approval of all legal agreements to which the Company is a party.
|
o
|
Represents Company in strategic business transactions subject to the approval of the Board.
|
·
|
Management Team Chair.
|
·
|
Oversees implementation and compliance with Quality Systems.
|
If to the Company:
|
DYNATRONICS CORPORATION
|
|
7030 Park Centre Drive
|
|
Salt Lake City, Utah 84121
|
|
|
With a copy
|
DURHAM JONES & PINEGAR
|
(which shall not
|
Attn: Kevin R. Pinegar, Esq.
|
constitute notice) to:
|
111 East Broadway, Suite 900
|
|
Salt Lake City, Utah 84111
|
|
|
If to the Executive:
|
Larry K. Beardall
|
|
8898 Cobblestone Way
|
|
Sandy, UT 84093
|
1. | I have reviewed this Quarterly Report on Form 10-Q of Dynatronics Corporation; |
2. | Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report; |
3. | Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report; |
4. | The registrant's other certifying officer(s) and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have: |
(a) | Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared; |
(b) | Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles; |
(c) | Evaluated the effectiveness of the registrant's disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and |
(d) | Disclosed in this report any change in the registrant's internal control over financial reporting that occurred during the registrant's most recent fiscal quarter (the registrant's fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant's internal control over financial reporting. |
5. | The registrant's other certifying officer(s) and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant's auditors and the audit committee of the registrant's board of directors (or persons performing the equivalent functions): |
(a) | All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant's ability to record, process, summarize and report financial information; and |
(b) | Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant's internal control over financial reporting. |
Date: November 13, 2015
|
|
/s/ Kelvyn H. Cullimore, Jr.
|
|
Kelvyn H. Cullimore, Jr.
|
|
President and Chief Executive Officer
|
1. | I have reviewed this Quarterly Report on Form 10-Q of Dynatronics Corporation; |
2. | Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report; |
3. | Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report; |
4. | The registrant's other certifying officer(s) and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have: |
(a) | Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared; |
(b) | Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles; |
(c) | Evaluated the effectiveness of the registrant's disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and |
(d) | Disclosed in this report any change in the registrant's internal control over financial reporting that occurred during the registrant's most recent fiscal quarter (the registrant's fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant's internal control over financial reporting. |
5. | The registrant's other certifying officer(s) and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant's auditors and the audit committee of the registrant's board of directors (or persons performing the equivalent functions): |
(a) | All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant's ability to record, process, summarize and report financial information; and |
(b) | Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant's internal control over financial reporting. |
Date: November 13, 2015
|
|
/s/ Terry M. Atkinson, CPA
|
|
Terry M. Atkinson, CPA
|
|
Chief Financial Officer
|
Date: November 13, 2015
|
/s/ Kelvyn H. Cullimore, Jr.
|
||
Kelvyn H. Cullimore, Jr.
|
|||
President, Chief Executive Officer
|
|||
(Principal Executive Officer)
|
|||
Dynatronics Corporation
|
|||
Date: November 13, 2015
|
/s/ Terry M. Atkinson, CPA
|
||
Terry M. Atkinson, CPA
|
|||
Chief Financial Officer
|
|||
(Principal Accounting and Financial Officer)
|
|||
Dynatronics Corporation |
&PO=V]R:W-H
M965T $VPK%/XG
M?[9*D$6"[`/![E.):S'[3TG8HJ<*3!-'QY(2>QT'=>&=I_,^C6_R'E[D'6_@
M%S>-T)9N^YV&6W.3L'HCGF.,7P=
]05"B1;OXRY-VH?QYB&;8.L`/@'X%8"-B9+,
M;\*+(K#V2XEK,3^^)&&+GBHP
M31P=2TKL=1S4A7>>SKLLOLE'>)%WO('?W#1"6W)"YU\V]K]&=."E)%?7E+3^
M_\R&A-J%X\Z?S3A2H^&PNWR0^9<6[U!+`P04````"`#5AFU''67_U/,!``!`
M!0``&0```'AL+W=O
Note 4. Convertible Preferred Stock and Common Stock Warrants |
3 Months Ended |
---|---|
Sep. 30, 2015 | |
Notes | |
Note 4. Convertible Preferred Stock and Common Stock Warrants | NOTE 4. CONVERTIBLE PREFERRED STOCK AND COMMON STOCK WARRANTS On June 30, 2015, the Company completed a private placement with affiliates of Prettybrook Partners, LLC (Prettybrook) and certain other purchasers (collectively with Prettybrook, the Preferred Investors) for the offer and sale of shares of the Companys Series A 8% Convertible Preferred Stock (the Series A Preferred) in the aggregate amount of approximately $4 million. Offering costs incurred in conjunction with the private placement were recorded net of proceeds. The Series A Preferred is convertible to common stock on a 1:1 basis. A Forced Conversion can be initiated based on a formula related to share price and trading volumes as outlined in the terms of the private placement. The dividend is fixed at 8% and is payable in either cash or common stock. This dividend is payable quarterly and equates to an annual payment of $322,000 or equivalent value in common stock. Certain redemption rights are attached to the Series A Preferred, but none of the redemption rights for cash are deemed outside the control of the Company. The redemption rights deemed outside the control of the Company require common stock payments or an increase in the dividend rate. The Series A Preferred includes a liquidation preference under which Preferred Investors would receive cash equal to the stated value of their stock plus unpaid dividends. In accordance with the terms of the sale of the Series A Preferred, the Company was required to register the underlying common shares associated with the Series A Preferred and the warrants. That registration statement filed on form S-3 went effective on August 13, 2015.
The Series A Preferred votes on an as-converted basis, one vote for each share of Common Stock issuable upon conversion of the Series A Preferred, provided, however, that no holder of Series A Preferred shall be entitled to cast votes for the number of shares of Common Stock issuable upon conversion of such Series A Preferred held by such holder that exceeds the quotient of (x) the aggregate purchase price paid by such holder of Series A Preferred for its Series A Preferred, divided by (y) the greater of (i) $2.50 and (ii) the market price of the Common Stock on the trading day immediately prior to the date of issuance of such holders Preferred Stock. The market price of the Common Stock on the trading day immediately prior to the date of issuance was $3.19 per share. Based on a $4,025,000 investment and a $3.19 per share price the number of Common Stock equivalents eligible for voting by Preferred shareholders is 1,261,755.
The Preferred Investors purchased a total of 1,610,000 shares of Series A Preferred Stock, and received in connection with such purchase, (i) A-Warrants, exercisable by cash exercise only, to purchase 1,207,500 shares of common stock, and (ii) B-Warrants, exercisable by cashless exercise, to purchase 1,207,500 shares of common stock. The warrants are exercisable for 72 months from the date of issuance and carry a Black-Scholes put feature in the event of a change in control. The put right is not subject to derivative accounting as all equity holders are treated the same in the event of a change in control.
The Companys Board of Directors has the authority to cause us to issue, without any further vote or action by the shareholders, up to 3,390,000 additional shares of preferred stock, no par value per share, in one or more series, to designate the number of shares constituting any series, and to fix the rights, preferences, privileges and restrictions thereof, including dividend rights, voting rights, rights and terms of redemption, redemption price or prices and liquidation preferences of such series.
The Series A Preferred includes a conversion right at a price that creates an embedded beneficial conversion feature. A beneficial conversion feature arises when the conversion price of a convertible instrument is below the per share fair value of the underlying stock into which it is convertible. The conversion price is in the money and the holder realizes a benefit to the extent of the price difference. The issuer of the convertible instrument realizes a cost based on the theory that the intrinsic value of the price difference (i.e., the price difference times the number of shares received upon conversion) represents an additional financing cost. The conversion rights associated with the Series A Preferred issued by the Company do not have a stated life and, therefore, all of the beneficial conversion feature amount of $2,858,887 was amortized to dividends on the same date the preferred shares were issued. The $2,858,887 dividend is added to the net loss to arrive at the net loss applicable to common stockholders for purposes of calculating loss per share for the year ended June 30, 2015. |
-8$]G-0D>AK+]XS+NNJ299E; E[0MSEA'.G(R(ZV:T@WC^10^!,P5EQ8_,$ZCY7*IX86&MA7HEZ?N
M!5%7N=XVI?&.LR(+M"K2D=@TVCS?T;22\`/\4ZGSM5_H^`%]KM20:S369EH\
MRS;=KK;!*GO K4F4_BQK3YA_"-5!^
M'R9H4RYGA?/V&G-:>1G/[;\"R,'!UTLTO^PA,S]Q+4&U)@@3M4!W1W,CU=SM
M?T$ D7X,NCH[?3+X^.OP+_=7W]M]-/QZ^//_WYF],W/[SY
MS[_]_.'BOP_`T]/3`8P60<:H'83I$DRGE-D8);^\IW_TD[/]UE\D&:+0T+C]6'1\+-_^^UO?L,:OW_&:*_#T^NB^?'AWW[X>!L^
MP&4P10G.Z:QX1XS>8_;SCVG(YF5`$DA;T/^;%LVF]$?3XR^GKX\/GG%48G2.
MXBV9:),$>98F*,14%H=4=D?O7A^5FM,!6TJBUD7(XOC=NW>'[+?EUF2X*-\V
M+X_^U2'_9:4U4K"SE2]9T]]\EZ4QO(%SP&B^SS ;1@T.IS
MG"8XC5'$OCDG04R=D,#M`_3PB&DCDIIRH_6BM<4BAN'!(GT\C""B,'Q#_T'1
M]Z:$/O*CXK-X@7`8Q#_#(#M/HC/"7`4+RJ:=T67"@(O+'1\%//P61`EE?KD-?0^O-[P'AN]\M+D<[J_\Y/5?NETR>^YV
M7\V2U_A](<3)TB=O7]F+,'X]MZ.9%UR(7K#ZV)V$21+.+WI@`:1%\AI)=FV8
M^P07_TIA)CU=9A5S]&_NA?Y@,/IT^0^$IY5>/URM3F/YBOOQ>>
MO.0A3!/!3G'.O$BC.(71*"0AQ16E>/`3^49DAGU[V8\4?2!L?<(:Y=KP^>NYU.0Q2"V^=_6S_'?
MY$BY%^EC'T003KV@Z',%,U9?RK_U^[MTED6K8F&9H<<,_J>8&K^_^W$7H:KQ
M_U!+`P04````"`"LAFU'>4U0%88)```9A0``%0`<`&1Y;G0M,C`Q-3`Y,S!?
M8V%L+GAM;%54"0`#TUM&5M-;1E9U>`L``00E#@``!#D!``#=76UO(CD2_CPK
M[7_HRWY@3QI"F,S<)M'D5@QYN9RR`9'LW9Q.IY'I+L`:=YNUW23LKS^[@:0!
MVVT(2;OS)02HLOW4XRZ7RR]\_O4A)L$$&,?S[^X^'O3Q__K3BCT:@"?I_(Q%N%BLAQ70,V
M9/S;F?GH$@4.#I.KB_U`Z\&9YYE.XZX,*T+V/?11]]*&^V_?[.TEC<_&BBUT
M&-73YC7OX?-MAP80$9=QIV9)0``5MP!`!4`'`!D>6YT+3(P,34P.3,P7VQA
M8BYX;6Q55`D``]-;1E;36T96=7@+``$$)0X```0Y`0``[5U;<^2VE7Y.JO8_
M8)ULQJ[JUL4SMF?&=E*MVZR2\4@ER7%<6ULIBD2WL&:3'8(MJ;VU_WUQ8S>;
M)"XD0!)*Y<$S8PG`.3CX``+G^MV?GI(091FGR_:OC@Z-7`"9A&J%D\?TK
MA-/IV[=?O9L>O_K3'__MM]_]^W0*KK,T6H
=TA@[1B>6ZG8Q`]N8*1WJ@1.2?6/4M8>$#G(&W>1SV(V+O4SN
MUD8B^G0'NC4;Q0FZ9<%TDYXN'9W[+)5^6G9+]+9.>@MA*#R5W55([QZB=8%B
MF)T2%A9I)@_0VF_E(#RKD:R#X"PV+B@&]@4VFGG7X[(4\AY9W9[&-`]K%L22
MLTC3J1^5>HTI&R3MJ\Y!060"=F1\P54[H1AIT"5+-6A>W1#"B$7SWP8QX5":
MF54"P38CN,BZVY9=NV)\?KF6!"D$)UU9B:US>4=A!50Y+>;DL[
Note 8. Line of Credit (Details) |
3 Months Ended |
---|---|
Sep. 30, 2015
USD ($)
| |
Details | |
Line of Credit Facility, Interest Rate Description | Interest on the new line of credit is prime rate plus 5% |
Line of Credit Facility, Maximum Borrowing Capacity | $ 3,000,000 |
Line of Credit Facility, Collateral | Borrowing limitations are based on 85% of eligible accounts receivable and $0.7 million of eligible inventory |
Revolving Line of Credit | $ 2,400,000 |
Interest Rate | 10.00% |
Note 3. Stock-based Compensation |
3 Months Ended | ||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Sep. 30, 2015 | |||||||||||||||||||||||||||||||||
Notes | |||||||||||||||||||||||||||||||||
Note 3. Stock-based Compensation | NOTE 3. STOCK-BASED COMPENSATION
Stock-based compensation cost is measured at the grant date, based on the estimated fair value of the award, and is recognized over the employees requisite service period. The Company recognized $15,011 and $17,454 in stock-based compensation expense during the three months ended September 30, 2015 and 2014, respectively. These expenses were recorded as selling, general and administrative expenses in the condensed consolidated statements of operations.
Stock Options. The Company maintained a 2005 equity incentive plan for the benefit of employees, no further grants will be made under the 2005 equity incentive plan. On June 29, 2015 the shareholders approved a new 2015 equity incentive plan setting aside 500,000 shares. The 2015 plan was filed with the SEC on September 3, 2015. Incentive and nonqualified stock options, restricted common stock, stock appreciation rights, and other stock-based awards may be granted under the plan. Awards granted under the plan may be performance-based. As of September 30, 2015, there were 500,000 shares of common stock authorized and reserved for issuance, but not granted under the terms of the 2015 equity incentive plan.
The Company granted no equity awards under either its 2005 or 2015 equity incentive plan during the three months ended September 30, 2015.
The following table summarizes the Companys stock option activity for the 2005 equity incentive plan during the three-month period ended September 30, 2015.
The Black-Scholes option-pricing model is used to estimate the fair value of options granted under the Companys stock option plan.
Expected option lives and volatilities are based on historical data of the Company. The risk-free interest rate is based on the U.S. Treasury Bills rate on the grant date for constant maturities that correspond with the option life. Historically, the Company has not declared dividends and there are no future plans to do so.
As of September 30, 2015, there was $312,973 of unrecognized stock-based compensation cost related to grants under the stock option plan that is expected to be expensed over a weighted-average period of four to ten years. There was $2,802 of intrinsic value for options outstanding as of September 30, 2015. |
Note 1. Presentation and Summary of Significant Accounting Policies |
3 Months Ended |
---|---|
Sep. 30, 2015 | |
Notes | |
Note 1. Presentation and Summary of Significant Accounting Policies | NOTE 1. PRESENTATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
Basis of Presentation
The condensed consolidated balance sheets as of September 30, 2015 and June 30, 2015, and the condensed consolidated statements of operations and cash flows for the three months ended September 30, 2015 and 2014 were prepared by Dynatronics Corporation (the Company) without audit pursuant to the rules and regulations of the Securities and Exchange Commission (SEC). Certain information and disclosures normally included in financial statements prepared in accordance with U.S. generally accepted accounting principles have been condensed or omitted pursuant to such rules and regulations. In the opinion of management, all necessary adjustments, which consist only of normal recurring adjustments, to the financial statements have been made to present fairly the Companys financial position, results of operations and cash flows. The results of operations for the three months ended September 30, 2015 are not necessarily indicative of the results of operations for the fiscal year ending June 30, 2016. The Company previously filed with the SEC an annual report on Form 10-K, as amended, which included audited financial statements for each of the two years ended June 30, 2015 and 2014. It is suggested that the financial statements contained in this Form 10-Q be read in conjunction with the financial statements and notes thereto contained in the Companys most recent Form 10-K.
Use of Estimates
The preparation of financial statements in conformity with U.S. GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenue and expenses during the period. Actual results could differ from those estimates. Some of the more significant estimates relate to inventory, allowance for doubtful accounts, stock-based compensation and valuation allowance for deferred income taxes.
Significant Accounting Policies
There have been no significant changes to the Companys significant accounting policies as described in the Companys Annual Report on Form 10-K for the fiscal year ended June 30, 2015. |
Note 2. Net Loss Per Common Share: Schedule of Earnings Per Share, Basic and Diluted (Details) - shares |
3 Months Ended | |
---|---|---|
Sep. 30, 2015 |
Sep. 30, 2014 |
|
Details | ||
Basic weighted-average number of common shares outstanding during the year | 2,643,297 | 2,520,389 |
Weighted-average number of dilutive common stock options outstandings during the year | 3,083 | |
Diluted weighted-average number of common and common equivalent shares outstanding during the year | 2,643,297 | 2,523,472 |
Note 3. Stock-based Compensation (Details) - USD ($) |
3 Months Ended | |
---|---|---|
Sep. 30, 2015 |
Sep. 30, 2014 |
|
Details | ||
Allocated Share-based Compensation Expense | $ 15,011 | $ 17,454 |
Common Stock, Capital Shares Reserved for Future Issuance | 500,000 | |
Employee Service Share-based Compensation, Nonvested Awards, Compensation Cost Not yet Recognized | $ 312,973 | |
Employee Service Share Based Compensation Unrecognized Compensation Costs On Nonvested Awards Weighted Average Period Of Recognition | four to ten years | |
Aggregate intrinsic value of options outstanding | $ 2,802 |
Note 2. Net Loss Per Common Share |
3 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Sep. 30, 2015 | |||||||||||||||||||||||||||||||||||||||||||||||||
Notes | |||||||||||||||||||||||||||||||||||||||||||||||||
Note 2. Net Loss Per Common Share | NOTE 2. NET INCOME (LOSS) PER COMMON SHARE
Net income (loss) per common share is computed based on the weighted-average number of common shares outstanding and, when appropriate, dilutive common stock equivalents outstanding during the period. Stock options are considered to be common stock equivalents. The computation of diluted net income (loss) per common share does not assume exercise or conversion of securities that would have an anti-dilutive effect.
Basic net income (loss) per common share is the amount of net income (loss) for the period available to each weighted-average share of common stock outstanding during the reporting period. Diluted net income (loss) per common share is the amount of net income (loss) for the period available to each weighted-average share of common stock outstanding during the reporting period and to each common stock equivalent outstanding during the period, unless inclusion of common stock equivalents would have an anti-dilutive effect.
The reconciliations between the basic and diluted weighted-average number of common shares outstanding for the three months ended September 30, 2015 and 2014 are as follows:
Outstanding options for common shares not included in the computation of diluted net income (loss) per common share, because they were anti-dilutive, for the three months ended September 30, 2015 and 2014 totaled 4,112,409 and 141,356, respectively. |
Consolidated Balance Sheets Parenthetical - USD ($) |
Sep. 30, 2015 |
Jun. 30, 2015 |
---|---|---|
Consolidated Balance Sheets Parenthetical | ||
Allowance for doubtful accounts | $ 423,076 | $ 417,444 |
Preferred stock par value | ||
Preferred stock shares authorized | 5,000,000 | |
Preferred stock shares issued | 1,610,000 | 1,610,000 |
Preferred stock shares outstanding | 1,610,000 | 1,610,000 |
Common stock par value | ||
Common stock shares authorized | 50,000,000 | 50,000,000 |
Common stock shares issued | 2,643,583 | 2,642,389 |
Common stock shares outstanding | 2,643,583 | 2,642,389 |
Note 1. Presentation and Summary of Significant Accounting Policies: Significant Accounting Policies (Policies) |
3 Months Ended |
---|---|
Sep. 30, 2015 | |
Policies | |
Significant Accounting Policies | Significant Accounting Policies
There have been no significant changes to the Companys significant accounting policies as described in the Companys Annual Report on Form 10-K for the fiscal year ended June 30, 2015. |
Document and Entity Information - shares |
3 Months Ended | |
---|---|---|
Sep. 30, 2015 |
Sep. 18, 2015 |
|
Document and Entity Information: | ||
Entity Registrant Name | DYNATRONICS CORP | |
Document Type | 10-Q | |
Document Period End Date | Sep. 30, 2015 | |
Trading Symbol | dynt | |
Amendment Flag | false | |
Entity Central Index Key | 0000720875 | |
Current Fiscal Year End Date | --06-30 | |
Entity Common Stock, Shares Outstanding | 2,643,583 | |
Entity Filer Category | Smaller Reporting Company | |
Entity Current Reporting Status | Yes | |
Entity Voluntary Filers | No | |
Entity Well-known Seasoned Issuer | No | |
Document Fiscal Year Focus | 2016 | |
Document Fiscal Period Focus | Q1 |
Note 9. Recent Accounting Pronouncements: New Accounting Pronouncements, Policy (Policies) |
3 Months Ended |
---|---|
Sep. 30, 2015 | |
Policies | |
New Accounting Pronouncements, Policy | In September 2015, the FASB issued ASU 2015-16, Business Combinations (Topic 805): Simplifying the Accounting for Measurement-Period Adjustments. This update, which is part of the FASBs larger Simplification Initiative project aimed at reducing the cost and complexity of certain areas of the accounting codification, requires that an acquirer recognize adjustments to provisional amounts identified during the measurement period in the reporting period in which the adjustment amounts are determined. Furthermore, the acquirer should record in the same periods financial statements, the effect on earnings from any changes in depreciation, amortization, or other items impacting income. These changes resulting from adjustments to provisional amounts should be calculated as if the accounting had been completed at the actual acquisition date. Lastly, the update requires the acquirer to present separately on the face of the income statement or in the footnote disclosures the portion of the amount recorded in current-period earnings by line item that would have been recorded in previous reporting periods if the adjustment to the provisional amounts had been recognized as of the actual acquisition date. This update is effective for fiscal years beginning after December 15, 2016. The amendments in this Update should be applied prospectively to adjustments to provisional amounts that occur after the effective date of this Update with earlier application permitted. The Company notes that this guidance does apply to its reporting requirements and will implement the new guidance accordingly, if the Company acquires any new businesses.
In August 2015, the FASB issued ASU 2015-15, Interest-Imputation of Interest (Subtopic 835-30): Presentation and Subsequent Measurement of Debt Issuance Costs Associated with Line-of-Credit Arrangements. This update was issued to make some fairly minor wording adjustments to ASC 835-30. The new wording, presented as paragraph 835-30-S45-1, recognizes that ASU 2015-13 does not address the presentation and subsequent measurement of debt issuance costs related to line-of-credit arrangements. ASU 2015-13 requires companies to recognize debt issuance costs as a reduction of the carrying amount of the associated debt liability. ASU 2015-15 states that debt issuance costs related to line-of-credit arrangements may be recognized as an asset and amortized over the term of the line-of-credit arrangement, even if the line-of-credit does not carry a balance. The Company notes that this guidance does apply to its reporting requirements and will implement the new guidance accordingly.
In August 2015, the FASB issued ASU 2015-14, Revenue from Contracts with Customers (Topic 606): Deferral of the Effective Date. This update was issued in response to feedback from preparers, practitioners, and users of financial statements to see the effective date of the new guidance on revenue recognition delayed in order to allow a smoother transition. This update pushes the effective date for the new guidance back for public entities, certain not-for-profit entities, and certain employee benefit plans to annual reporting periods beginning after December 15, 2017, along with any interim reporting periods in that same period. All other entities will be required to implement the new guidance to reporting periods beginning after December 15, 2018 and interim reporting periods within annual reporting periods beginning after December 15, 2019. The Company notes that this guidance does apply to its reporting requirements and will implement the new guidance accordingly; however, due to the extensive nature of the new revenue recognition standard, the Company is evaluating the impact this new guidance will have on its financials.
In July 2015, the FASB issued ASU 2015-11, Inventory (Topic 330): simplifying the Measurement of Inventory. This objective of this update is to simplify Topic 330, which currently requires an entity to measure inventory at the lower of cost or market. Market could be replacement cost, net realizable value, or net realizable value less an approximately normal profit margin. The amendments in this Update do not apply to inventory that is measured using last-in, first-out (LIFO) or the retail inventory method. The amendments apply to all other inventory, which includes inventory that is measured using first-in, first-out (FIFO) or average cost. An entity should measure inventory within the scope of this Update at the lower of cost and net realizable value. Net realizable value is the estimated selling prices in the ordinary course of business, less reasonably predictable costs of completion, disposal, and transportation. The Update will be effective for fiscal years beginning after December 15, 2017. The Company currently applies a lower of cost or market and is currently assessing the magnitude of the difference between using market value versus net realizable value; however, it is not anticipated to have a material effect on the Companys financial statements.
In June 2015, the FASB issued ASU 2015-10, Technical Corrections and Improvements. This pronouncement is part of the FASBs perpetual project started in November 2010 to address feedback received from stakeholders regarding the codification standards. Like other such pronouncements issued from time to time, the purpose of this pronouncement is not to issue new guidance, but rather to clarify, correct unintended application of the standards, and make various minor improvements as deemed necessary. The updates made are effective immediately. These changes are not expected to have a significant impact on the financial statements of guidance users. While some of the changes made in this pronouncement impact standards applicable to the Company, no material impact was noted.
In May 2015, the FASB issued ASU 2015-08, Business Combinations (Topic 805): Pushdown Accounting. This Accounting Standards Update amends various SEC paragraphs pursuant to the issuance of Staff Accounting Bulletin No.115. The Company notes the Update is effective immediately and will apply to the Company if the Company acquires a business.
The Company has reviewed all other recently issued, but not yet adopted, accounting standards in order to determine their effects, if any, on its results of operations, financial position or cash flows. Based on that review, the Company believes that none of these pronouncements will have a significant effect on its consolidated financial statements. |
Consolidated Statements of Income - USD ($) |
3 Months Ended | |
---|---|---|
Sep. 30, 2015 |
Sep. 30, 2014 |
|
Consolidated Statements of Income | ||
Net sales | $ 7,397,196 | $ 7,216,324 |
Cost of sales | 4,886,367 | 4,648,752 |
Gross profit | 2,510,829 | 2,567,572 |
Selling, general, and administrative expenses | 2,355,655 | 2,251,629 |
Research and development expenses | 265,361 | 216,827 |
Operating income (loss) | (110,187) | 99,116 |
Other income (expense): | ||
Interest income | 614 | 2,321 |
Interest expense | (80,243) | (48,293) |
Other income, net | 2,604 | 3,342 |
Net other expense | (77,025) | (42,630) |
Income (loss) before income taxes | (187,212) | 56,486 |
Income tax (provision) benefit | 5,650 | (15,563) |
Net income (loss) | (181,562) | 40,923 |
8% Convertible preferred stock dividend | (80,500) | |
Net income (loss) applicable to common stockholders | $ (262,062) | $ 40,923 |
Basic and diluted net income (loss) per common share | $ (0.10) | $ 0.02 |
Weighted-average common shares outstanding: | ||
Basic | 2,643,297 | 2,520,389 |
Diluted | 2,643,297 | 2,523,472 |
Note 7. Related-party Transactions |
3 Months Ended |
---|---|
Sep. 30, 2015 | |
Notes | |
Note 7. Related-party Transactions | NOTE 7. RELATED-PARTY TRANSACTIONS
The Company currently leases office and warehouse space in Detroit, Michigan and Hopkins, Minnesota from two shareholders and former independent distributors on an annual basis under operating lease arrangements. Management believes the lease agreements are on an arms-length basis and the terms are equal to or more favorable than would be available to third parties. The expense associated with these related-party transactions totaled $17,700 and $17,700 for the three months ended September 30, 2015 and 2014, respectively. |
Note 6. Inventories |
3 Months Ended | |||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Sep. 30, 2015 | ||||||||||||||||||||||||
Notes | ||||||||||||||||||||||||
Note 6. Inventories | NOTE 6. INVENTORIES
Inventories consisted of the following:
|
Note 2. Net Loss Per Common Share (Details) - shares |
3 Months Ended | |
---|---|---|
Sep. 30, 2015 |
Sep. 30, 2014 |
|
Details | ||
Antidilutive Securities Excluded from Computation of Earnings Per Share, Amount | 4,112,409 | 141,356 |
Note 2. Net Loss Per Common Share: Schedule of Earnings Per Share, Basic and Diluted (Tables) |
3 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Sep. 30, 2015 | |||||||||||||||||||||||||||||||||||||||||||||||||
Tables/Schedules | |||||||||||||||||||||||||||||||||||||||||||||||||
Schedule of Earnings Per Share, Basic and Diluted |
|
Note 1. Presentation and Summary of Significant Accounting Policies: Basis of Presentation (Policies) |
3 Months Ended |
---|---|
Sep. 30, 2015 | |
Policies | |
Basis of Presentation | Basis of Presentation
The condensed consolidated balance sheets as of September 30, 2015 and June 30, 2015, and the condensed consolidated statements of operations and cash flows for the three months ended September 30, 2015 and 2014 were prepared by Dynatronics Corporation (the Company) without audit pursuant to the rules and regulations of the Securities and Exchange Commission (SEC). Certain information and disclosures normally included in financial statements prepared in accordance with U.S. generally accepted accounting principles have been condensed or omitted pursuant to such rules and regulations. In the opinion of management, all necessary adjustments, which consist only of normal recurring adjustments, to the financial statements have been made to present fairly the Companys financial position, results of operations and cash flows. The results of operations for the three months ended September 30, 2015 are not necessarily indicative of the results of operations for the fiscal year ending June 30, 2016. The Company previously filed with the SEC an annual report on Form 10-K, as amended, which included audited financial statements for each of the two years ended June 30, 2015 and 2014. It is suggested that the financial statements contained in this Form 10-Q be read in conjunction with the financial statements and notes thereto contained in the Companys most recent Form 10-K. |
Note 8. Line of Credit |
3 Months Ended |
---|---|
Sep. 30, 2015 | |
Notes | |
Note 8. Line of Credit | NOTE 8. LINE OF CREDIT
In March 2015, the Company moved its working capital line of credit to a new lender. Interest on the new line of credit is prime rate plus 5%. The $3 $3,000,000million line of credit is collateralized by accounts receivable and inventories. Borrowing limitations are based on 85% of eligible accounts receivable and $0.7 million of eligible inventory. The current borrowing base on the new line of credit is approximately $2.4$2,400,000 million. Interest payments on the line are due monthly. All borrowings under the line of credit are presented as current liabilities in the accompanying consolidated balance sheet.
The line of credit matures on March 5, 2016. Management expects to be able to renew this credit facility when it matures with the current lender or another lender. The effective interest rate on borrowed money is approximately 10% including interest and origination fees. The new line of credit requires that a minimum borrowing of approximately $700,000 be maintained during the term of the loan. |
Note 9. Recent Accounting Pronouncements |
3 Months Ended |
---|---|
Sep. 30, 2015 | |
Notes | |
Note 9. Recent Accounting Pronouncements | NOTE 9. RECENT ACCOUNTING PRONOUNCEMENTS
In September 2015, the FASB issued ASU 2015-16, Business Combinations (Topic 805): Simplifying the Accounting for Measurement-Period Adjustments. This update, which is part of the FASBs larger Simplification Initiative project aimed at reducing the cost and complexity of certain areas of the accounting codification, requires that an acquirer recognize adjustments to provisional amounts identified during the measurement period in the reporting period in which the adjustment amounts are determined. Furthermore, the acquirer should record in the same periods financial statements, the effect on earnings from any changes in depreciation, amortization, or other items impacting income. These changes resulting from adjustments to provisional amounts should be calculated as if the accounting had been completed at the actual acquisition date. Lastly, the update requires the acquirer to present separately on the face of the income statement or in the footnote disclosures the portion of the amount recorded in current-period earnings by line item that would have been recorded in previous reporting periods if the adjustment to the provisional amounts had been recognized as of the actual acquisition date. This update is effective for fiscal years beginning after December 15, 2016. The amendments in this Update should be applied prospectively to adjustments to provisional amounts that occur after the effective date of this Update with earlier application permitted. The Company notes that this guidance does apply to its reporting requirements and will implement the new guidance accordingly, if the Company acquires any new businesses.
In August 2015, the FASB issued ASU 2015-15, Interest-Imputation of Interest (Subtopic 835-30): Presentation and Subsequent Measurement of Debt Issuance Costs Associated with Line-of-Credit Arrangements. This update was issued to make some fairly minor wording adjustments to ASC 835-30. The new wording, presented as paragraph 835-30-S45-1, recognizes that ASU 2015-13 does not address the presentation and subsequent measurement of debt issuance costs related to line-of-credit arrangements. ASU 2015-13 requires companies to recognize debt issuance costs as a reduction of the carrying amount of the associated debt liability. ASU 2015-15 states that debt issuance costs related to line-of-credit arrangements may be recognized as an asset and amortized over the term of the line-of-credit arrangement, even if the line-of-credit does not carry a balance. The Company notes that this guidance does apply to its reporting requirements and will implement the new guidance accordingly.
In August 2015, the FASB issued ASU 2015-14, Revenue from Contracts with Customers (Topic 606): Deferral of the Effective Date. This update was issued in response to feedback from preparers, practitioners, and users of financial statements to see the effective date of the new guidance on revenue recognition delayed in order to allow a smoother transition. This update pushes the effective date for the new guidance back for public entities, certain not-for-profit entities, and certain employee benefit plans to annual reporting periods beginning after December 15, 2017, along with any interim reporting periods in that same period. All other entities will be required to implement the new guidance to reporting periods beginning after December 15, 2018 and interim reporting periods within annual reporting periods beginning after December 15, 2019. The Company notes that this guidance does apply to its reporting requirements and will implement the new guidance accordingly; however, due to the extensive nature of the new revenue recognition standard, the Company is evaluating the impact this new guidance will have on its financials.
In July 2015, the FASB issued ASU 2015-11, Inventory (Topic 330): simplifying the Measurement of Inventory. This objective of this update is to simplify Topic 330, which currently requires an entity to measure inventory at the lower of cost or market. Market could be replacement cost, net realizable value, or net realizable value less an approximately normal profit margin. The amendments in this Update do not apply to inventory that is measured using last-in, first-out (LIFO) or the retail inventory method. The amendments apply to all other inventory, which includes inventory that is measured using first-in, first-out (FIFO) or average cost. An entity should measure inventory within the scope of this Update at the lower of cost and net realizable value. Net realizable value is the estimated selling prices in the ordinary course of business, less reasonably predictable costs of completion, disposal, and transportation. The Update will be effective for fiscal years beginning after December 15, 2017. The Company currently applies a lower of cost or market and is currently assessing the magnitude of the difference between using market value versus net realizable value; however, it is not anticipated to have a material effect on the Companys financial statements.
In June 2015, the FASB issued ASU 2015-10, Technical Corrections and Improvements. This pronouncement is part of the FASBs perpetual project started in November 2010 to address feedback received from stakeholders regarding the codification standards. Like other such pronouncements issued from time to time, the purpose of this pronouncement is not to issue new guidance, but rather to clarify, correct unintended application of the standards, and make various minor improvements as deemed necessary. The updates made are effective immediately. These changes are not expected to have a significant impact on the financial statements of guidance users. While some of the changes made in this pronouncement impact standards applicable to the Company, no material impact was noted.
In May 2015, the FASB issued ASU 2015-08, Business Combinations (Topic 805): Pushdown Accounting. This Accounting Standards Update amends various SEC paragraphs pursuant to the issuance of Staff Accounting Bulletin No.115. The Company notes the Update is effective immediately and will apply to the Company if the Company acquires a business.
The Company has reviewed all other recently issued, but not yet adopted, accounting standards in order to determine their effects, if any, on its results of operations, financial position or cash flows. Based on that review, the Company believes that none of these pronouncements will have a significant effect on its consolidated financial statements. |
Note 1. Presentation and Summary of Significant Accounting Policies: Use of Estimates (Policies) |
3 Months Ended |
---|---|
Sep. 30, 2015 | |
Policies | |
Use of Estimates | Use of Estimates
The preparation of financial statements in conformity with U.S. GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenue and expenses during the period. Actual results could differ from those estimates. Some of the more significant estimates relate to inventory, allowance for doubtful accounts, stock-based compensation and valuation allowance for deferred income taxes. |
Note 6. Inventories: Schedule of Inventory, Current (Tables) |
3 Months Ended | |||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Sep. 30, 2015 | ||||||||||||||||||||||||
Tables/Schedules | ||||||||||||||||||||||||
Schedule of Inventory, Current |
|
Note 6. Inventories: Schedule of Inventory, Current (Details) - USD ($) |
Sep. 30, 2015 |
Jun. 30, 2015 |
---|---|---|
Details | ||
Raw Materials | $ 2,143,156 | $ 2,086,411 |
Finished Goods | 3,679,274 | 3,693,921 |
Inventory Reserves | (356,763) | (358,545) |
Inventories, net | $ 5,465,667 | $ 5,421,787 |
Note 5. Comprehensive Income (loss) |
3 Months Ended |
---|---|
Sep. 30, 2015 | |
Notes | |
Note 5. Comprehensive Income (loss) | NOTE 5. COMPREHENSIVE INCOME (LOSS)
For the three months ended September 30, 2015 and 2014, comprehensive income (loss) was equal to the net income (loss) as presented in the accompanying condensed consolidated statements of operations. |
Note 7. Related-party Transactions (Details) - USD ($) |
3 Months Ended | |
---|---|---|
Sep. 30, 2015 |
Sep. 30, 2014 |
|
Details | ||
Related Party Transaction, Expenses from Transactions with Related Party | $ 17,700 | $ 17,700 |
Note 3. Stock-based Compensation: Summary of Stock Option Activity (Tables) |
3 Months Ended | ||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Sep. 30, 2015 | |||||||||||||||||||||||||||||||||
Tables/Schedules | |||||||||||||||||||||||||||||||||
Summary of Stock Option Activity |
|