XML 21 R6.htm IDEA: XBRL DOCUMENT v3.10.0.1
Condensed Consolidated Statements of Cash Flows - USD ($)
12 Months Ended
Jun. 30, 2018
Jun. 30, 2017
Cash flows from operating activities:    
Net loss $ (1,602,256) $ (1,866,395)
Adjustments to reconcile net loss to net cash used in operating activities:    
Depreciation and amortization of property and equipment 419,148 242,542
Amortization of intangible assets 638,360 95,005
Amortization of other assets 74,568 124,774
Amortization of capital lease assets 254,418 251,934
Loss (gain) on sale of property and equipment 20,438 (15,754)
Stock-based compensation expense 254,758 419,925
Change in provision for doubtful accounts receivable (20,033) (6,717)
Change in provision for inventory obsolescence 55,652 (13,021)
Amortization deferred gain on sale/leaseback (150,448) (150,448)
Change in operating assets and liabilities:    
Trade accounts receivable (292,090) (81,321)
Inventories 491,356 (269,977)
Prepaid expenses (181,865) (110,224)
Other assets (44,567) (107,486)
Income tax payable/receivable (106,391) 5,543
Accounts payable and accrued expenses 950,754 (46,708)
Net cash provided by (used in) operating activities 761,802 (1,528,328)
Cash flows from investing activities:    
Purchase of property and equipment (242,911) (117,876)
Net cash paid in acquisition - see Note 2 (9,063,017) (9,116,089)
Proceeds from sale of property and equipment 12,160 32,000
Net cash used in investing activities (9,293,768) (9,201,965)
Cash flows from financing activities:    
Principal payments on long-term debt (146,263) (152,668)
Principal payments on long-term capital lease (194,955) (183,302)
Payment of acquisition holdbacks (294,744) 0
Net change in line of credit 4,114,102 2,171,935
Proceeds from issuance of preferred stock, net 6,600,121 8,199,091
Preferred stock dividends paid in cash (104,884) (16,241)
Net cash provided by financing activities 9,973,377 10,018,815
Net change in cash and cash equivalents 1,441,411 (711,478)
Cash and cash equivalents at beginning of the period 254,705 966,183
Cash and cash equivalents at end of the period 1,696,116 254,705
Supplemental disclosure of cash flow information:    
Cash paid for interest 412,455 271,254
Supplemental disclosure of non-cash investing and financing activity:    
Deemed dividend on convertible preferred stock and accretion of discount 1,023,786 1,944,223
Preferred stock dividends paid or to be paid in common stock 768,074 466,269
Preferred stock issued to acquire "Bird & Cronin" 3,904,653 0
Acquisition holdback 1,504,512 0
Conversion of preferred stock to common stock 7,459,600 0
Capital lease and note payable obligations incurred to acquire property and equipment 112,675 75,808
Preferred stock issuance costs paid in common stock $ 0 $ 17,000