XML 16 R5.htm IDEA: XBRL DOCUMENT v3.19.1
Condensed Consolidated Statements of Stockholders' Equity (Unaudited) - USD ($)
Common Stock
Preferred Stock
Accumulated Deficit
Total
Balance at Jun. 30, 2017 $ 11,838,022 $ 8,501,295 $ (8,014,927) $ 12,324,390
Balance - shares at Jun. 30, 2017 4,653,165 3,559,000    
Stock-based compensation $ 12,382      
Stock-based compensation - shares 71,786     71,786
Preferred stock dividend, in common stock, issued or to be issued $ 187,061   (187,061)  
Preferred stock dividend, in common stock, issued or to be issued - shares 72,042      
Preferred stock converted to common stock $ 187,500 $ (187,500)    
Preferred stock converted to common stock, shares 75,000 (75,000)    
Net income (loss)     198,647 $ 198,647
Balance at Sep. 30, 2017 $ 12,284,369 $ 8,313,795 (8,003,341) 12,594,823
Balance - shares at Sep. 30, 2017 4,812,589 3,484,000    
Balance at Jun. 30, 2017 $ 11,838,022 $ 8,501,295 (8,014,927) 12,324,390
Balance - shares at Jun. 30, 2017 4,653,165 3,559,000    
Stock-based compensation       211,747
Preferred stock dividends paid in cash       104,884
Preferred stock dividend, in common stock, issued or to be issued       578,178
Net income (loss)       (1,064,437)
Balance at Mar. 31, 2018 $ 20,087,549 $ 11,641,816 (9,762,427) 21,966,938
Balance - shares at Mar. 31, 2018 8,023,236 4,899,000    
Balance at Sep. 30, 2017 $ 12,284,369 $ 8,313,795 (8,003,341) 12,594,823
Balance - shares at Sep. 30, 2017 4,812,589 3,484,000    
Stock-based compensation $ 45,287     45,287
Stock-based compensation - shares 2,044      
Issuance of preferred stock and warrants, net of issuance costs   $ 10,600,121 10,600,121
Issuance of preferred stock and warrants, net of issuance costs - shares   4,381,935    
Preferred stock dividends paid in cash     (104,884) (104,884)
Preferred stock dividend, in common stock, issued or to be issued $ 200,595   (200,595)  
Preferred stock dividend, in common stock, issued or to be issued - shares 83,147      
Preferred stock converted to common stock $ 7,272,100 $ (7,272,100)    
Preferred stock converted to common stock, shares 2,966,935 (2,966,935)    
Preferred stock beneficial conversion feature   $ 1,023,786 1,023,786
Dividend of beneficial conversion feature   (1,023,786) (1,023,786)
Net income (loss)     14,348 14,348
Balance at Dec. 31, 2017 $ 19,802,351 $ 11,641,816 (8,294,472) 23,149,695
Balance - shares at Dec. 31, 2017 7,864,715 4,899,000    
Stock-based compensation $ 94,676     94,676
Stock-based compensation - shares 88,974      
Preferred stock dividends paid in cash       0
Preferred stock dividend, in common stock, issued or to be issued $ 190,552   (190,552) 190,523
Preferred stock dividend, in common stock, issued or to be issued - shares 69,547      
Net income (loss)     (1,277,433) (1,277,433)
Balance at Mar. 31, 2018 $ 20,087,549 $ 11,641,816 (9,762,427) 21,966,938
Balance - shares at Mar. 31, 2018 8,023,236 4,899,000    
Balance at Jun. 30, 2018 $ 20,225,107 $ 11,641,816 (10,490,141) 21,376,782
Balance - shares at Jun. 30, 2018 8,089,398 4,899,000    
Stock-based compensation $ 43,658     43,658
Stock-based compensation - shares 5,000      
Preferred stock dividend, in common stock, issued or to be issued $ 186,637   (186,637)  
Preferred stock dividend, in common stock, issued or to be issued - shares 66,631      
Net income (loss)     315,601 315,601
Balance at Sep. 30, 2018 $ 20,455,402 $ 11,641,816 (10,361,177) 21,736,041
Balance - shares at Sep. 30, 2018 8,161,029 4,899,000    
Balance at Jun. 30, 2018 $ 20,225,107 $ 11,641,816 (10,490,141) 21,376,782
Balance - shares at Jun. 30, 2018 8,089,398 4,899,000    
Stock-based compensation       185,306
Preferred stock dividends paid in cash       0
Preferred stock dividend, in common stock, issued or to be issued       586,145
Net income (loss)       (688,616)
Balance at Mar. 31, 2019 $ 20,996,558 $ 11,641,816 (11,764,902) 20,873,472
Balance - shares at Mar. 31, 2019 8,322,544 4,899,000    
Balance at Sep. 30, 2018 $ 20,455,402 $ 11,641,816 (10,361,177) 21,736,041
Balance - shares at Sep. 30, 2018 8,161,029 4,899,000    
Stock-based compensation   $ 56,082   56,082
Preferred stock dividend, in common stock, issued or to be issued $ 203,268   (203,268)  
Preferred stock dividend, in common stock, issued or to be issued - shares 65,494      
Reduction in equity retained for acquisition holdback $ (37,708)      
Net income (loss)     (440,830) (440,830)
Balance at Dec. 31, 2018 $ 20,714,752 $ 11,641,816 (11,005,275) 21,351,293
Balance - shares at Dec. 31, 2018 8,188,815 4,899,000    
Stock-based compensation $ 85,566     85,566
Stock-based compensation - shares 58,998      
Preferred stock dividends paid in cash       0
Preferred stock dividend, in common stock, issued or to be issued $ 196,240   (196,240) 196,240
Preferred stock dividend, in common stock, issued or to be issued - shares 74,731      
Net income (loss)     (563,387) (563,387)
Balance at Mar. 31, 2019 $ 20,996,558 $ 11,641,816 $ (11,764,902) $ 20,873,472
Balance - shares at Mar. 31, 2019 8,322,544 4,899,000