XML 17 R6.htm IDEA: XBRL DOCUMENT v3.19.1
Condensed Consolidated Statements of Cash Flows - USD ($)
9 Months Ended
Mar. 31, 2019
Mar. 31, 2018
Cash flows from operating activities:    
Net loss $ (688,616) $ (1,064,437)
Adjustments to reconcile net loss to net cash provided by operating activities:    
Depreciation and amortization of property and equipment 397,095 298,973
Amortization of intangible assets 543,292 457,265
Amortization of other assets 32,219 56,433
Amortization of capital lease assets 253,194 188,950
Loss (gain) on sale of property and equipment 2,177 (7,002)
Stock-based compensation expense 185,306 211,747
Change in allowance for doubtful accounts receivable (280,800) (1,561)
Change in allowance for inventory obsolescence (58,268) 162,528
Amortization deferred gain on sale/leaseback (112,836) (112,836)
Deferred income taxes 236,829 0
Change in fair value of earn-out liability (375,000) 0
Change in operating assets and liabilities:    
Trade accounts receivable 1,285,182 324,838
Inventories (411,918) (1,017,052)
Prepaid expenses 72,070 (124,079)
Other assets (15,692) (16,181)
Income tax receivable 35,518 (3,896)
Accounts payable and accrued expenses 452,212 750,894
Net cash provided by operating activities 1,551,964 104,584
Cash flows from investing activities:    
Purchase of property and equipment (124,804) (131,040)
Net cash paid in acquisitions 0 (9,063,017)
Proceeds from sale of property and equipment 0 12,160
Net cash used in investing activities (124,804) (9,181,897)
Cash flows from financing activities:    
Principal payments on long-term debt (122,035) (106,840)
Principal payments on long-term capital lease (181,609) (144,345)
Payment of acquisition holdbacks (912,845) (294,744)
Net change in line of credit (1,492,532) 4,370,755
Proceeds from issuance of preferred stock, net 0 6,600,121
Preferred stock dividends paid in cash 0 (104,884)
Net cash (used in) provided by financing activities (2,709,021) 10,320,063
Net change in cash and cash equivalents (1,281,861) 1,242,750
Cash and cash equivalents at beginning of the period 1,696,116 254,705
Cash and cash equivalents at end of the period 414,255 1,497,455
Supplemental disclosure of cash flow information:    
Cash paid for interest 392,039 284,437
Supplemental disclosure of non-cash investing and financing activity:    
Deemed dividend on convertible preferred stock and accretion of discount 0 1,023,786
Preferred stock dividends paid or to be paid in common stock 586,145 578,178
Inventory reclassified to demonstration equipment 239,106 0
Preferred stock issued to acquire "Bird & Cronin" 0 4,000,000
Acquisition holdback 0 2,147,291
Conversion of preferred stock to common stock 0 7,459,600
 Capital lease obligations incurred to acquire property and equipment $ 252,493 $ 0