FINANCIAL STATEMENTS
|
|
|
|
Balance Sheets as of September 30, 2019 (unaudited) and June 30, 2019
|
1 |
|
|
|
|
Statements of Operations (Unaudited)
|
2 |
|
|
|
|
Statements of Changes in Stockholder’s Equity as of September 30, 2019 and 2018 (unaudited)
|
3 |
|
|
|
Statements of Cash Flows (Unaudited)
|
4 | |
Notes to the Financial Statements (Unaudited)
|
5 |
As of
|
As of
|
|||||||
September 30, 2019
(Unaudited)
|
June 30, 2019
|
|||||||
CURRENT ASSETS
|
||||||||
Cash
|
$
|
1,611,147
|
$
|
2,364,436
|
||||
Accounts receivable, net of allowances of approximately $100,000 and $100,000 as of September 30, 2019 and June 30, 2019, respectively
|
4,640,257
|
4,152,779
|
||||||
Inventories
|
3,433,099
|
3,194,880
|
||||||
Prepaids and other current assets
|
461,008
|
349,491
|
||||||
Total current assets
|
10,145,511
|
10,061,586
|
||||||
Property and equipment, net of accumulated depreciation
|
314,071
|
372,962
|
||||||
Goodwill
|
4,730,655
|
4,730,655
|
||||||
Other
|
14,650
|
14,650
|
||||||
Total assets
|
$
|
15,204,887
|
$
|
15,179,853
|
||||
CURRENT LIABILITIES
|
||||||||
Accounts payable
|
$
|
1,900,140
|
$
|
2,529,480
|
||||
Accrued expenses
|
691,710
|
417,199
|
||||||
Accrued payroll liabilities
|
197,247
|
520,125
|
||||||
Total current liabilities
|
2,789,097
|
3,466,804
|
||||||
LONG-TERM LIABILITIES
|
||||||||
Due to related party
|
60,391
|
60,391
|
||||||
Loan payable, net of issuance costs
|
4,043,255
|
3,829,521
|
||||||
Total liabilities
|
6,892,743
|
7,356,716
|
||||||
STOCKHOLDERS' EQUITY
|
||||||||
Preferred Stock; no par value; 110 shares authorized:
|
||||||||
Series A-1; 36.67 shares issued and outstanding
|
-
|
-
|
||||||
Series A; 73.33 shares issued and outstanding Common stock; no par value; 10,000 shares authorized; 890 issued and outstanding
|
-
|
-
|
||||||
Additional paid-in capital - Series A-1 Preferred Stock, net of issuance costs
|
2,403,125
|
2,403,125
|
||||||
Additional paid-in capital - Series A Preferred Stock
|
5,000,000
|
5,000,000
|
||||||
Additional paid-in capital - Common Stock
|
57,141,157
|
57,141,157
|
||||||
Accumulated deficit
|
(56,232,138
|
)
|
(56,721,145
|
)
|
||||
Total stockholders' equity
|
8,312,144
|
7,823,137
|
||||||
Total liabilities and stockholders' equity
|
$
|
15,204,887
|
$
|
15,179,853
|
For the three months ended September 30,
|
||||||||
2019
|
2018
|
|||||||
SALES
|
$
|
8,442,822
|
$
|
7,607,605
|
||||
COST OF SALES
|
5,128,392
|
4,686,922
|
||||||
GROSS PROFIT
|
3,314,430
|
2,920,683
|
||||||
SELLING, GENERAL AND ADMINISTRATIVE EXPENSES
|
2,751,162
|
3,594,401
|
||||||
LOSS ON DISPOSAL OF EQUIPMENT
|
-
|
10,290
|
||||||
INCOME (LOSS) FROM OPERATIONS
|
563,268
|
(684,008
|
)
|
|||||
OTHER (EXPENSE) INCOME
|
||||||||
Interest expense, other
|
(74,299
|
)
|
(101,554
|
)
|
||||
Interest income
|
38
|
38
|
||||||
Total other expense
|
(74,261
|
)
|
(101,516
|
)
|
||||
NET INCOME (LOSS)
|
$
|
489,007
|
$
|
(785,524
|
)
|
Series A-1
|
Series A
|
Additional Paid-In Capital
|
||||||||||||||||||||||||||||||||||||||||||
Common Stock
|
Preferred Stock
|
Preferred Stock
|
Series A-1
|
Series A
|
Accumulated
|
|||||||||||||||||||||||||||||||||||||||
Shares
|
Amount
|
Shares
|
Amount
|
Shares
|
Amount
|
Preferred
Stock
|
Preferred
Stock |
Common
Stock
|
Deficit
|
Total
|
||||||||||||||||||||||||||||||||||
Balance, June 30, 2017
|
100
|
$
|
-
|
-
|
$
|
-
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
13,511,905
|
$
|
(44,822,859
|
)
|
$
|
(31,310,954
|
)
|
|||||||||||||||||||||||
Issuance of preferred stock
|
-
|
-
|
-
|
-
|
73.33
|
-
|
-
|
5,000,000
|
-
|
-
|
5,000,000
|
|||||||||||||||||||||||||||||||||
Conversion of debt to common stock
|
790
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
43,629,252
|
-
|
43,629,252
|
|||||||||||||||||||||||||||||||||
Net Loss
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(8,669,639
|
)
|
(8,669,639
|
)
|
|||||||||||||||||||||||||||||||
Balance, June 30, 2018
|
890
|
-
|
-
|
-
|
73.33
|
-
|
-
|
$
|
5,000,000
|
$
|
57,141,157
|
$
|
(53,492,498
|
)
|
$
|
8,648,659
|
||||||||||||||||||||||||||||
Net Loss (Unaudited)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
$
|
(785,524
|
)
|
$
|
(785,524
|
)
|
|||||||||||||||||||||||||||||
Balance, September 30, 2018 (Unaudited)
|
890
|
-
|
-
|
-
|
73.33
|
-
|
-
|
$
|
5,000,000
|
$
|
57,141,157
|
$
|
(54,278,022
|
)
|
7,863,135
|
|||||||||||||||||||||||||||||
Issuance of preferred stock,
|
||||||||||||||||||||||||||||||||||||||||||||
net of stock issuance costs
|
-
|
-
|
36.67
|
-
|
-
|
-
|
2,403,125
|
-
|
-
|
-
|
2,403,125
|
|||||||||||||||||||||||||||||||||
Net Loss
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(2,443,123
|
)
|
(2,443,123
|
)
|
|||||||||||||||||||||||||||||||
Balance, June 30, 2019
|
890
|
-
|
36.67
|
-
|
73.33
|
-
|
$
|
2,403,125
|
$
|
5,000,000
|
$
|
57,141,157
|
$
|
(56,721,145
|
)
|
$
|
7,823,137
|
|||||||||||||||||||||||||||
Net Income (Unaudited)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
489,007
|
489,007
|
|||||||||||||||||||||||||||||||||
Balance, September 30, 2019 (Unaudited)
|
890
|
-
|
36.67
|
-
|
73.33
|
-
|
$
|
2,403,125
|
$
|
5,000,000
|
$
|
57,141,157
|
$
|
(56,232,138
|
)
|
$
|
8,312,144
|
September 30,
2019 |
September 30,
2018 |
|||||||
CASH FLOWS FROM OPERATING ACTIVITIES
|
||||||||
Net Income (loss)
|
$
|
489,007
|
$
|
(785,524
|
)
|
|||
Adjustments to reconcile net loss to net cash (used) provided by operating activities:
|
||||||||
Depreciation & Amortization
|
61,386
|
84,266
|
||||||
Loss on disposal of equipment
|
-
|
10,290
|
||||||
(Increase) decrease in:
|
||||||||
Accounts receivable
|
(487,478
|
)
|
(107,096
|
)
|
||||
Inventories
|
(238,220
|
)
|
771,641
|
|||||
Prepaids and other assets
|
(101,517
|
)
|
(31,364
|
)
|
||||
Increase (decrease) in:
|
||||||||
Accounts payable
|
(629,342
|
)
|
(679,703
|
)
|
||||
Accrued expenses
|
(48,366
|
)
|
(146,588
|
)
|
||||
Total adjustments
|
(1,443,537
|
)
|
(98,554
|
)
|
||||
Net cash provided (used) by operating activities
|
(954,530
|
)
|
(884,078
|
)
|
||||
CASH FLOWS FROM INVESTING ACTIVITIES
|
||||||||
Purchases of property and equipment
|
(2,495
|
)
|
(37,947
|
)
|
||||
Net cash used by investing activities
|
(2,495
|
)
|
(37,947
|
)
|
||||
CASH FLOWS FROM FINANCING ACTIVITIES
|
||||||||
Proceeds from loan
|
-
|
384,958
|
||||||
Loan payments
|
203,736
|
-
|
||||||
Net cash provided by financing activities
|
203,736
|
384,958
|
||||||
NET INCREASE (DECREASE) IN CASH
|
(753,289
|
)
|
(537,067
|
)
|
||||
CASH AT BEGINNING OF PERIOD
|
2,364,436
|
1,226,489
|
||||||
CASH AT END OF PERIOD
|
$
|
1,611,147
|
$
|
689,422
|
1. |
DESCRIPTION OF BUSINESS
|
2.
|
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
|
2.
|
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES – CONTINUED
|
2.
|
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES – CONTINUED
|
3.
|
INVENTORIES
|
(Unaudited)
|
||||||||
September 30,
2019
|
June 30,
2019
|
|||||||
Finished goods
|
$
|
3,555,653
|
$
|
3,501,829
|
||||
Raw materials
|
434,304
|
285,574
|
||||||
3,989,957
|
3,787,403
|
|||||||
Less inventory reserve
|
(556,858
|
)
|
(592,523
|
)
|
||||
$
|
3,433,099
|
$
|
3,194,880
|
4.
|
PROPERTY AND EQUIPMENT
|
(Unaudited)
|
||||||||
September 30,
2019
|
June 30,
2019
|
|||||||
Furniture and fixtures
|
$
|
78,195
|
$
|
94,771
|
||||
Computer equipment
|
80,666
|
80,666
|
||||||
Computer software
|
430,563
|
430,563
|
||||||
Equipment
|
397,226
|
380,650
|
||||||
Assets not in service:
|
||||||||
Equipment
|
2,495
|
-
|
||||||
989,145
|
986,650
|
|||||||
Less accumulated depreciation
|
(675,074
|
)
|
(613,688
|
)
|
||||
$
|
314,071
|
$
|
372,962
|
5. |
LOAN PAYABLE
|
6. |
RELATED PARTY TRANSACTIONS
|
7. |
RETIREMENT PLAN
|
8. |
COMMITMENTS AND CONTINGENCIES
|
9.
|
CUMULATIVE REDEEMABLE PREFERRED STOCK
|
9.
|
CUMULATIVE REDEEMABLE PREFERRED STOCK – CONTINUED
|
10.
|
SUBSEQUENT EVENTS
|