v3.20.2
Statements of Cash Flows (Unaudited) - USD ($)
3 Months Ended
Sep. 30, 2020
Sep. 30, 2019
CASH FLOWS FROM OPERATING ACTIVITIES    
Net income $ 53,783 $ 28,903
Adjustments to reconcile net income to net cash used by operating activities:    
Depreciation and amortization expense 55,062 25,194
Stock based compensation 12,323 10,119
Loss on asset disposal 2,853 0
Changes in operating assets and liabilities:    
Accounts receivable (30,611) (2,124)
Prepaid and other current assets (39,668) (14,276)
Inventory and any change in inventory reserve (13,144) (86,372)
Accounts payable and accrued expenses (57,116) (39,299)
Deferred revenue 5,475 (1,004)
Lease liability payable, operating lease (36,450) 0
Net Cash Provided/Used by Operating Activities (47,493) (78,859)
CASH FLOWS FROM INVESTING ACTIVITIES    
Purchase of property and equipment 0 (12,641)
Net Cash Used by Investing Activities 0 (12,641)
CASH FLOWS FROM FINANCING ACTIVITIES    
Payments on notes payable (263) (2,842)
Net Cash Used by Financing Activities (263) (2,842)
NET DECREASE IN CASH (47,756) (94,342)
CASH AT BEGINNING OF PERIOD 666,756 557,026
CASH AT END OF PERIOD 619,000 462,684
NON-CASH FINANCING ACTIVITIES    
Interest paid 0 335
Income taxes paid 0 0
SUPPLEMENTAL SCHEDULE OF CASH FLOW ACTIVITIES    
Use of store inventory, capitalized as fixed asset 6,600 0
Accrued preferred stock dividends 0 25,000
Operating lease renewal, decrease in right to use asset and related liability $ 0 $ 35,250