|  |  |  | 
Per Share 
 |  |  | 
Without 
 Over-allotment option |  |  | 
With 
 Over-allotment option |  | |||||||||
| 
Public Offering Price 
 |  |  |  | $ | 3.00 |  |  |  |  | $ | 12,600,000 |  |  |  |  | $ | 14,490,000 |  |  | 
| 
Underwriting discounts and commissions paid(1)
 |  |  |  | $ | 0.27 |  |  |  |  | $ | 1,134,000 |  |  |  |  | $ | 1,304,100 |  |  | 
| 
Proceeds, before expenses, to us 
 |  |  |  | $ | 2.73 |  |  |  |  | $ | 11,466,000 |  |  |  |  | $ | 13,185,900 |  |  | 
|  |  |  | 
Page 
 |  | |||
|  |  |  |  | 1 |  |  | |
|  |  |  |  | 7 |  |  | |
|  |  |  |  | 11 |  |  | |
|  |  |  |  | 28 |  |  | |
|  |  |  |  | 31 |  |  | |
|  |  |  |  | 32 |  |  | |
|  |  |  |  | 33 |  |  | |
|  |  |  |  | 35 |  |  | |
|  |  |  |  | 39 |  |  | |
|  |  |  |  | 52 |  |  | |
|  |  |  |  | 62 |  |  | |
|  |  |  |  | 68 |  |  | |
|  |  |  |  | 71 |  |  | |
|  |  |  |  | 73 |  |  | |
|  |  |  |  | 75 |  |  | |
|  |  |  |  | 78 |  |  | |
|  |  |  |  | 80 |  |  | |
|  |  |  |  | 84 |  |  | |
|  |  |  |  | 84 |  |  | |
|  |  |  |  | 84 |  |  | |
|  |  |  |  | F-1 |  |  | |
|  |  |  | 
Nine Months 
 Ended March 31, 2021 |  |  | 
Nine Months 
 Ended March 31, 2020 |  |  | 
Year Ended 
 June 30, |  | |||||||||||||||
|  |  |  | 
2019 
 |  |  | 
2020 
 |  | ||||||||||||||||||
|  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 
(in thousands, except share and per 
 share data) |  | |||||||||
| Statement of Operations Data: |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | ||||||||||
| 
Net sales 
 |  |  |  | $ | 5,076 |  |  |  |  | $ | 15,521 |  |  |  |  | $ | 20,812 |  |  |  |  | $ | 16,367 |  |  | 
| 
Cost of sales 
 |  |  |  |  | 3,786 |  |  |  |  |  | 11,498 |  |  |  |  |  | 15,575 |  |  |  |  |  | 12,033 |  |  | 
| 
Gross profit 
 |  |  |  |  | 1,290 |  |  |  |  |  | 4,023 |  |  |  |  |  | 5,237 |  |  |  |  |  | 4,334 |  |  | 
| 
Expenses: 
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | ||||||||||
| 
Research and development 
 |  |  |  |  | 103 |  |  |  |  |  | 205 |  |  |  |  |  | 318 |  |  |  |  |  | 240 |  |  | 
| 
Selling, general and administrative 
 |  |  |  |  | 2,140 |  |  |  |  |  | 4,021 |  |  |  |  |  | 4,958 |  |  |  |  |  | 4,714 |  |  | 
| 
Other expense (income), net 
 |  |  |  |  | 194 |  |  |  |  |  | 183 |  |  |  |  |  | (4) |  |  |  |  |  | 263 |  |  | 
| 
Total expenses 
 |  |  |  |  | 2,437 |  |  |  |  |  | 4,409 |  |  |  |  |  | 5,272 |  |  |  |  |  | 5,217 |  |  | 
| 
Net loss
 |  |  |  | $ | (1,147) |  |  |  |  | $ | (386) |  |  |  |  | $ | (35) |  |  |  |  | $ | (883) |  |  | 
| 
Pro Forma C Corporation Information (Unaudited)
 |  |  |  |  |  | ||||||||||||||||||||
|  |  |  |  |  |  |  |  |  |  |  | |||||||||||||||
| 
Historical net loss before income taxes 
 |  |  |  | $ | (1,147) |  |  |  |  | $ | (386) |  |  |  |  | $ | (35) |  |  |  |  | $ | (883) |  |  | 
| 
Pro forma benefit from income taxes 
 |  |  |  |  | (321) |  |  |  |  |  | (108) |  |  |  |  |  | (10) |  |  |  |  |  | (247) |  |  | 
| 
Pro forma net loss 
 |  |  |  | $ | (826) |  |  |  |  | $ | (278) |  |  |  |  | $ | (25) |  |  |  |  | $ | (636) |  |  | 
| 
Pro forma net loss per common share basic(1)(2)
 |  |  |  | $ | (.15) |  |  |  |  | $ | (.05) |  |  |  |  | $ | (.01) |  |  |  |  | $ | (.11) |  |  | 
| 
Pro forma shares outstanding basic(2)
 |  |  |  |  | 5,666,667 |  |  |  |  |  | 5,666,667 |  |  |  |  |  | 5,666,667 |  |  |  |  |  | 5,666,667 |  |  | 
| 
Pro forma net loss per common share diluted(1)(2)
 |  |  |  | $ | (.15) |  |  |  |  | $ | (.05) |  |  |  |  | $ | (.01) |  |  |  |  | $ | (.11) |  |  | 
| 
Pro forma shares outstanding diluted(2)
 |  |  |  |  | 5,666,667 |  |  |  |  |  | 5,666,667 |  |  |  |  |  | 5,666,667 |  |  |  |  |  | 5,666,667 |  |  | 
|  |  |  | 
As of March 31, 2021 
 |  | |||||||||
|  |  |  | 
Actual 
 |  |  | 
As Adjusted(1)(3)
 |  | ||||||
|  |  |  | 
(in thousands) 
 |  | |||||||||
| Balance Sheet Data: |  |  |  |  |  |  |  |  |  |  |  |  |  | 
| 
Cash 
 |  |  |  | $ | 1,097 |  |  |  |  | $ | 11,748 |  |  | 
| 
Working capital (working capital deficit) 
 |  |  |  |  | (885) |  |  |  |  |  | 9,766 |  |  | 
| 
Total assets 
 |  |  |  |  | 5,795 |  |  |  |  |  | 15,677 |  |  | 
| 
Total members’ (deficit)/stockholders’ equity 
 |  |  |  |  | (2,116) |  |  |  |  |  | 9,100 |  |  | 
|  |  |  | 
As of March 31, 2021
 |  | |||||||||||||||
|  |  |  | 
Actual 
 |  |  | 
Pro Forma 
 |  |  | 
Pro Forma 
 As Adjusted |  | |||||||||
|  |  |  | 
(in thousands, except share and per share data) 
 |  | |||||||||||||||
| 
Cash and cash equivalents 
 |  |  |  | $ | 1,097 |  |  |  |  | $ | 1,097 |  |  |  |  | $ | 11,748 |  |  | 
| 
Long-term debt 
 |  |  |  | $ | 3,288 |  |  |  |  | $ | 3,288 |  |  |  |  | $ | 1,954 |  |  | 
| Stockholders’/members’ equity: |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 
| 
Preferred stock, $0.0001 par value; no shares authorized, issued or outstanding, actual; 10,000,0000 authorized, no shares issued or outstanding actual, pro forma and pro forma as adjusted 
 |  |  |  |  | — |  |  |  |  |  | — |  |  |  |  |  | — |  |  | 
| 
Common stock, $0.0001 par value; no shares authorized, no shares issued and outstanding, actual; 100,000,000 shares authorized, 5,666,667 shares issued and outstanding, pro forma; 100,000,000 shares authorized, 9,866,667 shares issued and outstanding, pro forma as adjusted 
 |  |  |  |  | — |  |  |  |  |  | 1 |  |  |  |  |  | 1 |  |  | 
| 
Members’ deficit 
 |  |  |  |  | (11,660) |  |  |  |  |  | — |  |  |  |  |  | — |  |  | 
| 
Additional paid-in capital 
 |  |  |  |  | — |  |  |  |  |  | (11,661) |  |  |  |  |  | (445) |  |  | 
| 
Retained earnings 
 |  |  |  |  | 9,544 |  |  |  |  |  | 9,544 |  |  |  |  |  | 9,544 |  |  | 
| 
Total stockholders’/members’ equity (deficit)
 |  |  |  |  | (2,116) |  |  |  |  |  | (2,116) |  |  |  |  |  | 9,100 |  |  | 
| 
Total capitalization 
 |  |  |  | $ | 1,172 |  |  |  |  | $ | 1,172 |  |  |  |  | $ | 11,054 |  |  | 
|  | 
Initial public offering price per share 
 |  |  |  | $ | 3.00 |  |  | 
|  | 
Pro forma net tangible book value as of March 31, 2021 
 |  |  |  | $ | (.73) |  |  | 
|  | 
Increase attributable to new investors in this offering 
 |  |  |  | $ | 1.53 |  |  | 
|  | 
Adjusted pro forma net tangible book value after this offering 
 |  |  |  | $ | .80 |  |  | 
|  | 
Dilution in pro forma net tangible book value to new investors in this offering 
 |  |  |  | $ | 2.20 |  |  | 
|  |  |  | 
Shares 
 Acquired |  |  | 
Total 
 Consideration |  |  | 
Average 
 Price Per Share |  | |||||||||||||||||||||
|  |  |  | 
Number 
 |  |  | 
Percent 
 |  |  | 
Amount 
 |  |  | 
Percent 
 |  | ||||||||||||||||||
| 
Existing stockholders 
 |  |  |  |  | 5,666,667 |  |  |  |  |  | 57.4% |  |  |  |  | $ | 1,114,029 |  |  |  |  |  | 8.1% |  |  |  |  | $ | 0.20 |  |  | 
| 
New investors in this offering 
 |  |  |  |  | 4,200,000 |  |  |  |  |  | 42.6% |  |  |  |  |  | 12,600,000 |  |  |  |  |  | 91.9% |  |  |  |  | $ | 3.00 |  |  | 
| 
Total 
 |  |  |  |  | 9,866,667 |  |  |  |  |  | 100.0% |  |  |  |  | $ | 13,714,029 |  |  |  |  |  | 100.0% |  |  |  |  |  |  |  |  | 
|  |  |  | 
Nine Months
 Ended March 31, |  |  | 
Year Ended
 June 30, |  |  | ||||||||||||||||||||
|  |  |  | 
2021 
 |  |  | 
2020
 |  |  | 
2019 
 |  |  | 
2020 
 |  |  | ||||||||||||||
|  |  |  | 
(Unaudited) 
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | |||||||||
| 
Net sales 
 |  |  |  | $ | 5,076 |  |  |  |  | $ | 15,521 |  |  |  |  | $ | 20,812 |  |  |  |  | $ | 16,367 |  |  |  | ||
| 
Cost of sales 
 |  |  |  |  | 3,786 |  |  |  |  |  | 11,498 |  |  |  |  |  | 15,575 |  |  |  |  |  | 12,033 |  |  |  | ||
| 
Gross profit 
 |  |  |  |  | 1,290 |  |  |  |  |  | 4,023 |  |  |  |  |  | 5,237 |  |  |  |  |  | 4,334 |  |  |  | ||
| Operating expenses: |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | ||
| 
Research and development 
 |  |  |  |  | 103 |  |  |  |  |  | 205 |  |  |  |  |  | 318 |  |  |  |  |  | 240 |  |  |  | ||
| 
Selling and marketing 
 |  |  |  |  | 934 |  |  |  |  |  | 1,986 |  |  |  |  |  | 2,455 |  |  |  |  |  | 2,295 |  |  |  | ||
| 
General and administrative 
 |  |  |  |  | 1,206 |  |  |  |  |  | 2,035 |  |  |  |  |  | 2,503 |  |  |  |  |  | 2,419 |  |  |  | ||
| 
Total expenses 
 |  |  |  |  | 2,243 |  |  |  |  |  | 4,226 |  |  |  |  |  | 5,276 |  |  |  |  |  | 4,954 |  |  |  | ||
| 
Operating loss 
 |  |  |  |  | (953) |  |  |  |  |  | (203) |  |  |  |  |  | (39) |  |  |  |  |  | (620) |  |  |  | ||
| Other expense (income) |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | ||
| 
Interest expense 
 |  |  |  |  | 194 |  |  |  |  |  | 183 |  |  |  |  |  | — |  |  |  |  |  | 263 |  |  |  | ||
| 
Interest and other income 
 |  |  |  |  | — |  |  |  |  |  | — |  |  |  |  |  | (4) |  |  |  |  |  | — |  |  |  | ||
| 
Total other expense (income) 
 |  |  |  |  | 194 |  |  |  |  |  | 183 |  |  |  |  |  | (4) |  |  |  |  |  | 263 |  |  |  | ||
| 
Net loss 
 |  |  |  | $ | (1,147) |  |  |  |  | $ | (386) |  |  |  |  | $ | (35) |  |  |  |  | $ | (883) |  |  |  | ||
|  |  |  | 
March 31,
 2021 |  |  | 
June 30, 
 |  | ||||||||||||
|  |  |  | 
2019 
 |  |  | 
2020 
 |  | ||||||||||||
|  |  |  | 
(UNAUDITED) 
 |  |  |  | |||||||||||||
| 
ASSETS
 |  |  |  |  | |||||||||||||||
| Current Assets: |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 
| 
Cash 
 |  |  |  | $ | 1,097 |  |  |  |  | $ | 582 |  |  |  |  | $ | 1,058 |  |  | 
| 
Accounts receivable, net 
 |  |  |  |  | 662 |  |  |  |  |  | 2,128 |  |  |  |  |  | 809 |  |  | 
| 
Inventories, net 
 |  |  |  |  | 1,857 |  |  |  |  |  | 1,683 |  |  |  |  |  | 1,594 |  |  | 
| 
Prepaid expenses and other 
 |  |  |  |  | 97 |  |  |  |  |  | 99 |  |  |  |  |  | 77 |  |  | 
| 
Total Current Assets 
 |  |  |  |  | 3,713 |  |  |  |  |  | 4,492 |  |  |  |  |  | 3,538 |  |  | 
| Long-Term Assets: |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 
| 
Property, plant and equipment, net 
 |  |  |  |  | 51 |  |  |  |  |  | 32 |  |  |  |  |  | 151 |  |  | 
| 
Intangibles, net 
 |  |  |  |  | 959 |  |  |  |  |  | — |  |  |  |  |  | 1,030 |  |  | 
| 
Goodwill 
 |  |  |  |  | 287 |  |  |  |  |  | — |  |  |  |  |  | 287 |  |  | 
| 
Other assets 
 |  |  |  |  | 785 |  |  |  |  |  | 188 |  |  |  |  |  | 698 |  |  | 
| 
Total Long-Term Assets 
 |  |  |  |  | 2,082 |  |  |  |  |  | 220 |  |  |  |  |  | 2,166 |  |  | 
| 
Total Assets
 |  |  |  | $ | 5,795 |  |  |  |  | $ | 4,712 |  |  |  |  | $ | 5,704 |  |  | 
| LIABILITIES AND MEMBERS’ DEFICIT |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 
| Current Liabilities: |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 
| 
Accounts payable 
 |  |  |  | $ | 2,383 |  |  |  |  | $ | 2,926 |  |  |  |  | $ | 2,694 |  |  | 
| 
Accrued liabilities 
 |  |  |  |  | 376 |  |  |  |  |  | 793 |  |  |  |  |  | 454 |  |  | 
| 
Customer deposits 
 |  |  |  |  | 558 |  |  |  |  |  | 1,011 |  |  |  |  |  | 828 |  |  | 
| 
Current portion – line of credit
 |  |  |  |  | 590 |  |  |  |  |  | — |  |  |  |  |  | 75 |  |  | 
| 
Current portion – notes payable 
 |  |  |  |  | 686 |  |  |  |  |  | — |  |  |  |  |  | 444 |  |  | 
| 
Unearned warranty revenue 
 |  |  |  |  | 5 |  |  |  |  |  | 68 |  |  |  |  |  | 26 |  |  | 
| 
Total Current Liabilities 
 |  |  |  |  | 4,598 |  |  |  |  |  | 4,798 |  |  |  |  |  | 4,521 |  |  | 
| Long-Term Liabilities: |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 
| 
Notes payable, less current portion 
 |  |  |  |  | 3,288 |  |  |  |  |  | — |  |  |  |  |  | 1,557 |  |  | 
| 
Line of credit, less current portion 
 |  |  |  |  | — |  |  |  |  |  | — |  |  |  |  |  | 575 |  |  | 
| 
Deferred rent 
 |  |  |  |  | 25 |  |  |  |  |  | — |  |  |  |  |  | 20 |  |  | 
| 
Total Long-Term Liabilities 
 |  |  |  |  | 3,313 |  |  |  |  |  | — |  |  |  |  |  | 2,152 |  |  | 
| 
Members’ Deficit 
 |  |  |  |  | (2,116) |  |  |  |  |  | (86) |  |  |  |  |  | (969) |  |  | 
| 
Total Liabilities and Members’ Deficit 
 |  |  |  | $ | 5,795 |  |  |  |  | $ | 4,712 |  |  |  |  | $ | 5,704 |  |  | 
| 
(in thousands) 
 |  |  | 
Historical 
 MiT |  |  | 
Pro Forma 
 Adjustments |  |  | 
Ref
 |  |  | 
Pro Forma 
 Combined |  |  | 
Pro Forma 
 Post IPO |  | |||||||||||||||
| ASSETS |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 
| Current assets: |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 
| 
Cash 
 |  |  |  | $ | 1,097 |  |  |  |  | $ |  |  |  |  |  |  |  |  |  |  | $ | 1,097 |  |  |  |  | $ | 11,748 |  |  | |
| 
Accounts receivable
 |  |  |  |  | 662 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 662 |  |  |  |  |  | 662 |  |  | 
| 
Inventory
 |  |  |  |  | 1,857 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 1,857 |  |  |  |  |  | 1,857 |  |  | 
| 
Prepaid and other
 |  |  |  |  | 97 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 97 |  |  |  |  |  | 97 |  |  | 
|  |  |  |  |  | 3,713 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 3,713 |  |  |  |  |  | 14,364 |  |  | 
| 
Intangibles, net
 |  |  |  |  | 959 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 959 |  |  |  |  |  | 959 |  |  | 
| 
Goodwill
 |  |  |  |  | 287 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 287 |  |  |  |  |  | 287 |  |  | 
| 
Property and equipment, net
 |  |  |  |  | 51 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 51 |  |  |  |  |  | 51 |  |  | 
| 
Deposits and other
 |  |  |  |  | 785 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 785 |  |  |  |  |  | 16 |  |  | 
| Total |  |  |  | $ | 5,795 |  |  |  |  | $ | — |  |  |  |  |  |  |  |  |  |  | $ | 5,795 |  |  |  |  | $ | 15,677 |  |  | 
| LIABILITIES AND SHAREHOLDERS’ EQUITY |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 
| Current liabilities |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 
| 
Accounts payable
 |  |  |  | $ | 2,383 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | $ | 2,383 |  |  |  |  | $ | 2,383 |  |  | 
| 
Accrued expenses
 |  |  |  |  | 376 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 376 |  |  |  |  |  | 376 |  |  | 
| 
Customer deposits
 |  |  |  |  | 558 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 558 |  |  |  |  |  | 558 |  |  | 
| 
Current portion – line of credit
 |  |  |  |  | 590 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 590 |  |  |  |  |  | 590 |  |  | 
| 
Current portion – notes payable
 |  |  |  |  | 686 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 686 |  |  |  |  |  | 686 |  |  | 
| 
Deferred revenue
 |  |  |  |  | 5 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 5 |  |  |  |  |  | 5 |  |  | 
|  |  |  |  |  | 4,598 |  |  |  |  |  | — |  |  |  |  |  |  |  |  |  |  |  | 4,598 |  |  |  |  |  | 4,598 |  |  | 
| 
Deferred rent
 |  |  |  |  | 25 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 25 |  |  |  |  |  | 25 |  |  | 
| 
Notes payable, less current portion
 |  |  |  |  | 3,288 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 3,288 |  |  |  |  |  | 1,954 |  |  | 
| Members’/Shareholders’ equity (Deficit): |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 
| 
Common Stock/APIC
 |  |  |  |  |  |  |  |  |  |  | (11,660) |  |  |  |  |  | i |  |  |  |  |  | (11,660) |  |  |  |  |  | (445) |  |  | 
| 
Members’ equity
 |  |  |  |  | (11,660) |  |  |  |  |  | 11,660 |  |  |  |  |  | i |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 
| 
Retained earnings (accumulated deficit)
 |  |  |  |  | 9,544 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 9,544 |  |  |  |  |  | 9,544 |  |  | 
| 
Common stock
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | — |  |  |  |  |  | 1 |  |  | 
|  |  |  |  |  | (2,116) |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | (2,116) |  |  |  |  |  | 9,100 |  |  | 
| Total |  |  |  | $ | 5,795 |  |  |  |  | $ | — |  |  |  |  |  |  |  |  |  |  | $ | 5,795 |  |  |  |  | $ | 15,677 |  |  | 
| 
(in thousands, except share data and per share data)
 |  |  | 
Historical 
 MiT |  |  | 
Caddy
 July, 2019(1) |  |  | 
Pro Forma
 Adjustments(2) |  |  | 
Pro Forma 
 Combined |  | ||||||||||||
| Consolidated Statement of Operations Data: |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | ||||||||||
| Revenue |  |  |  | $ | 16,367 |  |  |  |  | $ | 158 |  |  |  |  | $ | — |  |  |  |  | $ | 16,525 |  |  | 
| 
Cost of sales
 |  |  |  |  | 12,033 |  |  |  |  |  | 106 |  |  |  |  |  | 9 |  |  |  |  |  | 12,148 |  |  | 
| 
Gross profit
 |  |  |  |  | 4,334 |  |  |  |  |  | 52 |  |  |  |  |  | (9) |  |  |  |  |  | 4,377 |  |  | 
| Operating expenses: |  |  |  |  |  | ||||||||||||||||||||
| 
Selling, general and administrative
 |  |  |  |  | 4,954 |  |  |  |  |  | 46 |  |  |  |  |  | 8 |  |  |  |  |  | 5,008 |  |  | 
| 
Total operating expenses
 |  |  |  |  | 4,954 |  |  |  |  |  | 46 |  |  |  |  |  | 8 |  |  |  |  |  | 5,008 |  |  | 
| Other (income) expense: |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | ||||||||||
| 
Interest and other expense
 |  |  |  |  | 263 |  |  |  |  |  | — |  |  |  |  |  | 8 |  |  |  |  |  | 271 |  |  | 
| 
Interest and other (income)
 |  |  |  |  | — |  |  |  |  |  | — |  |  |  |  |  | — |  |  |  |  |  | — |  |  | 
| 
Total other (income) expense
 |  |  |  |  | 263 |  |  |  |  |  | — |  |  |  |  |  | 8 |  |  |  |  |  | 271 |  |  | 
| 
Net Income (loss)
 |  |  |  | $ | (883) |  |  |  |  | $ | 6 |  |  |  |  | $ | (25) |  |  |  |  | $ | (902) |  |  | 
| 
Historical net loss before income taxes 
 |  |  |  | $ | (883) |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | $ | (902) |  |  | 
| 
Pro forma benefit for income taxes 
 |  |  |  |  | (247) |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | (253) |  |  | 
| 
Pro forma net loss 
 |  |  |  | $ | (636) |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | $ | (649) |  |  | 
| 
Pro forma net loss per common share: basic and diluted 
 |  |  |  | $ | (.11) |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | $ | (.11) |  |  | 
| 
Pro forma shares outstanding: basic and diluted 
 |  |  |  |  | 5,666,667 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 5,666,667 |  |  | 
|  | 
Nine Months Ended March 31, 
 |  | ||||||
|  | 
2021 
 |  |  | 
2020 
 |  | |||
|  | 
(in 000’s) 
 |  | ||||||
|  | 
Actual 
 |  |  | 
Actual 
 |  |  | 
Pro Forma 
 |  | 
|  | 
5,076 
 |  |  | 
15,521 
 |  |  | 
15,679
 |  | 
|  | 
Nine Months Ended March 31, 
 |  | ||||||
|  | 
2021 
 |  |  | 
2020 
 |  | |||
|  | 
(in 000’s) 
 |  | ||||||
|  | 
Actual 
 |  |  | 
Actual 
 |  |  | 
Pro Forma 
 |  | 
|  | 
1,290 
 |  |  | 
4,023 
 |  |  | 
4,066
 |  | 
|  | 
Nine Months Ended March 31, 
 |  | ||||||
|  | 
2021 
 |  |  | 
2020 
 |  | |||
|  | 
(in 000’s) 
 |  | ||||||
|  | 
Actual 
 |  |  | 
Actual 
 |  |  | 
Pro Forma 
 |  | 
|  | 
103 
 |  |  | 
205 
 |  |  | 
205
 |  | 
|  | 
Nine Months Ended March 31, 
 |  | ||||||
|  | 
2021 
 |  |  | 
2020 
 |  | |||
|  | 
(in 000’s) 
 |  | ||||||
|  | 
Actual 
 |  |  | 
Actual 
 |  |  | 
Pro Forma 
 |  | 
|  | 
2,140 
 |  |  | 
4,021 
 |  |  | 
4,075
 |  | 
|  | 
Nine Months Ended March 31, 
 |  | ||||||
|  | 
2021 
 |  |  | 
2020 
 |  | |||
|  | 
(in 000’s) 
 |  | ||||||
|  | 
Actual 
 |  |  | 
Actual 
 |  |  | 
Pro Forma 
 |  | 
|  | 
(194) 
 |  |  | 
(183) 
 |  |  | 
(191)
 |  | 
|  | 
Nine Months Ended March 31, 
 |  | ||||||
|  | 
2021 
 |  |  | 
2020 
 |  | |||
|  | 
(in 000’s) 
 |  | ||||||
|  | 
Actual 
 |  |  | 
Actual 
 |  |  | 
Pro Forma 
 |  | 
|  | 
(1,147) 
 |  |  | 
(386) 
 |  |  | 
(405)
 |  | 
|  | 
Year Ended June 30, 
 |  | |||||||||
|  | 
2020 
 |  |  | 
2019 
 |  | ||||||
|  | 
(in 000’s) 
 |  | |||||||||
|  | 
Actual 
 |  |  | 
Pro Forma 
 |  |  | 
Actual 
 |  |  | 
Pro Forma 
 |  | 
|  | 
$16,367 
 |  |  | 
$16,525 
 |  |  | 
$20,812 
 |  |  | 
$22,689
 |  | 
|  | 
Year Ended June 30, 
 |  | |||||||||
|  | 
2020 
 |  |  | 
2019 
 |  | ||||||
|  | 
(in 000’s) 
 |  | |||||||||
|  | 
Actual 
 |  |  | 
Pro Forma 
 |  |  | 
Actual 
 |  |  | 
Pro Forma 
 |  | 
|  | 
$4,334 
 |  |  | 
$4,377 
 |  |  | 
$5,237 
 |  |  | 
$5,754
 |  | 
|  | 
Year Ended June 30, 
 |  | |||||||||
|  | 
2020 
 |  |  | 
2019 
 |  | ||||||
|  | 
(in 000’s) 
 |  | |||||||||
|  | 
Actual 
 |  |  | 
Pro Forma 
 |  |  | 
Actual 
 |  |  | 
Pro Forma 
 |  | 
|  | 
$240 
 |  |  | 
$240 
 |  |  | 
$318 
 |  |  | 
$318
 |  | 
|  | 
Year Ended June 30, 
 |  | |||||||||
|  | 
2020 
 |  |  | 
2019 
 |  | ||||||
|  | 
(in 000’s) 
 |  | |||||||||
|  | 
Actual 
 |  |  | 
Pro Forma 
 |  |  | 
Actual 
 |  |  | 
Pro Forma 
 |  | 
|  | 
$4,714 
 |  |  | 
$4,768 
 |  |  | 
$4,958 
 |  |  | 
$5,693
 |  | 
|  | 
Year Ended June 30, 
 |  | |||||||||
|  | 
2020 
 |  |  | 
2019 
 |  | ||||||
|  | 
(in 000’s) 
 |  | |||||||||
|  | 
Actual 
 |  |  | 
Pro Forma 
 |  |  | 
Actual 
 |  |  | 
Pro Forma 
 |  | 
|  | 
$263 
 |  |  | 
$271 
 |  |  | 
$(4) 
 |  |  | 
$(137)
 |  | 
|  | 
Year Ended June 30, 
 |  | |||||||||
|  | 
2020 
 |  |  | 
2019 
 |  | ||||||
|  | 
(in 000’s) 
 |  | |||||||||
|  | 
Actual 
 |  |  | 
Pro Forma 
 |  |  | 
Actual 
 |  |  | 
Pro Forma 
 |  | 
|  | 
$(883) 
 |  |  | 
$(902) 
 |  |  | 
$(35) 
 |  |  | 
$(394)
 |  | 
| 
Operating leases 
 |  |  |  | ||||
| 
2021 
 |  |  |  | $ | 70 |  |  | 
| 
2022 
 |  |  |  |  | 285 |  |  | 
| 
2023 
 |  |  |  |  | 293 |  |  | 
| 
2024 
 |  |  |  |  | 302 |  |  | 
| 
2025 
 |  |  |  |  | 174 |  |  | 
| 
Total future lease payments 
 |  |  |  | $ | 1,124 |  |  | 
| 
Name 
 |  |  | 
Age 
 |  |  | 
Title 
 |  | 
| 
Executive Officers and Directors:
 |  |  |  |  |  |  |  | 
| Phil Rafnson |  |  | 73 |  |  | President, Chief Executive Officer and Chairman of the Board |  | 
| Jose Delgado |  |  | 57 |  |  | Executive Vice President, Sales and Marketing |  | 
| Bevan Wright |  |  | 51 |  |  | Executive Vice President, Operations |  | 
| Michael Sherman |  |  | 58 |  |  | Interim Chief Financial Officer(1) |  | 
| Key Personnel: |  |  |  |  |  |  |  | 
| Jerry Van de Rydt |  |  | 67 |  |  | Senior Vice President, FF& E Sales |  | 
| David Richards |  |  | 64 |  |  | Senior Vice President, Engineering |  | 
| Thomas Lipiec |  |  | 57 |  |  | Senior Vice President, Sales and Customer Service |  | 
| Frank Tees |  |  | 46 |  |  | Vice President, Technical Sales & Support |  | 
| Director Nominees |  |  |  |  |  |  |  | 
| Katherine D. Crothall, Ph.D. |  |  | 71 |  |  | Director Nominee |  | 
| John C. Stiska |  |  | 78 |  |  | Director Nominee |  | 
| Scott Anderson |  |  | 66 |  |  | Director Nominee |  | 
| 
Name and Principal Position 
 |  |  | 
Fiscal 
 Year |  |  | 
Salary 
 |  |  | 
Bonus 
 |  |  | 
Option 
 Awards |  |  | 
All Other 
 Compensation |  |  | 
Total 
 |  | ||||||||||||||||||
| 
Glenn Sherman(1) 
 President and Chief Executive Officer |  |  |  |  | 2020 |  |  |  |  | $ | 112,913 |  |  |  |  | $ | — |  |  |  |  | $ | — |  |  |  |  | $ | — |  |  |  |  | $ | 112,913 |  |  | 
|  |  |  | 2019 |  |  |  |  | $ | 120,750 |  |  |  |  | $ | — |  |  |  |  | $ | — |  |  |  |  | $ | — |  |  |  |  | $ | 120,750 |  |  | ||
| 
Jose Delgado
 Executive Vice President, Sales and Marketing |  |  |  |  | 2020 |  |  |  |  | $ | 195,058 |  |  |  |  | $ | — |  |  |  |  | $ | — |  |  |  |  | $ | — |  |  |  |  | $ | 195,058 |  |  | 
|  |  |  | 2019 |  |  |  |  | $ | 220,500 |  |  |  |  | $ | — |  |  |  |  | $ | — |  |  |  |  | $ | — |  |  |  |  | $ | 220,500 |  |  | ||
| 
Bevan Wright
 Executive Vice President, Operations |  |  |  |  | 2020 |  |  |  |  | $ | 195,058 |  |  |  |  | $ | — |  |  |  |  | $ | — |  |  |  |  | $ | — |  |  |  |  | $ | 195,058 |  |  | 
|  |  |  | 2019 |  |  |  |  | $ | 220,500 |  |  |  |  | $ | — |  |  |  |  | $ | — |  |  |  |  | $ | — |  |  |  |  | $ | 220,500 |  |  | ||
| 
Michael Sherman 
 Interim Chief Financial Officer(2) |  |  |  |  | 2020 |  |  |  |  | $ | 178,000 |  |  |  |  | $ | — |  |  |  |  | $ | — |  |  |  |  | $ | — |  |  |  |  | $ | 178,000 |  |  | 
|  |  |  | 2019 |  |  |  |  | $ | 208,000 |  |  |  |  | $ | — |  |  |  |  | $ | — |  |  |  |  | $ | — |  |  |  |  | $ | 208,000 |  |  | ||
|  |  |  | 
Shares Beneficially 
 Owned Before this Offering |  |  | 
Shares Beneficially 
 Owned after this Offering |  | ||||||||||||||||||
| 
Name of Beneficial Owner 
 |  |  | 
Number 
 |  |  | 
Percentage 
 |  |  | 
Number 
 |  |  | 
Percentage 
 |  | ||||||||||||
| Named Executive Officers and directors: |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 
| 
Phil Rafnson(1)
 |  |  |  |  | 2,033,128 |  |  |  |  |  | 35.8% |  |  |  |  |  | 2,033,128 |  |  |  |  |  | 20.6% |  |  | 
| 
Bevan Wright 
 |  |  |  |  | 590,630 |  |  |  |  |  | 10.4% |  |  |  |  |  | 590,630 |  |  |  |  |  | 6.0% |  |  | 
| 
Jose Delgado 
 |  |  |  |  | 511,503 |  |  |  |  |  | 9.0% |  |  |  |  |  | 511,503 |  |  |  |  |  | 5.2% |  |  | 
| 
Michael Sherman 
 |  |  |  |  | — |  |  |  |  |  | * |  |  |  |  |  | — |  |  |  |  |  | * |  |  | 
| 
Date 
 |  |  | 
Number of Shares 
 |  | |||
| 
On the date of this Prospectus 
 |  |  |  |  | 0 |  |  | 
| 
Between 90 and 180 days after the date of this Prospectus 
 |  |  |  |  | 1,316,667 |  |  | 
| 
At various times beginning more than 180 days after the date of this Prospectus 
 |  |  |  |  | 4,350,000 |  |  | 
| 
Underwriters 
 |  |  | 
Number of Shares 
 |  | |||
| 
Boustead Securities, LLC. 
 |  |  |  |  | 4,200,000 |  |  | 
| 
Total
 |  |  |  |  | 4,200,000 |  |  | 
|  |  |  | 
Per Share of 
 Common Stock |  |  | 
Total without Exercise of 
 Over-allotment option |  | ||||||
| 
Public offering price 
 |  |  |  | $ | 3.00 |  |  |  |  | $ | 12,600,000 |  |  | 
| 
Underwriting discount(1)
 |  |  |  | $ | 0.27 |  |  |  |  | $ | 1,134,000 |  |  | 
| 
Non-accountable expense allowance(2)
 |  |  |  | $ | 0.06 |  |  |  |  | $ | 252,000 |  |  | 
| 
Net proceeds to us(3)
 |  |  |  | $ | 2.67 |  |  |  |  | $ | 10,114,000 |  |  | 
|  |  |  | 
March 31,
 2021 |  |  | 
June 30, 
 |  | ||||||||||||
|  |  |  | 
2020 
 |  |  | 
2019 
 |  | ||||||||||||
|  |  |  | 
(UNAUDITED) 
 |  |  |  |  |  |  |  |  |  |  |  |  |  | |||
| Assets |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 
| Current Assets: |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 
| 
Cash 
 |  |  |  | $ | 1,097 |  |  |  |  | $ | 1,058 |  |  |  |  | $ | 582 |  |  | 
| 
Accounts receivable, net 
 |  |  |  |  | 662 |  |  |  |  |  | 809 |  |  |  |  |  | 2,128 |  |  | 
| 
Inventories, net 
 |  |  |  |  | 1,857 |  |  |  |  |  | 1,594 |  |  |  |  |  | 1,683 |  |  | 
| 
Prepaid expenses and other 
 |  |  |  |  | 97 |  |  |  |  |  | 77 |  |  |  |  |  | 99 |  |  | 
| 
Total Current Assets
 |  |  |  |  | 3,713 |  |  |  |  |  | 3,538 |  |  |  |  |  | 4,492 |  |  | 
| Long-Term Assets: |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 
| 
Property, plant and equipment, net 
 |  |  |  |  | 51 |  |  |  |  |  | 151 |  |  |  |  |  | 32 |  |  | 
| 
Intangibles, net 
 |  |  |  |  | 959 |  |  |  |  |  | 1,030 |  |  |  |  |  | — |  |  | 
| 
Goodwill 
 |  |  |  |  | 287 |  |  |  |  |  | 287 |  |  |  |  |  | — |  |  | 
| 
Other assets 
 |  |  |  |  | 785 |  |  |  |  |  | 698 |  |  |  |  |  | 188 |  |  | 
| 
Total Long-Term Assets
 |  |  |  |  | 2,082 |  |  |  |  |  | 2,166 |  |  |  |  |  | 220 |  |  | 
| 
Total Assets
 |  |  |  | $ | 5,795 |  |  |  |  | $ | 5,704 |  |  |  |  | $ | 4,712 |  |  | 
| Liabilities And Members’ Deficit |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 
| Current Liabilities: |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 
| 
Accounts payable 
 |  |  |  | $ | 2,383 |  |  |  |  | $ | 2,694 |  |  |  |  | $ | 2,926 |  |  | 
| 
Accrued expenses 
 |  |  |  |  | 376 |  |  |  |  |  | 454 |  |  |  |  |  | 793 |  |  | 
| 
Customer deposits 
 |  |  |  |  | 558 |  |  |  |  |  | 828 |  |  |  |  |  | 1,011 |  |  | 
| 
Line of credit 
 |  |  |  |  | 590 |  |  |  |  |  | 75 |  |  |  |  |  | — |  |  | 
| 
Notes payable – current 
 |  |  |  |  | 686 |  |  |  |  |  | 444 |  |  |  |  |  | — |  |  | 
| 
Unearned warranty revenue 
 |  |  |  |  | 5 |  |  |  |  |  | 26 |  |  |  |  |  | 68 |  |  | 
| 
Total Current Liabilities
 |  |  |  |  | 4,598 |  |  |  |  |  | 4,521 |  |  |  |  |  | 4,798 |  |  | 
| Long-Term Liabilities: |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 
| 
Notes payable, net of current portion 
 |  |  |  |  | 3,288 |  |  |  |  |  | 1,557 |  |  |  |  |  | — |  |  | 
| 
Line of credit, net of current portion. 
 |  |  |  |  | — |  |  |  |  |  | 575 |  |  |  |  |  | — |  |  | 
| 
Deferred rent 
 |  |  |  |  | 25 |  |  |  |  |  | 20 |  |  |  |  |  | — |  |  | 
| 
Total Long-Term Liabilities
 |  |  |  |  | 3,313 |  |  |  |  |  | 2,152 |  |  |  |  |  | — |  |  | 
| 
Total Liabilities
 |  |  |  |  | 7,911 |  |  |  |  |  | 6,673 |  |  |  |  |  | — |  |  | 
| 
Members’ Def icit
 |  |  |  |  | (2,116) |  |  |  |  |  | (969) |  |  |  |  |  | (86) |  |  | 
| 
Total Liabilities and Members’ Deficit
 |  |  |  | $ | 5,795 |  |  |  |  | $ | 5,704 |  |  |  |  | $ | 4,712 |  |  | 
|  |  |  | 
Nine Months
 Ended March 31, 2021 |  |  | 
Nine Months
 Ended March 31, 2020 |  |  | 
Year Ended
 June 30, 2020 |  |  | 
Year Ended
 June 30, 2019 |  | ||||||||||||
|  |  |  | 
(Unaudited) 
 |  |  | 
(Unaudited) 
 |  |  |  |  |  |  |  |  |  |  |  |  |  | ||||||
| 
Net sales 
 |  |  |  | $ | 5,076 |  |  |  |  | $ | 15,521 |  |  |  |  | $ | 16,367 |  |  |  |  | $ | 20,812 |  |  | 
| 
Cost of goods sold 
 |  |  |  |  | 3,786 |  |  |  |  |  | 11,498 |  |  |  |  |  | 12,033 |  |  |  |  |  | 15,575 |  |  | 
| 
Gross profit 
 |  |  |  |  | 1,290 |  |  |  |  |  | 4,023 |  |  |  |  |  | 4,334 |  |  |  |  |  | 5,237 |  |  | 
| Operating expenses: |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 
| 
Research and development 
 |  |  |  |  | 103 |  |  |  |  |  | 205 |  |  |  |  |  | 240 |  |  |  |  |  | 318 |  |  | 
| 
Selling and marketing 
 |  |  |  |  | 934 |  |  |  |  |  | 1,986 |  |  |  |  |  | 2,295 |  |  |  |  |  | 2,455 |  |  | 
| 
General and administrative 
 |  |  |  |  | 1,206 |  |  |  |  |  | 2,035 |  |  |  |  |  | 2,419 |  |  |  |  |  | 2,503 |  |  | 
| 
Total operating expenses 
 |  |  |  |  | 2,243 |  |  |  |  |  | 4,226 |  |  |  |  |  | 4,954 |  |  |  |  |  | 5,276 |  |  | 
| 
Operating (loss) 
 |  |  |  |  | (953) |  |  |  |  |  | (203) |  |  |  |  |  | (620) |  |  |  |  |  | (39) |  |  | 
| Other expenses (income) |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 
| 
Interest and other income 
 |  |  |  |  | — |  |  |  |  |  | — |  |  |  |  |  | — |  |  |  |  |  | (4) |  |  | 
| 
Interest expense 
 |  |  |  |  | 194 |  |  |  |  |  | 183 |  |  |  |  |  | 263 |  |  |  |  |  | — |  |  | 
| 
Total other expense (income) 
 |  |  |  |  | 194 |  |  |  |  |  | 183 |  |  |  |  |  | 263 |  |  |  |  |  | (4) |  |  | 
| 
Net (loss) 
 |  |  |  | $ | (1,147) |  |  |  |  | $ | (386) |  |  |  |  | $ | (883) |  |  |  |  | $ | (35) |  |  | 
| 
Pro Forma C-Corporation Information (Unaudited) –  
 See Note 11 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 
| 
Historical net loss before income taxes 
 |  |  |  | $ | (1,147) |  |  |  |  | $ | (386) |  |  |  |  | $ | (883) |  |  |  |  | $ | (35) |  |  | 
| 
Pro forma benefit for income taxes 
 |  |  |  |  | (321) |  |  |  |  |  | (108) |  |  |  |  |  | (247) |  |  |  |  |  | (10) |  |  | 
| 
Pro forma net loss 
 |  |  |  | $ | (826) |  |  |  |  | $ | (278) |  |  |  |  | $ | (636) |  |  |  |  | $ | (25) |  |  | 
| 
Pro forma net loss per common share basic 
 |  |  |  | $ | (.15) |  |  |  |  | $ | (.05) |  |  |  |  | $ | (.11) |  |  |  |  | $ | (.01) |  |  | 
| 
Pro forma shares outstanding: basic 
 |  |  |  |  | 5,666,667 |  |  |  |  |  | 5,666,667 |  |  |  |  |  | 5,666,667 |  |  |  |  |  | 5,666,667 |  |  | 
| 
Pro forma net loss per common share diluted 
 |  |  |  | $ | (.15) |  |  |  |  | $ | (.05) |  |  |  |  | $ | (.11) |  |  |  |  | $ | (.01) |  |  | 
| 
Pro forma shares outstanding: diluted 
 |  |  |  |  | 5,666,667 |  |  |  |  |  | 5,666,667 |  |  |  |  |  | 5,666,667 |  |  |  |  |  | 5,666,667 |  |  | 
|  | 
Balance June 30, 2018
 |  |  |  | $ | 126 |  |  | 
|  | 
Distributions 
 |  |  |  |  | (177) |  |  | 
|  | 
Net loss 
 |  |  |  |  | (35) |  |  | 
|  | 
Balance June 30, 2019
 |  |  |  |  | (86) |  |  | 
|  | 
Net loss 
 |  |  |  |  | (883) |  |  | 
|  | 
Balance June 30, 2020
 |  |  |  |  | (969) |  |  | 
|  | 
Net loss (Unaudited) 
 |  |  |  |  | (1,147) |  |  | 
|  | 
Balance March 31, 2021 (Unaudited)
 |  |  |  | $ | (2,116) |  |  | 
|  |  |  | 
Nine Months
 Ended March 31, 2021 |  |  | 
Nine Months
 Ended March 31, 2020 |  |  | 
Year Ended
 June 30, 2020 |  |  | 
Year Ended
 June 30, 2019 |  | ||||||||||||
|  |  |  | 
(Unaudited) 
 |  |  | 
(Unaudited) 
 |  |  |  |  |  |  |  |  |  |  |  |  |  | ||||||
| Cash flows from operating activities |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 
| 
Net loss 
 |  |  |  | $ | (1,147) |  |  |  |  | $ | (386) |  |  |  |  | $ | (883) |  |  |  |  | $ | (35) |  |  | 
| 
Adjustments to reconcile net loss to net cash used in operating activities: 
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 
| 
Change in fair value of contingent consideration 
 |  |  |  |  | — |  |  |  |  |  | (150) |  |  |  |  |  | (150) |  |  |  |  |  | — |  |  | 
| 
Provision for (reversal of) doubtful accounts 
 |  |  |  |  | 8 |  |  |  |  |  | 73 |  |  |  |  |  | 80 |  |  |  |  |  | (105) |  |  | 
| 
Depreciation expense 
 |  |  |  |  | 99 |  |  |  |  |  | 93 |  |  |  |  |  | 126 |  |  |  |  |  | 17 |  |  | 
| 
Amortization expense 
 |  |  |  |  | 72 |  |  |  |  |  | 64 |  |  |  |  |  | 88 |  |  |  |  |  | — |  |  | 
| 
Deferred rent 
 |  |  |  |  | 5 |  |  |  |  |  | 11 |  |  |  |  |  | 13 |  |  |  |  |  | 7 |  |  | 
| 
Changes in operating assets and liabilities, net of acquisitions: 
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 
| 
Accounts receivable 
 |  |  |  |  | 139 |  |  |  |  |  | 1,164 |  |  |  |  |  | 1,478 |  |  |  |  |  | 158 |  |  | 
| 
Inventories 
 |  |  |  |  | (263) |  |  |  |  |  | 17 |  |  |  |  |  | 89 |  |  |  |  |  | 516 |  |  | 
| 
Prepaid expenses and other 
 |  |  |  |  | (107) |  |  |  |  |  | (352) |  |  |  |  |  | 220 |  |  |  |  |  | (198) |  |  | 
| 
Accounts payable 
 |  |  |  |  | (311) |  |  |  |  |  | (239) |  |  |  |  |  | (352) |  |  |  |  |  | (755) |  |  | 
| 
Accrued expenses 
 |  |  |  |  | (78) |  |  |  |  |  | (372) |  |  |  |  |  | (1,060) |  |  |  |  |  | 97 |  |  | 
| 
Unearned warranty revenue 
 |  |  |  |  | (21) |  |  |  |  |  | (20) |  |  |  |  |  | (42) |  |  |  |  |  | 24 |  |  | 
| 
Customer deposits 
 |  |  |  |  | (270) |  |  |  |  |  | (484) |  |  |  |  |  | (183) |  |  |  |  |  | 172 |  |  | 
| 
Net cash used in operating activities 
 |  |  |  |  | (1,874) |  |  |  |  |  | (581) |  |  |  |  |  | (576) |  |  |  |  |  | (102) |  |  | 
| Cash flows from investing activities |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 
| 
Cash acquired in business combination 
 |  |  |  |  | — |  |  |  |  |  | 128 |  |  |  |  |  | 128 |  |  |  |  |  | — |  |  | 
| 
Due from related party 
 |  |  |  |  | — |  |  |  |  |  | — |  |  |  |  |  | — |  |  |  |  |  | 167 |  |  | 
| 
Purchases of property, plant and equipment 
 |  |  |  |  | — |  |  |  |  |  | (2) |  |  |  |  |  | (2) |  |  |  |  |  | (3) |  |  | 
| 
Net cash provided by investing activities 
 |  |  |  |  | — |  |  |  |  |  | 126 |  |  |  |  |  | 126 |  |  |  |  |  | 164 |  |  | 
| Cash flows from financing activities |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 
| 
Net change in notes payable 
 |  |  |  |  | (59) |  |  |  |  |  | (446) |  |  |  |  |  | (418) |  |  |  |  |  | — |  |  | 
| 
Net borrowings (payments) on line of credit 
 |  |  |  |  | (60) |  |  |  |  |  | 650 |  |  |  |  |  | 650 |  |  |  |  |  | — |  |  | 
| 
Proceeds from notes payable 
 |  |  |  |  | 1,334 |  |  |  |  |  | — |  |  |  |  |  | — |  |  |  |  |  | — |  |  | 
| 
Paycheck Protection Program Loan proceeds 
 |  |  |  |  | 698 |  |  |  |  |  | — |  |  |  |  |  | 694 |  |  |  |  |  | — |  |  | 
| 
Member distributions 
 |  |  |  |  | — |  |  |  |  |  | — |  |  |  |  |  | — |  |  |  |  |  | (77) |  |  | 
| 
Net cash provided by (used in) financing activities 
 |  |  |  |  | 1,913 |  |  |  |  |  | 204 |  |  |  |  |  | 926 |  |  |  |  |  | (77) |  |  | 
| 
Net increase (decrease) in cash 
 |  |  |  |  | 39 |  |  |  |  |  | (251) |  |  |  |  |  | 476 |  |  |  |  |  | (15) |  |  | 
| 
Cash, beginning of the period
 |  |  |  |  | 1,058 |  |  |  |  |  | 582 |  |  |  |  |  | 582 |  |  |  |  |  | 597 |  |  | 
| 
Cash, end of the period
 |  |  |  | $ | 1,097 |  |  |  |  | $ | 331 |  |  |  |  | $ | 1,058 |  |  |  |  | $ | 582 |  |  | 
| Non-cash investing and financing activities: |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 
| 
Distribution to member to settle related party receivable. 
 |  |  |  | $ | — |  |  |  |  | $ | — |  |  |  |  | $ | — |  |  |  |  | $ | 100 |  |  | 
| 
Deferred IPO costs 
 |  |  |  | $ | 72 |  |  |  |  | $ | 262 |  |  |  |  | $ | 263 |  |  |  |  | $ | — |  |  | 
| 
Acquisition of certain Caddy net assets by issuing notes payable 
 |  |  |  | $ | — |  |  |  |  | $ | 1,905 |  |  |  |  | $ | 1,905 |  |  |  |  | $ | — |  |  | 
| Cash paid during the period: |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | |||||
| 
Interest 
 |  |  |  | $ | 165 |  |  |  |  | $ | 183 |  |  |  |  | $ | 263 |  |  |  |  | $ | — |  |  | 
|  |  |  |  |  | 
For the year ended
 June 30, 2020 |  | |||||||||||||
|  |  |  | 
March 31, 2021 
 |  |  | 
March 31, 2020 
 |  | ||||||||||||
|  |  |  | 
(Unaudited) 
 |  |  |  |  |  |  |  | |||||||||
| 
Products (point in time) 
 |  |  |  | $ | 4,984 |  |  |  |  | $ | 14,919 |  |  |  |  | $ | 15,752 |  |  | 
| 
Software and services (over time) 
 |  |  |  |  | 92 |  |  |  |  |  | 602 |  |  |  |  |  | 615 |  |  | 
| 
Total revenues
 |  |  |  | $ | 5,076 |  |  |  |  | $ | 15,521 |  |  |  |  | $ | 16,367 |  |  | 
|  |  |  | 
March 31,
 2020 |  |  | 
June 30, 
 |  | ||||||||||||
|  |  |  | 
2020 
 |  |  | 
2019 
 |  | ||||||||||||
|  |  |  | 
(UNAUDITED) 
 |  |  |  |  |  |  |  |  |  |  |  |  |  | |||
| 
Product warranty liability beginning of period 
 |  |  |  | $ | 65 |  |  |  |  | $ | 111 |  |  |  |  | $ | 118 |  |  | 
| 
Accruals for warranties issued 
 |  |  |  |  | 24 |  |  |  |  |  | 18 |  |  |  |  |  | 105 |  |  | 
| 
Change in estimates 
 |  |  |  |  | (42) |  |  |  |  |  | — |  |  |  |  |  | — |  |  | 
| 
Settlements made 
 |  |  |  |  | (23) |  |  |  |  |  | (64) |  |  |  |  |  | (112) |  |  | 
| 
Product warranty liability end of the period 
 |  |  |  | $ | 24 |  |  |  |  | $ | 65 |  |  |  |  | $ | 111 |  |  | 
|  |  |  | 
March 31,
 2021 |  |  | 
June 30,
 
2019 
 |  |  | 
June 30,
 2020 |  | |||||||||
|  |  |  | 
(Unaudited) 
 |  |  |  |  |  |  |  |  |  |  |  |  |  | |||
| 
Production equipment 
 |  |  |  | $ | 307 |  |  |  |  | $ | 307 |  |  |  |  | $ | 66 |  |  | 
| 
Leasehold improvements 
 |  |  |  |  | 202 |  |  |  |  |  | 202 |  |  |  |  |  | 202 |  |  | 
| 
Furniture and fixtures 
 |  |  |  |  | 45 |  |  |  |  |  | 45 |  |  |  |  |  | 45 |  |  | 
| 
Computer equipment 
 |  |  |  |  | 42 |  |  |  |  |  | 42 |  |  |  |  |  | 39 |  |  | 
| 
Other equipment 
 |  |  |  |  | 114 |  |  |  |  |  | 114 |  |  |  |  |  | 114 |  |  | 
|  |  |  |  |  | 710 |  |  |  |  |  | 710 |  |  |  |  |  | 466 |  |  | 
| 
Accumulated depreciation 
 |  |  |  |  | 659 |  |  |  |  |  | 559 |  |  |  |  |  | 434 |  |  | 
| 
Net property plant and equipment
 |  |  |  | $ | 51 |  |  |  |  | $ | 151 |  |  |  |  | $ | 32 |  |  | 
|  |  |  | 
Useful Lives 
 |  | 
| Leasehold improvements |  |  | 5 years or. remaining lease term |  | 
| Furniture and fixtures |  |  | 5 years |  | 
| Production equipment |  |  | 3 – 7 years |  | 
| Computer equipment |  |  | 3 years |  | 
| Other equipment |  |  | 3 – 7 years |  | 
|  |  |  |  |  |  | 
(UNAUDITED) 
 |  | |||||||||||||||
|  |  |  | 
Amortization
 Period |  |  | 
Gross Asset
 Cost |  |  | 
Amortization
 Accumulated |  |  | 
Net Book
 Value |  | |||||||||
| 
Customer relations 
 |  |  | 
11 years 
 |  |  |  | $ | 970 |  |  |  |  | $ | 147 |  |  |  |  | $ | 823 |  |  | 
| 
Patents 
 |  |  | 
20 years 
 |  |  |  |  | 70 |  |  |  |  |  | 6 |  |  |  |  |  | 64 |  |  | 
| 
Trademark 
 |  |  | 
20 years 
 |  |  |  |  | 78 |  |  |  |  |  | 6 |  |  |  |  |  | 72 |  |  | 
|  |  |  |  |  |  |  | $ | 1,118 |  |  |  |  | $ | 159 |  |  |  |  | $ | 959 |  |  | 
|  |  |  | 
Amortization
 Period |  |  | 
Gross Asset
 Cost |  |  | 
Accumulated
 Amortization |  |  | 
Net Book
 Value |  | |||||||||
| 
Customer relations 
 |  |  | 
11 years 
 |  |  |  | $ | 970 |  |  |  |  | $ | 81 |  |  |  |  | $ | 889 |  |  | 
| 
Patents 
 |  |  | 
20 years 
 |  |  |  |  | 70 |  |  |  |  |  | 3 |  |  |  |  |  | 67 |  |  | 
| 
Trademark 
 |  |  | 
20 years 
 |  |  |  |  | 78 |  |  |  |  |  | 4 |  |  |  |  |  | 74 |  |  | 
|  |  |  |  |  |  |  | $ | 1,118 |  |  |  |  | $ | 88 |  |  |  |  | $ | 1,030 |  |  | 
|  | 
Goodwill – June 30, 2019
 |  |  |  | 
$
 | 
—
 |  |  | 
|  | 
Caddy acquisition 
 |  |  |  |  | 287 |  |  | 
|  | 
Goodwill – June 30, 2020
 |  |  |  |  | 287 |  |  | 
|  | 
Goodwill – March 31, 2021 ((Unaudited))
 |  |  |  | 
$
 | 
287
 |  |  | 
|  | 
2021remaining 
 |  |  |  | $ | 24 |  |  | 
|  | 
2022 
 |  |  |  |  | 96 |  |  | 
|  | 
2023 
 |  |  |  |  | 96 |  |  | 
|  | 
2024 
 |  |  |  |  | 96 |  |  | 
|  | 
2025 
 |  |  |  |  | 96 |  |  | 
|  | 
2026 and beyond 
 |  |  |  |  | 551 |  |  | 
|  | 
Total 
 |  |  |  | $ | 959 |  |  | 
|  |  |  | 
March 31,
 2021 |  |  | 
June 30, 
 |  | ||||||||||||
|  |  |  | 
2020 
 |  |  | 
2019 
 |  | ||||||||||||
|  |  |  | 
(UNAUDITED) 
 |  |  |  |  |  |  |  |  |  |  |  |  |  | |||
| 
Employee compensation 
 |  |  |  | $ | 200 |  |  |  |  | $ | 168 |  |  |  |  | $ | 230 |  |  | 
| 
Others 
 |  |  |  |  | 176 |  |  |  |  |  | 286 |  |  |  |  |  | 563 |  |  | 
| 
Total 
 |  |  |  | $ | 376 |  |  |  |  | $ | 454 |  |  |  |  | $ | 793 |  |  | 
|  |  |  | 
March 31, 2021 
 |  |  | 
June 30, 2020 
 |  |  |  |  | ||||||
|  |  |  | 
(UNAUDITED) 
 |  |  |  |  |  |  |  |  |  |  | |||
| 
Promissory note 
 |  |  |  | $ | 1,066 |  |  |  |  | $ | 1,117 |  |  |  | ||
| 
Payroll Protection Program (see COVID-19 Impact and Liquidity footnote) 
 |  |  |  |  | 1,392 |  |  |  |  |  | 694 |  |  |  | ||
| 
MITQ loan (see COVID-19 Impact and Liquidity footnote) 
 |  |  |  |  | 1,334 |  |  |  |  |  | — |  |  |  | ||
| 
Indemnity promissory note 
 |  |  |  |  | 182 |  |  |  |  |  | 190 |  |  |  | ||
| 
Total debt obligations 
 |  |  |  |  | 3,974 |  |  |  |  |  | 2,001 |  |  |  | ||
| 
Less current portion 
 |  |  |  |  | (686) |  |  |  |  |  | (444) |  |  |  | ||
| 
Long-term debt less current portion 
 |  |  |  | $ | 3,288 |  |  |  |  | $ | 1,557 |  |  |  | ||
|  |  |  | 
(in thousands)
 Total Payments |  | |||
| 
2021 Remaining 
 |  |  |  | $ | 70 |  |  | 
| 
2022 
 |  |  |  |  | 285 |  |  | 
| 
2023 
 |  |  |  |  | 293 |  |  | 
| 
2024 
 |  |  |  |  | 302 |  |  | 
| 
2025 
 |  |  |  |  | 174 |  |  | 
| 
Total future minimum lease payments 
 |  |  |  | $ | 1,124 |  |  | 
|  |  |  | 
(in thousands) 
 |  | |||
| 
Notes issued for the acquisition 
 |  |  |  | $ | 1,905 |  |  | 
| 
Liabilities assumed 
 |  |  |  |  | 108 |  |  | 
|  |  |  |  | $ | 2,013 |  |  | 
|  | 
Cash 
 |  |  |  | $ | 128 |  |  | 
|  | 
Accounts receivable and other assets 
 |  |  |  |  | 239 |  |  | 
|  | 
Property plant and equipment, net 
 |  |  |  |  | 241 |  |  | 
|  | 
Customer relationships 
 |  |  |  |  | 970 |  |  | 
|  | 
Patents 
 |  |  |  |  | 70 |  |  | 
|  | 
Trademark 
 |  |  |  |  | 78 |  |  | 
|  | 
Total identifiable assets acquired 
 |  |  |  |  | 1,726 |  |  | 
|  | 
Goodwill 
 |  |  |  |  | 287 |  |  | 
|  | 
Net assets acquired 
 |  |  |  | $ | 2,013 |  |  | 
|  |  |  | 
Year ended June 30, 
 |  | |||||||||
|  |  |  | 
2020 
 |  |  | 
2019 
 |  | ||||||
| 
Revenue 
 |  |  |  | $ | 16,525 |  |  |  |  | $ | 22,689 |  |  | 
| 
Net loss 
 |  |  |  | $ | (902) |  |  |  |  | $ | (394) |  |  | 
|  |  |  | 
June 30, 2020 
 |  | |||||||||||||||
|  |  |  | 
Fair Value Hierarchy Category 
 |  | |||||||||||||||
| 
(in thousands) 
 |  |  | 
Level 1 
 |  |  | 
Level 2 
 |  |  | 
Level 3 
 |  | |||||||||
| Liabilities: |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 
| 
Contingent consideration – business combinations 
 |  |  |  | $ | — |  |  |  |  | $ | — |  |  |  |  | $ | — |  |  | 
| 
Total Liabilities
 |  |  |  | $ | — |  |  |  |  | $ | — |  |  |  |  | $ | — |  |  | 
| 
(in thousands) 
 |  |  | 
Year Ended
 June 30, 2020 |  | |||
| 
Fair value measurement at beginning of period
 |  |  |  | $ | — |  |  | 
| 
Contingent consideration liabilities recorded for business combinations, including measurement period adjustments 
 |  |  |  |  | 150 |  |  | 
| 
Changes in fair values, recorded in operating expenses 
 |  |  |  |  | (150) |  |  | 
| 
Payments of contingent consideration 
 |  |  |  |  | — |  |  | 
| 
Fair value measurement at end of period
 |  |  |  | $ | — |  |  | 
|  |  |  | 
June 30,
 2019 |  |  | 
December 31, 
 |  | ||||||||||||
|  |  |  | 
2018 
 |  |  | 
2017 
 |  | ||||||||||||
|  |  |  | 
(UNAUDITED) 
 |  |  |  | |||||||||||||
| ASSETS |  |  |  |  | |||||||||||||||
| Current assets |  |  |  |  | |||||||||||||||
| 
Cash 
 |  |  |  | $ | 99 |  |  |  |  | $ | 54 |  |  |  |  | $ | 16 |  |  | 
| 
Other assets 
 |  |  |  |  | 90 |  |  |  |  |  | 11 |  |  |  |  |  | — |  |  | 
| 
Accounts receivable 
 |  |  |  |  | 207 |  |  |  |  |  | 133 |  |  |  |  |  | 149 |  |  | 
| 
Total current assets 
 |  |  |  |  | 396 |  |  |  |  |  | 198 |  |  |  |  |  | 165 |  |  | 
| 
Property, plant and equipment, net 
 |  |  |  |  | 63 |  |  |  |  |  | 106 |  |  |  |  |  | 213 |  |  | 
| 
Total assets 
 |  |  |  | $ | 459 |  |  |  |  | $ | 304 |  |  |  |  | $ | 378 |  |  | 
| LIABILITIES AND STOCKHOLDERS’ EQUITY |  |  |  |  | |||||||||||||||
| Current liabilities |  |  |  |  | |||||||||||||||
| 
Accounts payable 
 |  |  |  | $ | 106 |  |  |  |  | $ | 39 |  |  |  |  | $ | 12 |  |  | 
| 
Accrued expenses 
 |  |  |  |  | 2 |  |  |  |  |  | 11 |  |  |  |  |  | 28 |  |  | 
| 
Line of credit 
 |  |  |  |  | — |  |  |  |  |  | — |  |  |  |  |  | 50 |  |  | 
| 
Total current liabilities 
 |  |  |  |  | 108 |  |  |  |  |  | 50 |  |  |  |  |  | 90 |  |  | 
| 
Related party note payable 
 |  |  |  |  | — |  |  |  |  |  | — |  |  |  |  |  | 20 |  |  | 
| 
Common stock – no par value, 1,000 shares outstanding at December 31, 2017 and 2018, and June 30, 2019 
 |  |  |  |  | — |  |  |  |  |  | — |  |  |  |  |  | — |  |  | 
| 
Retained earnings 
 |  |  |  |  | 351 |  |  |  |  |  | 254 |  |  |  |  |  | 268 |  |  | 
| 
Stockholders’ equity 
 |  |  |  |  | 351 |  |  |  |  |  | 254 |  |  |  |  |  | 268 |  |  | 
| 
Total liabilities and stockholders’ equity 
 |  |  |  | $ | 459 |  |  |  |  | $ | 304 |  |  |  |  | $ | 378 |  |  | 
|  |  |  | 
Six Months 
 Ended June 30, 2019 |  |  | 
Six Months 
 Ended June 30, 2018 |  |  | 
Year Ended 
 December 31, 2018 |  |  | 
Year Ended 
 December 31, 2017 |  | ||||||||||||
|  |  |  | 
(UNAUDITED) 
 |  |  | 
(UNAUDITED) 
 |  |  |  | ||||||||||||||||
| 
Net sales 
 |  |  |  | $ | 1,002 |  |  |  |  | $ | 1,017 |  |  |  |  | $ | 1,892 |  |  |  |  | $ | 2,259 |  |  | 
| 
Cost of goods sold 
 |  |  |  |  | 654 |  |  |  |  |  | 590 |  |  |  |  |  | 1,176 |  |  |  |  |  | 1,352 |  |  | 
| 
Gross profit 
 |  |  |  |  | 348 |  |  |  |  |  | 427 |  |  |  |  |  | 716 |  |  |  |  |  | 907 |  |  | 
| Operating expenses |  |  |  |  |  | ||||||||||||||||||||
| 
Selling, general and administrative 
 |  |  |  |  | 254 |  |  |  |  |  | 286 |  |  |  |  |  | 683 |  |  |  |  |  | 886 |  |  | 
| 
Total operating expenses 
 |  |  |  |  | 254 |  |  |  |  |  | 286 |  |  |  |  |  | 683 |  |  |  |  |  | 886 |  |  | 
| 
Operating profit 
 |  |  |  |  | 94 |  |  |  |  |  | 141 |  |  |  |  |  | 33 |  |  |  |  |  | 21 |  |  | 
| 
Other expense (income) 
 |  |  |  |  |  | ||||||||||||||||||||
| 
Interest expense 
 |  |  |  |  | — |  |  |  |  |  | 1 |  |  |  |  |  | 1 |  |  |  |  |  | — |  |  | 
| 
Interest and other (income) 
 |  |  |  |  | (3) |  |  |  |  |  | (9) |  |  |  |  |  | 20 |  |  |  |  |  | (22) |  |  | 
| 
Total other expense (income) 
 |  |  |  |  | (3) |  |  |  |  |  | (8) |  |  |  |  |  | 21 |  |  |  |  |  | (22) |  |  | 
| 
Net income
 |  |  |  | $ | 97 |  |  |  |  | $ | 149 |  |  |  |  | $ | 12 |  |  |  |  | $ | 43 |  |  | 
|  | 
Balance December 31, 2016 
 |  |  |  | $ | 258 |  |  | 
|  | 
Distributions 
 |  |  |  |  | (33) |  |  | 
|  | 
Net income
 |  |  |  |  | 43 |  |  | 
|  | 
Balance December 31, 2017 
 |  |  |  |  | 268 |  |  | 
|  | 
Distributions 
 |  |  |  |  | (26) |  |  | 
|  | 
Net income 
 |  |  |  |  | 12 |  |  | 
|  | 
Balance December 31, 2018 
 |  |  |  |  | 254 |  |  | 
|  | 
Distributions (UNAUDITED) 
 |  |  |  |  | — |  |  | 
|  | 
Net income (UNAUDITED) 
 |  |  |  |  | 97 |  |  | 
|  | 
Balance June 30, 2019 (UNAUDITED) 
 |  |  |  | $ | 351 |  |  | 
|  |  |  | 
Six Months 
 Ended June 30, 2019 |  |  | 
Six Months 
 Ended June 30, 2018 |  |  | 
Year Ended 
 December 31, 2018 |  |  | 
Year Ended 
 December 31, 2017 |  | ||||||||||||
|  |  |  | 
(UNAUDITED) 
 |  |  | 
(UNAUDITED) 
 |  |  |  | ||||||||||||||||
| Cash flows from operating activities |  |  |  |  |  | ||||||||||||||||||||
| 
Net income 
 |  |  |  | $ | 97 |  |  |  |  | $ | 149 |  |  |  |  | $ | 12 |  |  |  |  | $ | 43 |  |  | 
| 
Adjustments to reconcile net income to net cash provided by operating activities: 
 |  |  |  |  |  | ||||||||||||||||||||
| 
Depreciation expense 
 |  |  |  |  | 43 |  |  |  |  |  | 75 |  |  |  |  |  | 119 |  |  |  |  |  | 146 |  |  | 
| Changes in operating assets and liabilities: |  |  |  |  |  | ||||||||||||||||||||
| 
Accounts receivable 
 |  |  |  |  | (74) |  |  |  |  |  | 10 |  |  |  |  |  | 17 |  |  |  |  |  | 49 |  |  | 
| 
Other assets 
 |  |  |  |  | (79) |  |  |  |  |  | — |  |  |  |  |  | (11) |  |  |  |  |  | — |  |  | 
| 
Accounts payable 
 |  |  |  |  | 67 |  |  |  |  |  | 65 |  |  |  |  |  | 27 |  |  |  |  |  | (42) |  |  | 
| 
Accrued expenses 
 |  |  |  |  | (9) |  |  |  |  |  | (27) |  |  |  |  |  | (19) |  |  |  |  |  | (13) |  |  | 
| 
Net cash provided by operating activities 
 |  |  |  |  | 45 |  |  |  |  |  | 272 |  |  |  |  |  | 145 |  |  |  |  |  | 183 |  |  | 
| Cash flows from investing activities |  |  |  |  |  | ||||||||||||||||||||
| 
Purchases of property, plant and equipment 
 |  |  |  |  | — |  |  |  |  |  | (11) |  |  |  |  |  | (11) |  |  |  |  |  | (87) |  |  | 
| 
Net cash used in investing activities 
 |  |  |  |  | — |  |  |  |  |  | (11) |  |  |  |  |  | (11) |  |  |  |  |  | (87) |  |  | 
| Cash flows from financing activities |  |  |  |  |  | ||||||||||||||||||||
| 
Due from related party 
 |  |  |  |  | — |  |  |  |  |  | — |  |  |  |  |  | (20) |  |  |  |  |  | — |  |  | 
| 
Payments of related party notes payable 
 |  |  |  |  | — |  |  |  |  |  | — |  |  |  |  |  | — |  |  |  |  |  | 8 |  |  | 
| 
Line of credit 
 |  |  |  |  | — |  |  |  |  |  | (50) |  |  |  |  |  | (50) |  |  |  |  |  | (55) |  |  | 
| 
Stockholder distributions 
 |  |  |  |  | — |  |  |  |  |  | (40) |  |  |  |  |  | (26) |  |  |  |  |  | (33) |  |  | 
| 
Net cash used in financing activities 
 |  |  |  |  | — |  |  |  |  |  | (90) |  |  |  |  |  | (96) |  |  |  |  |  | (80) |  |  | 
| 
Net increase in cash 
 |  |  |  |  | 45 |  |  |  |  |  | 171 |  |  |  |  |  | 38 |  |  |  |  |  | 16 |  |  | 
| 
Cash, beginning of the period 
 |  |  |  |  | 54 |  |  |  |  |  | 16 |  |  |  |  |  | 16 |  |  |  |  |  | — |  |  | 
| 
Cash, end of the period 
 |  |  |  | $ | 99 |  |  |  |  | $ | 187 |  |  |  |  | $ | 54 |  |  |  |  | $ | 16 |  |  | 
| Supplemental disclosure of cash flow information |  |  |  |  |  | ||||||||||||||||||||
| Cash paid during the year and for the period: |  |  |  |  |  | ||||||||||||||||||||
| 
Interest 
 |  |  |  | $ | — |  |  |  |  | $ | — |  |  |  |  | $ | 1 |  |  |  |  | $ | 6 |  |  | 
|  |  |  | 
December 31, 
 |  | |||||||||
|  |  |  | 
2018 
 |  |  | 
2017 
 |  | ||||||
| 
Molds 
 |  |  |  | $ | 3,047 |  |  |  |  | $ | 3,034 |  |  | 
| 
Furniture and fixtures 
 |  |  |  |  | 163 |  |  |  |  |  | 163 |  |  | 
| 
Leasehold improvements 
 |  |  |  |  | 82 |  |  |  |  |  | 82 |  |  | 
| 
Computer equipment 
 |  |  |  |  | 126 |  |  |  |  |  | 126 |  |  | 
| 
Other equipment 
 |  |  |  |  | 67 |  |  |  |  |  | 67 |  |  | 
|  |  |  |  |  | 3,485 |  |  |  |  |  | 3,472 |  |  | 
| 
Accumulated depreciation 
 |  |  |  |  | 3,379 |  |  |  |  |  | 3,259 |  |  | 
| 
Net property and equipment
 |  |  |  | $ | 106 |  |  |  |  | $ | 213 |  |  | 
|  |  |  | 
Useful Lives 
 |  | 
| Leasehold improvements |  |  | 5 years |  | 
| Furniture and fixtures |  |  | 5 years |  | 
| Molds |  |  | 3 years |  | 
| Computer equipment |  |  | 3 years |  | 
| Other equipment |  |  | 3 — 7 years |  | 
|  | 
January 1, 2016 through July 31, 2017 
 |  |  |  | $ | 4,581 |  |  | 
|  | 
August 1, 2017 through November 15, 2018 
 |  |  |  | $ | 5,377 |  |  |