Form 10-K - Annual report [Section 13 and 15(d), not S-K Item 405]

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, DC 20549

Form 10-K

☒	ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
	For the fiscal year ended June 30, 2023

☐	TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
	For the transition period from _______ to ____________

Commission file number: 000-53314

Luvu Brands, Inc.

(Exact name of registrant as specified in its charter)

Florida

59-3581576

(State or other jurisdiction of incorporation

or organization)

(IRS Employer

Identification No.)

2745 Bankers Industrial Drive, Atlanta, Georgia		30360
(Address of principal executive offices)		(Zip Code)

Registrant’s telephone number, including area code: (770) 246-6400

Securities registered pursuant to Section 12(b) of the Act:

Title of each class	Trading Symbol(s)	Name of each exchange on which registered
None

Securities registered pursuant to Section 12(g) of the Act:

Common Stock, $.01 par value

(Title of class)

Indicate by check mark if the registrant is a well-known seasoned issuer, as defined in Rule 405 of the Securities Act. ☐ Yes ☒ No

Indicate by check mark if the registrant is not required to file reports pursuant to Section 13 or Section 15(d) of the Act. ☐ Yes ☒ No

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. ☒ Yes ☐ No

Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T during the preceding twelve months (or for such shorter period that the registrant was required to submit such files) ☒ Yes ☐ No

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company, or an emerging growth company. See the definitions of "large accelerated filer," "accelerated filer," “non-accelerated filer,” "smaller reporting company" and “emerging growth company” in Rule 12b-2 of the Exchange Act.

Large accelerated filer	☐	Accelerated filer	☐
Non-accelerated filer	☒	Smaller reporting company	☒
		Emerging growth company	☐

If an emerging growth company, indicate by checkmark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐

Indicate by check mark whether the registrant has filed a report on or attestation to its management’s assessment of the effectiveness of its internal control over financial reporting under Section 404(b) of the Sarbanes-Oxley Act (15 U.S.C. 7262(b)) by the registered public accounting firm that prepared or issued its audit report. ☐

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). ☐ Yes ☒ No

The aggregate market value of the voting and non-voting common equity held by non−affiliates computed by reference to the price at which the common equity was last sold, or the average of the bid and asked price of such common equity, on December 30, 2022, the last trading day of the registrant’s most recently completed second fiscal quarter, was $7,916,117.

The number of shares of Common Stock, $0.01 par value, outstanding as of the close of business on October 12, 2023 was 76,547,672.

DOCUMENTS INCORPORATED BY REFERENCE

List hereunder the following documents if incorporated by reference and the Part of the Form 10-K (e.g., Part I, Part II, etc.) into which the document is incorporated: (1) Any annual report to security holders; (2) Any proxy or information statement; and (3) Any prospectus filed pursuant to Rule 424(b) or (c) under the Securities Act of 1933. The listed documents should be clearly described for identification purposes (e.g., annual report to security holders for fiscal year ended December 24, 1980). None.

Luvu Brands, Inc.

Index to Annual Report on Form 10-K

PART I

ITEM 1.	Business.	5
ITEM 1A.	Risk Factors.	10
ITEM 1B.	Unresolved Staff Comments.	11
ITEM 2.	Properties.	12
ITEM 3.	Legal Proceedings.	12
ITEM 4.	Mine Safety Disclosures.	12

PART II

ITEM 5.	Market for Registrant’s Common Equity, Related Stockholder Matters and Issuer Purchases of Equity Securities.	13
ITEM 6.	[Reserved].	13
ITEM 7.	Management’s Discussion and Analysis of Financial Condition and Results of Operations.	13
ITEM 7A.	Quantitative and Qualitative Disclosures about Market Risk.	19
ITEM 8.	Financial Statements and Supplementary Data.	F-1
ITEM 9.	Changes in and Disagreements with Accountants on Accounting and Financial Disclosure.	20
ITEM 9A.	Controls and Procedures.	20
ITEM 9B.	Other Information.	20

PART III

ITEM 10.	Directors, Executive Officers and Corporate Governance.	21
ITEM 11.	Executive Compensation.	23
ITEM 12.	Security Ownership of Certain Beneficial Owners and Management and Related Stockholder Matters.	24
ITEM 13.	Certain Relationships and Related Transactions, and Director Independence.	25
ITEM 14.	Principal Accounting Fees and Services.	26

PART IV

ITEM 15.	Exhibits, Financial Statement Schedules.	27
ITEM 16.	Form 10-K Summary.	27

Table of Contents

FORWARD-LOOKING STATEMENTS

This Annual Report on Form 10-K (“Annual Report”) for Luvu Brands, Inc. (“Luvu Brands” the “Company” “we” “our” or “us”) may contain forward-looking statements, which include statements that are predictive in nature, depend upon or refer to future events or conditions, and usually include words such as “expects,” “anticipates,” “intends,” “plan,” “believes,” “predicts”, “estimates” or similar expressions. In addition, any statement concerning future financial performance, ongoing business strategies or prospects and possible future actions are also forward-looking statements. Forward-looking statements are based upon current expectations and projections about future events and are subject to risks, uncertainties and the accuracy of assumptions concerning the Company, the performance of the industry in which they do business and economic and market factors, among other things. These forward-looking statements are not guarantees of future performance. You should not place undue reliance on forward-looking statements.

Forward-looking statements speak only as of the date of this report, presentation or filing in which they are made. Except to the extent required by federal securities laws, the Company undertakes no obligation to publicly update or revise any forward-looking statements, whether as a result of new information, future events or otherwise. Our forward-looking statements in this report include, but are not limited to:

	·	Statements relating to our business strategy;
	·	Statements relating to our business objectives; and
	·	Expectations concerning future operations, profitability, liquidity and financial resources.

These forward-looking statements are subject to risks, uncertainties and assumptions about us and our operations that are subject to change based on various important factors, some of which are beyond our control. The following factors, among others, could cause our financial performance to differ significantly from the goals, plans, objectives, intentions and expectations expressed in our forward-looking statements:

an anticipated worsening US deficit and a possible further rise in inflation in coming years that would put additional stress on consumer spending;

competition from other websites including Amazon, mass market and specialty e-tailers and from sexual wellness retailers and adult-oriented websites;

our ability to satisfy, extend, renew or refinance our existing debt;

the loss of one or more significant customers;

our ability to generate significant sales revenue from internet, print and radio advertising;

our plan to make continued investments in advertising and marketing;

our ability to protect our trademarks, brand image, or other intellectual property rights;

any decline in consumer spending including due to negative impact from economic conditions;

our ability to successfully adapt to consumer shopping preferences;

systems interruptions that impair customer access to our sites or other performance failures in our technology infrastructure, including significant disruptions of or breach in security of information technology systems and violation of data privacy laws;

our ability to attract, develop, motivate and maintain well-qualified associates;

our history of operating losses and the risk of incurring additional losses in the future;

Table of Contents

our ability to maintain our brand image, engage new and existing customers and gain market share;

changes in U.S. trade policies could significantly increase the costs of certain raw materials, parts or components used in our products and our sales;

our ability to improve manufacturing efficiency at our production facility;

unfavorable changes to government regulation of the Internet and ecommerce;

the impact of increases in demand for, or the price of, raw materials used to manufacture our products, and any disruption in the supply of those raw materials;

changes in government laws affecting our business;

our dependence on the experience and competence of our executive officers and other key employees;

risks associated with currency fluctuations; and

other risks or uncertainties described elsewhere in this report and in other periodic reports previously and subsequently filed by the Company with the Securities and Exchange Commission.

Table of Contents

PART I.

ITEM 1. Business.

General

Luvu Brands, Inc. designs, manufactures and markets a portfolio of consumer lifestyle brands through the Company’s websites, online mass merchants and specialty retail stores worldwide. Brands include: Liberator^®, a brand category of iconic products for enhancing sensuality and intimacy; Avana^®, Top-of-Bed Comfort products and inclined bed therapy products, assistive in relieving medical conditions associated with acid reflux, surgery recovery and chronic pain; and Jaxx^®, a diverse range of casual fashion daybeds, sofas and beanbags made from virgin and re-purposed polyurethane foam. These products are sold through the Company’s websites, online mass merchants and retail stores worldwide. Many of our products are offered flat-packed and either roll or vacuum compressed to save on shipping and reduce our carbon footprint.

Headquartered in Atlanta, Georgia, the Company occupies a 140,000 square foot vertically-integrated manufacturing facility.

The Company’s e-commerce websites include: liberator.com, jaxxbeanbags.com, and avanacomfort.com.

Unless the context requires otherwise, all references in this report to the “Company,” “Luvu Brands,” “we,” “our,” and “us” refers to Luvu Brands, Inc. and its subsidiaries.

Our executive offices are located at 2745 Bankers Industrial Dr., Atlanta, GA 30360; our telephone number is +1-770-246-6400.

Our corporate website is www.LuvuBrands.com. There we make available copies of Luvu Brands documents, news releases and our filings with the U.S. Securities and Exchange Commission, the “SEC”, including financial statements.

Unless specifically set forth to the contrary, the information that appears on our websites or our various social media platforms is not part of this annual report.

Corporate History

The Company was incorporated in the State of Florida on February 25, 1999, under the name of WES Consulting, Inc. On October 19, 2009, the Company entered into a Merger and Recapitalization Agreement (the “Merger Agreement”) with Liberator, Inc., a Nevada corporation (“Old Liberator”). Pursuant to the Merger Agreement, Old Liberator merged with and into the Company, with the Company surviving as the sole remaining entity. On February 28, 2011, the Company name was changed from WES Consulting, Inc. to Liberator, Inc. Effective November 5, 2015, the Company changed its corporate name from Liberator, Inc. to Luvu Brands, Inc. to reflect its broader offering of wellness and lifestyle products designed for mass market channels.

Overview of our Facilities and Operations

Since inception we have used a vertically integrated business model, with manufacturing, distribution, product development, advertising and marketing performed in-house. We believe this allows us to create new products with reduced lead times at a lower cost while enabling us to quickly respond to market and customer demands for our existing products.

For our wholesale accounts and international distributors, being able to fulfill large orders with shorter turnaround times allows us to capture business during December and February when wholesale customers make just-in-time holiday purchases.

Our 140,000 square foot facility on eight acres is located in a suburb of metro Atlanta, Georgia and includes manufacturing and distribution, sales and marketing, product development, customer service and administrative staff. All of the Liberator, Jaxx and Avana branded products are designed, produced and marketed from our facility in Atlanta, Georgia.

Our Atlanta-based manufacturing operation has two CAD controlled fabric cutters, one CAD controlled wood cutter, two CAD controlled foam contouring machines and two state-of-the-art conveyor unit production sewing systems.

Table of Contents

Our sewing equipment is also highly automated with conveyor-based lines leading into vacuum and roll compression packaging of finished products. We believe that our in-house manufacturing capabilities have enabled us to achieve greater efficiencies and cost savings, as well as strict control over the entire manufacturing cycle including raw material procurement, finished goods production and logistics optimization. In addition to providing us with greater production flexibility, our in-house manufacturing provides us with the opportunity to improve fulfillment response time, reduces the risk of out-of-stock situations, limits finished goods obsolescence and improves overall operating margins.

Because fabric cutting, sewing, foam contouring, assembly and vacuum packaging are performed in-house, we believe we can exercise greater control over product quality and respond faster to changing customer demands, which gives us a competitive advantage over companies that utilize only out-sourced sewing services. In addition to our in-house sewing capabilities, we outsource the sewing of certain high-volume products to a contract sewing facility in Mexico.

We source raw materials from multiple domestic and foreign suppliers and we have supply contracts in place to produce our specialty fabrics under specific quality control and performance standards with just-in-time deliveries. We also repurpose over 4,000 pounds of polyurethane foam trim each day, primarily for Jaxx bean bags, which gives us a cost and quality competitive advantage.

In July 2022 and in July 2023, we acquired and installed two new automated sewing conveyor systems for increased capacity and flexibility. This resulted in increased throughput and lower production costs in these operations, which have been partially offset by increased raw material costs and wages.

All business activity of the Company is done through our wholly-owned subsidiary, OneUp Innovations, Inc. (“OneUp”). OneUp was organized in 2000 and began operations in 2002.

Business Strategy

Our goals are to achieve long-term growth and profitability by expanding our distribution channels and customer base for Liberator, Jaxx and Avana. We create ongoing collections of innovative products that have both good design and price to value that ship flat-packed and vacuum compressed. By running our own websites and aligning ourselves with both mass market and specialty retailers, we leave less room for importers and copy-cats to compete. We believe that marketing directly to the customer is the best way to build brands, and by doing so we create value for our customers and wealth for our shareholders.

	·	*Manufacturing*. To improve our business results, we constantly look for ways to manage the impact of rising raw material and labor costs by improving the productivity of our Lean manufacturing processes. As demand for certain high-volume products continues to increase, we plan to shift more of the sewing of those products to a contract facility in Mexico.

	·	*Sustainability*. We believe that sustainable operations are both financially and operationally beneficial to our business, and critical to our future success. We are acutely focused on waste reduction efforts: repurposing 98% of our foam trim to other products, compressing all of our foam products to reduce freight costs and corrugated use, improving manufacturing processes to reduce waste overall, finding new ways to repurpose certain waste streams and establishing local recycling partnerships to divert waste from landfills.

	·	*Eco-Packaging*. We maintain vacuum compressed packaging to reduce our carbon footprint, make our products more convenient for the consumer and easier to display for the retailer, and reduce our outbound shipping costs.

	·	*Wholesale Operations*. Our goal is to increase consumer demand through advertising and public relations while our wholesale operations expand our offering to distributors, retailers and e-tailers across every channel of adult, mass market, drug and specialty accounts. For wholesalers thinking about adding Sexual Wellness products to their retail or online store, our Liberator product line is typically one of the first “safer” products presented, as it can be promoted as an assistive aid to sexual positioning. As the mainstream demand for Sexual Wellness products grows, our sales staff is training and educating new resellers on how to get started in this category. For retail display, we offer mainstream packaging in a variety of sizes and price points to meet their customers particular demographic. We offer all our brands for sale through various e-tailers, and for these customers we maintain brand continuity by providing rich product content, photography and instructional videos for use on their websites. We also provide fulfillment services and can drop-ship orders directly to their customer, frequently the same day the order is received.

Table of Contents

Products, Principal Markets and Methods of Distribution

Liberator Products

We developed a patented brand category which we call “Liberator Bedroom Adventure Gear”^®. The products in this collection are designed to elevate, create motion and create surfaces and textures that expand the sexual repertoire and make the act of love more exciting. Liberator Bedroom Adventure Gear combines functional design with sensuous textures that transform ordinary bedrooms into supportive landscapes for intimacy. Liberator products present angles, elevations, curves and motion that help people of all sizes, including those with back injuries and other medical conditions, find comfortable ways to connect intimately while assisting their stamina and performance.

Liberator foam-based products (called “Liberator Shapes”) are manufactured in a variety of heights and widths to accommodate variations in the human body. They consist of differently shaped cushions and props that are available in an assortment of fabric colors to add to the visual excitement. Each of the product profiles of the Liberator Shapes is unique, designed to introduce positions to the sexual experience that were previously difficult to achieve or impossible to achieve with standard pillows or cushions. Liberator Shapes are manufactured from structured polyurethane foam, cut at various angles, platforms and profiles. The foam base is encased in a tight, fluid resistant polyester shell, helping the cushions to maintain their shape. Liberator Shapes that are designed to be used in tandem are covered in a proprietary microfiber cover that allow the “Shapes” to adhere to each-other without slipping loose. This allows for positioning freedom.

We have also developed vacuum compressed large profile designs that are commonly referred to as “Love Loungers or Tantric / Yoga Chaises”. Most of the sex furniture pieces are made from contoured polyurethane foam and covered in a variety of fabrics and colors. These items are marketed as the Esse® Chaise, Equus Wave® and Prelude® Bench all in a variety of sizes. Larger designs include products based on shredded polyurethane foam trim encased in a wide range of fabric types and colors and sold under our Zeppelin ® product offering. The Liberator larger profile designs can also be used as lounge seating when not being used for relaxed interaction and creative intimacy. Newer styles are now flat packed with wooden bases and maple feet.

We conduct our wholesale business for Liberator sexual wellness products through four primary channels: (1) adult and female friendly retailers and specialty boutiques, (2) e-tailers who sell our products through adult, mass market, drug and other sites offering sexual wellness products, and (3) wholesale distributors of adult / sexual wellness products. These wholesale accounts have approximately 1,000 retail locations and/or websites in the United States and Canada. We have a growing number of retailers who have added a dedicated Liberator exhibition concept to their merchandising space. We also sell our products in Europe through a Germany based exclusive distributor.

Jaxx Casual Seating

The Company manufactures a line of contemporary casual indoor and outdoor seating under the Jaxx® brand. Jaxx bean bags are an offshoot from Liberator manufacturing as it provides additional revenue from repurposing our polyurethane foam trim into shredded bean bag fill.

The Jaxx indoor beanbag collection includes an offering of adult and children size beanbags in a variety of fabrics, faux-furs and vinyl. The Jaxx product line also includes solid foam indoor furniture collections and outdoor furniture collections that use polystyrene bead filling. The Jaxx product line and accessory products are sold through the following wholesale channels: (1) modern furniture e-tailers, (2) mass marketers, (3) interior designers, (4) schools and daycare centers, and (5) retail furniture stores. We also offer Jaxx private label and custom designs for large regional and national furniture chains. The Company also owns and manages a website under the URLs www.JaxxBeanBags.com and www.JaxxLiving.com for direct-to-consumer sales of Jaxx products.

Avana^® Top-of-Bed Comfort Products

The Company sells a unique collection of comfort products that aid in sleep, meditation, and relaxation under the Avana^® brand. These products include a diverse offering of top-of-bed support cushions and props, many of which are assistive in relieving medical conditions associated with acid reflux, surgery recovery, and chronic pain.

Table of Contents

The Avana product line is sold through e-merchants (including Amazon.com, Walmart.com, medical product distributors and specialty e-tailers) and through our website under the URL www.AvanaComfort.com. We believe that our Avana products compete effectively on the basis of good design, through offering a wide-range of designer colors and fabrics and supported by thousands of 5-star product reviews.

Products Purchased for Resale

We import high-quality pleasure objects from around the world for sale on our direct-to-consumer website Liberator.com.

Sales and Distribution

Our sales management team is organized by market channel and by customer type. We have sales personnel who routinely visit sexual wellness retailers to assist in product training, merchandising and stocking of selling areas. Through our in-house wholesale sales organization, we engage e-merchants and retailers directly and then either ship to them on a wholesale basis or provide fulfillment services by drop-shipping directly to their customers. In international markets, the Company has a direct sales model with a US-based salesperson. This salesperson is responsible for wholesale sales, marketing operations and customer service in Canada and the European Union and other international markets. For European customers, orders are filled from our exclusive Germany-based distributor or directly from our facilities in Atlanta.

As is customary in the sexual wellness and casual furniture industry, sales to customers are generally made pursuant to purchase orders, and we do not have long-term or exclusive contracts with any of our retail customers or wholesale distributors. We believe that our continuing relationships with our customers are based upon our ability to provide a wide selection and reliable source of sexual wellness and casual furniture products, combined with our expertise in marketing and new product introduction.

Internet Websites

We design and operate our websites using in-house development teams and our creative group using all media and social platforms to promote visibility and sales conversions. We also maintain a B-to-B website allowing wholesalers to both place orders and track delivery schedules.

Liberator.com is promoted as a direct B-to-C website, and entertainment and educational venue, where consumers can watch product demonstration videos, peruse ezine blog content on sexual wellness topics, and watch non-pornographic videos on the many facets of human sexuality and erotic expression.

Jaxxbeanbags.com offers a collection of contemporary indoor and outdoor fashion seating, daybeds, children’s play couches and modular Panelist wall mounted headboards.

AvanaComfort.com presents our collection of top-of-bed comfort products, specialty pillows and mattress elevators proven effective in controlling reflux and GERD symptoms during sleep.

Sources and Availability of Raw Materials

We obtain all of the raw materials and component parts used to produce our products from outside sources. A number of components, including certain fabrics and polyurethane foam are sourced from suppliers who currently serve as our sole or primary source of supply. We believe we can obtain these raw materials and components from other sources of supply, although we could experience some short-term disruption in our ability to fulfill orders in the event of an unexpected loss of supply from one of the primary suppliers. We utilize dual sourcing on most fabrics and components when effective.

Changes in U.S. trade policy, including tariffs on certain goods imported into the United States from China, have increased the costs of certain raw materials, parts or components used in our products. Such an increase may materially and adversely affect our sales and our business, as we may increase the selling prices of our products. If any increase in costs of goods cannot be passed on to our customers, our business and gross profit may be materially and adversely affected.

Table of Contents

Major Customers

Sales to (and through) Amazon accounted for 36% of our net sales during the year ended June 30, 2023 and 31% of our sales for the year ended June 30, 2022. The loss of, or a significant adverse change in our relationship with, any of our largest customers could have a material adverse effect on our business, prospects, results of operations, financial condition or cash flows.

Competition

We compete with other marketers of sexual wellness, lifestyle and casual seating products both within and outside the U.S. The sexual wellness, bean bag and comfort products are highly fragmented and competition for the sale of such products comes from many types of e-tailers and retailers across diverse channels.

For Liberator products, we believe that our primary competitive advantage is consumer recognition of our iconic brand. Due to the strength of our brand, we have limited direct competition for the majority of our Liberator branded products. In fact, many e-commerce websites refer to Liberator as a product category and not as a generic sex furniture listing. And since we sell through multiple sales channels, we provide consumers with the ability to shop for Liberator intimacy products in an environment or website that they are most comfortable in. We also believe that we differentiate ourselves from conventional sexual wellness products based on our utility of design and overall customer satisfaction as it relates to enhanced intimacy.

For Jaxx and Avana products, we believe our primary competitive advantage is good designs, our offering of a wide range of designer colors and fabrics, good price to value, and our positive consumer reviews.

For our pleasure products purchased for Resale, competition among retailers of adult products and web-based marketers is high. Although we compete with retail and internet businesses and now mass and drug retailers that sell sexual wellness products including vibrators, pleasure objects, accessories and similar merchandise, we believe that this opens new channels of distribution for our Liberator products and that we are able to compete favorably as our Liberator products are unique, are couple-centric, and are assistive devices for couples with sexual limitations and issues.

For the Liberator e-commerce website, other competitive factors include the effectiveness of our electronic customer mailing lists, maintaining natural search listing, advertising response rates, website design and functionality. The broad range of designs, color choice, fabrics and accessories that we offer helps to differentiate us and allows us to compete favorably against many other adult or sexual wellness websites. Liberator.com also competes against numerous mainstream websites, many of which have a greater volume of web traffic, greater financial strength and marketing resources.

We believe competition in our industries is based on, among other things, the ability to deliver the right product at the right time, product quality and safety, innovation, customer service and price. We believe we compete favorably with other companies because of our ability to provide a broad product offering for customers, our vertically integrated manufacturing operation which allows us to quickly respond to customer demand, our commitment to quality and safety, and our commitment to minimizing our environmental impact.

Government Regulation

We are subject to customs, truth-in-advertising and other laws, including consumer protection regulations that regulate the promotion and sale of merchandise and the operation of warehouse facilities. We monitor changes in these laws and believe that we are in material compliance with applicable laws.

Intellectual Property

The Liberator trademark is registered with the United States Patent and Trademark office and with the registries of many foreign countries. In addition, we were issued approximately 20 other product name trademarks and trade names including: “Bedroom Adventure Gear”^®, Ramp^®, Wedge^®, Stage^®, Esse^®, Zeppelin^®, Hipster^®, Wing^®, Equus^®, Jaxx^®, Avana^®, and Bonbon^®. In August 2005, we were issued utility patent number US 6,925,669 “Support Cushion and System of Cushions.” We believe our trademarks and patent have significant value and we intend to continue to vigorously protect them against infringement.

Table of Contents

Human Capital and Resources

As of June 30, 2023, we had 207 employees. The Company’s employment levels may change seasonally based on current and anticipated order levels. Additional staffing is typically required to support the peak holiday period through Valentine’s Day. None of our employees are represented by a union. We have had no labor-related work stoppages, and we believe our relationships with our employees are good. Human capital management is critical to our ongoing business success, which requires investing in our people. Our aim is to create a highly engaged and motivated workforce where employees are inspired by leadership, engaged in purpose-driven, meaningful work and have opportunities for growth and development. We are committed to creating and maintaining a work environment in which employees are treated with respect and dignity. We value our diverse employees and provide career and professional development opportunities that foster the success of our company. An effective approach to human capital management requires that we invest in talent, development, culture and employee engagement. We aim to create an environment where our employees are encouraged to make positive contributions and fulfill their potential. We emphasize our core values of innovation, encouragement, motivation, and curiosity with our employees to instill our culture and create an environment of growth and positivity.

Additional information

We file annual and quarterly reports on Forms 10-K and 10-Q, current reports on Form 8-K and other information with the Securities and Exchange Commission (“SEC” or the “Commission”). The Commission also maintains an Internet site at http://www.sec.gov that contains reports, proxy and information statements, and other information regarding issuers that file electronically with the Commission.

Other information about the Company can be found on our website www.luvubrands.com. Reference in this document to that website address does not constitute incorporation by reference of the information contained on the website.

ITEM 1A. Risk Factors.

This section describes circumstances or events that could have a negative effect on our financial results or operations or that could change, for the worse, existing trends in our businesses. The occurrence of one or more of the circumstances or events described below could have a material adverse effect on our financial condition, results of operations and cash flows or on the trading prices of our common stock. The risks and uncertainties described in this Annual Report on Form 10-K are not the only ones facing us. Additional risks and uncertainties that currently are not known to us or that we currently believe are immaterial also may adversely affect our businesses and operation. Although we have attempted to list comprehensively these important factors, we caution you that other factors may in the future prove to be important in affecting our results of operations. New factors emerge from time to time, and it is not possible for us to predict all of these factors, nor can we assess the impact of each such factor on the business or the extent to which any factor, or combination of factors, may cause actual results to differ materially from those contained in any forward-looking statement.

We have been adversely affected by the effects of inflation and a potential recession.

Inflation has adversely affected our liquidity, business, financial condition, and results of operations by increasing our overall cost structure and such affects will be further exacerbated if we are unable to achieve commensurate increases in the prices we charge our customers. The existence of inflation in the economy has resulted in, and may continue to result in, higher interest rates and capital costs, shipping costs, supply shortages, increased costs of labor, weakening exchange rates, and other similar effects. As a result of inflation, we have experienced and may continue to experience, cost increases. In addition, poor economic and market conditions, including a potential recession, may negatively impact market sentiment, decreasing the demand for our products, which would adversely affect our operating income and results of operations. If we are unable to take effective measures in a timely manner to mitigate the impact of inflation, as well as a potential recession, our business, financial condition, and results of operations could be adversely affected.

Table of Contents

Competition from other brands may hinder the development of our business.

Increased competitor consolidations, marketplace competition, and competitive product and pricing pressures could impact our earnings, market share and volume growth. If, due to such pressure or other competitive threats, we are unable to sufficiently maintain or develop our sales, we may be unable to achieve our current revenue and financial targets. As a means of maintaining and expanding our sales revenues, we intend to introduce additional products. We may not be successful in doing this, or it may take us longer than anticipated to achieve market acceptance of these new products, if at all. Other companies may be more successful in this regard over the long term. Competition, particularly from companies with greater financial and marketing resources than ours, could have a material adverse effect on our existing markets, as well as on our ability to expand the market for our products.

Our reliance on logistics service providers, distributors, ecommerce and social media platforms and retailers could affect our ability to efficiently and profitably promote, sell, distribute and market our products, maintain our existing markets and expand our business into other geographic markets.

Our ability to maintain and expand our existing markets for our products, and to establish markets in new geographic distribution areas, is dependent on our ability to establish and maintain successful relationships with reliable logistics service providers, distributors, ecommerce and social media platforms and retailers strategically positioned to serve those areas. Most of our distributors and retailers promote, sell and distribute competing products, and our products may represent a small portion of their businesses. The success of our distribution network depends on the performance of the logistics service providers, distributors, ecommerce and social media platforms and retailers in our network. There is a risk they may not adequately perform their functions within the network by, without limitation, failing to distribute to sufficient retailers or positioning our products in localities that may not be receptive to our product. Our ability to incentivize and motivate distributors to manage and sell our products is affected by competition from other companies who have greater resources than we do. To the extent that our distributors and retailers are distracted from selling our products or do not employ sufficient efforts in managing and selling our products, our sales and results of operations could be adversely affected. Furthermore, such third parties’ financial position or market share may deteriorate, which could adversely affect our distribution, marketing and sales activities.

We will be dependent on our suppliers and do not have supply agreements with our suppliers. Events adversely affecting our suppliers, manufacturers and contractors would adversely affect us.

If we experience significant increased sales, and since we do not have supply agreements to ensure our requirements, there can be no assurance that additional products will be available when required or on terms that are favorable to us, or that a supplier would allocate sufficient products to us in order to meet our requirements or fill our orders in a timely manner which could lead to delays to our customers, which could hurt our relationships with our customers, result in negative publicity, damage our brand and adversely affect our business, prospects and operating results.

We intend to maintain a full supply chain for the provision of our products. Suppliers, manufacturers, service providers and contractors may elect, at any time, to decline or withdraw services necessary for our operations. Loss of these suppliers, manufacturers, service providers and contractors may have a material adverse effect on our business, financial condition, results of operations and prospects. In addition, any significant interruption, negative change in the availability or economics of the supply chain or increase in the prices for the production of our products provided by any such third-party suppliers, manufacturers, service providers and contractors could materially impact our business, financial condition, results of operations and prospects. Any inability to secure required supplies or to do so on appropriate terms could have a materially adverse impact on our business, financial condition, results of operations and prospects.

ITEM 1B. Unresolved Staff Comments.

None.

Table of Contents

ITEM 2. Properties.

We are headquartered in Atlanta, Georgia as 2745 Bankers Industrial Drive, Atlanta, GA 30360. We lease a 140,000 square feet building on eight acres, which we believe allows for expansion when needed. Our facility houses manufacturing, distribution and fulfillment, call center, in-house advertising and creative departments, product design group, and administrative offices. On November 2, 2020, the Company entered into an agreement with its landlord on a new lease for the current facilities for six years and two months, beginning January 1, 2021. The new lease included two months of rent abatement totaling $103,230. Under the lease, the monthly rent on the facility is $51,615 with annual escalations of 3% with the final two months of rent at $61,605. In addition, the Company pays the landlord a 2% property management fee. The rent expense under this lease for the 12 months ended June 30, 2023 was $652,752. The rent expense under this lease for the 12 months ended June 30, 2022 was $652,752.

Our facilities are currently adequate for their intended purposes and are adequately maintained.

ITEM 3. Legal Proceedings.

As of the date of this annual report, there are no material pending legal or governmental proceedings relating to our company or properties to which we are a party, and to our knowledge there are no material proceedings to which any of our directors, executive officers or affiliates are a party adverse to us or which have a material interest adverse to us.

ITEM 4. Mine Safety Disclosures.

None.

Table of Contents

PART II.

ITEM 5. Market for Registrant’s Common Equity, Related Stockholder Matters and Issuer Purchases of Equity Securities.

Market Information

Our common stock is quoted on the OTC Markets Group on the OTCQB tier (“OTCQB”) under the symbol “LUVU”. On October 6, 2023, the last reported sale price of our common stock on the OTCQB was $0.08. Any over the counter market quotation reflects inter-dealer prices, without retail mark-up, mark-down or commission and may not necessarily represent actual transactions.

Stockholders

As of October 10, 2023, we had 83 stockholders of record of our common stock. This amount does not reflect persons or entities that hold our securities in nominee or “street” name through various brokerage firms.

Dividend Policy

We have not paid dividends and we plan to retain all earnings generated by our operations, if any, for use in our business. We do not anticipate paying any cash dividends to our shareholders in the foreseeable future. The payment of future dividends on the common stock and the rate of such dividends, if any, and when not restricted, will be determined by our board of directors in light of our earnings, financial condition, capital requirements, and other factors. Additionally, under the terms of our credit facility, we are precluded from paying a dividend and we may in the future issue preferred stock and/or other securities that provides for preferences over holders of common stock in the payment of dividends.

Recent Sales of Unregistered Securities

None.

Purchases of Equity Securities by the Issuer and Affiliated Purchasers

None.

ITEM 6. [RESERVED].

ITEM 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations.

This discussion summarizes the significant factors affecting the results of operations and financial condition of the Company during the fiscal years ended June 30, 2023 and 2022 and should be read in conjunction with our financial statements and accompanying notes thereto included elsewhere herein. Certain information contained in this “Management’s Discussion and Analysis of Financial Condition and Results of Operations” are “forward-looking statements.” Statements that are not historical in nature and which may be identified by the use of words like “expects,” “assumes,” “projects,” “anticipates,” “estimates,” “we believe,” “could be” and other words of similar meaning, are forward-looking statements. These statements are based on management’s expectations and assumptions and are subject to risks and uncertainties that may cause actual results to differ materially from those expressed. Our actual results may differ materially from the results discussed in this section because of various factors, including those set forth elsewhere herein. See “Forward-Looking Statements” included in this report.

Table of Contents

Results of Operations

Overview

The following table sets forth, for the periods indicated, information derived from our Consolidated Financial Statements, expressed as a percentage of net sales. The discussion that follows the table should be read in conjunction with our Consolidated Financial Statements.

	Year Ended June 30, 2023			Year Ended June 30, 2022
Net sales		100	%		100	%
Cost of goods sold		75	%		77	%
Gross profit		25	%		23	%
Selling, General and Administrative Expenses		20	%		19	%
Operating income		5	%		4	%

Fiscal Year ended June 30, 2023 Compared to the Fiscal Year Ended June 30, 2022

Net sales. The net sales increase of 11% in fiscal 2023 from fiscal 2022 consists of a 48% increase in sales of Liberator products, offset, in part, by a 16% decrease in Jaxx products, a 23% decrease in sales of Avana products and 28% decrease in products purchased for resale. Sales of Liberator products increased 48% from the prior year to approximately $17.8 million during fiscal 2023. Sales of Jaxx products decreased 16% during fiscal 2023 to approximately $6.9 million. Sales of Avana products decreased 23% to $2.2 million during fiscal 2023. Sales of all products through the Wholesale sales channel in fiscal 2023 increased 9% from the prior year while the Direct sales channel increased approximately 16% from the prior year. The Wholesale sales channel includes branded products and resale products sold to brick-and-mortar retailers and e-merchants including, but not limited to, Amazon, Overstock and Wayfair. The Wholesale sales channel also includes contract manufacturing services which consists of specialty items that are manufactured in small quantities for certain customers, and which, to date, has not been a material part of our business. The Direct sales channel consists of consumer sales through our three websites. The increase in sales through the Direct channel was due to higher sales of products sold through our websites.

Gross profit. Gross profit, derived from net sales less the cost of product sales, includes the cost of materials, direct labor, manufacturing overhead and depreciation. Total gross profit as a percentage of sales for the year ended June 30, 2023 increased to 25% from 23% in the prior year. Gross profit dollars increased to $7,192,000 from $6,001,000 in the prior year and represented a 21% increase. The Company also continued to implement cost reduction strategies like transitioning the sewing of certain high-volume Jaxx and Avana products to a contract facility in Mexico which, during fiscal 2023, produced approximately 30% of our sewn products and reduced our total cost of production for those products.

Operating expenses. Excluding depreciation expense, total operating expenses for the year ended June 30, 2023 were 18% of net sales, or $5,294,000, compared to 18% of net sales, or $4,749,000, for the year ended June 30, 2022. The 11% increase in operating expenses from the prior year was primarily due to higher advertising and promotion expenses which were incurred in an effort to increase sales, higher occupancy costs, and higher personnel related costs.

Other income (expense). Other expense decreased to ($262,000) from expense of ($342,000) in the prior fiscal year.

Net income. We had a net income from operations of $1,282,000, or $0.02 per diluted share, for the year ended June 30, 2023 compared with net income from operations of $604,000 or $0.01 per diluted share, for the year ended June 30, 2022 due to increase in net sales and improvement in gross profit margin, partially offset by increase in operating expenses.

Table of Contents

Financial Information about Our Business Sales Channels

We conduct our business through two primary sales channels: Direct (consisting of our Internet websites) and Wholesale (consisting of our stocking reseller, drop-ship, contract manufacturing and distributor accounts). During our last two years, substantially all of our revenue was generated within North America, and all of our long-lived assets are located within the United States. The following is a summary of our revenues:

*(Dollars in thousands)*	Fiscal 2023		Fiscal 2022
Direct	$	8,255	$	7,136
Wholesale		20,260		18,546
Other		704		661
Total Net Sales	$	29,219	$	26,343

Net sales in the Other channel consists primarily of shipping and handling fees derived from our Direct business.

Direct

The following is a summary of our Direct business net sales and the percentage relationship to total revenues:

(Dollars in thousands)

Fiscal

2023

Fiscal

2022

Direct sales channel net sales

8,255

7,136

Direct net sales as a percentage of total revenues

Wholesale

The following is a summary of our net sales to Wholesale customers and the percentage relationship to total revenues:

(Dollars in thousands)

Fiscal

2023

Fiscal

2022

Wholesale sales channel net sales

20,260

18,546

Wholesale net sales as a percentage of total revenues

As of June 30, 2023, the Company has over 950 active wholesale accounts, most of which are located in the United States.

Sales by Product Type

The following table represents the dollars and percentage of net sales by product type:

*(Dollars in thousands)*	Year Ended June 30, 2023				Year Ended June 30, 2022
Net sales:
Liberator	$	17,744	61	%	$	11,978	45	%
Jaxx		6,923	24	%		8,293	32	%
Avana		2,219	7	%		2,893	11	%
Products purchased for resale		1,165	4	%		1,615	6	%
Other		1,168	4	%		1,564	6	%
Total Net Sales	$	29,219	100	%	$	26,343	100	%

Table of Contents

Liberator - Liberator products consist of items that are manufactured by us and are intended for sale in the sexual health and wellness market. Liberator products are sold to e-merchants, retailers and distributors as well as directly through our e-commerce site. Net sales of Liberator products increased 48% during the year ended June 30, 2023, from the comparable year earlier period. This increase is primarily related to higher sales through our e-commerce site, Liberator.com.

Jaxx - Jaxx products are contemporary seating products manufactured by us and sold under the Jaxx brand. Jaxx products are sold to e-merchants and retailers as well as directly through our e-commerce site. Net sales of Jaxx products decreased 16% during the year ended June 30, 2023, compared to the prior year. This decrease is primarily due to lower sales of Jaxx indoor and outdoor products.

Avana - The Avana product line is a unique collection of top-of-bed and comfort products that aid in sleep, meditation, and relaxation. Avana products are sold through e-merchants, mail order catalogers and through our e-commerce site. Net sales of Avana products decreased 23% during the year ended June 30, 2023, compared to the prior year. The decrease in sales was due primarily to increased competition from lower priced products from China and other countries.

Products purchased for resale – Products purchased for resale are other branded products that we purchase from others at wholesale or distributor prices and resell through our sales channels to e-merchants, retailers, or through one of our e-commerce sites. Sales of these products decreased 28% during the year ended June 30, 2023 from the prior year, due to consumer demand shrinkage across the industry. Sales of these products is increasingly competitive and, as a result, the Company has elected to only offer a more curated selection of products that typically have a higher gross profit.

Other - Other products include sales from contract manufacturing and fulfillment services. Net sales during the year ended June 30, 2023 decreased 25% from the prior year.

Variability of Results

We have experienced significant quarterly fluctuations in operating results and anticipate that these fluctuations may continue in future periods. Operating results have fluctuated as a result of changes in sales levels to consumers and wholesalers, competition, the COVID-19 pandemic aftereffects, seasonality costs associated with new product introductions, and increases in raw material costs. In addition, future operating results may fluctuate as a result of factors beyond our control such as raw material cost increases, labor cost increases resulting from the current labor shortage, foreign exchange fluctuation, changes in government regulations, and economic changes in the regions in which we operate and sell. A portion of our operating expenses are relatively fixed and the timing of increases in expense levels is based in large part on forecasts of future sales. Therefore, if net sales are below expectations in any given period, the adverse impact on results of operations may be magnified by our inability to meaningfully adjust spending in certain areas, or the inability to adjust spending quickly enough, as in personnel and administrative costs, to compensate for a sales shortfall. We may also choose to increase spending in response to market conditions, and these decisions may have a material adverse effect on financial condition and results of operations.

Liquidity and Capital Resources

The following table summarizes our cash flows:	Year ended June 30,
	2023			2022
	(in thousands)
Cash flow data from continuing operations:
Cash provided by operating activities	$	661		$	387
Cash used in investing activities	$	(115	)	$	(52	)
Cash used in financing activities	$	(364	)	$	(453	)

As of June 30, 2023, our cash and cash equivalents totaled $1,041,310 compared to $858,870 in cash and cash equivalents as of June 30, 2022.

Operating Activities

Net cash provided by operating activities primarily consists of the net income adjusted for certain non-cash items, including depreciation, stock-based compensation, and the effect of changes in operating assets and liabilities. Net cash provided by operating activities increased from the prior year due to the net income from operations, offset, in part, by an increase in inventory.

Table of Contents

Investing Activities

Cash used in investing activities in the year ended June 30, 2023 and June 30, 2022 was primarily for production equipment purchases and software development work.

Financing Activities

Cash used in financing activities in the year ended June 30, 2023 and June 30, 2022 was primarily due to repayment of secured and unsecured notes payable and equipment notes payable offset in part by borrowings through unsecured notes payable.

Inflation

During fiscal 2022 and 2023, we experienced increases in various raw material costs and increases in labor costs. We believe these pricing pressures have not stabilized and will continue to increase throughout fiscal 2024, although there is no assurance this will occur. Inflation can harm our margins and profitability if we are unable to increase prices or improve productivity enough to offset the effects of inflation in our cost base. Furthermore, if our customers reduce their levels of spending in response to increases in retail prices and/or we are unable to pass such cost increases to our customers, our revenues and our profit margins may decrease.

Capital Resources

We expect total capital expenditures for fiscal 2024 to be less than $150,000 and to be funded by equipment loans and, to a lesser extent, anticipated operating cash flows and borrowings under the line of credit with Advance Financial Corporation. This includes capital expenditures in support of our normal operations.

If our business plans and cost estimates are inaccurate and our operations require additional cash or if we deviate from our current plans, we could be required to seek additional debt financing for particular projects or for ongoing operational needs. This indebtedness could harm our business if we are unable to obtain additional financing on reasonable terms. In addition, any indebtedness we incur in the future could subject us to restrictive covenants limiting our flexibility in planning for, or reacting to changes in, our business. If we do not comply with such covenants, our lenders could accelerate repayment of our debt or restrict our access to further borrowings, which in turn could restrict our operating flexibility and endanger our ability to continue operations.

Off-Balance Sheet Arrangements

We do not use off-balance sheet arrangements with unconsolidated entities or related parties, nor do we use other forms of off-balance sheet arrangements. Accordingly, our liquidity and capital resources are not subject to off-balance sheet risks from unconsolidated entities. As of June 30, 2023, we did not have any off-balance sheet arrangements, as defined in Item 303(a)(4)(ii) of SEC Regulation S-K.

We have entered into operating leases primarily for certain equipment and our facilities in the normal course of business. These arrangements are often referred to as a form of off-balance-sheet financing. Future minimum lease payments under our operating leases as of June 30, 2023 are detailed in the section entitled “Commitments and Contingencies” in the Notes to the Consolidated Financial Statements.

Effect of Recently Issued Accounting Standards and Estimates

We do not believe that any recently issued, but not yet effective, accounting standards, if currently adopted, will have a material effect on our consolidated financial position, results of operations, or cash flows.

Table of Contents

Application of Critical Accounting Policies and Estimates

Our consolidated financial statements included under Item 8 in this report have been prepared in accordance with GAAP. Our significant accounting policies are described in the notes to our consolidated financial statements. The preparation of financial statements in accordance with GAAP requires that we make estimates and assumptions that affect the amounts reported in our financial statements and their accompanying notes. We have identified certain policies that we believe are important to the portrayal of our financial condition and results of operations. These policies require the application of significant judgment by our management. We base our estimates on our historical experience, industry standards, and various other assumptions that we believe are reasonable under the circumstances. Actual results could differ from these estimates under different assumptions or conditions. An adverse effect on our financial condition, changes in financial condition, and results of operations could occur if circumstances change that alter the various assumptions or conditions used in such estimates or assumptions. Our critical accounting policies include those listed below.

Revenue Recognition

We record revenue based on the five-step model which includes: (1) identifying the contract with the customer; (2) identifying the performance obligations in the contract; (3) determining the transaction price; (4) allocating the transaction price to the performance obligations; and (5) recognizing revenue when the performance obligations are satisfied. Substantially all of our revenue is generated by fulfilling orders for the purchase of manufactured products and product purchased for resale to retailers, wholesalers, or direct to consumers via online channels, with each order considered to be a distinct performance obligation. These orders may be formal purchase orders, verbal phone orders, e-mail orders or orders received online. Shipping and handling activities for which we are responsible under the terms and conditions of the order are not accounted for as performance obligations but as fulfillment costs. These activities are required to fulfill our promise to transfer the goods and are expensed when revenue is recognized. The impact of this policy election is insignificant as it aligns with our current practice.

Revenue is measured as the net amount of consideration expected to be received in exchange for fulfilling a performance obligation. We have elected to exclude sales, use and similar taxes from the measurement of the transaction price. The impact of this policy election is insignificant, as it aligns with our current practice. The amount of consideration expected to be received and revenue recognized includes estimates of variable consideration, which includes costs for trade promotion programs, coupons, returns, and early payment discounts. Such estimates are calculated using historical averages adjusted for any expected changes due to current business conditions and experience. We review and update these estimates at the end of each reporting period and the impact of any adjustments are recognized in the period the adjustments are identified. In assessing whether collection of consideration from a customer is probable, we consider the customer's ability and intent to pay that amount of consideration when it is due. Payment of invoices is due as specified in the underlying customer agreement, typically 30 days from the invoice date, which occurs on the date of transfer of control of the products to the customer. Revenue is recognized at the point in time that control of the ordered products is transferred to the customer. Generally, this occurs when the product is delivered, or in some cases, picked up from one of our distribution centers by the customer.

Allowance for Doubtful Accounts

We maintain an allowance for doubtful accounts to reflect our estimate of current and past due receivable balances that may not be collected. The allowance for doubtful accounts is based upon our assessment of the collectability of specific customer accounts, the aging of accounts receivable and our history of bad debts. We believe that the allowance for doubtful accounts is adequate to cover anticipated losses in the receivable balance under current conditions. However, significant deterioration in the financial condition of our customers, resulting in an impairment of their ability to make payments, could materially change these expectations and an additional allowance may be required.

Inventories

We value inventory at the lower of cost or net realizable value on an item-by-item basis and establish reserves equal to all or a portion of the related inventory to reflect situations in which the cost of the inventory is not expected to be recovered. This requires us to make estimates regarding the net realizable value of our inventory, including an assessment for excess and obsolete inventory. Once we establish an inventory reserve amount in a fiscal period, the reduced inventory value is maintained until the inventory is sold or otherwise disposed of. In evaluating whether inventory is stated at the lower of cost or net realizable value, management considers such factors as the amount of inventory on-hand, the estimated time required to sell such inventory, the foreseeable demand within a specified time horizon and current and expected market conditions. Based on this evaluation, we record adjustments to cost of goods sold to adjust inventory to its net realizable value. These adjustments are estimates, which could vary significantly, either favorably or unfavorably, from actual requirements if future economic conditions, customer demand or other factors differ from expectations. Finished goods and goods in process include a provision for manufacturing overhead, including depreciation.

Table of Contents

Accounting for Income Taxes

We utilize the asset and liability method of accounting for income taxes. We recognize deferred tax liabilities or assets for the expected future tax consequences of temporary differences between the book and tax basis of assets and liabilities. We regularly assess the likelihood that our deferred tax assets will be recovered from future taxable income. We consider projected future taxable income and ongoing tax planning strategies in assessing the amount of the valuation allowance necessary to offset our deferred tax assets that will not be recoverable. We have recorded and continue to carry a full valuation allowance against our gross deferred tax assets that will not reverse against deferred tax liabilities within the scheduled reversal period. If we determine in the future that it is more likely than not that we will realize all or a portion of our deferred tax assets, we will adjust our valuation allowance in the period we make the determination. We expect to provide a full valuation allowance on our future tax benefits until we can sustain a level of profitability that demonstrates our ability to realize these assets. At June 30, 2023, we carried a valuation allowance of $1.3 million against our net deferred tax assets.

Impairment of Long-Lived Assets

We assess the impairment of long-lived assets whenever events or changes in circumstances indicate that the carrying amount may not be recoverable. An asset or asset group is considered impaired if its carrying amount exceeds the undiscounted future net cash flows the asset or asset group is expected to generate. If an asset or asset group is considered to be impaired, the impairment to be recognized is measured by the amount by which the carrying amount of the asset exceeds its fair value. If estimated fair value is less than the book value, the asset is written down to the estimated fair value and an impairment loss is recognized.

In fiscal year 2022 and 2023, we did generate positive cash flows from operations. However, if our long-term future results do not continue to yield positive cash flows in excess of the carrying amount of our long-lived assets, we would anticipate possible future impairments of those assets.

Considerable management judgment is necessary in estimating future cash flows and other factors affecting the valuation of long-lived assets, including the operating and macroeconomic factors that may affect them. We use historical financial information, internal plans and projections and industry information in making such estimates.

Non-GAAP Financial Measures

Reconciliation of net income to Adjusted EBITDA for the years ended June 30, 2023 and 2022:

	Year ended June 30,
	2023		2022
	(in thousands)
Net income	$	1,199	$	604
Plus interest expense, financing costs and income tax		348		342
Plus depreciation and amortization expense		354		306
Plus stock-based compensation expense		46		24
Adjusted EBITDA	$	1,947	$	1,276

As used herein, Adjusted EBITDA represents net income before interest income, interest expense and financing costs, depreciation, and stock-based compensation expense. We have excluded the non-cash expenses and stock-based compensation expense as they do not reflect the cash-based operations of the Company. Adjusted EBITDA is a non-GAAP financial measure which is not required by or defined under GAAP. The presentation of this financial measure is not intended to be considered in isolation or as a substitute for the financial measures prepared and presented in accordance with GAAP, including the net income of the Company or net cash provided by operating activities.

Management recognizes that non-GAAP financial measures have limitations in that they do not reflect all of the items associated with the Company’s net income as determined in accordance with GAAP, and are not a substitute for or a measure of the Company’s profitability or net earnings. Adjusted EBITDA is presented because we believe it is useful to investors as a measure of comparative operating performance and liquidity, and because it is less susceptible to variances in actual performance resulting from depreciation and amortization and non-cash charges for stock-based compensation expense and loss on disposal of assets.

ITEM 7A. Quantitative and Qualitative Disclosures about Market Risk.

Not applicable for a smaller reporting company.

Table of Contents

ITEM 8. Financial Statements and Supplementary Data.

INDEX TO CONSOLIDATED FINANCIAL STATEMENTS

		Page
Consolidated Financial Statements:

Reports of Independent Registered Public Accounting Firms Auditor Firm ID (PCAOB Number 287)		F-2 - F-4

Consolidated Balance Sheets as of June 30, 2023 and 2022		F-5

Consolidated Statements of Operations for the years ended June 30, 2023 and 2022		F-6

Consolidated Statements of Changes in Stockholders’ Equity for the years ended June 30, 2023 and June 30, 2022		F-7

Consolidated Statements of Cash Flows for the years ended June 30, 2023 and 2022		F-8

Notes to Consolidated Financial Statements		F-9

F-1

Table of Contents

REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM

To the Board of Directors and Stockholders of

Luvu Brands, Inc.

Opinion on the Consolidated Financial Statements

We have audited the accompanying consolidated balance sheet of Luvu Brands, Inc. (the Company) as of June 30, 2023, and the related consolidated statements of operations, stockholders’ equity, and cash flows for the year ended June 30, 2023, and the related notes (collectively referred to as the financial statements). In our opinion, the consolidated financial statements present fairly, in all material respects, the financial position of the Company as of June 30, 2023 and the results of its operations and its cash flows for the year ended June 30, 2023, in conformity with accounting principles generally accepted in the United States of America.

Basis for Opinion

These consolidated financial statements are the responsibility of the Company’s management. Our responsibility is to express an opinion on the Company’s financial statements based on our audit. We are a public accounting firm registered with the Public Company Accounting Oversight Board (United States) (PCAOB) and are required to be independent with respect to the Company in accordance with the U.S. federal securities laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.

We conducted our audit in accordance with the standards of the PCAOB. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement, whether due to error or fraud. The Company is not required to have, nor were we engaged to perform, an audit of its internal control over financial reporting. As part of our audit, we are required to obtain an understanding of internal control over financial reporting, but not for the purpose of expressing an opinion on the effectiveness of the Company’s internal control over financial reporting. Accordingly, we express no such opinion.

Our audit included performing procedures to assess the risks of material misstatement of the consolidated financial statements, whether due to error or fraud, and performing procedures that respond to those risks. Such procedures included examining, on a test basis, evidence regarding the amounts and disclosures in the financial statements. Our audit also included evaluating the accounting principles used and significant estimates made by management, as well as evaluating the overall presentation of the financial statements. We believe that our audit provides a reasonable basis for our opinion.

Critical Audit Matters

The critical audit matters communicated below are matters arising from the current period audit of the financial statements that were communicated or required to be communicated to the audit committee and that: (1) relate to accounts or disclosures that are material to the financial statements and (2) involved our especially challenging, subjective, or complex judgments. The communication of critical audit matters does not alter in any way our opinion on the financial statements, taken as a whole, and we are not, by communicating the critical audit matters below, providing separate opinions on the critical audit matters or on the accounts or disclosures to which they relate.

We did not identify any critical audit matters that need to be communicated.

We have served as the Company’s auditor since 2022. Margate, Florida

October 13, 2023

F-2

Table of Contents

REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM

To the Board of Directors and Stockholders of

Luvu Brands, Inc.

Opinion on the Financial Statements

We have audited the accompanying consolidated balance sheet of Luvu Brands, Inc. (the Company) as of June 30, 2022 and the related consolidated statements of operations, stockholders’ equity and cash flows for the year ended June 30, 2022, and the related notes (collectively referred to as the consolidated financial statements). In our opinion, the consolidated financial statements present fairly, in all material respects, the financial position of the Company as of June 30, 2022 and the results of its operations and its cash flows for the year ended June 30, 2022, in conformity with accounting principles generally accepted in the United States of America.

Basis for Opinion

These consolidated financial statements are the responsibility of the Company’s management. Our responsibility is to express an opinion on the Company’s consolidated financial statements based on our audits. We are a public accounting firm registered with the Public Company Accounting Oversight Board (United States) (PCAOB) and are required to be independent with respect to the Company in accordance with the U.S. federal securities laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.

We conducted our audits in accordance with the standards of the PCAOB. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the consolidated financial statements are free of material misstatement, whether due to error or fraud. The Company is not required to have, nor were we engaged to perform, an audit of its internal control over financial reporting. As part of our audits, we are required to obtain an understanding of internal control over financial reporting, but not for the purpose of expressing an opinion on the effectiveness of the Company’s internal control over financial reporting. Accordingly, we express no such opinion.

Our audits included performing procedures to assess the risks of material misstatement of the financial statements, whether due to error or fraud, and performing procedures that respond to those risks. Such procedures included examining, on a test basis, evidence regarding the amounts and disclosures in the financial statements. Our audits also included evaluating the accounting principles used and significant estimates made by management, as well as evaluating the overall presentation of the financial statements. We believe that our audits provide a reasonable basis for our opinion.

Critical Audit Matters

The critical audit matters communicated below are matters arising from the current period audit of the consolidated financial statements that were communicated or required to be communicated to the audit committee and that: (1) relate to accounts or disclosures that are material to the consolidated financial statements and (2) involved our especially challenging, subjective, or complex judgments. The communication of critical audit matters does not alter in any way our opinion on the financial statements, taken as a whole, and we are not, by communicating the critical audit matters below, providing separate opinions on the critical audit matters or on the accounts or disclosures to which they relate.

F-3

Table of Contents

Valuation of inventory and inventory reserves

As described in Notes 2 and 4 to the financial statements, the Company has inventories, net totaled to approximately $3.82 million as of June 30, 2022. Inventories are stated at the lower of cost or net realizable value. Cost is determined using the first-in, first-out (FIFO) method. The Company establishes reserves for excess and obsolete inventory for each accounting period and records any potential adjustments needed for the reserves.

Auditing management’s estimates of the net realizable value of inventories, including inventory reserves was highly judgmental due to the degree of subjectivity involved in assessing the inventory reserves which are based on prevailing circumstances and judgment for consideration of current events, such as economic conditions, that may affect inventory.

To test the estimates for the net realizable value of inventories, including inventory reserves, we performed audit procedures that included, among others, evaluating the reasonableness of the inputs used in management’s inventory reserve calculation and analyzing the reserve calculations to determine whether management identified any evidence of slow-moving inventory or any obsolescence due to existing and potential changes in marketability which may impact the reserves.

/s/ Liggett & Webb, P.A.

We have served as the Company’s auditor since 2012.

Boynton Beach, Florida

October 12, 2022

F-4

Table of Contents

Luvu Brands, Inc. and Subsidiaries

Consolidated Balance Sheets

As of June 30, 2023 and 2022

	2023			2022
Assets:	(in thousands, except share data)
Current assets:
Cash and cash equivalents	$	1,041		$	859
Accounts receivable, net of allowance for doubtful accounts and allowance for discounts and returns of $55 in 2023 and $7 in 2022		1,051			1,107
Inventories, net of allowance for excess or absolete inventory of $252 in 2023 and $176 in 2022		4,202			3,817
Other current assets		84			165
Total current assets		6,378			5,948

Equipment, property and leasehold improvements, net		2,186			2,029
Finance lease assets		24			47
Operating lease assets		1,913			2,255
Deferred tax asset, net		10			-
Other assets		100			100
Total assets	$	10,611		$	10,379

Liabilities and stockholders’ equity:
Current liabilities:
Accounts payable	$	2,114		$	2,680
Current debt		1,659			1,618
Other accrued liabilities		416			545
Operating lease liability		396			331
Total current liabilities		4,585			5,174

Noncurrent liabilities:
Long-term debt		1,148			1,183
Long-term operating lease liability		1,667			2,068
Total noncurrent liabilities		2,815			3,251
Total liabilities		7,400			8,425
Commitments and contingencies (See Note 13)		—			—
Stockholders’ equity (deficit):
Preferred stock, 5,700,000 shares authorized, $0.0001 par value none issued and outstanding		—			—
Series A Convertible Preferred stock, 4,300,000 shares authorized $0.0001 par value, 4,300,000 shares issued and outstanding with a liquidation preference of $1,000 as of June 30, 2023 and 2022		—			—
Common stock, $0.01 par value, 175,000,000 shares authorized, 76,547,672 and 76,046,249 shares issued and outstanding as of June 30, 2023 and 2022, respectively		765			760
Additional paid-in capital		6,234			6,183
Accumulated deficit		(3,790	)		(4,989	)
Total stockholders’ equity		3,211			1,954
Total liabilities and stockholders’ equity	$	10,611		$	10,379

The accompanying notes are an integral part of these consolidated financial statements.

F-5

Table of Contents

Luvu Brands, Inc. and Subsidiaries

Consolidated Statements of Operations

Years Ended June 30, 2023 and 2022

	2023			2022
	(in thousands, except share data)

Net Sales	$	29,219		$	26,343
Cost of goods sold (excl. depreciation expense presented below)		22,027			20,342
Gross profit		7,192			6,001
Operating expenses:
Advertising and promotion		791			574
Other selling and marketing		1,422			1,189
General and administrative		3,081			2,986
Depreciation		354			306
Total operating expenses		5,648			5,055
Operating income		1,544			946

Other income (expense):
Interest expense and financing costs		(355	)		(342	)
Total other income (expense)		(355	)		(342
Income from operations before income taxes		1,189			604
Benefit for income taxes		10			—
Net income	$	1,199		$	604

Net income per share:
Basic	$	0.02		$	0.01
Diluted	$	0.02		$	0.01
Shares used in calculation of net income per share:
Basic		76,333,485			75,456,306
Diluted		76,494,717			76,110,815

The accompanying notes are an integral part of these consolidated financial statements.

F-6

Table of Contents

Luvu Brands, Inc. and Subsidiaries

Consolidated Statements of Changes in Stockholders’ Equity

For the years ended June 30, 2022 and June 30, 2023

	Series A Preferred								Additional						Total
	Stock				Common Stock				Paid-in			Accumulated			Stockholders’
	Shares		Amount		Shares		Amount		Capital			Deficit			Equity
	(in thousands, except share data)

Balance, June 30, 2021		4,300,000	$	—		75,037,890	$	750	$	6,166		$	(5,593	)	$	1,323

Stock-based compensation expense		—		—		—		—		24			—			24
Stock option exercises		—		—		1,008,359		10		(7	)		—			3
Net income		—		—		—		—		—			604			604
Ending balance, June 30, 2022		4,300,000		—		76,046,249		760		6,183			(4,989	)		1,954

Stock-based compensation expense		—		—		—		—		46			—			46
Stock option exercises		—		—		501,423		5		6			—			12
Net income		—		—		—		—		—			1,199			1,199
Ending balance, June 30, 2023		4,300,000	$	—		76,547,672	$	765	$	6,234		$	(3,790	)	$	3,211

The accompanying notes are an integral part of these consolidated financial statements.

F-7

Table of Contents

Luvu Brands, Inc. and Subsidiaries

Consolidated Statements of Cash Flows

Years Ended June 30, 2023 and 2022

	2023			2022
	(in thousands)
OPERATING ACTIVITIES:
Net income	$	1,199		$	604
Adjustments to reconcile net income to net cash provided by operating activities:
Depreciation and amortization		354			306
Stock-based compensation expense		46			24
Provision for bad debt		1			22
Provision for slow moving or obsolete inventory		76			3
Change in deferred tax assets		(10)			—
Amortization of operating lease asset		342			298
Change in operating assets and liabilities:
Accounts receivable		54			5
Inventory		(460	)		(430	)
Prepaid expenses and other assets		81			(34	)
Accounts payable		(566	)		12
Accrued expenses and interest		(77	)		17
Operating lease liability		(337	)		(274	)
Accrued payroll and related		(42	)		(166	)
Net cash provided by operating activities		661			387

INVESTING ACTIVITIES:
Investment in equipment, software and leasehold improvements		(115	)		(52	)
Net cash used in investing activities		(115	)		(52	)

FINANCING ACTIVITIES:
Borrowing (repayment) under revolving line of credit		(31	)		(13	)
Repayment of unsecured line of credit		(12	)		(12	)
Repayments under secured note payable		—			(152	)
Proceeds from unsecured notes payable		200			200
Repayment of unsecured notes payable		(200	)		(200	)
Payments on equipment notes		(308	)		(268	)
Proceeds from exercise of stock options		2			3
Principal payments on capital leases		(15	)		(11	)
Net cash used in financing activities		(364	)		(453	)
Net increase (decrease) in cash and cash equivalents		182			(118	)
Cash and cash equivalents at beginning of year		859			977
Cash and cash equivalents at end of year	$	1,041		$	859

Supplemental Disclosure of Cash Flow Information:
Non cash items:
Purchases of equipment with equipment notes	$	414		$	346
Finance lease asset obligation in exchange for lease payable	$			$	2
Finance lease asset obligation in exchange for lease payable	$	—		$	23
Cash paid during the year for:
Interest	$	350		$	338
Income taxes	$	—		$	—

The accompanying notes are an integral part of these consolidated financial statements.

F-8

Table of Contents

Luvu Brands, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

June 30, 2023 and 2022

NOTE 1. ORGANIZATION AND NATURE OF BUSINESS

Luvu Brands, Inc. (the “Company” or Luvu) was incorporated in the State of Florida on February 25, 1999. References to the “Company” in these notes include the Company and its wholly owned subsidiaries, OneUp Innovations, Inc. (“OneUp”), and Foam Labs, Inc. (“Foam Labs”). All operations of the Company are currently conducted by OneUp Innovations, Inc.

The Company is an Atlanta, Georgia based designer, manufacturer and marketer of a portfolio of consumer lifestyle brands including: Liberator^®, a brand category of iconic products for enhancing sexual performance; Avana^® inclined bed therapy products, assistive in relieving medical conditions associated with acid reflux, surgery recovery and chronic pain; and Jaxx^®, a diverse range of casual fashion daybeds, sofas and beanbags made from polyurethane foam and repurposed polyurethane foam trim. These products are sold through the Company’s websites, online mass merchants and retail stores worldwide. Many of our products are offered flat-packed and either roll or vacuum compressed to save on shipping and reduce our carbon footprint.

Sales are generated through internet and print advertisements. We have a diversified customer base with only one customer accounting for 10% or more of consolidated net sales in the current and prior fiscal year and no particular concentration of credit risk in one economic sector. Foreign operations and foreign net sales are not material.

NOTE 2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

Basis of Presentation

These consolidated financial statements include the accounts and operations of our wholly owned operating subsidiaries, OneUp and Foam Labs. Intercompany accounts and transactions have been eliminated in consolidation. Certain prior period amounts have been reclassified to conform to the current year presentation. The accompanying consolidated financial statements have been prepared in accordance with accounting principles generally accepted in the United States of America (“GAAP”).

Use of Estimates

The preparation of the consolidated financial statements in conformity with accounting principles generally accepted in the United States requires management to make estimates and assumptions in determining the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and reported amounts of revenues and expenses during the reporting period. Significant estimates in these consolidated financial statements include estimates of: income taxes; tax valuation reserves; allowances for doubtful accounts; inventory valuation and reserves, share-based compensation; and useful lives for depreciation and amortization. Actual results could differ materially from these estimates.

Revenue Recognition

F-9

Table of Contents

Luvu Brands, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

June 30, 2023 and 2022

Revenue is measured as the net amount of consideration expected to be received in exchange for fulfilling a performance obligation. We have elected to exclude sales, use and similar taxes from the measurement of the transaction price. The impact of this policy election is insignificant, as it aligns with our current practice. The amount of consideration expected to be received and revenue recognized includes estimates of variable consideration, which includes costs for trade promotion programs, coupons, returns and early payment discounts. Such estimates are calculated using historical averages adjusted for any expected changes due to current business conditions and experience. We review and update these estimates at the end of each reporting period and the impact of any adjustments are recognized in the period the adjustments are identified. In assessing whether collection of consideration from a customer is probable, we consider the customer's ability and intent to pay that amount of consideration when it is due. Payment of invoices is due as specified in the underlying customer agreement, typically 30 days from the invoice date, which occurs on the date of transfer of control of the products to the customer. Revenue is recognized at the point in time that control of the ordered products is transferred to the customer. Generally, this occurs when the product is delivered, or in some cases, picked up from one of our distribution centers by the customer.

Deferred revenues

Deferred revenues are recorded when the Company has received consideration (i.e. advance payment) before satisfying its performance obligations. Deferred revenues primarily relate to gift cards purchased, but not used, prior to the end of the fiscal period. Our total deferred revenue as of June 30, 2023 and June 30, 2022 was $18,654 and $18,118, respectively, and was included in “Other accrued liabilities” on our consolidated balance sheets.

Cost of Goods Sold

Cost of goods sold includes raw material, labor, manufacturing overhead, and royalty expense.

Shipping and Handling Costs

We include fees earned on the shipment of our products to customers in sales and include costs incurred on the shipment of product to customers in costs of goods sold.

Cash and Cash Equivalents

For purposes of reporting cash flows, the Company considers all highly liquid debt instruments purchased with a maturity of three months or less to be cash equivalents.

Allowance for Doubtful Accounts

The allowance for doubtful accounts reflects management's best estimate of probable credit losses inherent in the accounts receivable balance. The Company determines the allowance based on historical experience, specifically identified nonpaying accounts and other currently available evidence. The Company reviews its allowance for doubtful accounts monthly with a focus on significant individual past due balances over 90 days. Account balances are charged off against the allowance after all means of collection have been exhausted and the potential for recovery is considered remote. The Company does not have any off-balance sheet credit exposure related to its customers.

The following is a summary of Accounts Receivable as of June 30, 2023 and June 30, 2022.

	June 30, 2023			June 30, 2022
	(in thousands)
Accounts receivable	$	1,107		$	1,114
Allowance for doubtful accounts		(1	)		(1	)
Allowance for discounts and returns		(55	)		(6	)
Total accounts receivable, net	$	1,051		$	1,107

F-10

Table of Contents

Luvu Brands, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

June 30, 2023 and 2022

NOTE 2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued)

Inventories and Allowance for Excess and Obsolete Inventory

Inventories are stated at the lower of cost or net realizable value. Cost is determined using the first-in, first-out (FIFO) method. Net realizable value is defined as sales price less cost to dispose and a normal profit margin. Inventory costs include materials, labor, depreciation and overhead. The company establishes allowances for excess and obsolete inventory, based on prevailing circumstances and judgment for consideration of current events, such as economic conditions, that may affect inventory. The reserve required to record inventory at lower of cost or net realizable value may be adjusted in response to changing conditions.

Concentration of Credit Risk

The Company maintains its cash accounts with banks located in Georgia. The total cash balances are insured by the Federal Deposit Insurance Corporation (“FDIC”) up to $250,000 per bank. The Company had cash balances on deposit at June 30, 2023 and 2022 that exceeded the balance insured by the FDIC by $880,083 and $717,316, respectively. Accounts receivable are typically unsecured and are derived from revenue earned from customers primarily located in North America and Europe.

During 2023, we purchased 33% of total inventory purchases from one vendor.

During 2022, we purchased 34% of total inventory purchases from one vendor.

As of June 30, 2023, two of the Company’s customers represent 35% and 12% of the total accounts receivables, respectively. As of June 30, 2022, two of the Company’s customers represent 21% and 13% of the total accounts receivable, respectively. Sales to (and through) Amazon accounted for 36% and 31% of our net sales during each of the years ended June 30, 2023 and June 30, 2022 respectively.

Fair Value of Financial Instruments

At June 30, 2023 and 2022, our financial instruments included cash and cash equivalents, accounts receivable, accounts payable, short-term debt, and other long-term debt.

The fair values of these financial instruments approximated their carrying values based on either their short maturity or current terms for similar instruments.

The Company measures the fair value of its assets and liabilities under the guidance of ASC 820, Fair Value Measurements and Disclosures, which defines fair value, establishes a framework for measuring fair value in accordance with generally accepted accounting principles and expands disclosures about fair value measurements. ASC 820 does not require any new fair value measurements, but its provisions apply to all other accounting pronouncements that require or permit fair value measurement.

ASC 820 clarifies that fair value is an exit price, representing the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants based on the highest and best use of the asset or liability. As such, fair value is a market-based measurement that should be determined based on assumptions that market participants would use in pricing an asset or liability. ASC 820 requires the Company to use valuation techniques to measure fair value that maximize the use of observable inputs and minimize the use of unobservable inputs. These inputs are prioritized as follows:

	·	Level 1: Observable inputs such as quoted prices for identical assets or liabilities in active markets;

	·	Level 2: Inputs, other than the quoted prices in active markets, that are observable either directly or indirectly such as quoted prices for similar assets or liabilities or market-corroborated inputs; and

Level 3: Unobservable inputs for which there is little or no market data, which require the reporting entity to develop its own assumptions about how market participants would price the assets or liabilities.

F-11

Table of Contents

Luvu Brands, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

June 30, 2023 and 2022

NOTE 2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued)

The valuation techniques that may be used to measure fair value are as follows:

A. Market approach - Uses prices and other relevant information generated by market transactions involving identical or comparable assets or liabilities.

B. Income approach - Uses valuation techniques to convert future amounts to a single present amount based on current market expectations about those future amounts, including present value techniques, option-pricing models and excess earnings method.

C. Cost approach - Based on the amount that currently would be required to replace the service capacity of an asset (replacement cost).

Advertising Costs

Advertising costs are expensed in the period when the advertisements are first aired or distributed to the public. Prepaid advertising (included in prepaid expenses) was $0 at June 30, 2023 and $1,050 at June 30, 2022. Advertising expense for the years ended June 30, 2023 and 2022 was $790,757 and $574,146, respectively. Which is included in general and administrative expenses in the consolidated statements of operations.

Research and Development

Research and development expenses for new products are expensed as they are incurred. Expenses for new product development (included in general and administrative expense) totaled $134,624 for the year ended June 30, 2023 and $117,079 for the year ended June 30, 2022.

Property and Equipment

Property and equipment are stated at cost. Depreciation and amortization are computed using the straight-line method over estimated service lives for financial reporting purposes of 2-10 years.

Expenditures for major renewals and betterments which extend the useful lives of property and equipment are capitalized. Expenditures for maintenance and repairs are charged to expense as incurred. When properties are disposed of, the related costs and accumulated depreciation are removed from the respective accounts, and any gain or loss is recognized currently.

Operating Leases

On November 2, 2020, the Company entered into an agreement with its landlord on a new lease for the current facilities for six years and two months, beginning January 1, 2021. The new lease includes two months of rent abatement totaling $103,230. Under the new lease, the monthly rent on the facility is $51,615 with annual escalations of 3% with the final two months of rent at $61,605. In addition, the Company will pay the landlord a 2% property management fee. The rent expense for the year ended June 30, 2023 and June 30, 2022 was $652,752 and $652,752 respectively. Which is included in general and administrative expenses in the consolidated statements of operations.

F-12

Table of Contents

Luvu Brands, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

June 30, 2023 and 2022

NOTE 2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued)

Under ASC 842, which was adopted July 1, 2019, the Company determines whether the arrangement is or contains a lease based on the unique facts and circumstances present. Most leases with a term greater than one year are recognized on the balance sheet as right-of-use assets, lease liabilities and, if applicable, long-term lease liabilities. The Company elected not to recognize leases with a term less than one year on its balance sheet. Operating lease right-of-use (ROU) assets and their corresponding lease liabilities are recorded based on the present value of lease payments over the expected remaining lease term. The interest rate implicit in lease contracts is typically not readily determinable. As a result, the Company utilizes its incremental borrowing rates, which are the rates incurred to borrow on a collateralized basis over a similar term, an amount equal to the lease payments in a similar economic environment.

In accordance with the guidance in ASU 2016-02, components of a lease should be split into three categories: lease components (e.g. land, building, etc.), non-lease components (e.g. common area maintenance, consumables, etc.), and non-components (e.g. property taxes, insurance, etc.) Then the fixed and in-substance fixed contract consideration (including any related to non-components) must be allocated based on fair values to the lease components and non-lease components. Although separation of lease and non-lease components is required, the Company elected the practical expedient to not separate lease and non-lease components. The lease component results in an operating right-of-use asset being recorded on the balance sheet and amortized on a straight-line basis as lease expense.

Under prior guidance ASC 840, rent expense and lease incentives from operating leases were recognized on a straight-line basis over the lease term. The difference between rent expense recognized and rental payments was recorded as deferred rent in the accompanying consolidated balance sheets.

The Company also leases certain equipment under operating leases, as more fully described in NOTE 13 - Commitments and Contingencies.

Sales Channel Information

We have identified three reportable sales channels: Direct, Wholesale and Other. Direct includes product sales through our five e-commerce sites. Wholesale includes Liberator, Jaxx, and Avana branded products sold to distributors and retailers, purchased products sold to retailers, and private label items sold to other resellers. The Wholesale category also includes contract manufacturing services, which consists of specialty items that are manufactured in small quantities for certain customers, and which, to date, has not been a material part of our business. Other consists principally of shipping and handling fees and costs derived from our Direct business and fulfillment service fees.

The following is a summary of sales results for the Direct, Wholesale, and Other channels.

	Year Ended June 30, 2023		Year Ended June 30, 2022		% Change
	(in thousands)
Net Sales by Channel:
Direct	$	8,255	$	7,136		16	%
Wholesale		20,260		18,546		9	%
Other		704		661		6	%
Total Net Sales	$	29,219	$	26,343		11	%

F-13

Table of Contents

Luvu Brands, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

June 30, 2023 and 2022

NOTE 2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued)

	Year Ended			Margin			Year Ended			Margin			%
	June 30, 2023			%			June 30, 2022			%			Change
	(in thousands)						(in thousands)
Gross Profit by Channel:
Direct	$	3,802			46	%	$	3,289			46	%		16	%
Wholesale		4,916			25	%		4,017			22	%		24	%
Other		(1,526	)		(217	)%		(1,305	)		(197	)%		17	%
Total Gross Profit	$	7,192			25	%	$	6,001			23	%		21	%

Recent accounting pronouncements

From time to time, new accounting pronouncements are issued by the Financial Accounting Standards Board (“FASB”) or other standard setting bodies that are adopted by the Company as of the specified effective date.

Net Income Per Share

In accordance with FASB Accounting Standards Codification No. 260, “Earnings Per Share”, basic net income per share is computed by dividing the net income available to common stockholders for the period by the weighted average number of common shares outstanding during the period. Diluted net income per share is computed by dividing net income available to common stockholders by the weighted average number of common and common equivalent shares outstanding during the period.

The total potential dilutive securities as of June 30, 2023 and 2022 are as follows:

	2023		2022
Convertible Preferred Stock		4,300,000		4,300,000
Stock options – 2015 Plan		1,400,000		1,975,000
Total		5,700,000		6,275,000

Income Taxes

Stock Based Compensation

We account for stock-based compensation to employees in accordance with FASB ASC 718, Compensation – Stock Compensation. We measure the cost of each stock option and restricted stock award at its fair value on the grant date. Each award vests over the subsequent period during which the recipient is required to provide service in exchange for the award (the vesting period). The cost of each award is recognized as expense in the financial statements over the respective vesting period.

F-14

Table of Contents

Luvu Brands, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

June 30, 2023 and 2022

NOTE 3. IMPAIRMENT OF LONG-LIVED ASSETS

We follow FASB ASC 360, Property, Plant, and Equipment, regarding impairment of our other long-lived assets (property, plant and equipment). Our policy is to assess our long-lived assets for impairment annually in the fourth quarter of each year or more frequently if events or changes in circumstances indicate that the carrying amount of these assets may not be recoverable.

An impairment loss is recognized only if the carrying value of a long-lived asset is not recoverable and is measured as the excess of its carrying value over its fair value. The carrying amount of a long-lived asset is considered not recoverable if it exceeds the sum of the undiscounted cash flows expected to result from the use of a long-lived asset.

Assets to be disposed of and related liabilities would be separately presented in the consolidated balance sheet. Assets to be disposed of would be reported at the lower of the carrying value or fair value less costs to sell and would not be depreciated. There was no impairment as of June 30, 2023 or 2022.

NOTE 4. INVENTORIES

All inventories are stated at the lower of cost (which approximates first-in, first-out) or net realizable value. The Company’s inventories consist of the following components at June 30, 2023 and 2022:

	2023			2022
	(in thousands)
Raw materials	$	1,926		$	1,893
Work in process		507			440
Finished goods		2,021			1,660
Total inventories		4,454			3,993
Allowance for inventory reserves		(252	)		(176	)
Total inventories, net of allowance	$	4,202		$	3,817

NOTE 5. EQUIPMENT, PROPERTY AND LEASEHOLD IMPROVEMENTS, NET

Equipment, property and leasehold improvements at June 30, 2023 and 2022 consisted of the following:

	2023			2022			Estimated Useful Life
	(in thousands)
Factory equipment	$	4,356		$	3,840		2-10 years
Computer equipment and software		1,171			1,167		5-7 years
Office equipment and furniture		205			205		5-7 years
Leasehold improvements		480			480		10 years
Projects in process		320			318
Subtotal		6,532			6,010
Accumulated depreciation		(4,346	)		(3,981	)
Equipment and leasehold improvements, net	$	2,186		$	2,029

Depreciation expense was $353,840 and $305,643 for the years ended June 30, 2023 and 2022, respectively.

F-15

Table of Contents

Luvu Brands, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

June 30, 2023 and 2022

NOTE 6. OTHER ACCRUED LIABILITIES

Other accrued liabilities at June 30, 2023 and 2022 consisted of the following:

	2023		2022
	(in thousands)
Accrued compensation	$	302	$	344
Accrued expenses and interest		114		201
Other accrued liabilities	$	416	$	545

NOTE 7. CURRENT AND LONG-TERM DEBT SUMMARY

Current and long-term debt at June 30, 2023 and 2022 consisted of the following:

	2023		2022
Current debt:	(in thousands)
Unsecured lines of credit (Note 11)	$	13	$	25
Line of credit (Note 10)		1,039		1,070
Short-term unsecured notes payable (Note 8)		200		200
Current portion of equipment notes payable (Note 13)		392		308
Current portion of finance leases payable (Note 13)		15		15
Total current debt		1,659		1,618
Long-term debt:
Unsecured notes payable (Note 8)		200		200
Equipment notes payable (Note 13)		824		842
Finance leases payable (Note 13)		9		25
Notes payable- related party (Note 9)		116		116
Total long-term debt	$	1,148	$	1,183

F-16

Table of Contents

Luvu Brands, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

June 30, 2023 and 2022

NOTE 8. UNSECURED NOTES PAYABLE

Unsecured notes payable at June 30, 2023 and 2022 consisted of the following:

	2023		2022
Current debt:	(in thousands)

13.5% Unsecured note, interest only, due May 1, 2023 (2)		-		200
13.5% Unsecured note, interest only, due July 31, 2023 (3)		100		-
13.5% Unsecured note, interest only, due October 31, 2023 (1)		100		-
Total current debt		200		200
Long-term debt:
13.5% Unsecured note, interest only, due July 31, 2023 (3)		-		100
13.5% Unsecured note, interest only, due October 31, 2023 (1)		-		100
13.5% Unsecured note, interest only, due May 1, 2025 (2)		200		-
Total long-term debt		200		200
Total unsecured notes payable	$	400	$	400

(1) Unsecured note payable for $100,000 to an individual with interest payable monthly at 20%, principal originally due in full on October 31, 2014, extended to October 31, 2019, then extended to October 31, 2021. This note was repaid in full on October 31, 2021 and replaced with a new note from an entity controlled by the same lender with interest payable monthly at 13.5%, principal due in full on October 31, 2023. Personally guaranteed by principal stockholder.

(2) Unsecured note payable for $200,000 to an individual with interest payable monthly at 20%, principal originally due in full on May 1, 2013, extended to May 1, 2019, then extended to May 1, 2021. This note was repaid in full on April 30, 2021 and replaced with a new note from an entity controlled by the same lender with interest payable monthly at 13.5%, principal due in full on May 1, 2023. This note was repaid in full on April 30, 2023 and replaced with a new note from an entity controlled by the same lender with interest payable monthly at 13.5%, principal due in full on May 1, 2025. Personally guaranteed by principal stockholder.

(3) Unsecured note payable for $100,000 to an individual with interest payable monthly at 20%, principal originally due in full on July 31, 2013, extended to July 31, 2019, then extended to July 31, 2021. This note was repaid in full on July 30, 2021 and replaced with a new note from an entity controlled by the same lender with interest payable monthly at 13.5%, principal due in full on July 31, 2023. Personally guaranteed by principal stockholder.

NOTE 9. NOTES PAYABLE - RELATED PARTY

Related party notes payable at June 30, 2023 and 2022 consisted of the following:

	2023		2022
	(in thousands)
Unsecured note payable to an officer, with interest at 3.25%, due July 1, 2025	$	40	$	40
Unsecured note payable to an officer, with interest at 3.25%, due July 1, 2025		76		76
Total unsecured notes payable		116		116
Less: current portion		—		—
Long-term unsecured notes payable	$	116	$	116

F-17

Table of Contents

Luvu Brands, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

June 30, 2023 and 2022

NOTE 10. LINE OF CREDIT

The Company’s wholly owned subsidiary, OneUp and OneUp’s wholly owned subsidiary, Foam Labs has entered into a credit facility with a finance company, Advance Financial Corporation dated May 24, 2011, as amended, to provide it with an asset based line of credit of up to $1,200,000 against 85% of eligible accounts receivable (as defined in the agreement) for the purpose of improving working capital and includes an Inventory Advance (as defined in the agreement) of up to the lesser of $500,000 or 125% of the eligible accounts receivable loan. The term of the agreement was one year, renewable for additional one-year terms unless either party provides written notice of non-renewal at least 90 days prior to the end of the current financing period. The credit facility is secured by our accounts receivable and other rights to payment, general intangibles, inventory and equipment, and are subject to eligibility requirements for current accounts receivable. Advances under the agreement are currently charged interest at a rate of prime rate plus 2% over the lenders Index Rate. In addition, there is a Monthly Service Fee (as defined in the agreement) of currently 0.05 % per month.

The Company’s President and Chief Executive Officer (CEO), Louis Friedman, has personally guaranteed the repayment of the facility. In addition, the Company has provided its corporate guarantee of the credit facility (see Note 14). On June 30, 2023, and June 30, 2022, respectively the balance owed under this line of credit was $1,039,013 and $1,070,369. As of June 30, 2023, we were current and in compliance with all terms and conditions of this line of credit.

Management believes cash flows generated from operations, along with current cash and investments as well as borrowing capacity under the line of credit should be sufficient to finance capital requirements required by operations. If new business opportunities do arise, additional outside funding may be required.

NOTE 11. UNSECURED LINES OF CREDIT

The Company has drawn a cash advance on one unsecured lines of credit that is in the name of the Company and Louis S. Friedman (see Note 14). The terms of this unsecured line of credit calls for monthly payments of principal and interest, with interest at 8%. The aggregate amount owed on the unsecured line of credit was $12,806 at June 30, 2023 and $24,879 at June 30, 2022.

NOTE 12. SECURED NOTE PAYABLE

On February 17, 2021, the Company entered into an agreement with Amazon, whereby Amazon agreed to loan OneUp Innovations a total of $200,000. Repayment of this note is by 12 monthly payments of $17,675, which includes interest at 10.99%. This loan was repaid in full on February 17, 2022. The Company had granted Amazon a security interest in the assets of the Company.

F-18

Table of Contents

Luvu Brands, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

June 30, 2023 and 2022

NOTE 13. COMMITMENTS AND CONTINGENCIES

Operating Leases

The Company leases its facilities under non-cancelable operating leases expiring at the end of 2026. Right-of-use assets represent the right to use an underlying asset for the lease term and lease liabilities represent the obligation to make lease payments arising from the lease. Right-of-use assets and liabilities for the lease renewal were recognized at the inception date which is November 2, 2020 based on the present value of lease payments over the lease term, using the Company’s incremental borrowing rate based on the information available. At June 30, 2023, the weighted average remaining lease term for the lease renewal is 5 years and the weighted average discount rate is 14.49%. Supplemental balance sheet information related to leases at June 30, 2023 is as follows:

Supplemental balance sheet information related to leases at June 30, 2023 is as follows:

Operating leases	Balance Sheet Classification	(in thousands)
Right-of-use assets	Operating lease right-of-use assets, net	$	1,913

Current lease liabilities	Operating lease obligations	$	396
Non-current lease liabilities	Long-term operating lease obligations		1,667
Total lease liabilities		$	2,063

Maturities of operating lease liabilities at June 30, 2023 are as follows:

Payments	(in thousands)
2024	$	680
2025		721
2026		762
2027 and thereafter		528
Total undiscounted lease payments		2,691
Less: Present value discount		(628	)
Total operating lease liability balance	$	2,063

Equipment Notes Payable

The Company has acquired equipment under the provisions of long-term equipment notes. For financial reporting purposes, minimum note payments relating to the equipment have been capitalized. The equipment acquired with these equipment notes has a total cost of approximately $ 2,147,504. These assets are included in the fixed assets listed in Note 5 - Equipment and Leasehold Improvements and include production equipment. The equipment notes have stated or imputed interest rates ranging from 7.29% to 11.3%.

F-19

Table of Contents

Luvu Brands, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

June 30, 2023 and 2022

NOTE 13. COMMITMENTS AND CONTINGENCIES (continued)

The following is an analysis of the minimum future equipment note payable payments subsequent to June 30, 2023:

Year ending June 30,	(in thousands)
2024	$	473
2025		427
2026		309
2027		130
2028		39
Future Minimum Note Payable Payments	$	1,378
Less Amount Representing Interest		(162	)
Present Value of Minimum Note Payable Payments		1,216
Less Current Portion		(392	)
Long-Term Obligations under Equipment Notes Payable	$	824

Finance Leases Payable

The Company has lease obligations for equipment under the provisions of long-term finance leases. For financial reporting purposes, minimum lease payments relating to the equipment have been capitalized. The equipment acquired with these leases has a total cost of approximately $58,152. These assets are included in the finance lease and include production equipment.

On July 1, 2020 the Company entered into finance lease agreement with Wells Fargo in the amount of $35,000 with monthly payment of $850 with 48-month term at an imputed interest rate of 8.09%.

On January 5, 2022 the Company entered into finance lease agreement with Raymond in the amount of $23,000 with monthly payment of $514 with 48-month term at an imputed interest rate of 3.75%.

The following is an analysis of the minimum finance lease payable payments subsequent to June 30, 2023:

Year ending June 30,	(in thousands)
2024	$	16
2025		6
2026		3
Future Minimum Finance Lease Payable Payments	$	25
Less Amount Representing Interest		(1	)
Present Value of Minimum Finance Lease Payable Payments		24
Less Current Portion		(15	)
Long-Term Obligations under Finance Lease Payable	$	9

Employment Agreements

The Company has entered into an employment agreement with Louis Friedman, President and Chief Executive Officer. The agreement provides for an annual base salary of $155,000 and eligibility to receive a bonus. In certain termination situations, the Company is liable to pay severance compensation to Mr. Friedman for up to nine months at his current salary.

F-20

Table of Contents

Luvu Brands, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

June 30, 2023 and 2022

NOTE 13. COMMITMENTS AND CONTINGENCIES (continued)

Legal Proceedings

As of the date of this Annual Report, there are no material pending legal or governmental proceedings relating to the Company or properties to which the Company is a party, and to the Company’s knowledge there are no material proceedings to which any of its directors, executive officers or affiliates are a party adverse to the Company or which have a material interest adverse to the Company.

NOTE 14. RELATED PARTY TRANSACTIONS

The Company has a subordinated note payable to an officer of the Company who is also the wife of the Company’s CEO (Louis Friedman) and majority shareholder in the amount of $76,000 (see Note 9). Interest on the note during the year ended June 30, 2023 was accrued by the Company at the prevailing prime rate (which is currently 8.25%) and totaled $5,336. The accrued interest on the note as of June 30, 2023 was $34,596. This note is subordinate to all other credit facilities currently in place.

On October 30, 2010, Mr. Friedman, loaned the Company $40,000 (see Note 9). Interest on the note during the year ended June 30, 2023 was accrued by the Company at the prevailing prime rate (which is currently 8.25%) and totaled $2,808. The accrued interest on the note as of June 30, 2023 was $4,098. This note is subordinate to all other credit facilities currently in place.

The Company’s CEO, Louis Friedman, has personally guaranteed the repayment of the loan obligation to Advance Financial Corporation (see Note 10 – Line of Credit). In addition, Luvu Brands has provided its corporate guarantees of the credit facility. On June 30, 2023, the balance owed under this line of credit was $1,039,013.

On July 20, 2011, the Company issued an unsecured promissory note to an individual for $100,000. Terms of the promissory note call for monthly interest payments of $1,667 (equal to interest at 20% per annum), with the principal amount due in full on July 31, 2012; extended by the holder to July 31, 2021 under the same terms (see Note 8). This note was repaid in full on July 30, 2021 and replaced with a new note from an entity controlled by the same lender with interest payable monthly at 13.5%, principal due in full on July 31, 2023. Repayment of this promissory note is personally guaranteed by the Company’s CEO and controlling shareholder, Louis S. Friedman.

On October 31, 2013, the Company issued an unsecured promissory note to an individual for $100,000. Terms of the promissory note call for monthly interest payments of $1,667 (equal to interest at 20% per annum) beginning on November 30, 2013, with the principal amount due in full on or before October 31, 2014 extended by the holder to October 31, 2021 (see Note 8). This note was repaid in full on October 31, 2021 and replaced with a new note from an entity controlled by the same lender with interest payable monthly at 13.5%, principal due in full on October 31, 2023. Repayment of the promissory note is personally guaranteed by the Company’s CEO and majority shareholder, Louis S. Friedman.

On May 1, 2012, an individual loaned the Company $200,000 with an interest rate of 20%. Interest on the loan is being paid monthly, with the principal due in full on May 1, 2013; then extended to May 1, 2021 (see Note 8). This note was repaid in full on April 30, 2021 and replaced with a new note from an entity controlled by the same lender with interest payable monthly at 13.5%, principal due in full on May 1, 2023. This note was repaid in full on April 30, 2023 and replaced with a new note from an entity controlled by the same lender with interest payable monthly at 13.5%, principal due in full on May 1, 2025. Mr. Friedman has personally guaranteed the repayment of the loan obligation.

The Company has drawn a cash advance on one unsecured lines of credit that is in the name of the Company and Louis S. Friedman. The terms of this unsecured line of credit calls for monthly payments of principal and interest, with interest at 8%. The aggregate amount owed on the unsecured line of credit was $12,806 at June 30, 2023 and $24,879 at June 30, 2022 (see Note 11). The loan is personally guaranteed by the Company’s CEO and majority shareholder, Louis S. Friedman.

F-21

Table of Contents

Luvu Brands, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

June 30, 2023 and 2022

NOTE 15. STOCKHOLDERS’ EQUITY

Options

At June 30, 2023, the Company had the 2015 Equity Incentive Plan (the “2015 Plan”), which is stockholder-approved and under which 1,700,000 shares are reserved for issuance under the 2015 Plan until that Plan terminates on August 31, 2025.

Under the 2015 Plan, eligible employees and certain independent consultants may be granted options to purchase shares of the Company’s common stock. The shares issuable under the 2015 Plan will either be shares of the Company’s authorized but previously unissued common stock or shares reacquired by the Company, including shares purchased on the open market. As of June 30, 2023, the number of shares available for issuance under the 2015 Plan was 300,000.

A summary of option activity under the Company’s stock plan for the years ended June 30, 2023 and 2022 is presented below:

Option Activity	Shares			Weighted Average Exercise Price		Weighted Average Remaining Contractual Term	Aggregate Intrinsic Value
Outstanding at June 30, 2021		2,500,000		$	0.04	1.9 years	$	974,300
Granted		900,000		$	0.18	4.8 years
Exercised		(1,175,000	)	$	0.03
Forfeited or Expired		(250,000	)	$	0.03
Outstanding at June 30, 2022		1,975,000		$	0.10	3.0 years	$	107,500
Granted		-		$	-
Exercised		(525,000	)	$	0.03
Forfeited or Expired		(50,000	)	$	0.03
Outstanding at June 30, 2023		1,400,000		$	0.14	3.0 years	$	29,000
Exercisable at June 30, 2023		487,500		$	0.09	2.7 years	$	1,250

The aggregate intrinsic value in the table above is before applicable income taxes and represents the excess amount over the exercise price optionees would have received if all options had been exercised on the last business day of the period indicated, based on the Company’s closing stock price of $0.10, $0.14, and $0.43 at June 30, 2023, 2022 and 2021, respectively.

There were no stock options granted during the year ended June 30, 2023 and 900,000 stock options granted during the year ended June 30, 2022.

During the year ended June 30, 2023 and June 30, 2022 the Company’s proceeds from stock options exercise under 2015 Plan were $2,100 and $3,000 respectively.

The range of fair value assumptions related to options granted during the years ended June 30, 2023 and 2022 were as follows:

	2023		2022
Exercise Price:	$	-	$ 0.16 - $0.30
Volatility:		-	500% - 519%
Risk Free Rate:		-	0.65% - 2.90%
Vesting Period:		-	4 years
Forfeiture Rate:		-		0%
Expected Life:		-	4.1 years
Dividend Rate:		-		0%

F-22

Table of Contents

Luvu Brands, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

June 30, 2023 and 2022

NOTE 15. STOCKHOLDERS’ EQUITY (continued)

The following table summarizes the weighted average characteristics of outstanding stock options as of June 30, 2023:

		Outstanding Options						Exercisable Options
Exercise Prices		Number of Shares		Remaining Life (Years)		Weighted Average Price		Number of Shares		Weighted Average Price
0.01 to 0.03			400,000		1.3	$	0.03		275,000	$	0.03
	0.05		—		—	$	—		—		—
0.15 to 0.20			950,000		2.7	$	0.17		200,000	$	0.16
	0.30		50,000		3.1	$	0.30		12,500	$	0.30
Total stock options			1,400,000		2.3	$	0.14		487,500	$	0.09

We account for stock-based compensation to employees in accordance with FASB ASC 718, Compensation – Stock Compensation. We measure the cost of each stock option and at its fair value on the grant date. Each award vests over the subsequent period during which the recipient is required to provide service in exchange for the award (the vesting period). The cost of each award is recognized as expense in the financial statements over the respective vesting period.

All stock option grants made under the Plan were at exercise prices no less than the Company’s closing stock price on the date of grant. Options under the Plan were determined by the board of directors in accordance with the provisions of the plan. The terms of each option grant include vesting, exercise, and other conditions are set forth in a Stock Option Agreement evidencing each grant. No option can have a life in excess of ten (10) years. The Company records compensation expense for employee stock options based on the estimated fair value of the options on the date of grant using the Black-Scholes option-pricing model. The model requires various assumptions, including a risk-free interest rate, the expected term of the options, the expected stock price volatility over the expected term of the options, and the expected dividend yield. Compensation expense for employee stock options is recognized ratably over the vesting term. The Company has no awards with market or performance conditions.

Stock-based compensation expense recognized in the consolidated statements of operations for each of the fiscal years ended June 30, 2023 and 2022 is based on awards ultimately expected to vest.

As of June 30, 2023, total unrecognized stock-based compensation expense related to all unvested stock options was $117,125 which is expected to be expensed over a weighted average period of 2.6 years.

In determining the grant date fair value of option awards under the equity incentive plans, the Company applied the Black-Scholes option pricing model. Based upon limited option exercise history, the Company has generally used the “simplified” method outlined in SEC Staff Accounting Bulletin No. 110 to estimate the expected life of stock option grants. Management believes that the historical volatility of the Company’s stock price on OTCQB best represents the expected volatility over the estimated life of the option. The risk-free interest rate is based upon published U.S. Treasury yield curve rates at the date of grant corresponding to the expected life of the stock option. An assumed dividend yield of zero reflects the fact that the Company has never paid cash dividends and has no intentions to pay dividends in the foreseeable future.

F-23

Table of Contents

Luvu Brands, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

June 30, 2023 and 2022

NOTE 15. STOCKHOLDERS’ EQUITY (continued)

The following table summarizes stock-based compensation expense by line item in the consolidated statements of operations, all relating to employee stock plans:

	For the Years Ended June 30,
	2023		2022
	(in thousands)
Cost of Goods Sold	$	4	$	3
Other Selling and Marketing		15		11
General and Administrative		27		10
Total	$	46	$	24

Share Purchase Warrants

As of June 30, 2023 and 2022, there were no share purchase warrants outstanding.

Common Stock

The Company’s authorized common stock was 175,000,000 shares at June 30, 2023 and 2022. Common shareholders are entitled to dividends if and when declared by the Company’s Board of Directors, subject to preferred stockholder dividend rights. At June 30, 2023, the Company had reserved the following shares of common stock for issuance:

	June 30, 2023
Shares of common stock reserved for issuance under the 2015 Stock Option Plan		1,700,000
Shares of common stock issuable upon conversion of the Preferred Stock		4,300,000
Total shares of common stock equivalents		6,000,000

During fiscal year 2023 and fiscal year 2022 the Company issued 501,423 and 1,008,359 shares of common stock respectively for stock option exercises under 2015 Equity Incentive Plan.

Preferred Stock

On February 18, 2011, the Company filed an amendment to its Articles of Incorporation, effective February 9, 2011, authorizing the issuance of preferred stock and the Company now has 10,000,000 authorized shares of preferred stock, par value $0.0001 per share, of which 4,300,000 shares have been designated and issued as Series A Convertible Preferred Stock. Each share of Series A Convertible Preferred Stock is convertible into one share of common stock and has a liquidation preference of $0.2325 ($1,000,000 in the aggregate). Liquidation payments to the preferred holders have priority and are made in preference to any payments to the holders of common stock. In addition, each share of Series A Convertible Preferred Stock is entitled to the number of votes equal to the result of: (i) the number of shares of common stock of the Company issued and outstanding at the time of such vote multiplied by 1.01; divided by (ii) the total number of Series A Convertible Preferred Shares issued and outstanding at the time of such vote. At each meeting of shareholders of the Company with respect to any and all matters presented to the shareholders of the Company for their action or consideration, including the election of directors, holders of Series A Convertible Preferred Shares shall vote together with the holders of common shares as a single class.

F-24

Table of Contents

Luvu Brands, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

June 30, 2023 and 2022

NOTE 16. INCOME TAXES

Deferred tax assets and liabilities are computed by applying the effective U.S. federal income tax rate to the gross amounts of temporary differences and other tax attributes. Deferred tax assets and liabilities relating to state income taxes are not material. In assessing the realizability of deferred tax assets, management considers whether it is more likely than not that some portion or all of the deferred tax assets will not be realized. The ultimate realization of deferred tax assets is dependent upon the generation of future taxable income during the periods in which those temporary differences become deductible. Management considers the scheduled reversal of deferred tax liabilities, projected future taxable income, and tax planning strategies in making this assessment. As of June 30, 2023 and 2022, the Company believed it was more likely than not that future tax benefits from all future net operating loss carryforwards and other deferred tax assets would not be realizable through generation of future taxable income; therefore, they were partially reserved.

The components of deferred tax assets and liabilities at June 30, 2023 and 2022 are approximately as follows:

	2023			2022

Deferred tax assets:
Inventory reserves	$	65			46
Allowance for doubtful accounts		5			2
Stock-based compensation		41			106
Net operating loss carry-forwards		1,041			1,233
Total gross deferred tax assets		1,152			1,387
Valuation allowance		(1,059)			(1,387	)
Book to tax depreciation difference - Liability		(83	)		—
Net deferred tax assets	$	10		$	-

The income tax provision differs from the amount of income tax determined by applying the U.S. federal and state income tax rates of 25% to pretax (income) loss from operations for the years ended June 30, 2023 and 2022 due to the following:

	2023			2022

Tax expense	$	306		$	156
Permanent differences and change in tax rate estimate		1			—
Valuation (allowance)		(317	)		(156	)
Net tax benefit	$	(10)		$	—

At June 30, 2023, the Company had net operating loss (NOL) carryforwards of approximately $4.0 million that may be offset against future taxable income. During 2023 and 2022, the total change in the valuation allowance was approximately $317,000 and $156,000, respectively. The majority of the Company’s NOL’Sbegin to expire in the year 2030.

F-25

Table of Contents

Luvu Brands, Inc. and Subsidiaries

Notes to Consolidated Financial Statements

June 30, 2023 and 2022

The tax years that remain subject to examination by major taxing jurisdictions are those for the years ended June 30, 2013 through 2023. The Company has not filed its Federal or State tax returns for 2017 through 2022 but expects to file these returns before the end of calendar year 2023.

NOTE 17. – SUBSEQUENT EVENTS

On July 28, 2023 a promissory note dated July 29, 2021 for the amount of $100,000 with an interest rate of 13.5% paid monthly, with the principal due in full on July 31, 2023, was amended and extended with a new promissory note with an interest rate of 13.5%, with the principal due in full on July 31, 2025. Mr. Friedman has personally guaranteed the repayment of the loan obligation.

F-26

Table of Contents

ITEM 9. Changes in and Disagreements with Accountants on Accounting and Financial Disclosure.

There are no events required to be disclosed under this Item.

ITEM 9A. Controls and Procedures.

(a) Evaluation of Disclosure Controls and Procedures

We maintain certain disclosure controls and procedures as defined under the Securities Exchange Act of 1934. They are designed to help ensure that material information is: (1) gathered and communicated to our management, including our principal executive and financial officers, in a manner that allows for timely decisions regarding required disclosures; and (2) recorded, processed, summarized, reported and filed with the SEC as required under the Securities Exchange Act of 1934 and within the time periods specified by the SEC.

Our management, with the participation of our Chief Executive Officer and Chief Financial Officer, evaluated the effectiveness of the design and operation of our disclosure controls and procedures as of June 30, 2023. Based on such evaluation, our Chief Executive Officer and Chief Financial Officer concluded that our disclosure controls and procedures were not effective as of June 30, 2023 due to the material weakness below. To address these material weakness, management performed additional procedures to ensure the financial statements included herein fairly present, in all material respects, our financial position, results of operations and cash flows for the periods presented.

(b) Management’s Annual Report on Internal Control Over Financial Reporting

Management is responsible for establishing and maintaining adequate internal control over financial reporting for the Company, and for performing an assessment of the effectiveness of internal control over financial reporting as of June 30, 2023. For this purpose, internal control over financial reporting refers to a process designed by, or under the supervision of, the Company’s principal executive and financial officers and effected by the Company’s board of directors, management and other personnel, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with GAAP. Internal control over financial reporting includes those policies and procedures that (1) pertain to the maintenance of records that, in reasonable detail, accurately and fairly reflect the transactions and dispositions of the assets of the Company; (2) provide reasonable assurance that transactions are recorded as necessary to permit preparation of financial statements in accordance with GAAP, and that receipts and expenditures of the Company are being made only in accordance with authorizations of management and directors of the Company; and (3) provide reasonable assurance regarding prevention or timely detection of unauthorized acquisition, use or disposition of the Company’s assets that could have a material adverse effect on the financial statements.

Because of its inherent limitations, internal control over financial reporting may not prevent or detect misstatements. Projections of any evaluation of effectiveness to future periods are subject to the risk that controls may become inadequate because of changes in conditions, or that the degree of compliance with the policies or procedures may deteriorate.

A material weakness is a deficiency, or a combination of deficiencies, within the meaning of Public Company Accounting Oversight Board (“PCOAB”) Audit Standard No. 5, in internal control over financial reporting, such that there is a reasonable possibility that a material misstatement of the Company’s annual or interim financial statements will not be prevented or detected on a timely basis. Management has identified the following material weakness - Management failed to perform a complete assessment of the effectiveness of the Company’s internal control over financial reporting as of June 30, 2023 based upon criteria in an Internal Control – Integrated Framework issued by the Committee of Sponsoring Organizations of the Treadway Commission (COSO) or alternative framework.

(c) Changes in Internal Control Over Financial Reporting

Except as set forth above, there were no changes to our internal control over financial reporting during the fourth quarter ended June 30, 2023 that have materially affected, or that are reasonably likely to materially affect, our internal control over financial reporting.

ITEM 9B. Other Information.

None.

Table of Contents

PART III.

ITEM 10. Directors, Executive Officers and Corporate Governance.

The following table sets forth the current officers and directors of Luvu Brands, Inc.

Name	Age	Position
Louis S. Friedman	71	Chief Executive Officer, President, Director
Martin Scott	55	Chief Financial Officer
Leslie S. Vogelman	71	Treasurer

All directors serve for one-year terms until their successors are elected or they are re-elected at the annual shareholders’ meeting. Officers hold their positions at the pleasure of the board of directors.

There is no arrangement, agreement or understanding between any of the directors or officers and any other person pursuant to which any director or officer was or is to be selected as a director or officer. Also, there is no arrangement, agreement or understanding between management and non-management shareholders under which non-management shareholders may directly or indirectly participate in or influence the management of our affairs.

Directors are not presently compensated for their service on the board, other than the repayment of actual expenses incurred. There are no present plans to compensate directors for their service on the board.

Background of Executive Officers and Directors

Louis S. Friedman, President, Chief Executive Officer and Director. Mr. Friedman has served as President, Chief Executive Officer, and director since our merger with Old Liberator in October 2009. Prior to that, he served as Old Liberator’s Chief Executive Officer and a director since June 2009, when OneUp Innovations, Inc. merged with Old Liberator in June 2009. Mr. Friedman founded OneUp in 2000. Before starting OneUp, Mr. Friedman was in business consulting, venture capital and private investing from 1990 to 2000. Earlier in his career, Mr. Friedman was Executive Vice President of Chemtronics, Inc., until its sale to Morgan Crucible in 1990. Mr. Friedman’s experience as Chief Executive Officer and insight into our operations, our industry, and related risks as well as experience bringing consumer products to market were factors considered by our board of directors in concluding he should serve as a director of our Company.

Martin Scott, Chief Financial Officer. Mr. Scott was appointed chief financial officer effective September 1, 2023. He has served as founder and executive officer of Martin Scott CFO Consulting Services Inc. since 2002. From March 2022 to January 2023, Mr. Scott served as chief financial officer of MGO Global, Inc. From 2018 to 2020, Mr. Scott served as principal accounting and financial officer of Puradyn Filter Technologies, Inc. Mr. Scott is a Certified Public Accountant. Mr. Scott graduated from Florida State University with a Bachelor of Science degree in Accounting and Finance.

Leslie Vogelman, Treasurer. Ms. Vogelman joined the Company in October 2009 in connection with our merger with Old Luvu Brands, Inc. Prior to that, she served as Old Liberator’s Treasurer since June 2009, when OneUp Innovations, Inc. merged with Old Liberator in June 2009. Ms. Vogelman joined OneUp at its inception in 2000 as Secretary and Treasurer. Ms. Vogelman holds a B.A. from the State University of New York in Binghamton and an M.B.A. from Adelphi University.

The experience and background of our director, as summarized above, were significant factors in such director previously being nominated a director of the Company.

Family Relationships

Louis Friedman, our President, Chief Executive Officer and Chairman, and Leslie Vogelman, our Treasurer, are husband and wife.

There are no other relationships between the officers or directors of the Company.

Table of Contents

Committees

As of the date of this report, we have not established an audit committee or any other committee of the board of directors and, therefore, the responsibilities of such committees have been conducted by our board of directors as a whole.

We may, in the future, establish an audit committee and/or other committees of the board of directors. We currently do not have any independent directors.

Audit Committee Financial Expert

In general, an “audit committee financial expert” is an individual who:

	·	understands generally accepted accounting principles and financial statements,
	·	is able to assess the general application of such principles in connection with accounting for estimates, accruals and reserves,
	·	has experience preparing, auditing, analyzing or evaluating financial statements comparable to the breadth and complexity of our financial statements,
	·	understands internal controls over financial reporting, and
	·	understands audit committee functions.

Our board of directors has determined that Louis Friedman, our sole Director, is not an “audit committee financial expert” within the meaning of the foregoing definition.

Diversity

We only have one member on our board of directors, but we hope to add more members for a diverse board in terms of previous business experience and educational and personal background of the members of our board. While the Company does not have a policy regarding diversity of its board members, diversity is one of a number of factors that will be taken into account in identifying board nominees.

Directors’ Compensation

For the fiscal years ended June 30, 2023 and 2022, our directors did not receive any compensation in their capacity as a director.

Compliance with Section 16(a) of the Exchange Act

Section 16(a) of the Exchange Act requires our executive officers, directors, and persons who beneficially own more than 10% of a registered class of our equity securities to file with the SEC initial statements of beneficial ownership, reports of changes in ownership, and annual reports concerning their ownership of our common shares and other equity securities on Forms 3, 4, and 5 respectively. Executive officers, directors, and greater than 10% shareholders are required by SEC regulations to furnish us with copies of all Section 16(a) reports they file. Based on a review of the copies of such forms received by us, and to the best of our knowledge, there were no reports untimely filed during the fiscal year ended June 30, 2023.

Code of Ethics

During August 2023 we adopted a code of ethics. The code of ethics is filed as an exhibit to this Form 10-K annual report. The code applies to our officers, director, employees, and certain consultants. The code provides written standards that are designed to deter wrongdoing and promote: (i) honest and ethical conduct; (ii) full, fair, accurate, timely and understandable disclosure; (iii) compliance with applicable laws and regulations; (iv) promote reporting of internal violations of the code; and (v) accountability for the adherence to the code. A copy of our code of ethics may, upon request made to us in writing at the following address, be made available without charge: 2745 Bankers Industrial Drive, Atlanta, Georgia, 30360.

Table of Contents

ITEM 11. Executive Compensation.

Summary Compensation Table

The following summary compensation table indicates the cash and non-cash compensation earned during the fiscal years ended June 30, 2023 and 2022 by our named executive officers as defined in Item 402(a) of Regulation S-K (each an “NEO”).

	Fiscal	Salary		Bonus		Stock Awards		Option Awards				Non-Equity Incentive Plan Compensation		All Other Comp- ensation		Total
Name and Principal Position	Year	($)		($)		($)		($)(1)				($)		($)		($)
Louis S. Friedman	2023		151,538		—		—		—				—		—		151,538
President, Chief Executive	2022		150,000		—		—		—				—		—		150,000
Officer and Chairman of the Board
Alexander A. Sannikov	2023		150,000		—		—		—				—		—		150,000
Chief Financial Officer(2)	2022		31,154		—		—		50,000	(3	)		—		—		81,154

(1) The amounts reported in this column represent the full grant date fair value of stock awards in accordance with ASC 718, net of estimated forfeitures.

(2) Resigned on September 1, 2023 effective with the appointment of Mr. Martin Scott as chief financial officer.

(3) Forfeited effective September 1, 2023 upon Mr. Sannikov’s resignation.

Incentive and Non-qualified Stock Option and Stock Award Plans

At June 30, 2023 we had options outstanding under the 2015 Equity Incentive Plan. Please see Note 15 to the notes to our financial statements appearing elsewhere in this report for a description of the material terms of this plan.

Employment Agreements

The Company has entered into an employment agreement with Louis Friedman, President and Chief Executive Officer. The agreement provides for an annual base salary of $155,000 and eligibility to receive a bonus, should the Company implement a bonus plan for executives. Under the agreement, this executive employee may be terminated at any time with or without cause, or by reason of death or disability. In certain termination situations, the Company is liable to pay severance compensation to this executive for up to 9 months.

The Company’s wholly owned subsidiary, One Up, has entered into a one year employment agreement with Mr. Scott effective September 1, 2023, providing for a base salary of $126,000 per year. The agreement may be terminated by either party with or without cause on 30 day notice. In addition, Mr. Scott is eligible for Company benefits and will be entitled to indemnification to the maximum extent permitted by applicable law. In addition; Mr. Scott entered into a Stock Option Agreement pursuant to the Company’s 2015 Equity Incentive Plan granting him an incentive stock option for an aggregate of 200,000 shares of our common stock, 100,000 shares exercisable commencing on September 1, 2024 and the remaining 100,000 shares exercisable commencing on September 1, 2025, at an exercise price of $$0.0812 per share. The options shall immediately vest upon the Company uplisting to a national exchange or in the event of a “change of control” of the Company, as defined under the Stock Option Agreement. The option is exercisable for a period of 5 years from the initial grant date.

Table of Contents

ITEM 12. Security Ownership of Certain Beneficial Owners and Management and Related Stockholder Matters.

Our voting securities include shares of our common stock and our Series A Convertible Preferred Stock. The following table sets forth certain information known to us with respect to the beneficial ownership of our common stock by:

	·	all persons who are beneficial owners of five percent (5%) or more of any class of our voting securities;
	·	each of our directors;
	·	each of our Named Executive Officers; and
	·	all current directors and executive officers as a group.

Except as otherwise indicated, and subject to applicable community property laws, the persons named in the table below have sole voting and investment power with respect to all shares of our securities held by them.

Applicable percentage ownership in the following table is based on 76,547,672 shares of common stock and 4,300,000 shares of Series A Convertible Preferred Stock outstanding as of October 12, 2023.

Beneficial ownership is determined in accordance with the rules of the SEC. In computing the number of shares beneficially owned by a person and the percentage ownership of that person, shares of common stock subject to options held by that person that are currently exercisable or exercisable within 60 days of October 12, 2023, are deemed outstanding. Such shares, however, are not deemed outstanding for the purpose of computing the percentage ownership of any other person. Unless otherwise disclosed these persons’ address is c/o Luvu Brands, Inc., 2745 Bankers Industrial Drive, Atlanta, GA 30360.

Title of Class	Name and Address of Beneficial Owner	Amount and Nature of Beneficial Ownership			Percent of Class

Common	Louis S. Friedman		36,397,233	(1)		45.0	%
Common	Martin Scott		0	(2)		—
Common	Leslie Vogelman		596,428	(3)		*

Common	All directors and executive officers as a group (3 persons)		36,993,661			45.8%
Series A Convertible Preferred Stock	Louis S. Friedman		4,300,000	(4)		100.0	%
Series A Convertible Preferred Stock	Martin Scott		0			0.0	%
Series A Convertible Preferred Stock	Leslie Vogelman		0			0.0	%
Series A Convertible Preferred Stock	All directors and executive officers as a group (3 persons)		4,300,000	(4)		100.0	%

* Less than 1%

(1)	Includes 4,300,000 shares of common stock issuable upon conversion of 4,300,000 shares of Series A Convertible Preferred stock at the discretion of the holder. Mr. Friedman owns 100% of the Series A Convertible Preferred Stock, each share of which has the number of votes equal to the result of: (i) the number of shares of common stock of the Company issued and outstanding at the time of such vote multiplied by 1.01; divided by (ii) the total number of Series A Convertible Preferred Stock issued and outstanding at the time of such vote. Accordingly, Mr. Friedman will own 71.2 % of the combined voting power of the common stock and Series A Convertible Preferred Stock, voting as a single class and will control the outcome of any corporate transaction or other matter submitted to the shareholders for approval, including mergers, consolidations and the sale of all or substantially all of our assets, and also the power to prevent or cause a change in control. The interests of Mr. Friedman may differ from the interests of the other shareholders. Mr. Friedman disclaims any beneficial ownership of shares held by Leslie Vogelman.
(2)	Excludes options to purchase 200,000 of common stock that are subject to vesting.
(3)	Ms. Vogelman disclaims any beneficial ownership of shares held by Louis S. Friedman.
(4)	Mr. Friedman owns 100% of the Series A Convertible Preferred Stock, each share of which has the number of votes equal to the result of: (i) the number of shares of common stock of the Company issued and outstanding at the time of such vote multiplied by 1.01; divided by (ii) the total number of Series A Convertible Preferred Stock issued and outstanding at the time of such vote. Accordingly, Mr. Friedman will own 71.1 % of the combined voting power of the common stock and Series A Convertible Preferred Stock, voting as a single class and will control the outcome of any corporate transaction or other matter submitted to the shareholders for approval, including mergers, consolidations and the sale of all or substantially all of our assets, and also the power to prevent or cause a change in control. The interests of Mr. Friedman may differ from the interests of the other shareholders.

Table of Contents

Securities Authorized for Issuance under Equity Compensation Plans

The following table sets forth securities authorized for issuance under any equity compensation plan approved by our shareholders as well as any equity compensation plans not approved by our stockholders as of June 30, 2023.

Number of securities to

be issued upon exercise

of outstanding options,

warrants and rights

(a)

Weighted average

exercise price of

outstanding options,

warrants and rights

(b)

Number of securities

remaining available for

future issuance under

equity compensation

plans (excluding

securities reflected in

column (a)

(c)

Plan category

Plans approved by stockholders:

2015 Equity Incentive Plan

1,400,000

.10

300,000

ITEM 13. Certain Relationships and Related Transactions, and Director Independence.

Related Party Transactions – refer to Note 14 in the Notes to Consolidated Financial Statements.

Director Independence

Our board of directors has determined that none of its current members qualifies as “independent” as the term is used in Item 407 of Regulation S-K as promulgated by the SEC or under Nasdaq’s Marketplace Rule 5605(a)(2).

Table of Contents

ITEM 14. Principal Accounting Fees and Services.

The aggregate fees billed by our principal accountant for each of the last two fiscal years for Audit Fees, Audit-Related Fees, Tax Fees and All Other Fees are as follows:

	Fiscal Year Ended June 30,
	2023		2022
	(in thousands)
Audit Fees (1)	$	50	$	42
Audit-Related Fees (2)	$	—	$	—
Tax Fees (3)	$	—	$	—
All Other Fees (4)	$	—	$	—

(1)	Audit Fees – This category includes the audit of our annual financial statements, review of financial statements included in our Quarterly Reports on Form 10-Q, and services that are normally provided by independent auditors in connection with the engagement for fiscal years. This category also includes advice on audit and accounting matters that arose during, or as a result of, the audit or the review of interim financial statements.
(2)	Audit-Related Fees – This category consists of assurance and related services by our independent auditors that are reasonably related to the performance of the audit or review of our financial statements and are not reported above under “Audit Fees.” The services for the fees disclosed under this category include consultation regarding our correspondence with the SEC.
(3)	Tax Fees – This category consists of professional services rendered by our independent auditors for tax compliance and tax advice. The services for the fees disclosed under this category include tax return preparation and technical tax advice.
(4)	All Other Fees – This category consists of fees for other miscellaneous items.

Our board of directors reviews and approves audit and permissible non-audit services performed by its independent accountants, as well as the fees charged for such services. In its review of non-audit service fees and its appointment of Liggett & Webb P.A. (2022) and Assurance Dimensions (2023) as our independent accountants, the Board considered whether the provision of such services is compatible with maintaining independence. All of the services provided and fees charged by Liggett & Webb P.A. and Assurance Dimensions were approved by the Board.

Table of Contents

PART IV

ITEM 15. Exhibits, Financial Statement Schedules.

(a) Financial Statements; Schedules

Our consolidated financial statements for the fiscal years ended June 30, 2023 and 2022 begin on page F-1 of this annual report. We are not required to file any financial statement schedules.

(b) Exhibits.

		Incorporated by Reference			Filed or Furnished
No.	Exhibit Description	Form	Date Filed	Number	Herewith

2.1	Merger and Recapitalization Agreement between WES Consulting, Inc., the majority shareholder of WES Consulting, Inc., Luvu Brands, Inc., and the majority shareholder of Luvu Brands, Inc., dated as of October 19, 2009	8-K	10/22/09	2.1
2.2	Stock Purchase and Recapitalization Agreement between OneUp Acquisition, Inc., Remark Enterprises, Inc., OneUp Innovations, Inc., and Louis S. Friedman, dated March 31, 2009 and fully executed on April 3, 2009	8-K/A	3/24/10	2.2
2.3	Amendment No. 1 to Stock Purchase and Recapitalization Agreement, dated June 22, 2009	8-K/A	3/24/10	2.3
3.1	Amended and Restated Articles of Incorporation	SB-2	3/2/07	3i
3.2	Bylaws	SB-2	3/2/07	3ii
3.3	Articles of Amendment to the Amended and Restated Articles of Incorporation	8-K	2/23/11	3.1
3.4	Articles of Amendment to the Amended and Restated Articles of Incorporation, effective February 28, 2011	8-K	3/3/11	3.1
3.5	Articles of Amendment to the Amended and Restated Articles of Incorporation, effective November 5, 2015	8-K	11/5/15	3.5
4.1	Designation of Rights and Preferences of Series A Convertible Preferred Stock.	8-K	2/23/11	4.1
10.1	Receivables Financing Agreement between One Up Innovations, Inc. and Advance Financial Corporation, dated May 24, 2011	10-K	10/12/11	10.17
10.2	Guarantee between Luvu Brands, Inc. and Advance Financial Corporation, dated May 24, 2011	10-K	10/12/11	10.18
10.3	Guarantee between Foam Labs, Inc. and Advance Financial Corporation, dated May 24, 2011	10-K	10/12/11	10.20
10.4	Guarantee between Louis S. Friedman and Advance Financial Corporation, dated May 24, 2011	10-K	10/12/11	10.21
10.5	Amended and Restated Receivable Financing Agreement between One Up Innovations, Inc. and Advance Financial Corporation, dated September 4, 2013	10-K	9/30/13	10.8
10.6	Form of promissory note	10-K	10/11/19	10.11
10.7	Employment Agreement between the Company and Louis Friedman dated January 27, 2021*	8-K	2/2/11	10.3
10.8	2015 Equity Incentive Plan*	DEF14C	10/9/15	B
10.9	U.S. Small Business Administration Note by One Up Innovations, Inc. in favor of Ameris Bank	8-K	4/28/20	10.1
10.10	Lease Agreement between Goodsen Land Partners, LLC and OneUp Innovations, Inc. dated November 20, 2020	10-Q	11/12/20	10.1
10.11	Executive Employment Term Sheet dated September 1, 2023 between One Up Innovations, Inc. and Martin Scott*	8-K	9/7/23	10.1
10.12	Stock Option Agreement between Luvu Brands, Inc. and Martin Scott dated September 1, 2023*	8-K	9/7/23	10.2
14.1	Code of Ethics				Filed
16.1	Letter from Liggett & Webb P.A., dated November 3, 2022	8-K	11/3/22	16.1
19.1	Insider Trading Policy				Filed
21.1	Subsidiaries	10-K	9/29/14	21.1
23.1	Consent of Liggett & Webb P.A. independent registered public accounting firm				Filed
23.2	Consent of Assurance Dimensions independent registered public accounting firm				Filed
31.1	Section 302 Certificate of Chief Executive Officer				Filed
31.2	Section 302 Certificate of Chief Financial Officer				Filed
32.1	Section 906 Certificate of Chief Executive Officer				Filed
32.2	Section 906 Certificate of Chief Financial Officer				Filed
101.INS	XBRL Instance Document				Filed
101.SCH	XBRL Taxonomy Extension Schema Document				Filed
101.CAL	XBRL Taxonomy Extension Calculation Linkbase Document				Filed
101.DEF	XBRL Taxonomy Extension Definition Linkbase Document				Filed
101.LAB	XBRL Taxonomy Extension Labels Linkbase Document				Filed
101.PRE	XBRL Taxonomy Extension Presentation Linkbase Document				Filed

*	Management contract or compensatory plan or arrangement.

ITEM 16. Form 10-K Summary.

The Company elected not to provide the summary information.

Table of Contents

SIGNATURES

Pursuant to the requirements of Section 13 or 15(d) of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.

	LUVU BRANDS, INC.

Date: October 13, 2023	By:	/s/ Louis S. Friedman
		Louis S. Friedman, Chief Executive Officer and President
Date: October 13, 2023	By:	/s/ Martin Scott
		Martin Scott, Chief Financial Officer (Principal Financial and Accounting Officer)

Pursuant to the requirements of the Securities Exchange Act of 1934, this report has been signed below by the following persons on behalf of the registrant and in the capacities and on the dates indicated.

NAME	TITLE	DATE

/s/ Louis S. Friedman	Chairman of the Board of Directors, Chief Executive Officer, and President (Principal Executive Officer)	October 13, 2023
Louis S. Friedman

nullnullnullnullnullnull

Cover - USD ($)	12 Months Ended
Cover - USD ($)	Jun. 30, 2023	Oct. 12, 2023	Dec. 30, 2022
Cover [Abstract]
Entity Registrant Name	Luvu Brands, Inc.
Entity Central Index Key	0001374567
Document Type	10-K
Amendment Flag	false
Entity Voluntary Filers	No
Current Fiscal Year End Date	--06-30
Entity Well Known Seasoned Issuer	No
Entity Small Business	true
Entity Shell Company	false
Entity Emerging Growth Company	false
Entity Current Reporting Status	Yes
Document Period End Date	Jun. 30, 2023
Entity Filer Category	Non-accelerated Filer
Document Fiscal Period Focus	FY
Document Fiscal Year Focus	2023
Entity Common Stock Shares Outstanding		76,547,672
Entity Public Float			$ 7,916,117
Document Annual Report	true
Document Transition Report	false
Document Fin Stmt Error Correction Flag	false
Entity File Number	000-53314
Entity Incorporation State Country Code	FL
Entity Tax Identification Number	59-3581576
Entity Address Address Line 1	2745 Bankers Industrial Drive
Entity Address City Or Town	Atlanta
Entity Address State Or Province	GA
Entity Address Postal Zip Code	30360
City Area Code	770
Auditor Name	Liggett & Webb, P.A.
Auditor Location	Boynton Beach, Florida
Auditor Firm Id	287
Local Phone Number	246-6400
Security 12g Title	Common Stock, $.01 par value
Entity Interactive Data Current	Yes

Consolidated Balance Sheets - USD ($) $ in Thousands	Jun. 30, 2023	Jun. 30, 2022
Current assets:
Cash and cash equivalents	$ 1,041	$ 859
Accounts receivable, net of allowance for doubtful accounts and allowance for discounts and returns of $55 in 2023 and $7 in 2022	1,051	1,107
Inventories, net of allowance for excess or obselete inventory of $252 in 2023 and $176 in 2022	4,202	3,817
Other current assets	84	165
Total current assets	6,378	5,948
Equipment, property and leasehold improvements, net	2,186	2,029
Finance lease assets	24	47
Operating lease assets	1,913	2,255
Deferred tax asset, net	10	0
Other assets	100	100
Total assets	10,611	10,379
Current liabilities:
Accounts payable	2,114	2,680
Current debt	1,659	1,618
Other accrued liabilities	416	545
Operating lease liability	396	331
Total current liabilities	4,585	5,174
Noncurrent liabilities:
Long-term debt	1,148	1,183
Long-term operating lease liability	1,667	2,068
Total noncurrent liabilities	2,815	3,251
Total liabilities	7,400	8,425
Commitments and contingencies (See Note 13)	0	0
Stockholders' equity (deficit):
Preferred stock, 5,700,000 shares authorized, $0.0001 par value none issued and outstanding	0	0
Common stock, $0.01 par value, 175,000,000 shares authorized, 76,547,672 and 76,046,249 shares issued and outstanding as of June 30, 2023 and 2022, respectively	765	760
Additional paid-in capital	6,234	6,183
Accumulated deficit	(3,790)	(4,989)
Total stockholders' equity	3,211	1,954
Total liabilities and stockholders' equity	10,611	10,379
Series A Preferred Stock[Member]
Stockholders' equity (deficit):
Preferred stock, 5,700,000 shares authorized, $0.0001 par value none issued and outstanding	$ 0	$ 0

Consolidated Balance Sheets (Parenthetical) - USD ($)	Jun. 30, 2023	Jun. 30, 2022
Allowance for doubtful accounts	$ 55,000	$ 7,000
Inventory reserves	$ 252,000	$ 176,000
Preferred stock - par value	$ 0.0001	$ 0.0001
Preferred stock - shares authorized	5,700,000	5,700,000
Preferred stock - shares issued	0	0
Preferred stock - shares outstanding	0	0
Common stock- par value	$ 0.01	$ 0.01
Common stock- shares authorized	175,000,000	175,000,000
Common stock- shares issued	76,547,672	76,046,249
Common stock- shares outstanding	76,547,672	76,046,249
Series A Preferred Stock Shares
Preferred stock - par value	$ 0.0001	$ 0.0001
Preferred stock - shares authorized	4,300,000	4,300,000
Preferred stock - shares issued	4,300,000	4,300,000
Preferred stock - shares outstanding	4,300,000	4,300,000
Preferred stock - liquidation preference	$ 1,000	$ 1,000

Consolidated Statements of Operations - USD ($) shares in Thousands, $ in Thousands	12 Months Ended
	Jun. 30, 2023	Jun. 30, 2022
Consolidated Statements of Operations
Net Sales	$ 29,219	$ 26,343
Cost of goods sold (excl. depreciation expense presented below)	22,027	20,342
Gross profit	7,192	6,001
Operating expenses:
Advertising and promotion	791	574
Other selling and marketing	1,422	1,189
General and administrative	3,081	2,986
Depreciation	354	306
Total operating expenses	5,648	5,055
Operating income	1,544	946
Other income (expense):
Interest expense and financing costs	(355)	(342)
Total other income (expense)	(355)	(342)
Income from operations before income taxes	1,189	604
Benefit for income taxes	10	0
Net income	$ 1,199	$ 604
Net income per share:
Basic	$ 0.02	$ 0.01
Diluted	$ 0.02	$ 0.01
Shares used in calculation of net income per share:
Basic	76,333,485	75,456,306
Diluted	76,494,717	76,110,815

Consolidated Statements of Changes in Stockholders Equity (Unaudited) - USD ($) $ in Thousands	Total	Accumulated Deficit	Series A Preferred Stocks [Member]	Common Stock	Additional Paid-In Capital
Balance, shares at Jun. 30, 2021			4,300,000	75,037,890
Balance, amount at Jun. 30, 2021	$ 1,323	$ (5,593)	$ 0	$ 750	$ 6,166
Stock-based compensation expense	24	0	$ 0	$ 0	24
Stock option exercises, shares			0	1,008,359
Stock option exercises, amount	3	0	$ 0	$ 10	(7)
Net income	604	604	0	0	0
Balance, amount at Jun. 30, 2022	1,954	(4,989)	$ 0	$ 760	6,183
Balance, share at Jun. 30, 2022			4,300,000	76,046,249
Stock-based compensation expense	46	0	$ 0	$ 0	46
Stock option exercises, shares				501,423
Stock option exercises, amount	12	0	0	$ 5	6
Net income	1,199	1,199	0	0	0
Balance, amount at Jun. 30, 2023	$ 3,211	$ (3,790)	$ 0	$ 765	$ 6,234
Balance, share at Jun. 30, 2023			4,300,000	76,547,672

Consolidated Statements of Cash Flows - USD ($) $ in Thousands	12 Months Ended
	Jun. 30, 2023	Jun. 30, 2022
OPERATING ACTIVITIES:
Net income	$ 1,199	$ 604
Adjustments to reconcile net income to net cash provided by operating activities:
Depreciation and amortization	354	306
Stock-based compensation expense	46	24
Provision for bad debt	1	22
Provision for slow moving or obsolete inventory	76	3
Change in deferred tax assets	(10)	0
Amortization of operating lease asset	342	298
Change in operating assets and liabilities:
Accounts receivable	54	5
Inventory	(460)	(430)
Prepaid expenses and other assets	81	(34)
Accounts payable	(566)	12
Accrued expenses and interest	(77)	17
Operating lease liability	(337)	(274)
Accrued payroll and related	(42)	(166)
Net cash provided by operating activities	661	387
INVESTING ACTIVITIES:
Investment in equipment, software and leasehold improvements	(115)	(52)
Net cash used in investing activities	(115)	(52)
FINANCING ACTIVITIES:
Borrowing (repayment) under revolving line of credit	(31)	(13)
Repayment of unsecured line of credit	(12)	(12)
Repayments under secured note payable	0	(152)
Proceeds from unsecured notes payable	200	200
Repayment of unsecured notes payable	(200)	(200)
Payments on equipment notes	(308)	(268)
Proceeds from exercise of stock options	2	3
Principal payments on capital leases	(15)	(11)
Net cash used in financing activities	(364)	(453)
Net increase (decrease) in cash and cash equivalents	182	(118)
Cash and cash equivalents at beginning of year	859	977
Cash and cash equivalents at end of year	1,041	859
Non cash items:
Purchases of equipment with equipment notes	414	346
Finance lease asset obligation in exchange for lease payable		2
Finance lease asset obligation in exchange for lease payable	0	23
Cash paid during the year for:
Interest	350	338
Income taxes	$ 0	$ 0

ORGANIZATION AND NATURE OF BUSINESS

12 Months Ended

Jun. 30, 2023

ORGANIZATION AND NATURE OF BUSINESS

ORGANIZATION AND NATURE OF BUSINESS

NOTE 1. ORGANIZATION AND NATURE OF BUSINESS

SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

12 Months Ended

Jun. 30, 2023

SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

NOTE 2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

Basis of Presentation

Use of Estimates

Revenue Recognition

Revenue is measured as the net amount of consideration expected to be received in exchange for fulfilling a performance obligation. We have elected to exclude sales, use and similar taxes from the measurement of the transaction price. The impact of this policy election is insignificant, as it aligns with our current practice. The amount of consideration expected to be received and revenue recognized includes estimates of variable consideration, which includes costs for trade promotion programs, coupons, returns and early payment discounts. Such estimates are calculated using historical averages adjusted for any expected changes due to current business conditions and experience. We review and update these estimates at the end of each reporting period and the impact of any adjustments are recognized in the period the adjustments are identified. In assessing whether collection of consideration from a customer is probable, we consider the customer's ability and intent to pay that amount of consideration when it is due. Payment of invoices is due as specified in the underlying customer agreement, typically 30 days from the invoice date, which occurs on the date of transfer of control of the products to the customer. Revenue is recognized at the point in time that control of the ordered products is transferred to the customer. Generally, this occurs when the product is delivered, or in some cases, picked up from one of our distribution centers by the customer.

Deferred revenues

Cost of Goods Sold

Cost of goods sold includes raw material, labor, manufacturing overhead, and royalty expense.

Shipping and Handling Costs

We include fees earned on the shipment of our products to customers in sales and include costs incurred on the shipment of product to customers in costs of goods sold.

Cash and Cash Equivalents

For purposes of reporting cash flows, the Company considers all highly liquid debt instruments purchased with a maturity of three months or less to be cash equivalents.

Allowance for Doubtful Accounts

The following is a summary of Accounts Receivable as of June 30, 2023 and June 30, 2022.

	June 30, 2023			June 30, 2022
	(in thousands)
Accounts receivable	$	1,107		$	1,114
Allowance for doubtful accounts		(1	)		(1	)
Allowance for discounts and returns		(55	)		(6	)
Total accounts receivable, net	$	1,051		$	1,107

Inventories and Allowance for Excess and Obsolete Inventory

Concentration of Credit Risk

During 2023, we purchased 33% of total inventory purchases from one vendor.

During 2022, we purchased 34% of total inventory purchases from one vendor.

Fair Value of Financial Instruments

At June 30, 2023 and 2022, our financial instruments included cash and cash equivalents, accounts receivable, accounts payable, short-term debt, and other long-term debt.

The fair values of these financial instruments approximated their carrying values based on either their short maturity or current terms for similar instruments.

	·	Level 1: Observable inputs such as quoted prices for identical assets or liabilities in active markets;

	·	Level 2: Inputs, other than the quoted prices in active markets, that are observable either directly or indirectly such as quoted prices for similar assets or liabilities or market-corroborated inputs; and

The valuation techniques that may be used to measure fair value are as follows:

A. Market approach - Uses prices and other relevant information generated by market transactions involving identical or comparable assets or liabilities.

C. Cost approach - Based on the amount that currently would be required to replace the service capacity of an asset (replacement cost).

Advertising Costs

Research and Development

Property and Equipment

Property and equipment are stated at cost. Depreciation and amortization are computed using the straight-line method over estimated service lives for financial reporting purposes of 2-10 years.

Operating Leases

The Company also leases certain equipment under operating leases, as more fully described in NOTE 13 - Commitments and Contingencies.

Sales Channel Information

The following is a summary of sales results for the Direct, Wholesale, and Other channels.

	Year Ended June 30, 2023		Year Ended June 30, 2022		% Change
	(in thousands)
Net Sales by Channel:
Direct	$	8,255	$	7,136		16	%
Wholesale		20,260		18,546		9	%
Other		704		661		6	%
Total Net Sales	$	29,219	$	26,343		11	%

	Year Ended			Margin			Year Ended			Margin			%
	June 30, 2023			%			June 30, 2022			%			Change
	(in thousands)						(in thousands)
Gross Profit by Channel:
Direct	$	3,802			46	%	$	3,289			46	%		16	%
Wholesale		4,916			25	%		4,017			22	%		24	%
Other		(1,526	)		(217	)%		(1,305	)		(197	)%		17	%
Total Gross Profit	$	7,192			25	%	$	6,001			23	%		21	%

Recent accounting pronouncements

Net Income Per Share

The total potential dilutive securities as of June 30, 2023 and 2022 are as follows:

	2023		2022
Convertible Preferred Stock		4,300,000		4,300,000
Stock options – 2015 Plan		1,400,000		1,975,000
Total		5,700,000		6,275,000

Income Taxes

Stock Based Compensation

IMPAIRMENT OF LONGLIVED ASSETS

12 Months Ended

Jun. 30, 2023

IMPAIRMENT OF LONGLIVED ASSETS

IMPAIRMENT OF LONG-LIVED ASSETS

NOTE 3. IMPAIRMENT OF LONG-LIVED ASSETS

INVENTORIES

12 Months Ended

Jun. 30, 2023

INVENTORIES

INVENTORIES

NOTE 4. INVENTORIES

	2023			2022
	(in thousands)
Raw materials	$	1,926		$	1,893
Work in process		507			440
Finished goods		2,021			1,660
Total inventories		4,454			3,993
Allowance for inventory reserves		(252	)		(176	)
Total inventories, net of allowance	$	4,202		$	3,817

EQUIPMENT PROPERTY AND LEASEHOLD IMPROVEMENTS NET

12 Months Ended

Jun. 30, 2023

EQUIPMENT PROPERTY AND LEASEHOLD IMPROVEMENTS NET

EQUIPMENT AND LEASEHOLD IMPROVEMENTS

NOTE 5. EQUIPMENT, PROPERTY AND LEASEHOLD IMPROVEMENTS, NET

Equipment, property and leasehold improvements at June 30, 2023 and 2022 consisted of the following:

	2023			2022			Estimated Useful Life
	(in thousands)
Factory equipment	$	4,356		$	3,840		2-10 years
Computer equipment and software		1,171			1,167		5-7 years
Office equipment and furniture		205			205		5-7 years
Leasehold improvements		480			480		10 years
Projects in process		320			318
Subtotal		6,532			6,010
Accumulated depreciation		(4,346	)		(3,981	)
Equipment and leasehold improvements, net	$	2,186		$	2,029

Depreciation expense was $353,840 and $305,643 for the years ended June 30, 2023 and 2022, respectively.

OTHER ACCRUED LIABILITIES

12 Months Ended

Jun. 30, 2023

OTHER ACCRUED LIABILITIES

OTHER ACCRUED LIABILITIES

NOTE 6. OTHER ACCRUED LIABILITIES

Other accrued liabilities at June 30, 2023 and 2022 consisted of the following:

	2023		2022
	(in thousands)
Accrued compensation	$	302	$	344
Accrued expenses and interest		114		201
Other accrued liabilities	$	416	$	545

CURRENT AND LONGTERM DEBT SUMMARY

12 Months Ended

Jun. 30, 2023

CURRENT AND LONGTERM DEBT SUMMARY

CURRENT AND LONG-TERM DEBT SUMMARY

NOTE 7. CURRENT AND LONG-TERM DEBT SUMMARY

Current and long-term debt at June 30, 2023 and 2022 consisted of the following:

	2023		2022
Current debt:	(in thousands)
Unsecured lines of credit (Note 11)	$	13	$	25
Line of credit (Note 10)		1,039		1,070
Short-term unsecured notes payable (Note 8)		200		200
Current portion of equipment notes payable (Note 13)		392		308
Current portion of finance leases payable (Note 13)		15		15
Total current debt		1,659		1,618
Long-term debt:
Unsecured notes payable (Note 8)		200		200
Equipment notes payable (Note 13)		824		842
Finance leases payable (Note 13)		9		25
Notes payable- related party (Note 9)		116		116
Total long-term debt	$	1,148	$	1,183

UNSECURED NOTES PAYABLE

12 Months Ended

Jun. 30, 2023

UNSECURED NOTES PAYABLE

UNSECURED NOTES PAYABLE

NOTE 8. UNSECURED NOTES PAYABLE

Unsecured notes payable at June 30, 2023 and 2022 consisted of the following:

	2023		2022
Current debt:	(in thousands)

13.5% Unsecured note, interest only, due May 1, 2023 (2)		-		200
13.5% Unsecured note, interest only, due July 31, 2023 (3)		100		-
13.5% Unsecured note, interest only, due October 31, 2023 (1)		100		-
Total current debt		200		200
Long-term debt:
13.5% Unsecured note, interest only, due July 31, 2023 (3)		-		100
13.5% Unsecured note, interest only, due October 31, 2023 (1)		-		100
13.5% Unsecured note, interest only, due May 1, 2025 (2)		200		-
Total long-term debt		200		200
Total unsecured notes payable	$	400	$	400

NOTES PAYABLE RELATED PARTY

12 Months Ended

Jun. 30, 2023

NOTES PAYABLE RELATED PARTY

NOTES PAYABLE - RELATED PARTY

NOTE 9. NOTES PAYABLE - RELATED PARTY

Related party notes payable at June 30, 2023 and 2022 consisted of the following:

	2023		2022
	(in thousands)
Unsecured note payable to an officer, with interest at 3.25%, due July 1, 2025	$	40	$	40
Unsecured note payable to an officer, with interest at 3.25%, due July 1, 2025		76		76
Total unsecured notes payable		116		116
Less: current portion		—		—
Long-term unsecured notes payable	$	116	$	116

LINE OF CREDIT

12 Months Ended

Jun. 30, 2023

LINE OF CREDIT

LINE OF CREDIT

NOTE 10. LINE OF CREDIT

UNSECURED LINE OF CREDIT

12 Months Ended

Jun. 30, 2023

UNSECURED LINE OF CREDIT

UNSECURED LINE OF CREDIT

NOTE 11. UNSECURED LINES OF CREDIT

SECURED NOTE PAYABLE

12 Months Ended

Jun. 30, 2023

SECURED NOTE PAYABLE

SECURED NOTE PAYABLE

NOTE 12. SECURED NOTE PAYABLE

COMMITMENTS AND CONTINGENCIES

12 Months Ended

Jun. 30, 2023

COMMITMENTS AND CONTINGENCIES

COMMITMENTS AND CONTINGENCIES

NOTE 13. COMMITMENTS AND CONTINGENCIES

Operating Leases

Supplemental balance sheet information related to leases at June 30, 2023 is as follows:

Operating leases	Balance Sheet Classification	(in thousands)
Right-of-use assets	Operating lease right-of-use assets, net	$	1,913

Current lease liabilities	Operating lease obligations	$	396
Non-current lease liabilities	Long-term operating lease obligations		1,667
Total lease liabilities		$	2,063

Maturities of operating lease liabilities at June 30, 2023 are as follows:

Payments	(in thousands)
2024	$	680
2025		721
2026		762
2027 and thereafter		528
Total undiscounted lease payments		2,691
Less: Present value discount		(628	)
Total operating lease liability balance	$	2,063

Equipment Notes Payable

The following is an analysis of the minimum future equipment note payable payments subsequent to June 30, 2023:

Year ending June 30,	(in thousands)
2024	$	473
2025		427
2026		309
2027		130
2028		39
Future Minimum Note Payable Payments	$	1,378
Less Amount Representing Interest		(162	)
Present Value of Minimum Note Payable Payments		1,216
Less Current Portion		(392	)
Long-Term Obligations under Equipment Notes Payable	$	824

Finance Leases Payable

On July 1, 2020 the Company entered into finance lease agreement with Wells Fargo in the amount of $35,000 with monthly payment of $850 with 48-month term at an imputed interest rate of 8.09%.

On January 5, 2022 the Company entered into finance lease agreement with Raymond in the amount of $23,000 with monthly payment of $514 with 48-month term at an imputed interest rate of 3.75%.

The following is an analysis of the minimum finance lease payable payments subsequent to June 30, 2023:

Year ending June 30,	(in thousands)
2024	$	16
2025		6
2026		3
Future Minimum Finance Lease Payable Payments	$	25
Less Amount Representing Interest		(1	)
Present Value of Minimum Finance Lease Payable Payments		24
Less Current Portion		(15	)
Long-Term Obligations under Finance Lease Payable	$	9

Employment Agreements

The Company has entered into an employment agreement with Louis Friedman, President and Chief Executive Officer. The agreement provides for an annual base salary of $155,000 and eligibility to receive a bonus. In certain termination situations, the Company is liable to pay severance compensation to Mr. Friedman for up to nine months at his current salary.

Legal Proceedings

RELATED PARTY TRANSACTIONS

12 Months Ended

Jun. 30, 2023

RELATED PARTY TRANSACTIONS

RELATED PARTY TRANSACTIONS

NOTE 14. RELATED PARTY TRANSACTIONS

STOCKHOLDERS EQUITY

12 Months Ended

Jun. 30, 2023

STOCKHOLDERS EQUITY

STOCKHOLDERS EQUITY

NOTE 15. STOCKHOLDERS’ EQUITY

Options

A summary of option activity under the Company’s stock plan for the years ended June 30, 2023 and 2022 is presented below:

Option Activity	Shares			Weighted Average Exercise Price		Weighted Average Remaining Contractual Term	Aggregate Intrinsic Value
Outstanding at June 30, 2021		2,500,000		$	0.04	1.9 years	$	974,300
Granted		900,000		$	0.18	4.8 years
Exercised		(1,175,000	)	$	0.03
Forfeited or Expired		(250,000	)	$	0.03
Outstanding at June 30, 2022		1,975,000		$	0.10	3.0 years	$	107,500
Granted		-		$	-
Exercised		(525,000	)	$	0.03
Forfeited or Expired		(50,000	)	$	0.03
Outstanding at June 30, 2023		1,400,000		$	0.14	3.0 years	$	29,000
Exercisable at June 30, 2023		487,500		$	0.09	2.7 years	$	1,250

There were no stock options granted during the year ended June 30, 2023 and 900,000 stock options granted during the year ended June 30, 2022.

During the year ended June 30, 2023 and June 30, 2022 the Company’s proceeds from stock options exercise under 2015 Plan were $2,100 and $3,000 respectively.

The range of fair value assumptions related to options granted during the years ended June 30, 2023 and 2022 were as follows:

	2023		2022
Exercise Price:	$	-	$ 0.16 - $0.30
Volatility:		-	500% - 519%
Risk Free Rate:		-	0.65% - 2.90%
Vesting Period:		-	4 years
Forfeiture Rate:		-		0%
Expected Life:		-	4.1 years
Dividend Rate:		-		0%

The following table summarizes the weighted average characteristics of outstanding stock options as of June 30, 2023:

		Outstanding Options						Exercisable Options
Exercise Prices		Number of Shares		Remaining Life (Years)		Weighted Average Price		Number of Shares		Weighted Average Price
0.01 to 0.03			400,000		1.3	$	0.03		275,000	$	0.03
	0.05		—		—	$	—		—		—
0.15 to 0.20			950,000		2.7	$	0.17		200,000	$	0.16
	0.30		50,000		3.1	$	0.30		12,500	$	0.30
Total stock options			1,400,000		2.3	$	0.14		487,500	$	0.09

Stock-based compensation expense recognized in the consolidated statements of operations for each of the fiscal years ended June 30, 2023 and 2022 is based on awards ultimately expected to vest.

The following table summarizes stock-based compensation expense by line item in the consolidated statements of operations, all relating to employee stock plans:

	For the Years Ended June 30,
	2023		2022
	(in thousands)
Cost of Goods Sold	$	4	$	3
Other Selling and Marketing		15		11
General and Administrative		27		10
Total	$	46	$	24

Share Purchase Warrants

As of June 30, 2023 and 2022, there were no share purchase warrants outstanding.

Common Stock

	June 30, 2023
Shares of common stock reserved for issuance under the 2015 Stock Option Plan		1,700,000
Shares of common stock issuable upon conversion of the Preferred Stock		4,300,000
Total shares of common stock equivalents		6,000,000

During fiscal year 2023 and fiscal year 2022 the Company issued 501,423 and 1,008,359 shares of common stock respectively for stock option exercises under 2015 Equity Incentive Plan.

Preferred Stock

INCOME TAXES

12 Months Ended

Jun. 30, 2023

INCOME TAXES

INCOME TAXES

NOTE 16. INCOME TAXES

The components of deferred tax assets and liabilities at June 30, 2023 and 2022 are approximately as follows:

	2023			2022

Deferred tax assets:
Inventory reserves	$	65			46
Allowance for doubtful accounts		5			2
Stock-based compensation		41			106
Net operating loss carry-forwards		1,041			1,233
Total gross deferred tax assets		1,152			1,387
Valuation allowance		(1,059)			(1,387	)
Book to tax depreciation difference - Liability		(83	)		—
Net deferred tax assets	$	10		$	-

	2023			2022

Tax expense	$	306		$	156
Permanent differences and change in tax rate estimate		1			—
Valuation (allowance)		(317	)		(156	)
Net tax benefit	$	(10)		$	—

SUBSEQUENT EVENTS

12 Months Ended

Jun. 30, 2023

SUBSEQUENT EVENTS

SUBSEQUENT EVENTS

NOTE 17. – SUBSEQUENT EVENTS

SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Policies)

12 Months Ended

Jun. 30, 2023

SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

Basis of Presentation

Use of Estimates

Revenue Recognition

Revenue is measured as the net amount of consideration expected to be received in exchange for fulfilling a performance obligation. We have elected to exclude sales, use and similar taxes from the measurement of the transaction price. The impact of this policy election is insignificant, as it aligns with our current practice. The amount of consideration expected to be received and revenue recognized includes estimates of variable consideration, which includes costs for trade promotion programs, coupons, returns and early payment discounts. Such estimates are calculated using historical averages adjusted for any expected changes due to current business conditions and experience. We review and update these estimates at the end of each reporting period and the impact of any adjustments are recognized in the period the adjustments are identified. In assessing whether collection of consideration from a customer is probable, we consider the customer's ability and intent to pay that amount of consideration when it is due. Payment of invoices is due as specified in the underlying customer agreement, typically 30 days from the invoice date, which occurs on the date of transfer of control of the products to the customer. Revenue is recognized at the point in time that control of the ordered products is transferred to the customer. Generally, this occurs when the product is delivered, or in some cases, picked up from one of our distribution centers by the customer.

Deferred revenues

Cost of Goods Sold

Cost of goods sold includes raw material, labor, manufacturing overhead, and royalty expense.

Shipping and Handling Costs

We include fees earned on the shipment of our products to customers in sales and include costs incurred on the shipment of product to customers in costs of goods sold.

Cash and Cash Equivalents

For purposes of reporting cash flows, the Company considers all highly liquid debt instruments purchased with a maturity of three months or less to be cash equivalents.

Allowance for Doubtful Accounts

The following is a summary of Accounts Receivable as of June 30, 2023 and June 30, 2022.

	June 30, 2023			June 30, 2022
	(in thousands)
Accounts receivable	$	1,107		$	1,114
Allowance for doubtful accounts		(1	)		(1	)
Allowance for discounts and returns		(55	)		(6	)
Total accounts receivable, net	$	1,051		$	1,107

Inventories and Inventory Reserves

Concentration of Credit Risk

During 2023, we purchased 33% of total inventory purchases from one vendor.

During 2022, we purchased 34% of total inventory purchases from one vendor.

Fair Value of Financial Instruments

At June 30, 2023 and 2022, our financial instruments included cash and cash equivalents, accounts receivable, accounts payable, short-term debt, and other long-term debt.

The fair values of these financial instruments approximated their carrying values based on either their short maturity or current terms for similar instruments.

	·	Level 1: Observable inputs such as quoted prices for identical assets or liabilities in active markets;

	·	Level 2: Inputs, other than the quoted prices in active markets, that are observable either directly or indirectly such as quoted prices for similar assets or liabilities or market-corroborated inputs; and

The valuation techniques that may be used to measure fair value are as follows:

A. Market approach - Uses prices and other relevant information generated by market transactions involving identical or comparable assets or liabilities.

C. Cost approach - Based on the amount that currently would be required to replace the service capacity of an asset (replacement cost).

Advertising Costs

Research and Development

Property and Equipment

Property and equipment are stated at cost. Depreciation and amortization are computed using the straight-line method over estimated service lives for financial reporting purposes of 2-10 years.

Operating Leases

The Company also leases certain equipment under operating leases, as more fully described in NOTE 13 - Commitments and Contingencies.

Sales Channel Information

The following is a summary of sales results for the Direct, Wholesale, and Other channels.

	Year Ended June 30, 2023		Year Ended June 30, 2022		% Change
	(in thousands)
Net Sales by Channel:
Direct	$	8,255	$	7,136		16	%
Wholesale		20,260		18,546		9	%
Other		704		661		6	%
Total Net Sales	$	29,219	$	26,343		11	%

	Year Ended			Margin			Year Ended			Margin			%
	June 30, 2023			%			June 30, 2022			%			Change
	(in thousands)						(in thousands)
Gross Profit by Channel:
Direct	$	3,802			46	%	$	3,289			46	%		16	%
Wholesale		4,916			25	%		4,017			22	%		24	%
Other		(1,526	)		(217	)%		(1,305	)		(197	)%		17	%
Total Gross Profit	$	7,192			25	%	$	6,001			23	%		21	%

Recent accounting pronouncements

Net Income Per Share

The total potential dilutive securities as of June 30, 2023 and 2022 are as follows:

	2023		2022
Convertible Preferred Stock		4,300,000		4,300,000
Stock options – 2015 Plan		1,400,000		1,975,000
Total		5,700,000		6,275,000

Income Taxes

Stock Based Compensation

SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Tables)

12 Months Ended

Jun. 30, 2023

SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

Schedule of accounts receivable

	June 30, 2023			June 30, 2022
	(in thousands)
Accounts receivable	$	1,107		$	1,114
Allowance for doubtful accounts		(1	)		(1	)
Allowance for discounts and returns		(55	)		(6	)
Total accounts receivable, net	$	1,051		$	1,107

Segment Information

	Year Ended June 30, 2023		Year Ended June 30, 2022		% Change
	(in thousands)
Net Sales by Channel:
Direct	$	8,255	$	7,136		16	%
Wholesale		20,260		18,546		9	%
Other		704		661		6	%
Total Net Sales	$	29,219	$	26,343		11	%

	Year Ended			Margin			Year Ended			Margin			%
	June 30, 2023			%			June 30, 2022			%			Change
	(in thousands)						(in thousands)
Gross Profit by Channel:
Direct	$	3,802			46	%	$	3,289			46	%		16	%
Wholesale		4,916			25	%		4,017			22	%		24	%
Other		(1,526	)		(217	)%		(1,305	)		(197	)%		17	%
Total Gross Profit	$	7,192			25	%	$	6,001			23	%		21	%

Potential dilutive securities

	2023		2022
Convertible Preferred Stock		4,300,000		4,300,000
Stock options – 2015 Plan		1,400,000		1,975,000
Total		5,700,000		6,275,000

INVENTORIES (Tables)

12 Months Ended

Jun. 30, 2023

INVENTORIES

Schedule of inventories

	2023			2022
	(in thousands)
Raw materials	$	1,926		$	1,893
Work in process		507			440
Finished goods		2,021			1,660
Total inventories		4,454			3,993
Allowance for inventory reserves		(252	)		(176	)
Total inventories, net of allowance	$	4,202		$	3,817

EQUIPMENT PROPERTY AND LEASEHOLD IMPROVEMENTS NET (Tables)

12 Months Ended

Jun. 30, 2023

EQUIPMENT PROPERTY AND LEASEHOLD IMPROVEMENTS NET

Equipment, property and leasehold improvements, net

	2023			2022			Estimated Useful Life
	(in thousands)
Factory equipment	$	4,356		$	3,840		2-10 years
Computer equipment and software		1,171			1,167		5-7 years
Office equipment and furniture		205			205		5-7 years
Leasehold improvements		480			480		10 years
Projects in process		320			318
Subtotal		6,532			6,010
Accumulated depreciation		(4,346	)		(3,981	)
Equipment and leasehold improvements, net	$	2,186		$	2,029

OTHER ACCRUED LIABILITIES (Tables)

12 Months Ended

Jun. 30, 2023

OTHER ACCRUED LIABILITIES

Other accured liabilities

	2023		2022
	(in thousands)
Accrued compensation	$	302	$	344
Accrued expenses and interest		114		201
Other accrued liabilities	$	416	$	545

CURRENT AND LONGTERM DEBT SUMMARY (Tables)

12 Months Ended

Jun. 30, 2023

CURRENT AND LONGTERM DEBT SUMMARY

Current and long term debt summary

	2023		2022
Current debt:	(in thousands)
Unsecured lines of credit (Note 11)	$	13	$	25
Line of credit (Note 10)		1,039		1,070
Short-term unsecured notes payable (Note 8)		200		200
Current portion of equipment notes payable (Note 13)		392		308
Current portion of finance leases payable (Note 13)		15		15
Total current debt		1,659		1,618
Long-term debt:
Unsecured notes payable (Note 8)		200		200
Equipment notes payable (Note 13)		824		842
Finance leases payable (Note 13)		9		25
Notes payable- related party (Note 9)		116		116
Total long-term debt	$	1,148	$	1,183

UNSECURED NOTES PAYABLE (Tables)

12 Months Ended

Jun. 30, 2023

UNSECURED NOTES PAYABLE

Unsecured notes payable

	2023		2022
Current debt:	(in thousands)

13.5% Unsecured note, interest only, due May 1, 2023 (2)		-		200
13.5% Unsecured note, interest only, due July 31, 2023 (3)		100		-
13.5% Unsecured note, interest only, due October 31, 2023 (1)		100		-
Total current debt		200		200
Long-term debt:
13.5% Unsecured note, interest only, due July 31, 2023 (3)		-		100
13.5% Unsecured note, interest only, due October 31, 2023 (1)		-		100
13.5% Unsecured note, interest only, due May 1, 2025 (2)		200		-
Total long-term debt		200		200
Total unsecured notes payable	$	400	$	400

NOTES PAYABLE RELATED PARTY (Tables)

12 Months Ended

Jun. 30, 2023

NOTES PAYABLE RELATED PARTY

Related party notes payable

	2023		2022
	(in thousands)
Unsecured note payable to an officer, with interest at 3.25%, due July 1, 2025	$	40	$	40
Unsecured note payable to an officer, with interest at 3.25%, due July 1, 2025		76		76
Total unsecured notes payable		116		116
Less: current portion		—		—
Long-term unsecured notes payable	$	116	$	116

COMMITMENTS AND CONTINGENCIES (Tables)

12 Months Ended

Jun. 30, 2023

COMMITMENTS AND CONTINGENCIES

Schedule of Operating Leases

Operating leases	Balance Sheet Classification	(in thousands)
Right-of-use assets	Operating lease right-of-use assets, net	$	1,913

Current lease liabilities	Operating lease obligations	$	396
Non-current lease liabilities	Long-term operating lease obligations		1,667
Total lease liabilities		$	2,063

Schedule of Maturities operating lease liabilities

Payments	(in thousands)
2024	$	680
2025		721
2026		762
2027 and thereafter		528
Total undiscounted lease payments		2,691
Less: Present value discount		(628	)
Total operating lease liability balance	$	2,063

Schedule Of minimum future equipment note payable payments

Year ending June 30,	(in thousands)
2024	$	473
2025		427
2026		309
2027		130
2028		39
Future Minimum Note Payable Payments	$	1,378
Less Amount Representing Interest		(162	)
Present Value of Minimum Note Payable Payments		1,216
Less Current Portion		(392	)
Long-Term Obligations under Equipment Notes Payable	$	824

Schedule of minimum finance lease payable payments

Year ending June 30,	(in thousands)
2024	$	16
2025		6
2026		3
Future Minimum Finance Lease Payable Payments	$	25
Less Amount Representing Interest		(1	)
Present Value of Minimum Finance Lease Payable Payments		24
Less Current Portion		(15	)
Long-Term Obligations under Finance Lease Payable	$	9

STOCKHOLDERS EQUITY (Tables)

12 Months Ended

Jun. 30, 2023

STOCKHOLDERS EQUITY

Stock option activites

Option Activity	Shares			Weighted Average Exercise Price		Weighted Average Remaining Contractual Term	Aggregate Intrinsic Value
Outstanding at June 30, 2021		2,500,000		$	0.04	1.9 years	$	974,300
Granted		900,000		$	0.18	4.8 years
Exercised		(1,175,000	)	$	0.03
Forfeited or Expired		(250,000	)	$	0.03
Outstanding at June 30, 2022		1,975,000		$	0.10	3.0 years	$	107,500
Granted		-		$	-
Exercised		(525,000	)	$	0.03
Forfeited or Expired		(50,000	)	$	0.03
Outstanding at June 30, 2023		1,400,000		$	0.14	3.0 years	$	29,000
Exercisable at June 30, 2023		487,500		$	0.09	2.7 years	$	1,250

Assumptions

	2023		2022
Exercise Price:	$	-	$ 0.16 - $0.30
Volatility:		-	500% - 519%
Risk Free Rate:		-	0.65% - 2.90%
Vesting Period:		-	4 years
Forfeiture Rate:		-		0%
Expected Life:		-	4.1 years
Dividend Rate:		-		0%

Weighted average stock options

		Outstanding Options						Exercisable Options
Exercise Prices		Number of Shares		Remaining Life (Years)		Weighted Average Price		Number of Shares		Weighted Average Price
0.01 to 0.03			400,000		1.3	$	0.03		275,000	$	0.03
	0.05		—		—	$	—		—		—
0.15 to 0.20			950,000		2.7	$	0.17		200,000	$	0.16
	0.30		50,000		3.1	$	0.30		12,500	$	0.30
Total stock options			1,400,000		2.3	$	0.14		487,500	$	0.09

Stock options compensation expense

	For the Years Ended June 30,
	2023		2022
	(in thousands)
Cost of Goods Sold	$	4	$	3
Other Selling and Marketing		15		11
General and Administrative		27		10
Total	$	46	$	24

Common stock equivalents

	June 30, 2023
Shares of common stock reserved for issuance under the 2015 Stock Option Plan		1,700,000
Shares of common stock issuable upon conversion of the Preferred Stock		4,300,000
Total shares of common stock equivalents		6,000,000

INCOME TAXES (Tables)

12 Months Ended

Jun. 30, 2023

INCOME TAXES

Components of deferred tax assets and liabilities

	2023			2022

Deferred tax assets:
Inventory reserves	$	65			46
Allowance for doubtful accounts		5			2
Stock-based compensation		41			106
Net operating loss carry-forwards		1,041			1,233
Total gross deferred tax assets		1,152			1,387
Valuation allowance		(1,059)			(1,387	)
Book to tax depreciation difference - Liability		(83	)		—
Net deferred tax assets	$	10		$	-

Income tax provision

	2023			2022

Tax expense	$	306		$	156
Permanent differences and change in tax rate estimate		1			—
Valuation (allowance)		(317	)		(156	)
Net tax benefit	$	(10)		$	—

ORGANIZATION AND NATURE OF BUSINESS (Details Narrative)	Jun. 30, 2023
ORGANIZATION AND NATURE OF BUSINESS
Consolidated sales percentage	10.00%

SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Details) - USD ($) $ in Thousands	Jun. 30, 2023	Jun. 30, 2022
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
Accounts receivable	$ 1,107	$ 1,114
Allowance for doubtful accounts receivables	(1)	(1)
Allowance for discounts and returns	(55)	(6)
Total accounts receivable, net	$ 1,051	$ 1,107

SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Details 1) - USD ($) $ in Thousands	12 Months Ended
	Jun. 30, 2023	Jun. 30, 2022
Net Sales	$ 29,219	$ 26,343
Gross profit	7,192	6,001
Direct [member]
Net Sales	8,255	7,136
Gross profit	$ 3,802	$ 3,289
% Change in Sales	16.00%
Gross Profit Margin	46.00%	46.00%
% Change in Gross Profit	16.00%
Wholesale [member]
Net Sales	$ 20,260	$ 18,546
Gross profit	$ 4,916	$ 4,017
% Change in Sales	9.00%
Gross Profit Margin	25.00%	22.00%
% Change in Gross Profit	24.00%
Other [Member]
Net Sales	$ 704	$ 661
Gross profit	$ (1,526)	$ (1,305)
% Change in Sales	6.00%
Gross Profit Margin	217.00%	197.00%
% Change in Gross Profit	17.00%
Total [member]
Net Sales	$ 29,219	$ 26,343
Gross profit	$ 7,192	$ 6,001
% Change in Sales	11.00%
Gross Profit Margin	25.00%	23.00%
% Change in Gross Profit	21.00%

SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Details 2) - shares	12 Months Ended
	Jun. 30, 2023	Jun. 30, 2022
Anti-dilutive Securities	5,700,000	6,275,000
Stock options - 2015 Plan [Member]
Anti-dilutive Securities	1,400,000	1,975,000
Convertible Preferred Stock [Member]
Anti-dilutive Securities	4,300,000	4,300,000

SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Details Narrative) - USD ($)	12 Months Ended
	Jun. 30, 2023	Jun. 30, 2022	Nov. 02, 2020
Deferred Revenue	$ 18,654	$ 18,118
Total cash at banks	250,000
Deferred tax asset	10,000
Remaining net deferred tax assets	1,100,000
FDIC balance limit excess	880,083	717,316
Prepaid Advertising	0	1,050,000
Advertising Expense	790,757	574,146
New product development	134,624	117,079
Rent Expense	$ 652,752	$ 652,752
Rental abatement			$ 103,230
Final two months rent			61,605
New monthly rent			$ 51,615
Annual escalations in rent	3.00%
Property management fee	2.00%
Sales \| Amazon
Concetration percentage	36.00%	31.00%
One Vendor \| Inventory Purchases
Concetration percentage	33.00%	34.00%
Customer 1 \| Accounts Receivable
Concetration percentage	35.00%	21.00%
Customer 2 \| Accounts Receivable
Concetration percentage	12.00%	13.00%
Minimum
Estimated useful life	2 years
Maximum
Estimated useful life	10 years

INVENTORIES (Details) - USD ($) $ in Thousands	Jun. 30, 2023	Jun. 30, 2022
INVENTORIES
Raw materials	$ 1,926	$ 1,893
Work in Process	507	440
Finished Goods	2,021	1,660
Total inventories	4,454	3,993
Allowance for slow moving inventory	(252)	(176)
Total inventories, net of allowance	$ 4,202	$ 3,817

EQUIPMENT, PROPERTY AND LEASEHOLD IMPROVEMENTS, NET (Details) - USD ($) $ in Thousands	12 Months Ended
	Jun. 30, 2023	Jun. 30, 2022
Subtotal	$ 6,532	$ 6,010
Accumulated depreciation and amortization	(4,346)	(3,981)
Property and Equipment, net	2,186	2,029
Factory Equipment
Property and Equipment, gross	$ 4,356	3,840
Factory Equipment \| Minimum
Depreciation life	2
Factory Equipment \| Maximum
Depreciation life	10
Computer equipment and software
Property and Equipment, gross	$ 1,171	1,167
Computer equipment and software \| Minimum
Depreciation life	5
Computer equipment and software \| Maximum
Depreciation life	7
Office equipment and furniture
Property and Equipment, gross	$ 205	205
Office equipment and furniture \| Minimum
Depreciation life	5
Office equipment and furniture \| Maximum
Depreciation life	7
Leasehold Improvements
Property and Equipment, gross	$ 480	480
Depreciation life	10
Projects in process
Property and Equipment, gross	$ 320	$ 318

EQUIPMENT, PROPERTY AND LEASEHOLD IMPROVEMENTS, NET (Details Narrative) - USD ($)	12 Months Ended
	Jun. 30, 2023	Jun. 30, 2022
EQUIPMENT PROPERTY AND LEASEHOLD IMPROVEMENTS NET
Depreciation and amortization expense	$ 353,840	$ 305,643

OTHER ACCRUED LIABILITIES (Details) - USD ($) $ in Thousands	Jun. 30, 2023	Jun. 30, 2022
OTHER ACCRUED LIABILITIES
Accrued compensation	$ 302	$ 344
Accrued expenses and interest	114	201
Other accrued liabilities	$ 416	$ 545

CURRENT AND LONGTERM DEBT SUMMARY (Details) - USD ($) $ in Thousands	Jun. 30, 2023	Jun. 30, 2022
Current debt:
Unsecured lines of credit (Note 11)	$ 13	$ 25
Lines of credit (Note 10)	1,039	1,070
Short-term unsecured notes payable (Note 8)	200	200
Current portion of equipment notes payable (Note 13)	392	308
Current portion of finance leases payable	15	15
Total current debt	1,659	1,618
Long-term debt:
Unsecured notes payable (Note 8)	200	200
Equipment note payable (Note 13)	824	842
Finance leases payable (Note 13)	9	25
Notes Payable - related party (Note 9)	116	116
Total long-term debt	$ 1,148	$ 1,183

UNSECURED NOTES PAYABLE (Details) - USD ($) $ in Thousands	Jun. 30, 2023	Jun. 30, 2022
Current unsecured notes payable	$ 200	$ 200
Long-term unsecured notes payable	200	200
Unsecured notes payable	400	400
13.5% Unsecured Notes Payable [Member}
Current unsecured notes payable	0	200
Long-term unsecured notes payable	0	100
13.5% Unsecured Notes Payable #1 [Member]
Current unsecured notes payable	100	0
Long-term unsecured notes payable	0	100
13.5% Unsecured Notes Payable #2 [Member]
Current unsecured notes payable	100	0
Long-term unsecured notes payable	$ 200	$ 0

UNSECURED NOTES PAYABLE (Details Narrative) $ in Thousands	Jun. 30, 2023 USD ($)
Interest Rate	2.00%
Note 2
Note Face Amount	$ 200,000
Interest Rate	20.00%
Note 1
Note Face Amount	$ 100,000
Interest Rate	20.00%
Note 3
Note Face Amount	$ 100,000
Interest Rate	20.00%

NOTES PAYABLE RELATED PARTY (Details) - USD ($) $ in Thousands	Jun. 30, 2023	Jun. 30, 2022
Total unsecured notes payable	$ 116	$ 116
Less: current portion	0	0
Long-term unsecured notes payable	$ 116	116
Interest Rate	2.00%
Related Party Note Payable 1
Interest Rate	3.25%
Unsecured notes payable	$ 40	40
Related Party Note Payable 2
Interest Rate	3.25%
Unsecured notes payable	$ 76	$ 76

LINE OF CREDIT (Details Narrative) - USD ($)	12 Months Ended
LINE OF CREDIT (Details Narrative) - USD ($)	Jun. 30, 2023	Jun. 30, 2022	May 24, 2011
Collateral	85% of eligible accounts receivable (as defined in the agreement) for the purpose of improving working capital
Monthly Service Fee	125.00%
Interest Rate	2.00%
Invetory Advance
Line of credit	$ 1,039,013	$ 1,070,369	$ 1,200,000
Loan receviable			$ 500,000

UNSECURED LINES OF CREDIT (Details Narrative) - USD ($)	Jun. 30, 2023	Jun. 30, 2022
UNSECURED LINES OF CREDIT (Details Narrative)
Amount owed	$ 12,806	$ 24,879
Interest rate	8.00%

SECURED NOTE PAYABLE (Details Narrative) - USD ($)	12 Months Ended
SECURED NOTE PAYABLE (Details Narrative) - USD ($)	Jun. 30, 2023	Feb. 17, 2021
Interest Rate	2.00%
Amazon
Note Face Amount		$ 200,000
Interest Rate		10.99%
Payments	$ 17,675
Frequency of payments	12 monthly payments

COMMITMENTS AND CONTINGENCIES (Details) - USD ($) $ in Thousands	Jun. 30, 2023	Jun. 30, 2022
Operating Leases
Operating lease right-of-use assets, net	$ 1,913	$ 2,255
Current lease liabilities	396	331
Non-current lease liabilities	1,667	$ 2,068
Total lease liabilities	$ 2,063

COMMITMENTS AND CONTINGENCIES (Details 1) $ in Thousands	Jun. 30, 2023 USD ($)
COMMITMENTS AND CONTINGENCIES
2024	$ 680
2025	721
2026	762
2027 and thereafter	528
Total undiscounted lease payments	2,691
Less:Present value discount	(628)
Total lease liability balance	$ 2,063

COMMITMENTS AND CONTINGENCIES (Details 2) $ in Thousands	Jun. 30, 2023 USD ($)
COMMITMENTS AND CONTINGENCIES
2024	$ 473
2025	427
2026	309
2027	130
2028	39
Future Minimum Note Payable Payments	1,378
Less Amount Representing Interest	(162)
Present Value of Minimum Note Payable Payments	1,216
Less Current Portion	(392)
Long-Term Obligations under Equipment Notes Payable	$ 824

COMMITMENTS AND CONTINGENCIES (Details 3) $ in Thousands	Jun. 30, 2023 USD ($)
COMMITMENTS AND CONTINGENCIES
2024	$ 16
2025	6
2026	3
Future Minimum Finance Lease Payable Payments	25
Less Amount Representing Interest	(1)
Present Value of Minimum Finance Lease Payable Payments	24
Less Current Portion	(15)
Long-Term Obligations under Finance Lease Payable	$ 9

COMMITMENTS AND CONTINGENCIES (Details Narrative) - USD ($)		1 Months Ended	12 Months Ended
	Jan. 05, 2022	Jul. 01, 2020	Jun. 30, 2023
Annual base salary			$ 155,000
Weighted average remaining lease term			5 years
Weighted average discount rate			14.49%
Equipment notes payable			$ 2,147,504
Finance Leases Payable [Member]
Imputed interest rates	3.75%	8.09%
Finance lease agreement	$ 23,000	$ 35,000
Total cost of approximately			$ 58,152
monthly payment	$ 514	$ 850
Minimum
Imputed interest rates			7.29%
Maximum
Imputed interest rates			11.30%

RELATED PARTY TRANSACTIONS (Details Narrative) - USD ($)	12 Months Ended
	Jun. 30, 2023	Jun. 30, 2022
Interest Rate	2.00%
Note Payable to Wife of CEO
Interest Rate	8.25%
Note Face Amount	$ 76,000
Prevailing prime rate	5,336
Acrrued Interest	$ 34,596
October 30, 2010 Note
Interest Rate	8.25%
Note Face Amount	$ 40,000
Prevailing prime rate	2,808
Acrrued Interest	4,098
Line of credit	$ 1,039,013
July 20, 2011 Note
Interest Rate	20.00%
Note Face Amount	$ 100,000
Interest payable monthly	13.50%
Interest Payment	$ 1,667
Date of Maturity	Jul. 31, 2021
Extended Date of Maturity	Jul. 31, 2023
October 31, 2013
Interest Rate	20.00%
Note Face Amount	$ 100,000
Interest payable monthly	13.50%
Interest Payment	$ 1,667
Date of Maturity	Oct. 31, 2023
Extended Date of Maturity	Oct. 31, 2021
May 1, 2012 Note
Interest Rate	20.00%
Note Face Amount	$ 200,000
Interest payable monthly	13.50%
Date of Maturity	May 01, 2023
Extended Date of Maturity	May 01, 2021
Cash Advance from Company and CEO
Interest Rate	8.00%
Line of credit	$ 12,806	$ 24,879

STOCKHOLDERS EQUITY (Details) - USD ($)	12 Months Ended
STOCKHOLDERS EQUITY (Details) - USD ($)	Jun. 30, 2023	Jun. 30, 2022
STOCKHOLDERS EQUITY
Options outstanding	1,975,000	2,500,000
Options, Granted	0	900,000
Options, Exercised	(525,000)	(1,175,000)
Options, Forfeited or expired	(50,000)	(250,000)
Options Outstanding, Ending Balance	1,400,000	1,975,000
Options Outstanding, Exercisable	487,500
Weighted Average Remaining Contractual Life (Years)
Weighted Average Remaining Contractual Life, Outstanding, Beginning Balance	3 years	1 year 10 months 24 days
Weighted Average Remaining Contractual Life, Outstanding, granted		4 years 9 months 18 days
Weighted Average Remaining Contractual Life, Ending Balance	3 years	3 years
Weighted Average Remining Contractual Life, Exercisable	2 years 8 months 12 days
Weighted Average Exercise Price
Weighted Average Exercise Price, Outstanding, Begining Balance	$ 0.10	$ 0.04
Weighted Average Exercise Price, Granted	0	0.18
Weighted Average Exercise Price, Exercised	0.03	0.03
Weighted Average Exercise Price, Forfeited or expired	0.03	0.03
Weighted Average Exercise Price, Outstanding, Ending Balance	0.14	$ 0.10
Weighted Average Exercise Price, Outstanding, Exercisable	$ 0.09
Aggregate Intrinsic Value
Aggregate Intrinsic Vale, Options Outstanding, Beginning Balance	$ 107,500	$ 974,300
Aggregate Intrinsic Vale, Options Outstanding, Ending Balance	29,000	$ 107,500
Aggregate Intrinsic Vale, Options Exercisable	$ 1,250

STOCKHOLDERS EQUITY (Details 1) - $ / shares	12 Months Ended
STOCKHOLDERS EQUITY (Details 1) - $ / shares	Jun. 30, 2023	Jun. 30, 2022
Vesting Period	0	4
Forfeiture Rate	0.00%	0.00%
Expected Life		4 years 1 month 6 days
Dividend Rate	0.00%	0.00%
Volatility	0.00%
Risk Free Rate	0.00%
Minimum
Exercise Price		$ 0.16
Volatility		500.00%
Risk Free Rate		0.65%
Maximum
Exercise Price	$ 0	$ 0.30
Volatility		519.00%
Risk Free Rate		2.90%

STOCKHOLDERS EQUITY (Details 2)	12 Months Ended
STOCKHOLDERS EQUITY (Details 2)	Jun. 30, 2023 $ / shares shares
Number of Options \| shares	1,400,000
Remaining Life (Years)	2 years 3 months 18 days
Weighted Average Price \| $ / shares	$ 0.14
Number of Shares \| shares	487,500
Options Exercisable, Weighted Average Price \| $ / shares	$ 0.09
0.01 to 0.03
Number of Options \| shares	400,000
Remaining Life (Years)	1 year 3 months 18 days
Weighted Average Price \| $ / shares	$ 0.03
Number of Shares \| shares	275,000
Options Exercisable, Weighted Average Price \| $ / shares	$ 0.03
0.15 to 0.20
Number of Options \| shares	950,000
Remaining Life (Years)	2 years 8 months 12 days
Weighted Average Price \| $ / shares	$ 0.17
Number of Shares \| shares	200,000
Options Exercisable, Weighted Average Price \| $ / shares	$ 0.16
0.30
Number of Options \| shares	50,000
Remaining Life (Years)	3 years 1 month 6 days
Weighted Average Price \| $ / shares	$ 0.30
Number of Shares \| shares	12,500
Options Exercisable, Weighted Average Price \| $ / shares	$ 0.30
0.05
Number of Options \| shares	0
Weighted Average Price \| $ / shares	$ 0

STOCKHOLDERS EQUITY (Details 3) - USD ($) $ in Thousands	12 Months Ended
STOCKHOLDERS EQUITY (Details 3) - USD ($) $ in Thousands	Jun. 30, 2023	Jun. 30, 2022
Stock-based compensation expense	$ 46	$ 24
Cost of goods sold [Member]
Stock-based compensation expense	4	3
Other Selling and Marketing [Member]
Stock-based compensation expense	15	11
General and Administrative [Member]
Stock-based compensation expense	$ 27	$ 10

STOCKHOLDERS EQUITY (Details 4)	Jun. 30, 2023 shares
STOCKHOLDERS EQUITY
Shares of common stock reserved for issuance under the 2015 Stock Option Plan	1,700,000
Shares of common stock issuable upon conversion of the Preferred Stock	4,300,000
Total shares of common stock equivalents	6,000,000

STOCKHOLDERS EQUITY (Details Narrative) - USD ($)	1 Months Ended	12 Months Ended
STOCKHOLDERS EQUITY (Details Narrative) - USD ($)	Feb. 18, 2011	Jun. 30, 2023	Jun. 30, 2022	Jun. 30, 2021
Unrecognized stock expense		$ 117,125
Weighted average vesting period		2 years 7 months 6 days
Shares of common stock reserved for issuance under the 2015 Plan		1,700,000
Number of shares available for issuance under the 2015 Plan		300,000
Stock options granted		0	900,000
Closing stock price		$ 0.10	$ 0.14	$ 0.43
Common stock- shares authorized		175,000,000	175,000,000
Preferred stock - par value		$ 0.0001	$ 0.0001
Stock options exercised		501,423	1,008,359
Proceeds from stock exercised		$ 2,100	$ 3,000
Preferred stock - shares issued		0	0
Preferred stock - shares authorized		5,700,000	5,700,000
Series A Preferred Stock Shares
Preferred stock - par value		$ 0.0001	$ 0.0001
Preferred stock - shares issued	4,300,000	4,300,000	4,300,000
Preferred stock - shares authorized	10,000,000	4,300,000	4,300,000
Voting description	the number of shares of common stock of the Company issued and outstanding at the time of such vote
Aggregate of liquidation preference	$ 1,000,000
Preferred stock - liquidation preference	$ 0.2325

INCOME TAXES (Details) - USD ($)	Jun. 30, 2023	Jun. 30, 2022
Deferred tax assets:
Inventory reserves	$ 65	$ 46
Allowance for doubtful accounts	5	2
Stock-based compensation	41	106
Net operating loss carry-forwards	1,041	1,233
Total gross deferred tax assets	1,152	1,387
Valuation allowance	(1,059)	(1,387)
Book to tax depreciation difference - Liability	(83)	0
Net deferred tax assets	$ 10	$ 0

INCOME TAXES (Details 1) - USD ($) $ in Thousands	12 Months Ended
INCOME TAXES (Details 1) - USD ($) $ in Thousands	Jun. 30, 2023	Jun. 30, 2022
INCOME TAXES
Tax expense	$ 306	$ 156
Permanent differences and change in tax rate estimate	1	0
Valuation (allowance)	(317)	(156)
Net tax benefit	$ (10)	$ 0

INCOME TAXES (Details Narrative) - USD ($)	12 Months Ended
INCOME TAXES (Details Narrative) - USD ($)	Jun. 30, 2023	Jun. 30, 2022
INCOME TAXES
Operating loss carry forwards	$ 4,000,000.0
Valuation (allowance)	$ 317,000	$ 156,000