XML 38 R5.htm IDEA: XBRL DOCUMENT v3.3.0.814
Consolidated Statements of Cash Flows (Unaudited) - USD ($)
3 Months Ended
Aug. 31, 2015
Aug. 31, 2014
Cash Flows from Operating Activities:    
Net income $ 48,396 $ 352,673
Adjustments to reconcile net income to net cash provided by operating activities:    
Depreciation and amortization 388,324 343,333
Deferred income taxes (5,285) 152,700
Stock-based compensation 13,356 13,356
Changes in trade receivables (349,570) 966,704
Changes in related party receivable 33,076 (115,604)
Changes in inventory (624,923) (405,953)
Changes in prepaid expenses and other 10,249 $ 67,530
Change in other assets (1,303)
Changes in accounts payable and accrued expenses 1,817,402 $ 69,109
Net cash provided by operating activities 1,329,722 1,443,848
Cash Flows from Investing Activities:    
Purchase of property and equipment (282,534) (443,000)
Cash Flows from Financing Activities:    
Payments on long-term debt and capitalized leases (495,855) (318,163)
Payments on revolving loan (300,000) (385,000)
Payments on preferred dividends (81,027) (54,315)
Distributions by variable interest entity (51,000) (51,000)
Net cash used in financing activities (927,882) (808,478)
Net Increase in Cash 119,306 192,370
Cash, beginning of period 598,887 661,263
Cash, end of period $ 718,193 853,633
Non-Cash Activities:    
Acquisition of equipment from related party 75,000
Preferred dividend accrual $ 55,206 55,206
Supplemental Information:    
Interest paid $ 126,646 $ 101,299