XML 20 R5.htm IDEA: XBRL DOCUMENT v3.3.1.900
Consolidated Statements of Cash Flows (Unaudited) - USD ($)
6 Months Ended
Nov. 30, 2015
Nov. 30, 2014
Cash Flows from Operating Activities:    
Net income (loss) $ 165,547 $ (305,379)
Adjustments to reconcile net income (loss) to net cash provided by operating activities:    
Depreciation and amortization 674,993 686,666
Decrease (Increase) in deferred tax asset 28,650 (215,683)
Stock based compensation 26,712 26,712
Changes in trade accounts receivable 425,164 1,306,873
Changes in related party receivable (17,274) (134,027)
Changes in inventory (880,085) 132,862
Changes in prepaid expenses (94,643) 3,174
Changes in accounts payable and accrued expenses 1,272,247 $ 305,236
Other (250)
Net cash provided by operating activities 1,601,061 $ 1,806,434
Cash Flows from Investing Activities:    
Purchase of property and equipment (540,374) (510,310)
Cash Flows from Financing Activities:    
Proceeds from revolving loan 650,000 100,000
Payments on long-term debt and capitalized lease (983,244) (955,535)
Payments on revolving loan (300,000) (385,000)
Proceeds from exercised stock options 57,000 84,000
Dividends paid on preferred stock (162,945) (136,233)
Dividends paid by variable interest entity (102,000) (102,000)
Net cash used in financing activities (841,189) (1,394,768)
Net Increase (Decrease) in Cash 219,498 (98,644)
Cash, beginning of period 598,887 661,263
Cash, end of period $ 818,385 562,619
Non-Cash Activities:    
Acquisition of equipment from related party 75,000
Preferred dividend accrual 26,712
Supplemental Information:    
Interest paid $ 236,755 $ 260,993