XML 18 R5.htm IDEA: XBRL DOCUMENT v3.6.0.2
Consolidated Statements of Cash Flows (Unaudited) - USD ($)
6 Months Ended
Nov. 30, 2016
Nov. 30, 2015
Cash Flows from Operating Activities:    
Net income $ 212,434 $ 165,547
Adjustments to reconcile net income to net cash provided by operating activities    
Depreciation and amortization 1,222,574 674,993
Decrease (Increase) in deferred tax asset 54,550 28,650
Stock based compensation 26,712
Changes in trade accounts receivable 2,486,129 425,164
Changes in related party receivable (22,142) (17,274)
Changes in inventory 8,953 (880,085)
Changes in prepaid expenses (157,932) (94,643)
Changes in accounts payable and accrued expenses 239,547 1,271,997
Net cash provided by operating activities 4,044,113 1,601,061
Cash Flows from Investing Activities:    
Purchase of property and equipment (2,095,073) (540,374)
Cash Flows from Financing Activities:    
Proceeds from revolving loan 650,000
Payments on long-term debt and capitalized lease (1,619,936) (983,244)
Payments on revolving loan (275,000) (300,000)
Debt issue costs (64,000)
Proceeds from exercised stock options 57,000 57,000
Dividends paid on preferred stock (172,813) (162,945)
Dividends paid by variable interest entity (102,000) (102,000)
Net cash used in financing activities (2,176,749) (841,189)
Net Increase (Decrease) in Cash (227,709) 219,498
Cash, beginning of period 897,377 598,887
Cash, end of period 669,668 818,385
Non-Cash Activities:    
Acquisition of equipment pursuant to capital lease 5,450,474
Conversion of accrued interest to long-term debt 2,475,690
Warrants issued 120,000
Preferred dividend accrual 56,404 54,315
Supplemental Information:    
Interest paid $ 527,800 $ 236,755