XML 17 R7.htm IDEA: XBRL DOCUMENT v3.22.1
Consolidated Statements of Cash Flows (Unaudited) - USD ($)
9 Months Ended
Feb. 28, 2022
Feb. 28, 2021
Cash Flows from Operating Activities:    
Net income $ 3,496,217 $ 2,814,728
Adjustments to reconcile net income to net cash provided by operating activities -    
Depreciation and amortization 4,015,292 4,400,422
Forgiveness of debt (3,068,497)
Gain on sale of assets (22,336)
Deferred tax expense 99,000 1,257,000
Decrease (increase) in trade accounts receivable (999,470) 2,290,113
Decrease (increase) in related party receivables 41,376 (23,889)
Decrease (increase) in inventory (846,041) 752,526
Increase in prepaid expenses (577,297) (53,564)
Increase in accounts payable and accrued liabilities 3,258,539 39,602
Increase (decrease) in deferred revenue 3,787,750 (2,911,800)
Net cash provided by operating activities 9,184,533 8,565,138
Cash Flows from Investing Activities:    
Purchase of property and equipment (4,875,530) (2,252,271)
Proceeds from sale of assets 50,000
Net cash used in investing activities (4,825,530) (2,252,271)
Cash Flows from Financing Activities:    
Proceeds from long-term debt 837,000
Payments on long-term debt and financing leases (4,390,444) (3,631,852)
Payments on related party note payable and financing lease (353,523) (885,206)
Proceeds from revolving loan 3,700,000 1,250,000
Payments on revolving loan (3,190,003)
Proceeds from stock options exercised 24,000
Purchase of treasury stock (281,500)
Payments for debt issuance costs (4,752)
Dividends paid on preferred stock (162,945) (247,946)
Distributions paid by non-controlling interest (132,200) (156,600)
Net cash used in financing activities (764,364) (6,861,607)
Net Increase (Decrease) in Cash 3,594,639 (548,740)
Cash, beginning of period 4,387,533 1,131,850
Cash, end of period 7,982,172 583,110
Non-cash Activities:    
Acquisition of equipment through financing lease 24,441
Capital expenditures in accounts payable 255,062 48,379
Equipment transferred from inventory 26,750
Preferred dividend accrual 80,137 80,137
Supplemental information:    
Interest paid 627,555 897,045
Income taxes paid $ 1,015,000