XML 33 R6.htm IDEA: XBRL DOCUMENT v2.4.0.6
CONSOLIDATED STATEMENTS OF CASH FLOWS (USD $)
12 Months Ended
May 31, 2012
May 31, 2011
CASH FLOWS FROM OPERATING ACTIVITIES    
Net income $ 548,435 $ 157,447
Adjustments to reconcile net income to net cash provided by operating activities:    
Depreciation and amortization 180,124 147,810
Change in provision for losses on accounts receivable 80,987 8,998
Inventory reserve (7,841) 1,227
(Gain) loss on disposal of property and equipment (101,628) 5,942
Stock option expense 53,616 27,967
Write off of license-related intangible asset   13,982
Increase in deferred rent liability 1,338 8,238
Gain on settlement of vacation accrual   (80,605)
Changes in assets and liabilities:    
Accounts receivable (534,428) 261,769
Inventories (27,706) 3,815
Prepaid expenses and other 26,863 (49,860)
Other assets (30,673) 31,886
Accounts payable and other accrued expenses (90,460) (121,757)
Accrued compensation 48,785 (88,056)
Net cash provided by operating activities 147,412 328,803
CASH FLOWS FROM INVESTING ACTIVITIES    
Investment in distributor   (165,324)
Purchases of property and equipment (164,798) (141,084)
Purchases of intangible assets (50,000) (125,275)
Proceeds from insurance claim 101,628  
Net cash used in investing activities (113,170) (431,683)
CASH FLOWS FROM FINANCING ACTIVITIES:    
Net borrowings on line of credit 43,000  
Proceeds from exercise of stock options and warrants 47,790 83,000
Payments on loan for equipment purchase (35,390) (45,109)
Net cash provided by financing activities 55,400 37,891
Effect of exchange rate changes on cash (1,570) (947)
Net increase (decrease) in cash and cash equivalents 88,072 (65,936)
CASH AND CASH EQUIVALENTS, beginning of year 989,270 1,055,206
CASH AND CASH EQUIVALENTS, end of year 1,077,342 989,270
SUPPLEMENTAL DISCLOSURE OF CASH-FLOW INFORMATION    
Cash paid during year for Interest $ 1,585 $ 5,641