XML 39 R5.htm IDEA: XBRL DOCUMENT v2.4.1.9
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED) (USD $)
9 Months Ended
Feb. 28, 2015
Feb. 28, 2014
Cash flows from operating activities:    
Net (loss) $ (574,483)us-gaap_NetIncomeLoss $ (384,532)us-gaap_NetIncomeLoss
Adjustments to reconcile net (loss) to net cash (used in)operating activities:    
Depreciation and amortization 192,670us-gaap_DepreciationAndAmortization 148,624us-gaap_DepreciationAndAmortization
Stock option expense 6,063us-gaap_StockOptionPlanExpense 11,003us-gaap_StockOptionPlanExpense
Change in provision for losses on accounts receivable (12,993)us-gaap_ProvisionForDoubtfulAccounts 4,675us-gaap_ProvisionForDoubtfulAccounts
Gain on disposal of fixed asset (665)us-gaap_GainLossOnSaleOfPropertyPlantEquipment   
Inventory reserve 7,328us-gaap_InventoryLIFOReservePeriodCharge (6,713)us-gaap_InventoryLIFOReservePeriodCharge
Decrease in deferred rent liability (14,834)bmra_IncreaseDecreaseInDeferredRentLiability (10,109)bmra_IncreaseDecreaseInDeferredRentLiability
Changes in assets and liabilities:    
Accounts receivable 529,304us-gaap_IncreaseDecreaseInAccountsReceivable (304,783)us-gaap_IncreaseDecreaseInAccountsReceivable
Inventories (352,354)us-gaap_IncreaseDecreaseInInventories (360,407)us-gaap_IncreaseDecreaseInInventories
Prepaid expenses and other assets (26,521)us-gaap_IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets 55,671us-gaap_IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
Accounts payable and other accrued expenses (73,902)us-gaap_IncreaseDecreaseInAccountsPayableAndAccruedLiabilities 81,323us-gaap_IncreaseDecreaseInAccountsPayableAndAccruedLiabilities
Other assets (14,788)us-gaap_IncreaseDecreaseInOtherOperatingAssets   
Accrued compensation 16,262us-gaap_IncreaseDecreaseInEmployeeRelatedLiabilities (87,654)us-gaap_IncreaseDecreaseInEmployeeRelatedLiabilities
Net cash (used in) operating activities (318,913)us-gaap_NetCashProvidedByUsedInOperatingActivities (852,902)us-gaap_NetCashProvidedByUsedInOperatingActivities
Cash flows from investing activities:    
Proceeds from sale of equipment 1,900us-gaap_ProceedsFromSaleOfPropertyPlantAndEquipment   
Increases in intangibles (14,135)us-gaap_PaymentsToAcquireIntangibleAssets   
Purchases of property and equipment (8,656)us-gaap_PaymentsToAcquirePropertyPlantAndEquipment (117,365)us-gaap_PaymentsToAcquirePropertyPlantAndEquipment
Net cash used in investing activities (20,891)us-gaap_NetCashProvidedByUsedInInvestingActivities (117,365)us-gaap_NetCashProvidedByUsedInInvestingActivities
Cash flows from financing activities:    
Proceeds from sale of common stock    150,000us-gaap_ProceedsFromIssuanceOfCommonStock
Proceeds from exercise of stock options 4,355us-gaap_ProceedsFromStockOptionsExercised 17,275us-gaap_ProceedsFromStockOptionsExercised
Net cash provided by financing activities 4,355us-gaap_NetCashProvidedByUsedInFinancingActivities 167,275us-gaap_NetCashProvidedByUsedInFinancingActivities
Effect of exchange rate changes in cash (1,987)us-gaap_EffectOfExchangeRateOnCashAndCashEquivalents (1,114)us-gaap_EffectOfExchangeRateOnCashAndCashEquivalents
Net decrease in cash and cash equivalents (337,436)us-gaap_CashAndCashEquivalentsPeriodIncreaseDecrease (804,106)us-gaap_CashAndCashEquivalentsPeriodIncreaseDecrease
Cash and cash equivalents at beginning of period 1,509,125us-gaap_CashAndCashEquivalentsAtCarryingValue 2,469,796us-gaap_CashAndCashEquivalentsAtCarryingValue
Cash and cash equivalents at end of period 1,171,689us-gaap_CashAndCashEquivalentsAtCarryingValue 1,665,690us-gaap_CashAndCashEquivalentsAtCarryingValue
Cash paid during the period for:    
Interest 17us-gaap_InterestPaid 80us-gaap_InterestPaid
Income taxes 800us-gaap_IncomeTaxesPaid 9,535us-gaap_IncomeTaxesPaid
Non-Cash investment disclosure:    
Payment of international regulatory approval fees in Exchange for $100,000 due on agreement to purchase Biomerica restricted stock    $ 100,000bmra_PaymentOfInternationalRegulatoryApprovalFees