XML 35 R5.htm IDEA: XBRL DOCUMENT v2.4.0.8
Consolidated Statements of Cash Flows (Unaudited) (USD $)
9 Months Ended
Feb. 28, 2014
Feb. 28, 2013
Cash Flows from Operating Activities:    
Net income $ 1,474,078 $ 1,277,759
Adjustments to reconcile net income to net cash provided by operating activities:    
Depreciation and amortization 1,008,959 995,749
Deferred income taxes (301,000) (237,400)
Stock-based compensation 40,068 40,068
Changes in receivables 543,481 629,751
Changes in related party receivables (358,746) (949,320)
Changes in inventory (1,835,297) (152,669)
Changes in prepaid expenses and other (91,294) (109,302)
Change in other assets 2,785 2,484
Changes in accounts payable and accrued expenses 616,053 15,273
Net cash provided by operating activities 1,099,087 1,512,393
Cash Flows from Investing Activities:    
Purchase of property and equipment (2,301,788) (320,651)
Cash Flows from Financing Activities:    
Proceeds from long-term debt 13,337,500   
Payments on long-term debt and capitalized leases (8,190,518) (939,014)
Issuance cost of long-term debt (110,996)   
Payments on advances from related party (92,000)   
Preferred dividends paid (3,469,039)   
Distributions by variable interest entity (256,318) (65,306)
Net cash provided by (used in) financing activities 1,218,629 (1,004,320)
Net Increase in Cash 15,928 187,422
Cash, beginning of period 366,896 194,400
Cash, end of period 382,824 381,822
Non-Cash Activities:    
Acquisition of equipment in exchange for net related party receivable 1,087,302   
Reduction in carrying value of equipment resulting from capital lease termination 212,312  
Preferred dividend accrual 24,932 244,863
Supplemental Information:    
Interest paid $ 322,631 $ 329,737