XML 34 R5.htm IDEA: XBRL DOCUMENT v2.4.0.8
Consolidated Statements of Cash Flows (Unaudited) (USD $)
3 Months Ended
Aug. 31, 2014
Aug. 31, 2013
Cash Flows from Operating Activities:    
Net income $ 352,673 $ 1,584,878
Adjustments to reconcile net income to net cash provided by operating activities:    
Depreciation and amortization 343,333 337,236
Deferred income taxes 152,700 (253,000)
Stock-based compensation 13,356 13,356
Changes in receivables 966,704 (178,178)
Changes in related party receivables (115,604) 0
Changes in inventory (405,953) (212,629)
Changes in prepaid expenses and other 67,530 (101,744)
Change in other assets 0 1,834
Changes in accounts payable and accrued expenses 69,109 29,742
Net cash provided by operating activities 1,443,848 1,221,495
Cash Flows from Investing Activities:    
Purchase of property and equipment (443,000) (510,928)
Cash Flows from Financing Activities:    
Payments on long-term debt and capitalized leases (318,163) (325,084)
Payments on revolving loan (385,000) 0
Payments on advances from related party 0 (34,500)
Payments on preferred dividends (54,315) 0
Distributions by variable interest entity (51,000) 0
Net cash used in financing activities (808,478) (359,584)
Net Increase in Cash 192,370 350,983
Cash, beginning of period 661,263 366,896
Cash, end of period 853,633 717,879
Non-Cash Activities:    
Acquisition of equipment in exchange for net related party receivable 75,000 0
Preferred dividend accrual 55,206 81,918
Supplemental Information:    
Interest paid $ 101,299 $ 85,689