XML 18 R7.htm IDEA: XBRL DOCUMENT v3.24.3
Consolidated Statements of Cash Flows (Unaudited) - USD ($)
3 Months Ended 12 Months Ended
Aug. 31, 2024
Aug. 31, 2023
May 31, 2024
Cash Flows from Operating Activities:      
Net income $ 335,454 $ 1,744,219  
Adjustments to reconcile net income to net cash provided by (used in) operating activities –      
Gain on involuntary conversion 741,821 (0)  
Depreciation and amortization 1,264,911 1,402,408  
Change in deferred taxes 213,750 747,000  
Decrease in trade accounts receivable 1,766,762 1,483,283  
Increase in related party receivables (221,578) (11,843)  
Decrease (increase) in inventory 149,197 (823,700)  
Decrease (increase) in prepaid expenses (5,167) 27,465  
Increase in accounts payable and accrued liabilities 156,758 660,722  
Decrease in deferred revenue (817,981) 0  
Net cash provided by operating activities 2,100,285 5,229,554  
Cash Flows from Investing Activities:      
Purchase of property and equipment (3,335,901) (673,081)  
Cash Flows from Financing Activities:      
Principal payments on long-term debt and financing leases (581,777) (548,166)  
Principal payments on revolving loan (0) 1,500,000  
Payments for debt issuance costs 0 (13,085)  
Dividends paid on preferred stock (96,575) (134,414)  
Net cash used in financing activities (678,352) (2,195,665)  
Net Increase (Decrease) in Cash (1,913,968) 2,360,808  
Cash, beginning of period 5,798,641 695,951 $ 695,951
Cash, end of period 3,884,673 3,056,759 $ 5,798,641
Non-cash Activities:      
Capital expenditures in accounts payable 272,750 295,381  
Preferred dividend accrual 51,507 146,199  
Supplemental information:      
Interest paid $ 293,478 $ 345,926