XML 17 R5.htm IDEA: XBRL DOCUMENT v3.5.0.2
Consolidated Statements of Cash Flows (Unaudited) - USD ($)
3 Months Ended
Aug. 31, 2016
Aug. 31, 2015
Cash Flows from Operating Activities:    
Net income $ 27,008 $ 48,396
Adjustments to reconcile net income to net cash provided by operating activities:    
Depreciation and amortization 527,816 388,324
Deferred income taxes (18,850) (5,285)
Stock-based compensation 13,356
Changes in trade receivables 937,275 (349,570)
Changes in related party receivable 14,492 33,076
Changes in inventory (14,003) (624,923)
Changes in prepaid expenses and other 51,935 10,249
Change in other assets 200 (1,303)
Changes in accounts payable and accrued expenses (237,270) 1,817,402
Net cash provided by operating activities 1,288,603 1,329,722
Cash Flows from Investing Activities:    
Purchase of property and equipment (849,062) (282,534)
Cash Flows from Financing Activities:    
Payments on long-term debt and capitalized leases (570,014) (495,855)
Payments on revolving loan (300,000)
Proceeds from exercised stock options 57,000
Payments of preferred dividends (87,746) (81,027)
Distributions by variable interest entity (51,000) (51,000)
Net cash used in financing activities (651,760) (927,882)
Net Increase (Decrease) in Cash (212,219) 119,306
Cash, beginning of period 897,377 598,887
Cash, end of period 685,158 718,193
Non-Cash Activities:    
Acquisition of equipment by capital lease 2,731,152
Conversion of accrued interest to long-term debt 2,475,690
Preferred dividend accrual 57,329 55,206
Supplemental Information:    
Interest paid $ 191,333 $ 126,646