XML 32 R5.htm IDEA: XBRL DOCUMENT v2.4.0.6
CONSOLIDATED CONDENSED STATEMENTS OF CASH FLOWS (unaudited) (USD $)
6 Months Ended
Nov. 30, 2011
Nov. 30, 2010
Cash flows from operating activities    
Net loss $ 815,599 $ (3,701,291)
Adjustments to reconcile net loss to net cash used in operating activities    
Depreciation and amortization of property and equipment 83,949 72,707
Amortization of deferred gain on sale-leaseback of building (26,623) (26,623)
Losses (gains) on disposal of fixed assets (3,673) 0
Provision for doubtful accounts 320,426 623,535
Amortization of deferred distributor costs 124,474 62,792
Share-based compensation 185,114 208,615
Amortization of deferred consulting expense 317,079 0
Changes in operating assets and liabilities:    
Accounts and other receivables (9,204,258) (7,010,909)
Inventories, net (254,716) 490,885
Finance receivables 9,017 (54,200)
Deferred commission expense (291,408) (894,833)
Other current assets 69,358 (18,869)
Other assets (85,892) (93,696)
Accounts payable (94,174) 203,947
Accrued commissions 681,255 1,078,125
Accrued expenses and other liabilities 785,865 612,702
Sales tax payable 70,522 4,924
Deferred revenue 2,780,351 5,570,045
Accrued rent expense (3,001) (1,327)
Accrued professional fees (31,550) (57,822)
Trade payable due to related party (62,356) 1,590
Other long-term liabilities (18,568) 49,320
Net cash used in operating activities (3,833,210) (2,880,383)
Cash flows from investing activities    
Purchases of property and equipment (57,852) (132,270)
Acquisition of Fast Growth Enterprises (1,000,000) 0
Cash acquired through purchase of Fast Growth Enterprises 441,886 0
Net cash used in investing activities (615,966) (132,270)
Cash flows from financing activities    
Issuance of note payable 0 250,000
Proceeds from preferred stock 0 3,333,608
Net cash provided by financing activities 0 3,583,608
Effect of exchange rate differences on cash 3,999 0
NET DECREASE IN CASH AND CASH EQUIVALENTS (4,445,177) 570,955
Cash and cash equivalents - beginning of period 8,130,031 481,679
Cash and cash equivalents - end of period 3,684,854 1,052,634
SUPPLEMENTAL DISCLOSURE OF CASH INFORMATION    
Interest paid 6,026 722
Income taxes paid 16,287 2,200
SUPPLEMENTAL SCHEDULE OF NON-CASH INVESTING AND FINANCING ACTIVITIES    
Inventories transferred to property and equipment, attributable to operating leases, net 27,433 30,477
Issuance of note payable for purchase of insurance policy 0 58,360
Conversion of notes payable to preferred stock 0 1,250,000
Fair value of assets acquired 4,469,125 0
Liabilities assumed through acquisition (931,611) 0
Accrued preferred stock dividends $ (1,221,362) $ (152,111)