XML 32 R6.htm IDEA: XBRL DOCUMENT v2.4.0.6
CONSOLIDATED CONDENSED STATEMENTS OF CASH FLOWS (UNAUDITED) (USD $)
3 Months Ended 9 Months Ended
Feb. 28, 2013
Feb. 29, 2012
Feb. 28, 2013
Feb. 29, 2012
CASH FLOWS FROM OPERATING ACTIVITIES        
Net Loss $ (464,199) $ (401,982) $ (1,550,108) $ (988,481)
Adjustments to reconcile net loss to net cash provided by (used in) operating activities:        
Unearned premium 13,528 106,105 (86,543) 18,743
Stock option expense 0 0 0 370
Stock issued (or to be issued) in connection with financing arrangements 27,306 10,479 207,906 55,616
Stock issued (or to be issued) in connection with dividend arrangements 11,063 10,920 33,068 32,157
Stock issued (or to be issued) in connection with services rendered 0 4,470 59,890 4,470
Accrual of Series A preferred stock dividends 14,656 0 43,374 0
Accrual of Series B preferred stock dividends and accretion 96,782 89,392 283,653 262,318
Provision for loss reserves 42,853 50,386 139,258 153,982
Amortization of premium 26,824 19,604 64,615 61,300
Depreciation. 2,671 2,678 8,013 8,064
Accretion of discount (6,264) 0 (17,400)  
Realized loss on sale of securities (15,144) 2,363 (41,024) (12,356)
Change in operating assets and liabilities:        
Other assets. (11,985) (74,807) (6,211) (68,888)
Premium and other receivables. 64,871 40,764 116,050 17,451
Investment income due and accrued. 20,761 10,084 20,212 2,694
Deferred policy acquisition costs. (25,387) (24,978) (13,498) 34,983
Related party accounts payable 10,525 1,025 13,075 13,575
Accounts payable and cash overdraft (16,779) 39,319 47,387 35,640
Accrued expenses and other liabilities 143,331 221,354 748,671 557,888
NET CASH FLOWS FROM (USED IN) OPERATING ACTIVITIES (64,587) 107,176 70,388 189,526
CASH FLOWS FROM INVESTING ACTIVITIES        
Decrease in short-term investments (393,637) 270,757 335,905 760,682
Costs of bonds acquired (551,756) (371,556) (1,137,860) (1,325,124)
Costs of mortgaged-backed securities acquired 0 (288,829) (599,797) (634,182)
Purchase of equity securities (119,267) (81,817) (276,367) (220,815)
Proceeds from sale of securities available for sale 781,883 64,297 995,224 200,100
Repayment of mortgage-backed securities 257,203 199,335 631,360 677,233
(Purchase)/Collection of accrued interest (2,760) 4,273 (2,965) 1,008
NET CASH FLOWS USED IN INVESTING ACTIVITIES (28,334) (203,540) (54,500) (541,098)
CASH FLOWS FROM FINANCING ACTIVITIES        
Proceeds from related party debt 351,145 314,479 1,015,819 787,180
Repayment of related party debt (223,820) (355,091) (1,045,610) (790,589)
Proceeds from borrowings 12,000 382,500 320,000 794,000
Repayment of borrowings (118,849) (173,500) (416,849) (606,500)
NET CASH FLOWS FROM (USED IN) FINANCING ACTIVITIES 20,476 168,388 (126,640) 184,091
NET INCREASE (DECREASE) IN CASH (72,445) 72,024 (110,752) (167,481)
CASH AT BEGINNING OF PERIOD 220,772 51,064 259,079 290,569
CASH AT END OF PERIOD 148,327 123,088 148,327 123,088
SUPPLEMENTAL DISCLOSURES        
Interest paid 24,479 20,562 98,095 90,650
Income taxes paid 0 0 0 0
Non-cash investing and financing transaction:        
Additional shares of stock paid for issuance of debt $ 27,306 $ 10,479 $ 207,906 $ 55,788