XML 18 R6.htm IDEA: XBRL DOCUMENT v3.7.0.1
Consolidated Statements of Cash Flows - USD ($)
12 Months Ended
May 31, 2014
May 31, 2013
CASH FLOWS FROM OPERATING ACTIVITIES    
Net Loss $ (1,847,712) $ (1,956,697)
Adjustments to reconcile net loss to net cash provided by operating activities:    
(Increase) decrease in short-term investments (783,380) (263,359)
Unearned premium 21,762 (123,285)
Stock option expense
Stock issued in connection with financing arrangements 112,027 249,133
Stock issued in connection with dividend arrangements 49,090 33,312
Accrual of Series A preferred stock dividends 60,204 57,855
Accrual of Series B preferred stock dividends and accretion 411,583 380,239
Stock issued in connection with services rendered 71,049
Provision for loss reserves 78,115 181,414
Amortization of premium 93,887 90,162
Depreciation 6,984 10,685
Accretion of discount (8,163) (23,055)
Realized gain on sale of securities 45,206 (43,238)
Gain on extinguishment of debt
Loss on disposal of equipment
Change in operating assets and liabilities:    
Other assets 7,088 (2,817)
Premium and other receivables 29,946 30,765
Investment income due and accrued (23,309) 4,114
Deferred policy acquisition costs (14,111) 28,513
Related party accounts payable 20,100 15,100
Accounts payable and cash overdraft (82,126) 123,333
Accrued expenses and other liabilities 3,085,093 981,727
Net cash flows from operating activities 1,262,284 (155,050)
CASH FLOWS FROM INVESTING ACTIVITIES    
Short-term loan
Costs of bonds acquired (2,049,954) (1,137,860)
Costs of mortgaged-backed securities acquired (1,295,427) (759,207)
Purchase of equity securities (891,474) (365,751)
Purchase of securities available for sale
Redemption of bonds upon call or maturity
Proceeds from sale of securities available for sale 2,118,596 1,974,793
Repayment of mortgage-backed securities 834,643 868,743
(Purchase)/Collection - accrued interest 2,823 (2,737)
Purchase of furniture and equipment
Net cash flows used in investing activities (1,280,793) 577,981
CASH FLOWS FROM FINANCING ACTIVITIES    
Proceeds from related party debt 1,040,612 1,310,924
Repayment of related party debt (855,019) (1,429,190)
Proceeds from borrowings 314,000 452,500
Repayment of borrowings (126,413) (701,018)
Proceeds from issuance of Series B preferred stock
Redemption of Series B preferred stock
Proceeds from issuance of common stock
Proceeds from exercise of common stock warrants
Net cash flows from (used in) financing activities 373,180 (366,784)
NET INCREASE (DECREASE) IN CASH 354,671 56,147
CASH AT BEGINNING OF PERIOD 315,226 259,079
CASH AT END OF PERIOD 669,897 315,226
SUPPLEMENTAL DISCLOSURES    
Interest paid 109,534 134,138
Income taxes paid
Non-cash investing and financing transaction:    
Additional consideration paid for issuance of debt $ 112,027 $ 249,133