XML 14 R2.htm IDEA: XBRL DOCUMENT v3.8.0.1
Consolidated Balance Sheets - USD ($)
May 31, 2017
May 31, 2016
Investments and Cash:    
Bonds and mortgaged-back securities available for sale, at fair value (amortized cost - 5/31/17 $33,634,403; 5/31/16 $7,170,789) $ 33,546,645 $ 7,230,261
Equity investments available for sale, at fair value, net 2,422,476 1,488,440
Mortgage-back securities held to maturity, at amortized costs (market value - 5/31/10 $0; 05/31/09 $5,157,936) (cost - 5/31/17 $2,465,221; 5/31/16 $1,550,217) 0 0
Short-term investmentst $1,857,601 total held before restrictions) 0 0
Cash 240,153 250,603
Restricted cash and short term investments 2,165,770 412,959
Total Investments and Cash 38,375,044 9,382,263
Investment income due and accrued 299,555 63,545
Premiums and other accounts receivable, net of allowance for doubtful accounts of $15,053 and $40,658, respectively 540,775 291,856
Prepaid reinsurance premium 418,124 232,647
Demand note receivable from related party 0 0
Funds deposited with Reinsurers 0 0
Deferred policy acquisition costs 367,609 171,883
Furniture, automobile, and equipment, net of accumulated depreciation of $83,845 and $112,627, respectively 37,245 1,233
Note receivable 364,525 360,671
Related party note receivable 960,540 1,121,294
Due from related party 939,945 515,488
Other assets 16,780 14,617
Intangible assets 150,000 150,000
TOTAL ASSETS 42,470,142 12,305,497
LIABILITIES AND STOCKHOLDERS' EQUITY (DEFICIT)    
Reserve for losses and loss expenses, net 2,521,921 1,931,779
Reserve for unearned premiums 1,346,668 681,075
Advanced premium 21,740 45,968
Contractual liability for collateral invested, net 327,217 431,814
Accrued expenses and professional fees payable 1,059,206 527,874
Accounts payable 242,708 244,096
Ceded reinsurance payable 422,017 27,898
Due to related party 124,323 124,723
Term and demand notes payable to related party 2,343,999 2,331,473
Demand notes payable to related party 0 0
Notes payable 5,059,385 5,045,969
Accrued interest payable 651,834 561,307
Accrued interest payable to related party 31,853 24,073
Deferred sale of FSC stock 0 1,500,000
Other liabilities 267,133 92,588
Amounts held for accounts of others 21,926,872 2,068,252
Total Liabilities 44,938,919 23,640,986
Mandatorily redeemable convertible Series A Preferred Stock, $.0001 par value per share; 1 million shares authorized; 1,549 shares issued and outstanding at May 31, 2017 and May 31, 2016, respectively; stated liquidation value of $1,000 per share; aggregate liquidation value at May 31, 2017 and May 31, 2016, of $2,247,290 and $2,159,602, respectively.   2,159,602
Total Mandatorily Redeemable Convertible Preferred Stock 2,247,290 2,159,602
Stockholders' Equity (Deficit)    
Common stock, $.0001 par value per share; 490 million shares authorized; 385,892,203 and 385,092,203 shares issued and outstanding at May 31, 2017 and May 31, 2016, respectively 38,071 37,991
Additional paid in capital 5,231,327 4,615,374
Accumulated deficit (35,773,897) (33,159,411)
Accumulated other comprehensive income (130,503) (2,305)
Preferred stock of FSC, par value $1,000 per share; 50,000 authorized, 8,000 shares outstanding (all non-controlling) 8,000,000 0
Noncontrolling Interest 2,189,266 540,420
Total Stockholders' Equity (Deficit) (4,716,066) (13,495,091)
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY (DEFICIT) 42,470,142 12,305,497
Series A Preferred Stock [Member]    
LIABILITIES AND STOCKHOLDERS' EQUITY (DEFICIT)    
Mandatorily redeemable   1,670,945
Series C Preferred Stock [Member]    
Stockholders' Equity (Deficit)    
Series C Preferred Stock, $.0001 par value per share: 10,000 shares authorized; 6,805 shares issued and outstanding at May 31, 2017 and May 31, 2016, respectively; includes $9,698,738 and $8,441,909 accrued Series C dividends, respectively; aggregate liquidation value at May 31, 2017 and May 31, 2016, of $15,729,669 and $14,472,840, respectively. 15,729,669 14,472,840
Mandatorily Redeemable Preferred A Stock [Member]    
LIABILITIES AND STOCKHOLDERS' EQUITY (DEFICIT)    
Mandatorily redeemable convertible Series A Preferred Stock, $.0001 par value per share; 1 million shares authorized; 1,549 shares issued and outstanding at May 31, 2017 and May 31, 2016, respectively; stated liquidation value of $1,000 per share; aggregate liquidation value at May 31, 2017 and May 31, 2016, of $2,247,290 and $2,159,602, respectively. $ 2,247,290 $ 2,247,290