Quarterly report pursuant to Section 13 or 15(d)

Consolidated Statements of Cash Flows (Unaudited)

v3.5.0.2
Consolidated Statements of Cash Flows (Unaudited) - USD ($)
6 Months Ended
May 31, 2016
May 31, 2015
Cash Flows from Operating Activities:    
Net Income (Loss) $ 627,052 $ (1,529,111)
Adjustments to reconcile net income (loss) to cash used in operating activities:    
Depreciation and amortization 39,113 104,984
Change in allowance for bad debts 27,299 (14,524)
Loss on write off of fixed assets 1,575 843,081
Debt discount amortization 0 97,093
Deferred financing fees amortization 63,132 665,728
Stock based compensation 140,977 58,662
Deferred income taxes 366,824 (768,877)
Change in Operating Assets & Liabilities:    
Decrease (Increase) in accounts receivable 226,678 (904,420)
Decrease in inventory 105,523 1,116,441
(Increase) in prepaid expenses and other receivables (210,372) (664,759)
(Increase) decrease in prepaid income and refundable income tax (1,410) 282,362
Decrease in other assets 0 75,994
(Decrease) in accounts payable and accrued liabilities (1,341,765) (1,143,122)
Net Cash Provided by (Used in) Operating Activities 44,626 (1,932,456)
Cash Flows from Investing Activities:    
Acquisition of property, plant and equipment (29,496) (97,129)
Proceeds from sale of property, plant and equipment 500 0
Net Cash (Used in) Investing Activities (28,996) (97,129)
Cash Flows from Financing Activities:    
Proceeds from line of credit - related party 0 2,100,000
Payment on line of credit - related party (2,700,000) 0
Payments on tern loan - related party (1,000,000)
Proceeds from line of credit, net 3,790,096 0
Payment of deferred financing fees (387,559) 0
Payments for capital lease obligations (20,294) (3,953)
Net Cash (Used in) Provided by Financing Activities (317,757) 2,096,047
Net (Decrease) Increase in Cash (302,127) 66,462
Cash and Cash Equivalents at Beginning of Period 509,884 241,621
Cash and Cash Equivalents at End of Period 207,757 308,083
Cash paid during the period for:    
Interest 97,030 60,302
Income taxes $ 6,146 $ 0