XML 39 R43.htm IDEA: XBRL DOCUMENT v3.2.0.727
Note 16 - Variable Interest Entities ("vies"): Schedule of Consolidated VIEs (Tables)
12 Months Ended
May. 31, 2015
Tables/Schedules  
Schedule of Consolidated VIEs

The total consolidated VIE assets and liabilities reflected on the Company’s balance sheet are as follows (QBA included in comparative amounts):

 

 

2015

2014

Assets

 

 

Cash and cash equivalents

$482,559

$1,888,407

Inventories

3,951

10,643

Accounts receivable

825,790

2,899,498

Tax recoverable

-

23,372

Other receivables and deposits

332,497

1,037,508

Goodwill

372,019

617,454

Property, plant and equipment, net

2,845,078

108,371

Intangible assets, net

443,700

495,020

 

 

 

Total assets (not include amount due from intra-group companies)

5,305,594

7,080,273

 

 

 

Liabilities

 

 

Deferred income

794,435

779,960

Accounts payable

760,409

2,810,592

Accrued expenses and other payables

1,163,356

452,527

Taxes payable

23,005

68,484

Total current liabilities

2,741,205

4,111,563

 

 

 

 

 

The results of VIEs (including QBA) are as follows, and are included in the consolidated statements of income of the Company:

 

 

2015

2014

 

 

 

Revenue

$7,343,342

$5,892,122

Other income and gains

969,671

28,144

Service costs (Not including service costs payable to intra-group companies)

(6,889,162)

(2,950,016)

Personnel cost

(519,808)

(751,568)

Depreciation expense

(65,088)

(208,186)

Amortization expense

(209,926)

(20,402)

Administrative and other expenses

(684,006)

(446,061)

 

 

 

Income before provision for income taxes (Not including service costs payable to intra-group companies)

(54,977)

1,544,033

Income tax income/(provision for income taxes)

(40,002)

(18,996)

 

 

 

Net income

(94,979)

1,525,037