XML 24 R73.htm IDEA: XBRL DOCUMENT v3.2.0.727
Note 16 - Variable Interest Entities ("vies"): Schedule of Consolidated VIEs (Details) - USD ($)
12 Months Ended
May. 31, 2015
May. 31, 2014
May. 31, 2013
Assets      
Cash and cash equivalents $ 5,062,576 $ 2,991,276 $ 3,681,851
Inventories 3,951 3,974  
Tax recoverable   23,372  
Other receivables and deposits 361,780 1,083,269  
Goodwill 377,171 610,386  
Property, plant and equipment, net 3,803,404 1,451,894  
Intangible asset, net 1,777,171 1,939,613  
Liabilities      
Accounts payable 781,362 2,798,373  
Total current liabilities 5,149,350 5,001,183  
Revenue 8,423,788 6,176,820  
Other income and gains 117,179 149,588  
Service costs (Not including service costs payable to intra-group companies) 6,908,020 2,955,367  
Personnel cost 827,606 752,868  
Depreciation expense 541,142 484,432  
Amortization expense 321,033 137,452  
Administrative and other expenses 1,165,708 806,221  
Income tax 68,002 (104,362)  
Net Income (351,862) (27,435)  
Variable Interest Entity, Primary Beneficiary, Aggregated Disclosure      
Assets      
Cash and cash equivalents 482,559 1,888,407  
Inventories 3,951 10,643  
Accounts receivable 825,790 2,899,498  
Tax recoverable 0 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 asset, net 443,700 495,020  
Total assets 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 payables 23,005 68,484  
Total current liabilities 2,741,205 4,111,563  
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 other intra-group companies) (54,977) 1,544,033  
Income tax (40,002) (18,996)  
Net Income $ (94,979) $ 1,525,037