XML 86 R73.htm IDEA: XBRL DOCUMENT v3.5.0.2
Note 16 - Variable Interest Entities ("vies"): Schedule of Consolidated VIEs (Details) - USD ($)
11 Months Ended 12 Months Ended
Apr. 30, 2016
Apr. 30, 2016
May 31, 2015
May 31, 2014
Assets        
Cash and cash equivalents $ 345,315 $ 345,315 $ 800,821 $ 2,991,276
Inventories     3,951  
Other receivables and deposits 264,982 264,982 361,780  
Goodwill 0 0 377,171  
Property, plant and equipment, net 1,014,560 1,014,560 3,803,404  
Intangible asset, net 1,609,841 1,609,841 1,777,171  
Liabilities        
Accounts payable 776,356 776,356 382,094  
Total current liabilities 5,724,661 5,724,661 5,149,350  
Revenue 5,100,897   8,423,788  
Other income and gains 120,957   117,179  
Service costs (Not including service costs payable to intra-group companies) 3,996,707   6,908,020  
Personnel cost 642,665   827,606  
Depreciation expense (379,941) (379,941) (541,142)  
Amortization expense 145,051 145,051 321,033  
Administrative and other expenses (4,208,749)   (1,165,708)  
Income tax 539,787   68,002  
Net Income (2,103,778)   (351,862)  
Variable Interest Entity, Primary Beneficiary, Aggregated Disclosure        
Assets        
Cash and cash equivalents 161,340 161,340 482,559  
Inventories 0 0 3,951  
Accounts receivable 640,656 640,656 825,790  
Income Taxes Receivable, Current 0 0 0  
Other receivables and deposits 185,144 185,144 332,497  
Goodwill 0 0 372,019  
Property, plant and equipment, net 413,072 413,072 2,845,078  
Intangible asset, net 381,670 381,670 443,700  
Total assets assets (not include amount due from intra-group companies) 1,781,882 1,781,882 5,305,594  
Liabilities        
Deferred income 1,145,770 1,145,770 1,138,911  
Accounts payable 755,461 755,461 361,141  
Accrued expenses and other payables 2,081,052 2,081,052 3,036,788  
Taxes payables 18,332 18,332 23,005  
Total current liabilities 4,000,615 $ 4,000,615 4,559,845  
Revenue 3,971,566   7,343,342  
Other income and gains 5,753   969,671  
Service costs (Not including service costs payable to intra-group companies) (3,980,948)   (6,889,162)  
Personnel cost (276,152)   (519,808)  
Depreciation expense (57,762)   (65,088)  
Amortization expense (43,264)   (209,926)  
Administrative and other expenses (447,258)   (684,006)  
Income before provision for income taxes (Not including service costs payable to other intra-group companies) (4,078,739)   (54,977)  
Income tax 0   (40,002)  
Net Income $ (4,078,739)   $ (94,979)