XML 37 R37.htm IDEA: XBRL DOCUMENT v2.4.0.8
Long-Term Debt (Details Textual)
9 Months Ended 9 Months Ended 9 Months Ended 9 Months Ended
Oct. 31, 2013
USD ($)
Oct. 31, 2012
USD ($)
Jan. 31, 2013
USD ($)
Oct. 31, 2013
Borrowings In UK [Member]
USD ($)
Feb. 20, 2013
Borrowings In UK [Member]
USD ($)
Feb. 20, 2013
Borrowings In UK [Member]
GBP (£)
Oct. 31, 2013
Junior Lender [Member]
USD ($)
Oct. 31, 2013
Senior Lender [Member]
USD ($)
Oct. 31, 2013
Senior Loan Agreement [Member]
Junior Lender [Member]
USD ($)
Oct. 31, 2013
Subordinated Loan Agreement [Member]
USD ($)
Oct. 31, 2013
Subordinated Loan Agreement [Member]
Termination Date On Or Before 28 June 2014 [Member]
Oct. 31, 2013
Subordinated Loan Agreement [Member]
Termination Date On Or Before 28 June 2015 [Member]
Oct. 31, 2013
Subordinated Loan Agreement [Member]
Termination Date On Or Before 28 June 2016 [Member]
Oct. 31, 2013
Subordinated Loan Agreement [Member]
Junior Lender [Member]
USD ($)
Jun. 28, 2013
Subordinated Loan Agreement [Member]
Junior Lender [Member]
USD ($)
Oct. 31, 2013
Subordinated Loan Agreement [Member]
Senior Lender [Member]
USD ($)
Oct. 31, 2013
Borrowings In Brazil [Member]
USD ($)
Sep. 05, 2013
Borrowings In Brazil [Member]
USD ($)
Sep. 05, 2013
Borrowings In Brazil [Member]
BRL
Apr. 19, 2013
Borrowings In Brazil [Member]
USD ($)
Apr. 19, 2013
Borrowings In Brazil [Member]
BRL
Oct. 31, 2013
China Loan [Member]
USD ($)
Aug. 12, 2013
China Loan [Member]
USD ($)
Oct. 31, 2013
T D Bank [Member]
USD ($)
Oct. 31, 2013
Business Development Bank Of Canada [Member]
USD ($)
Oct. 31, 2013
Business Development Bank Of Canada [Member]
CAD
Oct. 31, 2013
Business Development Bank Of Canada [Member]
Warehouse Loan [Member]
USD ($)
Oct. 31, 2013
Business Development Bank Of Canada [Member]
Warehouse Loan [Member]
CAD
Oct. 31, 2013
Senior Credit Facility [Member]
USD ($)
Jun. 28, 2013
Senior Credit Facility [Member]
USD ($)
Oct. 31, 2013
Senior Credit Facility [Member]
Senior Lender [Member]
USD ($)
Oct. 31, 2013
July 31, 2013 [Member]
Senior Credit Facility [Member]
USD ($)
Oct. 31, 2013
October 31, 2013 [Member]
Senior Credit Facility [Member]
USD ($)
Oct. 31, 2013
January 31, 2014 [Member]
Senior Credit Facility [Member]
USD ($)
Line of Credit Facility, Maximum Amount Outstanding During Period                                                             $ 15,000,000      
Line Of Credit Facility, Amount Outstanding               11,800,000                                           15,000,000        
Subordinated Debt, Total             3,500,000   3,500,000                                                  
Common Stock, Par Or Stated Value Per Share $ 0.01   $ 0.01                       $ 1 $ 0.01                                    
Percentage Of Current Market Price Of Shares Issued As Payments In Kind                           100.00%                                        
Warrants To Purchase Common Stock                           566,015                                        
Beneficial Ownership Percentage                           9.58%                                        
Proceeds from Issuance of Subordinated Long-term Debt 3,500,000 0                       3,500,000                                        
Repayments of Lines of Credit                                               13,700,000                    
Repayments of Debt                                                     1,320,000 1,362,000            
Line Of Credit Facility, Borrowing Base Calculation, Percentage Of Accounts Receivable                                                         85.00%          
Line Of Credit Facility, Borrowing Base Calculation, Percentage Of Eligible Inventory                                                         60.00%          
Line Of Credit Facility, Borrowing Base Calculation, Percentage Of Liquidation Value Of Inventory                                                         85.00%          
Line Of Credit Facility, Borrowing Base Calculation, Inbound Inventory In Transit Inventory                                                         1,000,000          
Line Of Credit Facility, Borrowing Base Calculation, Receivables And Inventory Held By Canadian Subsidiary                                                         2,000,000          
Line Of Credit Facility, Borrowing Base Calculation, Amount Available At Closing                                                         12,300,000          
Line Of Credit Facility, Collateral Terms                                                         o A perfected first security lien on all of the Borrowers United States and Canadian assets, other than its Mexican plant and the Canadian warehouse o Pledge of 65% of Lakeland US stock in all foreign subsidiaries other than 100% pledge of stock of its Canadian subsidiaries          
Line Of Credit Facility, Maturity Period                                                         0 years          
Line Of Credit Facility, Prepayment Penalties Terms                                                         Prepayment penalties of 3%, if prepaid prior to the first anniversary of Closing Date; 2% if prior to the second anniversary and 1% if prior to the third anniversary of the Closing Date          
Line of Credit Facility, Interest Rate Description                                                         LIBOR rate plus 525 basis points          
Line Of Credit Facility, Initial Interest Rate                                                         6.25%          
Line Of Credit Facility, Floor Interest Rate                                                         6.25%          
Line Of Credit Facility, Origination Fee Amount                                                         225,000          
Line of Credit Facility, Commitment Fee Percentage                                                         0.50%          
Line of Credit Facility, Collateral Fees, Amount                                                         3,000          
Line Of Credit Facility, Financial Covenant Fixed Charge Coverage Ratio                                                         1.1 to 1.00          
Line Of Credit Facility, Financial Covenant, Minimum Amount Of Ebitda, For Two Quarters                                                               2,100,000    
Line Of Credit Facility, Financial Covenant, Minimum Amount Of EBITDA, For Three Quarters                                                                 3,150,000  
Line Of Credit Facility, Financial Covenant, Minimum Amount Of EBITDA, For Four Quarters                                                                   4,100,000
Line Of Credit Facility, Financial Covenant, Capital Expenditures                                                         1,000,000          
line Of Credit, Facility Other Covenants, Limitation On Advances                                                         200,000          
Line Of Credit, Facility Other Covenants, Limitation On Investments In Foreign Subsidiaries                                                         1,000,000          
Debt Instrument, Maturity Date                   Jun. 28, 2018                                                
Debt Instrument, Interest Rate Terms                   Interest at 12.0% per annum through and including December 27, 2016, increased to 16% per annum on December 28, 2016 and 20% per annum on December 28, 2017                                                
Warrants Exercise Price                   $ 0.01                                                
Weighted Average Exercise Price Of Common Stock                   $ 5.00                                                
Maximum Number Of Shares To Be Issued From Combination Of Warrants, Interest Shares                   1,068,506                                                
Number Of Warrants Issuable Without Triggering                   500,000                                                
Warrants Exercise Period                   5 years                                                
Repayments Of Debt, Increment Amount                   500,000                                                
Early Termination Fees, Base Amount Of Percentage                   3,500,000                                                
Percentage Of Early Termination Fees                     5.00% 3.00% 1.00%                                          
Debt Instrument, Fee Amount                   35,000                                                
Debt Instrument, Financial Covenant Setback Percentage                   10.00%                                                
Secured Debt, Total       1,200,000 1,500,000 1,000,000                                 800,000                      
Debt Instrument, Interest Rate, Stated Percentage                   12.00%                         5.395%                      
Short-Term Debt 2,700,699   7,128,779                           1,100,000 150,000 354,000 240,000 560,000 804,922                        
Short-term Debt, Percentage Bearing Fixed Interest Rate       3.46%                           1.80% 1.80% 18.16% 18.16%                          
Warrants To Purchase Common Stock, Value                   2,200,000                                                
Debt Issuance Discount, Amortization Period                   5 years                                                
Effective All-In Rate Of Return Description                   The effective rate of return to the Junior Lender is computed by deducting the warrant valuation OID from the $3.5 million principal The effective rate of return to the Junior Lender is computed by deducting the warrant valuation OID from the $3.5 million principal leaving a valuation for the debt at closing of $1.3 million. Including the 12% coupon and the amortization of the OID gives an effective per annum rate on just the debt of approximately 47%, assuming the warrant is broken out separately.                                                
Effective All-In Rate Of Return Percentage                   6.25%                                                
Junior Subordinated Debenture Owed to Unconsolidated Subsidiary Trust                   1,300,000                                                
Debt Instrument, Interest Rate, Increase (Decrease)                   47.00%                                                
Amortization of Debt Discount (Premium) 2,000,000                                                                  
Subordinated Debt Net 1,538,621   0             1,500,000                                                
Short-term Debt, Refinanced, Amount                                                 1,100,000                  
Debt Instrument, Term                                                 240 months 240 months                
Debt Instrument, Interest Rate, Effective Percentage                                                 6.45% 6.45%                
Debt Instrument, Periodic Payment                                                 7,780 8,169                
Long-term Debt, Excluding Current Maturities                                                 1,011,776                  
Long-term Debt, Current Maturities                                                 50,000                  
Long-term Debt, Total                                                 $ 1,061,776