XML 39 R36.htm IDEA: XBRL DOCUMENT v2.4.0.8
Long-Term Debt (Details Textual)
3 Months Ended 1 Months Ended 3 Months Ended 3 Months Ended 3 Months Ended 3 Months Ended 3 Months Ended
Apr. 30, 2014
USD ($)
Apr. 30, 2013
USD ($)
Jan. 31, 2014
USD ($)
Mar. 27, 2014
China Subsidiary [Member]
USD ($)
Mar. 27, 2014
China Subsidiary [Member]
CNY
Mar. 27, 2014
Weifang Rural Credit Cooperative Bank [Member]
USD ($)
Mar. 27, 2014
Weifang Rural Credit Cooperative Bank [Member]
CNY
Apr. 30, 2014
Warrant [Member]
USD ($)
Apr. 30, 2014
Borrowings In UK [Member]
USD ($)
Apr. 30, 2014
Borrowings In UK [Member]
GBP (£)
Dec. 19, 2013
Borrowings In UK [Member]
USD ($)
Dec. 19, 2013
Borrowings In UK [Member]
GBP (£)
Apr. 30, 2014
Borrowings In UK [Member]
Maximum [Member]
Apr. 30, 2014
Borrowings In UK [Member]
Minimum [Member]
Apr. 30, 2014
Junior Lender [Member]
USD ($)
Apr. 30, 2014
Senior Lender [Member]
USD ($)
Apr. 30, 2014
Subordinated Loan Agreement [Member]
USD ($)
Apr. 30, 2014
Subordinated Loan Agreement [Member]
Payment in Kind (PIK) Note [Member]
USD ($)
Apr. 30, 2014
Subordinated Loan Agreement [Member]
Termination Date On Or Before 28 June 2014 [Member]
Apr. 30, 2014
Subordinated Loan Agreement [Member]
Termination Date On Or Before 28 June 2015 [Member]
Apr. 30, 2014
Subordinated Loan Agreement [Member]
Termination Date On Or Before 28 June 2016 [Member]
Apr. 30, 2014
Subordinated Loan Agreement [Member]
Junior Lender [Member]
USD ($)
Jun. 28, 2013
Subordinated Loan Agreement [Member]
Junior Lender [Member]
USD ($)
Apr. 30, 2014
China Loan [Member]
USD ($)
Apr. 30, 2014
T D Bank [Member]
USD ($)
Apr. 30, 2014
Business Development Bank Of Canada [Member]
USD ($)
Apr. 30, 2014
Business Development Bank Of Canada [Member]
CAD
Apr. 30, 2014
Business Development Bank Of Canada [Member]
Warehouse Loan [Member]
USD ($)
Apr. 30, 2014
Business Development Bank Of Canada [Member]
Warehouse Loan [Member]
CAD
Apr. 30, 2014
Senior Credit Facility [Member]
USD ($)
Jun. 28, 2013
Senior Credit Facility [Member]
USD ($)
Debt Instrument [Line Items]                                                              
Line Of Credit Facility, Amount Outstanding                 $ 800,000           $ 3,500,000 $ 13,500,000 $ 15,000,000                           $ 15,000,000
Subordinated Debt, Total                                             3,500,000                
Percentage Of Current Market Price Of Shares Issued As Payments In Kind                                 100.00%         100.00%                  
Warrants To Purchase Common Stock                                 566,015         566,015                  
Beneficial Ownership Percentage                                           9.58%                  
Proceeds from Issuance of Subordinated Long-term Debt                                           3,500,000                  
Repayments of Lines of Credit                                                 13,700,000            
Repayments of Debt 14,397 0                                                   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                                                           1,500,000  
Line Of Credit Facility, Collateral Terms                                                           A perfected first security lien on all of the Borrowers United States and Canadian assets, other than its Mexican plant and the Canadian warehouse. 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                                                           3 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 1.0  
Line Of Credit Facility Financial Covenant Minimum Amount Of Ebitda Quarter One                                                           2,100,000  
Line Of Credit Facility Financial Covenant Minimum Amount Of Ebitda Quarter Two                                                           3,150,000  
Line Of Credit Facility Financial Covenant Minimum Amount Of Ebitda Quarter Three                                                           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                                               800,000              
Debt Instrument, Interest Rate, Stated Percentage                                 12.00%             5.395%              
Short-term Debt, Percentage Bearing Fixed Interest Rate                 3.44% 3.44%                                          
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 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%                            
Subordinated Debt Net 2,005,917   1,525,392                                                        
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, Current Maturities                                                   50,000          
Long-term Debt, Total                                                   900,000          
Debt Instrument, Unamortized Discount 1,900,000             2,200,000                                              
Line of Credit Facility, Maximum Borrowing Capacity       1,287,000 8,000,000       2,000,000 1,250,000 1,600,000 1,000,000                                      
Line Of Credit Facility Advance Rate                         85.00% 80.00%                                  
Line of Credit Facility, Expiration Date           Sep. 27, 2014 Sep. 27, 2014   Dec. 19, 2014 Dec. 19, 2014                                          
Line of Credit Facility, Frequency of Payments                 one-year renewable one-year renewable                                          
Line Of Credit Facility Bench mark Interest Rate At Period End           120.00% 120.00%                                                
Line of Credit Facility, Interest Rate at Period End       6.72% 6.72% 5.60% 5.60%                                                
Professional Fees           6,450 40,000                                                
Interest Payable                                   $ 368,755