XML 23 R10.htm IDEA: XBRL DOCUMENT v2.4.0.8
Note 3 - NTI ASEAN
12 Months Ended
Aug. 31, 2013
Business Combinations [Abstract]  
Business Combination Disclosure [Text Block]
3.           NTI ASEAN

NTI ASEAN LLC (NTI Asean) is an entity that holds investments in eight entities operating in the Association of Southeast Asian Nations (ASEAN) region, including the following countries: China, Indonesia, Korea, Malaysia, Philippines, Singapore, Taiwan and Thailand.

Prior to September 1, 2012, the Company owned 50% of the equity and voting rights of NTI Asean and accounted for its investment using the equity method, as its ownership was considered to be less than a majority.  On September 1, 2012, the Company obtained an additional 10% ownership interest in NTI Asean in exchange for a license agreement, and thereafter holds 60% of the equity and voting rights of NTI Asean.

The Company accounted for the transaction resulting in the additional ownership as a business combination.  Beginning in the first quarter of fiscal 2013, the Company consolidated the results of NTI Asean.  Immediately prior to the transaction, the Company re-measured the fair value of NTI Asean and determined that there was no difference between the fair value and the book value of the entity.  As a result, there was no accounting impact related to the business combination in the consolidated statements of operations.

The Company determined the fair value of NTI Asean using the capitalized income method, including a capitalization rate of 25%.  The allocation of the total transaction amount was as follow:

Net assets acquired (liabilities assumed):
     
Cash and cash equivalents
  $ 1,613,000  
Accounts receivables
    1,342,000  
Investments in joint ventures
    4,967,000  
Value of assets
  $ 7,922,000  
Purchase price:
       
Fair value of non-controlling interest
  $ 3,961,000  
Value of previously held interest
    3,961,000  
Total consideration
  $ 7,922,000  

The following is a summary of certain line items of the Company’s consolidated statement of operations for the fiscal year ended August 31, 2012 as reported and on a pro forma basis, assuming the consolidation of NTI Asean on the Company’s consolidated financial statements as of the beginning of such period:

   
As Reported
   
NTI
Asean
   
Eliminated in
Consolidation
   
Pro Forma
 
Net sales
  $ 22,781,653     $     $     $ 22,781,653  
Cost of goods sold 
    14,528,785                   14,528,785  
Gross profit 
    8,252,868                   8,252,868  
Joint venture operations
    10,142,707       3,395,354       (1,414,248 )     12,123,813  
Operating expenses
    13,825,806       185,700             14,011,506  
Operating income
    4,569,769       3,209,654       (1,414,248 )     6,365,175  
Income before income tax expense                                                                
    4,616,646       3,209,654       (1,414,248 )     6,412,052  
Income tax expense 
    1,041,000       381,466             1,422,466  
Net income 
    3,575,646       2,828,188       (1,414,248 )     4,989,586  
Net income attributable to non-controlling interest
    127,450       (1,131,275 )           (1,003,825 )
Net income attributable to NTIC
    3,448,196       1,696,913       (1,414,248 )     3,730,861  
Net income per common diluted share
  $ 0.78     $ 0.38     $ (0.32 )   $ 0.84