XML 121 R20.htm IDEA: XBRL DOCUMENT v2.4.0.8
Note 2 - NTI ASEAN (Tables)
 9 Months Ended
May 31, 2013
Business Combination Disclosure [Text Block]  
Schedule of Business Acquisitions, by Acquisition [Table Text Block]
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  
Business Acquisition, Pro Forma Information [Table Text Block]
   
As Reported
   
NTI
Asean
   
Eliminated in
Consolidation
   
Pro Forma
 
Net sales
  $ 7,804,904     $ —     $ —     $ 7,804,904  
Cost of goods sold
    4,143,514       —       —       4,143,514  
Gross profit
    3,661,390       —       —       3,661,390  
Joint venture operations
    2,557,309       870,663       (384,115 )     3,043,857  
Operating expenses
    3,780,363       110,637       —       3,891,000  
Operating income
    2,438,336       760,026       (384,115 )     2,814,247  
Income before income tax expense
    2,454,623       760,026       (384,115 )     2,830,534  
Income tax expense
    814,000       99,208       —       913,208  
Net income
    1,640,623       660,818       (384,115 )     1,917,326  
Net income attributable to non-controlling interest
    186,586       (264,327 )     —       (77,741 )
Net income attributable to NTIC
    1,454,037       396,491       (384,115 )     1,466,413  
Net income per common diluted share
  $ 0.33     $ 0.09     $ (0.09 )   $ 0.33  
   
As Reported
   
NTI
Asean
   
Eliminated in
Consolidation
   
Pro Forma
 
Net sales
  $ 17,611,346     $ —     $ —     $ 17,611,346  
Cost of goods sold
    10,833,072       —       —       10,833,072  
Gross profit
    6,778,274       —       —       6,778,274  
Joint venture operations
    7,883,042       2,569,943       (1,076,230 )     9,376,755  
Operating expenses
    10,498,659       133,772       —       10,632,431  
Operating income
    4,162,657       2,436,171       (1,076,230 )     5,522,598  
Income before income tax expense
    4,200,035       2,436,171       (1,076,230 )     5,559,976  
Income tax expense
    1,020,000       284,019       —       1,304,019  
Net income
    3,180,035       2,152,152       (1,076,230 )     4,255,957  
Net income attributable to non-controlling interest
    161,048       (860,861 )     —       (699,813 )
Net income attributable to NTIC
    3,018,987       1,291,291       (1,076,230 )     3,234,048  
Net income per common diluted share
  $ 0.68     $ 0.29     $ (0.24 )   $ 0.73