Debt (Tables)

6 Months Ended

Jul. 31, 2016

Debt Disclosure [Abstract]

Schedule of Minimum EBITDA Levels

The following table shows our future minimum trailing four quarter period EBITDA covenant thresholds, as modified by the second amendment to the Credit Agreement:

For the four-quarter period ending	Minimum EBITDA
April 30, 2016	$	3,000,000
July 31, 2016	1,500,000
October 31, 2016	250,000
January 31, 2017	0

Summary of Term Loan and Line of Credit

Outstanding principal balances on debt consisted of the following at:

	July 31, 2016			January 31, 2016
Senior term loan	$	6,225,000		$	8,535,000
Capital lease	247,000			686,000
Total	6,472,000			9,221,000
Less: Current portion	(1,010,000		)	(1,266,000		)
Non-current portion of debt	$	5,462,000		$	7,955,000

Schedule of Future Minimum Lease Payments for Debt and Capital Leases

Future principal repayments of debt consisted of the following at July 31, 2016:

	Senior Term Loan (1)		Capital Lease (2)		Total
2016	$	337,000	$	161,000	$	498,000
2017	898,000		93,000		991,000
2018	898,000		—		898,000
2019	4,326,000		—		4,326,000
Total repayments	$	6,459,000	$	254,000	$	6,713,000

_______________

(1) Term loan balance on the condensed consolidated balance sheet is reported net of deferred financing costs of $235,000.

(2) Future minimum lease payments include principal plus interest.