XML 36 R2.htm IDEA: XBRL DOCUMENT v2.4.0.6
CONDENSED CONSOLIDATED BALANCE SHEETS (USD $)
Oct. 31, 2012
Jan. 31, 2012
CURRENT ASSETS    
Cash and cash equivalents $ 500,964 $ 164,361
Accounts receivable, net 1,323,261 994,118
Advances 11,275 2,140
Due from affiliate 27,756 5,504
Prepaid expenses 62,645 45,601
Deferred financing costs, current 79,432 37,500
Total current assets 2,005,333 1,249,224
Deferred financing costs, non-current 47,446  
Property and equipment, net 41,935 43,261
Intangible assets 39,200 38,000
Goodwill 32,000 32,000
Other assets 1,450 1,563
TOTAL ASSETS 2,167,364 1,364,048
CURRENT LIABILITIES:    
Accounts payable and accrued liabilities 627,921 163,476
Senior secured promissory note 500,000  
10% Convertible notes payable, net   596,366
Derivative liability   653,026
Stock issuable 63,000 90,000
Due to officers 18,742 12,400
Total current liabilities 1,209,663 1,515,268
Convertible notes payable, net 1,036,288 150,000
Warrant liability   120,000
Total liabilities 2,245,951 1,785,268
STOCKHOLDERS' DEFICIT    
Preferred stock, par value $0.001 ; 5,000,000 shares authorized; none issued      
Common Stock, par value $0.001; 100,000,000 shares authorized, 34,768,441 and 29,335,774 shares issued and outstanding as of October 31, 2012 and January 31, 2012, respectively 35,269 29,336
Prepaid consulting (691,310)  
Additional paid-in-capital 10,795,547 1,429,051
Accumulated deficit (10,199,290) (2,117,708)
Total (59,784) (659,321)
Non-controlling interest (18,803) 238,101
Total stockholders' deficit (78,587) (421,220)
TOTAL LIABILITIES AND STOCKHOLDERS' DEFICIT $ 2,167,364 $ 1,364,048