XML 41 R2.htm IDEA: XBRL DOCUMENT v2.4.0.6
CONDENSED CONSOLIDATED BALANCE SHEETS (USD $)
Apr. 30, 2013
Jan. 31, 2013
CURRENT ASSETS    
Cash and cash equivalents $ 1,575,500 $ 1,176,727
Accounts receivable, net 1,320,087 1,582,505
Due from affiliates 0 5,648
Prepaid expenses 85,200 72,628
Deferred financing costs, current 67,113 34,614
Total current assets 3,047,900 2,872,122
Deferred financing costs, non-current 211,375 218,640
Property and equipment, net 64,689 68,142
Goodwill 33,200 33,200
Other assets 30,981 30,981
TOTAL ASSETS 3,388,145 3,223,085
CURRENT LIABILITIES:    
Accounts payable and accrued liabilities 863,782 950,651
Notes payable 594,745 594,765
Stock issuable 828,709 159,334
Total current liabilities 2,287,236 1,704,750
Convertible notes payable, net 2,035,828 1,909,714
Total liabilities 4,323,064 3,614,464
STOCKHOLDERS' DEFICIT    
Preferred stock, par value $0.001; 5,000,000 shares authorized; none issued 0 0
Common Stock, par value $0.001; 100,000,000 shares authorized, 34,843,441 shares issued and outstanding as of April 30, 2013 and January 31, 2013, respectively 34,844 34,844
Prepaid consulting (554,050) (616,014)
Additional paid-in-capital 11,489,102 11,248,566
Accumulated deficit (11,871,387) (11,022,272)
Total (901,491) (354,876)
Non-controlling interest (33,428) (36,503)
Total stockholders' deficit (934,919) (391,379)
TOTAL LIABILITIES AND STOCKHOLDERS' DEFICIT $ 3,388,145 $ 3,223,085