XML 34 R2.htm IDEA: XBRL DOCUMENT v3.2.0.727
Condensed Consolidated Balance Sheets - USD ($)
Jul. 31, 2015
Jan. 31, 2015
Assets:    
Cash $ 396,936 $ 854,995
Accounts receivable, net 1,216,347 2,233,211
Inventories 330,259 301,170
Prepaid expenses 128,891 107,242
Due from manufacturer - related party 2,202,127 $ 2,213,037
Deferred offering costs 19,021  
Total current assets 4,293,581 $ 5,709,655
Property and equipment, net 1,087,843 1,124,745
Debt issuance costs, net 67,014 101,197
Total Assets 5,448,438 6,935,597
Liabilities:    
Accounts payable and accrued expenses 1,169,173 $ 1,216,436
Liabilities to be settled in stock 49,347  
Line of credit 1,051,162 $ 1,409,098
Term loan 120,000 $ 120,000
Convertible note payable - net of debt discount 1,730,117  
Total current liabilities 4,119,799 $ 2,745,534
Term loan - net of current $ 380,000 440,000
Convertible note payable - net of current portion and debt discount   1,587,447
Total long-term liabilities $ 380,000 2,027,447
Total Liabilities $ 4,499,799 $ 4,772,981
Commitments and contingencies    
Stockholders' Equity    
Preferred stock value    
Common stock, $0.00001 par value; 250,000,000 shares authorized; 26,085,916 and 26,047,376 shares issued and outstanding, respectively $ 260 $ 260
Additional paid in capital 13,657,960 12,766,116
Common stock subscribed, $0.00001 par value; 66,667 and 66,667 shares, respectively 1 1
Accumulated deficit (12,709,582) (10,603,761)
Total Stockholders' Equity 948,639 2,162,616
Total Liabilities and Stockholders' Equity $ 5,448,438 $ 6,935,597
Series A Preferred Stock [Member]    
Stockholders' Equity    
Preferred stock value    
Total Stockholders' Equity