XML 13 R2.htm IDEA: XBRL DOCUMENT v3.6.0.2
Condensed Consolidated Balance Sheets - USD ($)
Oct. 31, 2016
Jan. 31, 2016
Assets:    
Cash $ 655,030 $ 587,422
Accounts receivable, net 1,871,200 1,476,582
Inventories 459,504 252,752
Prepaid expenses 202,416 154,458
Due from manufacturer - related party 2,136,646 2,248,781
Total current assets 5,324,796 4,719,995
Property and equipment, net 1,022,050 1,047,455
Total Assets 6,346,846 5,767,450
Liabilities:    
Accounts payable and accrued expenses 383,567 769,551
Line of credit, net 933,001
Term loan 140,004 120,000
Promissory notes 94,746 266,808
Notes payable - related party 125,000
Note payable - net 2,848,523
Convertible note payable - net 2,540,000
Total current liabilities 3,466,840 4,754,360
Term loan - net of current 548,329 320,000
Line of credit - net of current portion 1,450,480
Promissory notes - net of current portion 69,767
Notes payable - related party 117,656
Total long-term liabilities 2,116,465 389,767
Total Liabilities 5,583,305 5,144,127
Commitments and contingencies
Stockholders’ Equity:    
Preferred stock value
Common stock, $0.00001 par value; 250,000,000 shares authorized; 27,562,906 and 26,507,516 shares issued and outstanding, respectively 275 265
Additional paid in capital 15,675,571 14,954,928
Common stock subscribed, $0.00001 par value; 66,667 shares, respectively 1 1
Accumulated deficit (14,762,806) (14,182,371)
Less: Treasury stock, 230,000 shares, respectively (149,500) (149,500)
Total Stockholders' Equity 763,541 623,323
Total Liabilities and Stockholders' Equity 6,346,846 5,767,450
Series A Preferred Stock [Member]    
Stockholders’ Equity:    
Preferred stock value