XML 18 R2.htm IDEA: XBRL DOCUMENT v3.6.0.2
Consolidated Balance Sheets - USD ($)
Jan. 31, 2017
Jan. 31, 2016
Assets:    
Cash $ 666,580 $ 587,422
Accounts receivable, net 1,817,820 1,476,582
Inventories 443,623 252,752
Prepaid expenses 135,747 154,458
Due from manufacturer - related party 2,079,708 2,248,781
Total current assets 5,143,478 4,719,995
Property and equipment, net 1,175,508 1,047,455
Total Assets 6,318,986 5,767,450
Liabilities:    
Accounts payable and accrued expenses 484,752 769,551
Line of credit, net 1,363,145 933,001
Term loan 140,004 120,000
Promissory notes 266,808
Notes payable - related party 125,000
Note payable - net 1,401,906
Convertible note payable - net 2,540,000
Total current liabilities 3,389,807 4,754,360
Term loan - net of current 513,328 320,000
Promissory notes - net of current portion 69,767
Note payable - net of current portion 1,298,819
Notes payable - related party 117,656
Total long-term liabilities 1,929,803 389,767
Total Liabilities 5,319,610 5,144,127
Commitments and contingencies
Stockholders' Equity:    
Preferred stock value
Common stock, $0.00001 par value; 250,000,000 shares authorized; 27,810,717 and 26,507,516 shares issued and outstanding, respectively 278 265
Additional paid in capital 15,825,029 14,954,928
Common stock subscribed, $0.00001 par value; 66,667 shares, respectively 1 1
Accumulated deficit (14,676,432) (14,182,371)
Less: Treasury stock, 230,000 shares, respectively (149,500) (149,500)
Total Stockholders' Equity 999,376 623,323
Total Liabilities and Stockholders' Equity 6,318,986 5,767,450
Series A Preferred Stock [Member]    
Stockholders' Equity:    
Preferred stock value