XML 13 R2.htm IDEA: XBRL DOCUMENT v3.7.0.1
Condensed Consolidated Balance Sheets - USD ($)
Apr. 30, 2017
Jan. 31, 2017
Assets:    
Cash $ 436,447 $ 666,580
Accounts receivable, net 2,301,737 1,817,820
Inventories 180,929 443,623
Prepaid expenses 79,686 135,747
Due from manufacturer - related party 2,016,046 2,079,708
Total current assets 5,014,845 5,143,478
Property and equipment, net 1,311,777 1,175,508
Deposit on machinery and equipment 423,383
Total Assets 6,750,005 6,318,986
Liabilities:    
Accounts payable and accrued expenses 770,071 484,752
Line of credit, net 1,608,191 1,363,145
Term loan 140,004 140,004
Note payable - net 1,666,950 1,401,906
Total current liabilities 4,185,216 3,389,807
Term loan - net of current 478,327 513,328
Note payable - net of current portion 751,055 1,298,819
Notes payable - related party 117,656 117,656
Total long-term liabilities 1,347,038 1,929,803
Total Liabilities 5,532,254 5,319,610
Commitments and contingencies
Stockholders' Equity:    
Preferred stock value
Common stock, $0.00001 par value; 250,000,000 shares authorized; 27,947,539 and 27,810,717 shares issued and outstanding, respectively 279 278
Additional paid in capital 15,961,978 15,825,029
Common stock subscribed, $0.00001 par value; 66,667 shares, respectively 1 1
Accumulated deficit (14,595,007) (14,676,432)
Less: Treasury stock, 230,000 shares, respectively (149,500) (149,500)
Total Stockholders' Equity 1,217,751 999,376
Total Liabilities and Stockholders' Equity 6,750,005 6,318,986
Series A Preferred Stock [Member]    
Stockholders' Equity:    
Preferred stock value