XML 13 R2.htm IDEA: XBRL DOCUMENT v3.8.0.1
Condensed Consolidated Balance Sheets - USD ($)
Oct. 31, 2017
Jan. 31, 2017
Assets:    
Cash $ 558,633 $ 666,580
Accounts receivable, net 2,859,190 1,817,820
Inventories 361,111 443,623
Prepaid expenses 97,957 135,747
Due from manufacturer - related party 1,537,724 2,079,708
Total current assets 5,414,615 5,143,478
Property and equipment, net 2,111,053 1,175,508
Deposit on machinery and equipment 94,060
Total Assets 7,619,728 6,318,986
Liabilities:    
Accounts payable and accrued expenses 1,006,216 484,752
Line of credit, net 2,303,920 1,363,145
Term loan 165,540 140,004
Note payable - net 1,807,182 1,401,906
Total current liabilities 5,282,858 3,389,807
Term loan - net of current 634,460 513,328
Note payable - net of current portion 1,298,819
Notes payable - related party 117,656 117,656
Total long-term liabilities 752,116 1,929,803
Total Liabilities 6,034,974 5,319,610
Commitments and contingencies
Stockholders’ Equity:    
Preferred stock value
Common stock, $0.00001 par value; 250,000,000 shares authorized; 31,716,128 and 27,810,717 shares issued and outstanding, respectively 318 278
Additional paid in capital 16,145,954 15,825,029
Common stock subscribed, $0.00001 par value; 66,667 shares, respectively 1 1
Accumulated deficit (14,412,019) (14,676,432)
Less: Treasury stock, 230,000 shares, respectively (149,500) (149,500)
Total Stockholders’ Equity 1,584,754 999,376
Total Liabilities and Stockholders’ Equity 7,619,728 6,318,986
Series A Preferred Stock [Member]    
Stockholders’ Equity:    
Preferred stock value