XML 57 R5.htm IDEA: XBRL DOCUMENT v2.4.0.6
Condensed Consolidated Statements of Cash Flows (Unaudited) (USD $)
In Thousands, unless otherwise specified
9 Months Ended
Oct. 31, 2012
Oct. 31, 2011
CASH FLOWS FROM OPERATING ACTIVITIES:    
Net loss $ (2,805) $ (3,954)
Loss from discontinued operations   21
Adjustments to reconcile net loss from continuing operations to net cash used in operating activities:    
Depreciation 75 342
Loan origination fees   53
Amortization of loan discount 492  
Loss (gain) on retirement of property and equipment 11 (1)
Stock-based compensation 115 121
Provision for doubtful accounts receivable (62) 22
Provision for obsolete inventory (709) (5)
Change in fair value of derivative liabilities 389  
Supplier settlement (1,443)  
Changes in operating assets and liabilities:    
Accounts receivable due from customers (188) 1,173
Accounts receivable due from suppliers (636) 50
Inventory 621 202
Other assets 30 3
Accounts payable 1,506 (1,744)
Accrued liabilities 306 (1,192)
Deferred rent 2 59
Net cash used in continuing operating activities (2,296) (4,850)
Net cash used in discontinued operating activities   (21)
Net cash used in operating activities (2,296) (4,871)
CASH FLOWS FROM INVESTING ACTIVITIES:    
Purchases of property and equipment (62) (71)
Proceeds from sale of property and equipment   1
Change in restricted cash 10 (92)
Net cash used in investing activities (52) (162)
CASH FLOWS FROM FINANCING ACTIVITIES:    
Proceeds from loan payable 2,000  
Repayment of line of credit   (1,000)
Loan origination fees   (53)
Net cash provided by (used in) financing activities 2,000 (1,053)
Net decrease in cash and cash equivalents (348) (6,086)
Cash and cash equivalents, beginning of period 908 [1] 6,381
Cash and cash equivalents, end of period 560 295
Noncash investing and financing activities:    
Loan discount recorded in connection with issuance of warrants 1,365  
Issuance of common stock upon the vesting of restricted stock units 23  
Cash paid during the period for:    
Interest   12
Income taxes, net of refunds $ 2 $ 2
[1] Derived from the audited consolidated financial statements as of January 31, 2012.