XML 40 R2.htm IDEA: XBRL DOCUMENT v2.4.0.6
Consolidated Balance Sheets (Unaudited April 30, 2013) (USD $)
Apr. 30, 2013
Jan. 31, 2013
Current Assets:    
Cash and cash equivalents $ 375,000 $ 104,000
Inventory, net of reserves of $628 at April 30, 2013 and $631 at January 31, 2013, respectively 604,000 466,000
Other current assets 38,000  
Total current assets 3,677,000 3,009,000
Property and equipment, net 104,000 120,000
Restricted cash 82,000 82,000
Total assets 3,863,000 3,211,000
Current Liabilities:    
Accounts payable 3,814,000 3,688,000
Accrued liabilities 2,411,000 1,789,000
Loan payable   2,000,000
Derivative liabilities 3,857,000 2,466,000
Total current liabilities 10,082,000 9,943,000
Deferred rent, net of current portion 41,000 42,000
Loan payable, net of discount of $567 931,000  
Total liabilities 11,054,000 9,985,000
Shareholders’ Deficit:    
Preferred stock, no par value, 10,000,000 shares authorized; no shares issued or outstanding at April 30, 2013 and at January 31, 2013, respectively 0 0
Common stock, $0.10 par value, 50,625,000 shares authorized; 14,259,839 and 7,635,039 shares issued and outstanding at April 30, 2013 and at January 31, 2013, respectively 1,426,000 764,000
Additional paid-in capital 15,972,000 15,577,000
Accumulated deficit (24,589,000) (23,115,000)
Total shareholders’ deficit (7,191,000) (6,774,000)
Total liabilities and shareholders’ deficit 3,863,000 3,211,000
Customers [Member]
   
Current Assets:    
Accounts receivable due from customers, net of reserves of $0 1,573,000 1,307,000
Suppliers [Member]
   
Current Assets:    
Accounts receivable due from suppliers, net of reserves of $24 $ 1,087,000 $ 1,132,000