XML 39 R5.htm IDEA: XBRL DOCUMENT v2.4.0.6
Consolidated Statements of Cash Flows (Unaudited) (USD $)
In Thousands, unless otherwise specified
3 Months Ended
Apr. 30, 2013
Apr. 30, 2012
CASH FLOWS FROM OPERATING ACTIVITIES:    
Net loss $ (1,474) $ (712)
Adjustments to reconcile net loss to net cash used in operating activities:    
Depreciation 20 32
Stock-based compensation expense 27 40
Loss on retirement of equipment   11
Amortization of loan discount 55  
Provision for doubtful accounts   (15)
Provision for obsolete inventory (3) (135)
Change in fair value of derivative liabilities 767  
Changes in operating assets and liabilities:    
Accounts receivable due from customers and suppliers (221) (2,047)
Inventory (135) 479
Other assets (38) 2
Accounts payable 126 615
Accrued liabilities 622 1,010
Deferred rent (1) 2
Net cash used in operating activities (255) (718)
CASH FLOWS FROM INVESTING ACTIVITIES:    
Purchases of property and equipment (4) (35)
Net cash used in investing activities (4) (35)
CASH FLOWS FROM FINANCING ACTIVITIES:    
Loan repayment (2,000)  
Loan proceeds 1,500  
Net proceeds from common stock issued 1,030  
Net cash provided by financing activities 530  
Net increase (decrease) in cash and cash equivalents 271 (753)
Cash and cash equivalents, beginning of period 104 908
Cash and cash equivalents, end of period 375 155
Debt discount recorded upon issuance of convertible loan 624  
Issuance of common stock upon the vesting of restricted stock units $ 19 $ 7