XML 46 R2.htm IDEA: XBRL DOCUMENT v2.4.0.8
CONDENSED CONSOLIDATED BALANCE SHEETS (USD $)
Oct. 31, 2013
Jan. 31, 2013
CURRENT ASSETS    
Cash and cash equivalents $ 1,012,290 $ 1,176,727
Accounts receivable, net 1,475,980 1,582,505
Due from affiliates 4,750 5,648
Prepaid expenses 35,388 72,628
Deferred financing costs, current 115,896 34,614
Total current assets 2,644,304 2,872,122
Deferred financing costs, non-current 225,906 218,640
Property and equipment, net 62,435 68,142
Goodwill 258,200 33,200
Other assets 55,481 30,981
TOTAL ASSETS 3,246,326 3,223,085
CURRENT LIABILITIES:    
Accounts payable and accrued liabilities 968,510 950,651
Notes and lines of credit payable 1,037,743 594,765
Stock issuable 87,750 159,334
Total current liabilities 2,094,003 1,704,750
Convertible notes payable, net 2,198,561 1,909,714
Total liabilities 4,292,564 3,614,464
STOCKHOLDERS' DEFICIT    
Preferred stock, par value $0.001 ; 5,000,000 shares authorized; none issued 0 0
Common Stock, par value $0.001; 100,000,000 shares authorized, 37,977,607 and 34,843,441 shares issued and outstanding as of October 31, 2013 and January 31, 2013, respectively 37,978 34,844
Prepaid consulting (341,636) (616,014)
Additional paid-in-capital 13,942,598 11,248,566
Accumulated deficit (14,418,150) (11,022,272)
Total (779,210) (354,876)
Non-controlling interest (267,028) (36,503)
Total stockholders' deficit (1,046,238) (391,379)
TOTAL LIABILITIES AND STOCKHOLDERS' DEFICIT $ 3,246,326 $ 3,223,085