XML 18 R6.htm IDEA: XBRL DOCUMENT v2.4.0.6
CONSOLIDATED STATEMENTS OF CASH FLOWS (USD $)
 12 Months Ended
Jan. 31, 2012
Jan. 31, 2011
CASH FLOWS FROM OPERATING ACTIVITIES:    
Net loss $ (720,346) $ (156,331)
Adjustments to reconcile net loss to net cash (used in) operating activities:    
Depreciation 12,589 11,198
Bad debt expense 118,077 42,908
Issuance of shares for services 152,400 47,378
Stock option expense 29,333 72,152
Amortization of debt discount 804 1,006
Increase in warrant liability 120,000  
Impairment loss 210,000  
Changes in assets and liabilities:    
Accounts receivable (407,224) (290,363)
Due from / to officers 14,953  
Due from affiliates (1,604)  
Prepaid financing cost 37,500 37,500
Prepaid expenses (22,668) 1,027
Accounts payable and accrued liabilities 70,731 (11,507)
Net cash used in operating activities (385,455) (245,031)
CASH FLOWS FROM INVESTING ACTIVITIES:    
Cash paid for purchase of property and equipment (7,205) (21,165)
Cash received from consolidation of VIE 164,210  
Net cash provided by (used) in financing activities 157,005 (21,165)
CASH FLOWS FROM FINANCING ACTIVITIES:    
Due from related parties   (2,440)
Proceeds from/(payment to) convertible notes 150,000  
Distribution to non-controlling interest shareholder (154,290)  
Net cash used in financing activities (4,290) (2,440)
NET DECREASE IN CASH & CASH EQUIVALENTS (232,740) (268,636)
CASH & CASH EQUIVALENTS, BEGINNING BALANCE 397,101 665,737
CASH & CASH EQUIVALENTS, ENDING BALANCE 164,361 397,101
SUPPLEMENTARY DISCLOSURES OF CASH FLOW INFORMATION    
Interest paid during the year 129,000 125,425
Taxes paid during the year 2,400 1,600
NON-CASH FINANCING ACTIVITIES    
Fair value of common stock issued in connection with acquisitions (Note 17) 280,000  
Shares to be issued for services (Note 15) $ 90,000