XML 65 R2.htm IDEA: XBRL DOCUMENT v2.4.0.8
CONDENSED CONSOLIDATED BALANCE SHEETS (USD $)
Jul. 31, 2013
Jan. 31, 2013
CURRENT ASSETS    
Cash and cash equivalents $ 1,252,410 $ 1,176,727
Accounts receivable, net 1,426,022 1,582,505
Due from affiliates 0 5,648
Prepaid expenses 33,571 72,628
Deferred financing costs, current 40,025 34,614
Total current assets 2,752,028 2,872,122
Deferred financing costs, non-current 243,616 218,640
Property and equipment, net 66,877 68,142
Goodwill 33,200 33,200
Other assets 40,981 30,981
TOTAL ASSETS 3,136,702 3,223,085
CURRENT LIABILITIES:    
Accounts payable and accrued liabilities 994,193 950,651
Notes payable 594,765 594,765
Stock issuable 654,034 159,334
Total current liabilities 2,242,992 1,704,750
Convertible notes payable, net 2,163,171 1,909,714
Total liabilities 4,406,163 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, 35,918,441 and 34,843,441 shares issued and outstanding as of July 31, 2013 and January 31, 2013, respectively 35,919 34,844
Prepaid consulting (401,422) (616,014)
Additional paid-in-capital 12,769,699 11,248,566
Accumulated deficit (13,403,504) (11,022,272)
Total (999,308) (354,876)
Non-controlling interest (270,153) (36,503)
Total stockholders' deficit (1,269,461) (391,379)
TOTAL LIABILITIES AND STOCKHOLDERS' DEFICIT $ 3,136,702 $ 3,223,085