XML 63 R2.htm IDEA: XBRL DOCUMENT v2.4.0.8
CONSOLIDATED BALANCE SHEETS (USD $)
Jan. 31, 2014
Jan. 31, 2013
CURRENT ASSETS    
Cash and cash equivalents $ 1,451,407 $ 1,176,727
Restricted cash 20,000 0
Accounts receivable, net 1,509,589 1,582,505
Due from affiliates 1,599 5,648
Prepaid expenses 53,543 72,628
Deferred financing costs, net, current 97,806 34,614
Total current assets 3,133,944 2,872,122
Deferred financing costs, net, non-current 144,345 218,640
Property and equipment, net 85,685 68,142
Intangible assets, net 62,427 0
Goodwill 494,700 33,200
Other assets 38,681 30,981
TOTAL ASSETS 3,959,782 3,223,085
CURRENT LIABILITIES    
Accounts payable and accrued liabilities 1,373,285 950,651
Notes and lines of credit payable 3,178,693 594,765
Stock issuable 0 159,334
Total current liabilities 4,551,978 1,704,750
Convertible notes payable, net 1,100,522 1,909,714
Total liabilities 5,652,500 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, 46,952,469 and 34,843,441 shares issued and outstanding as of January 31, 2014 and 2013, respectively 46,953 34,844
Prepaid consulting (282,176) (616,014)
Additional paid-in-capital 14,387,552 11,248,566
Accumulated deficit (15,581,146) (11,022,272)
Total (1,428,817) (354,876)
Non-controlling interest (263,901) (36,503)
Total stockholders' deficit (1,692,718) (391,379)
TOTAL LIABILITIES AND STOCKHOLDERS' DEFICIT $ 3,959,782 $ 3,223,085