Download to XLS

Document and Entity Information

v2.4.0.8
Document and Entity Information
6 Months Ended
Jul. 31, 2015
Sep. 14, 2015
Document And Entity Information    
Entity Registrant Name MamaMancini's Holdings, Inc.  
Entity Central Index Key 0001520358  
Document Type 10-Q  
Document Period End Date Jul. 31, 2015  
Amendment Flag false  
Current Fiscal Year End Date --01-31  
Entity Filer Category Smaller Reporting Company  
Entity Common Stock, Shares Outstanding   26,151,533
Trading Symbol MMMB  
Document Fiscal Period Focus Q2  
Document Fiscal Year Focus 2016  

Condensed Consolidated Balance Sheets

v2.4.0.8
Condensed Consolidated Balance Sheets (USD $)
Jul. 31, 2015
Jan. 31, 2015
Assets:    
Cash $ 396,936 $ 854,995
Accounts receivable, net 1,216,347 2,233,211
Inventories 330,259 301,170
Prepaid expenses 128,891 107,242
Due from manufacturer - related party 2,202,127 2,213,037
Deferred offering costs 19,021   
Total current assets 4,293,581 5,709,655
Property and equipment, net 1,087,843 1,124,745
Debt issuance costs, net 67,014 101,197
Total Assets 5,448,438 6,935,597
Liabilities:    
Accounts payable and accrued expenses 1,169,173 1,216,436
Liabilities to be settled in stock 49,347   
Line of credit 1,051,162 1,409,098
Term loan 120,000 120,000
Convertible note payable - net of debt discount 1,730,117   
Total current liabilities 4,119,799 2,745,534
Term loan - net of current 380,000 440,000
Convertible note payable - net of current portion and debt discount    1,587,447
Total long-term liabilities 380,000 2,027,447
Total Liabilities 4,499,799 4,772,981
Commitments and contingencies      
Stockholders' Equity    
Preferred stock value      
Common stock, $0.00001 par value; 250,000,000 shares authorized; 26,085,916 and 26,047,376 shares issued and outstanding, respectively 260 260
Additional paid in capital 13,657,960 12,766,116
Common stock subscribed, $0.00001 par value; 66,667 and 66,667 shares, respectively 1 1
Accumulated deficit (12,709,582) (10,603,761)
Total Stockholders' Equity 948,639 2,162,616
Total Liabilities and Stockholders' Equity 5,448,438 6,935,597
Series A Preferred Stock [Member]
   
Stockholders' Equity    
Preferred stock value      
Total Stockholders' Equity      

Condensed Consolidated Balance Sheets (Parenthetical)

v2.4.0.8
Condensed Consolidated Balance Sheets (Parenthetical) (USD $)
Jul. 31, 2015
Jan. 31, 2015
Preferred stock, par value $ 0.00001 $ 0.00001
Preferred stock, shares authorized 20,000,000 20,000,000
Preferred stock, shares issued      
Preferred stock, shares outstanding      
Common stock, par value $ 0.00001 $ 0.00001
Common stock, shares authorized 250,000,000 250,000,000
Common stock, shares issued 26,085,916 26,047,376
Common stock, shares outstanding 26,085,916 26,047,376
Common stock subscribed, par value $ 0.00001 $ 0.00001
Common stock subscribed, shares 66,667 66,667
Series A Preferred Stock [Member]
   
Preferred stock, par value $ 0.00001 $ 0.00001
Preferred stock, shares authorized 120,000 120,000
Preferred stock, shares issued 10,000 0
Preferred stock, shares outstanding 10,000 0

Condensed Consolidated Statements of Operations (Unaudited)

v2.4.0.8
Condensed Consolidated Statements of Operations (Unaudited) (USD $)
3 Months Ended 6 Months Ended
Jul. 31, 2015
Jul. 31, 2014
Jul. 31, 2015
Jul. 31, 2014
Income Statement [Abstract]        
Sales - net of slotting fees and discounts $ 2,739,200 $ 2,249,768 $ 6,092,479 $ 4,832,917
Cost of sales 2,091,032 1,590,904 4,499,331 3,371,129
Gross profit 648,168 658,864 1,593,148 1,461,788
Operating expenses        
Research and development 20,479 24,091 43,558 42,992
General and administrative expenses 1,390,625 1,401,461 3,173,746 2,869,739
Total operating expenses 1,411,104 1,425,552 3,217,304 2,912,731
Loss from operations (762,936) (766,688) (1,624,156) (1,450,943)
Other expenses        
Interest expense (124,705) (26,710) (248,062) (43,344)
Amortization of debt discount (83,437)    (182,270)   
Amortization of closing costs (29,228)    (40,374)   
Total other expenses (237,370) (26,710) (470,706) (43,344)
Net loss (1,000,306) (793,398) (2,094,862) (1,494,287)
Less: preferred dividends (10,959)    (10,959)   
Net loss available to common stockholders $ (1,011,265) $ (793,398) $ (2,105,821) $ (1,494,287)
Net loss per common share - basic and diluted $ (0.04) $ (0.03) $ (0.08) $ (0.06)
Weighted average common shares outstanding -basic and diluted 26,085,916 25,452,943 26,071,767 25,091,224

Condensed Consolidated Statement of Changes in Stockholders' Equity (Unaudited)

v2.4.0.8
Condensed Consolidated Statement of Changes in Stockholders' Equity (Unaudited) (USD $)
Series A Preferred Stock [Member]
Common Stock [Member]
Additional Paid In Capital [Member]
Common Stock Subscribed [Member]
Accumulated Deficit [Member]
Total
Balance at Jan. 31, 2015    $ 260 $ 12,766,116 $ 1 $ (10,603,761) $ 2,162,616
Balance, shares at Jan. 31, 2015    26,047,376         
Stock options issued for services      3,055      3,055
Cashless exercise of warrants                
Cashless exercise of warrants, shares    8,540         
Stock issued for debt financing       39,600       39,600
Stock issued for debt financing, shares   30,000         
Series A Preferred issued      1,000,000      1,000,000
Series A Preferred issued, shares 10,000           
Warrant issued for services     76,608      76,608
Stock issuance costs     (227,419)      (227,419)
Series A Preferred dividend          (10,959) (10,959)
Net loss             (2,094,862) (2,094,862)
Balance at Jul. 31, 2015    $ 260 $ 13,657,960 $ 1 $ (12,709,582) $ 948,639
Balance, shares at Jul. 31, 2015 10,000 26,085,916        

Condensed Consolidated Statements of Cash Flows

v2.4.0.8
Condensed Consolidated Statements of Cash Flows (USD $)
6 Months Ended
Jul. 31, 2015
Jul. 31, 2014
CASH FLOWS FROM OPERATING ACTIVITIES:    
Net loss $ (2,094,862) $ (1,494,287)
Adjustments to reconcile net loss to net cash used in operating activities:    
Depreciation 137,585 59,473
Amortization of debt issuance costs 40,374 8,431
Amortization of debt discount 182,270   
Share-based compensation 3,055 176,100
(Increase) Decrease in:    
Accounts receivable 1,016,864 (24,540)
Inventories (29,089) (309,329)
Prepaid expenses (21,649) (41,104)
Due from manufacturer - related party 10,910 (587,368)
Increase (Decrease) in:    
Accounts payable and accrued expenses (58,222) (177,444)
Liabilities to be settled in stock 49,347   
Net Cash Used In Operating Activities (763,417) (2,390,068)
CASH FLOWS FROM INVESTING ACTIVITIES:    
Cash paid for fixed assets (100,683) (223,741)
Net Cash Used In Investing Activities (100,683) (223,741)
CASH FLOWS FROM FINANCING ACTIVITIES:    
Proceeds from issuance of preferred stock 350,000   
Proceeds from issuance of common stock    1,180,003
Stock issuance costs (150,811) (149,213)
Deferred offering costs (19,021)   
Proceeds from demand notes 650,000   
Proceeds from common stock subscribed    100,000
Debt issuance costs (6,191) (14,484)
Borrowings (repayment) of line of credit, net (357,936) 70,637
Repayment of term loan (60,000)   
Net Cash Provided By Financing Activities 406,041 1,186,943
Net Decrease in Cash (458,059) (1,426,866)
Cash - Beginning of Period 854,995 1,541,640
Cash - End of Period 396,936 114,774
SUPPLEMENTARY CASH FLOW INFORMATION:    
Income taxes      
Interest 223,062 43,344
SUPPLEMENTARY DISCLOSURE OF NON-CASH INVESTING AND FINANCING ACTIVITIES:    
Stock issuance costs paid in the form of warrants 76,608 171,981
Conversion of notes to preferred stock 650,000   
Stock issued for debt discount on convertible note 39,600   
Accrued dividends $ 10,959   

Nature of Operations and Basis of Presentation

v2.4.0.8
Nature of Operations and Basis of Presentation
6 Months Ended
Jul. 31, 2015
Organization, Consolidation and Presentation of Financial Statements [Abstract]  
Nature of Operations and Basis of Presentation

Note 1 - Nature of Operations and Basis of Presentation

 

Nature of Operations

 

MamaMancini’s Holdings, Inc. (the “Company”), (formerly known as Mascot Properties, Inc.) was organized on July 22, 2009 as a Nevada corporation. The Company has a year end of January 31.

 

Current Business of the Company

 

The Company is a manufacturer and distributor of beef meatballs with sauce, turkey meatballs with sauce, and other similar meats and sauces. The Company’s customers are located throughout the United States, with a large concentration in the Northeast and Southeast.

 

Basis of Presentation

 

The condensed consolidated financial statements and related notes have been prepared in accordance with accounting principles generally accepted in the United States of America (“US GAAP”) and include the accounts of the Company and its wholly-owned subsidiaries. All material intercompany balances and transactions have been eliminated in consolidation.

 

The unaudited financial information furnished herein reflects all adjustments, consisting solely of normal recurring items, which in the opinion of management are necessary to fairly state the financial position of the Company and the results of its operations for the periods presented. This report should be read in conjunction with the Company’s consolidated financial statements and notes thereto included in the Company’s Form 10-K for the year ended January 31, 2015 filed on May 1, 2015. The Company assumes that the users of the interim financial information herein have read or have access to the audited financial statements for the preceding fiscal year and that the adequacy of additional disclosure needed for a fair presentation may be determined in that context. The results of operations for the interim periods presented are not necessarily indicative of results for the year ending January 31, 2016.

 

Liquidity

 

As further described below, the Company entered into a fourth Financial Advisory and Investment Banking Agreement (the “IBA”) with Spartan Capital Securities, LLC (“Spartan”) effective April 1, 2015 (the “Spartan Advisory Agreement”). In connection with the IBA, Spartan is currently undertaking a best efforts private placement of up to $10 million of the Company’s Series A Convertible Preferred Stock. As of September 11, 2015, the Company has raised $1,185,000.

 

The Company estimates that it will significantly reduce its cash needs in subsequent quarters. The Company has already substantially lowered its marketing and sales overhead expenses since the first quarter and plans to increase utilization of production capacity. Additionally, the Company has completed the cost of the changeover to new packaging sizes with higher gross margins; plans to increase margins with sales orientated to the fresh food sections of supermarkets and to direct to consumer sales such as QVC and anticipates volume increases from new and existing accounts from the present sales base.

 

In addition, since April 2015, the Company eliminated sales to about 10% of its customers that had a negative profit contribution.

 

The Company has prepared plans to substantially further lower its administration and marketing cash overhead in the event that additional capital resources are limited in comparison to the Company’s cash needs however, there is no guarantee that such activities will adequately sustain the Company’s cash flow needs. The Company continues to explore potential expansion opportunities in the industry in order to boost sales while leveraging distribution systems to consolidate lower costs.

 

Currently, we plan to raise additional capital with the continued offering of our Series A Convertible Preferred Stock. The Company is also exploring other equity and/or debt financing structures but there is no assurance that additional equity or debt financing will be available to us when needed, on acceptable terms or even at all.

Summary of Significant Accounting Policies

v2.4.0.8
Summary of Significant Accounting Policies
6 Months Ended
Jul. 31, 2015
Accounting Policies [Abstract]  
Summary of Significant Accounting Policies

Note 2 - Summary of Significant Accounting Policies

 

Use of Estimates

 

The preparation of condensed consolidated financial statements in conformity with U.S. generally accepted accounting principles requires management to make estimates and assumptions that affect the amounts reported in the consolidated financial statements and accompanying notes. Such estimates and assumptions impact, among others, the following: allowance for doubtful accounts, inventory obsolescence and the fair value of share-based payments.

 

Making estimates requires management to exercise significant judgment. It is at least reasonably possible that the estimate of the effect of a condition, situation or set of circumstances that existed at the date of the consolidated financial statements, which management considered in formulating its estimate could change in the near term due to one or more future confirming events. Accordingly, the actual results could differ significantly from our estimates.

 

Risks and Uncertainties

 

The Company operates in an industry that is subject to intense competition and change in consumer demand. The Company’s operations are subject to significant risk and uncertainties including financial and operational risks including the potential risk of business failure.

 

The Company has experienced, and in the future expects to continue to experience, variability in sales and earnings. The factors expected to contribute to this variability include, among others, (i) the cyclical nature of the grocery industry, (ii) general economic conditions in the various local markets in which the Company competes, including the general downturn in the economy, and (iii) the volatility of prices pertaining to food and beverages in connection with the Company’s distribution of the product. These factors, among others, make it difficult to project the Company’s operating results on a consistent basis.

 

Cash

 

The Company considers all highly liquid instruments purchased with a maturity of three months or less to be cash equivalents. The Company held no cash equivalents at July 31, 2015 or January 31, 2015.

 

The Company minimizes its credit risk associated with cash by periodically evaluating the credit quality of its primary financial institution. The balance at times may exceed federally insured limits.

 

Accounts Receivable and Allowance for Doubtful Accounts

 

Accounts receivable are stated at the amount management expects to collect from outstanding balances. The Company generally does not require collateral to support customer receivables. The Company provides an allowance for doubtful accounts based upon a review of the outstanding accounts receivable, historical collection information and existing economic conditions. The Company determines if receivables are past due based on days outstanding, and amounts are written off when determined to be uncollectible by management. The maximum accounting loss from the credit risk associated with accounts receivable is the amount of the receivable recorded, which is the face amount of the receivable net of the allowance for doubtful accounts. As of July 31, 2015 and January 31, 2015, the Company had reserves of $2,000.

 

Inventories

 

Inventories are stated at average cost using the first-in, first-out (FIFO) valuation method. Inventory was comprised of the following at July 31, 2015 and January 31, 2015:

 

    July 31, 2015     January 31, 2015  
Finished goods   $ 330,259     $ 301,170  
                 

 

Property and Equipment

 

Property and equipment are recorded at cost. Depreciation expense is computed using straight-line methods over the estimated useful lives.

 

Asset lives for financial statement reporting of depreciation are:

 

Machinery and equipment   2-7 years
Furniture and fixtures   3-5 years
Leasehold improvements   3-10 years

 

Fair Value of Financial Instruments

 

For purpose of this disclosure, the fair value of a financial instrument is the amount at which the instrument could be exchanged in a current transaction between willing parties, other than in a forced sale or liquidation. The carrying amount of the Company’s short term financial instruments approximates fair value due to the relatively short period to maturity for these instruments.

 

Stock Issuance Costs

 

Stock issuance costs are capitalized as incurred. Upon the completion of the offering, the stock issuance costs are reclassified to equity and netted against proceeds. In the event the costs are in excess of the proceeds, the costs are recorded to expense. In the case of an aborted offering, all costs are expensed. Offering costs recorded to equity for the six months ended July 31, 2015 and 2014 were $227,419 and $321,194, respectively. As of July 31, 2015 and January 31, 2015, there were capitalized costs of $19,021 and $0, respectively.

 

Research and Development

 

Research and development is expensed as incurred. Research and development expenses for the three months ended July 31, 2015 and 2014 were $20,479 and $24,091, respectively. Research and development is expensed as incurred. Research and development expenses for the six months ended July 31, 2015 and 2014 were $43,558 and $42,992, respectively.

 

Shipping and Handling Costs

 

The Company classifies freight billed to customers as sales revenue and the related freight costs as cost of sales.

 

Revenue Recognition

 

The Company records revenue for products when all of the following have occurred: (1) persuasive evidence of an arrangement exists, (2) the product is delivered, (3) the sales price to the customer is fixed or determinable, and (4) collectability of the related customer receivable is reasonably assured. There is no stated right of return for products.

 

The Company meets these criteria upon shipment.

 

Expenses such as slotting fees, sales discounts, and allowances are accounted for as a direct reduction of revenues as follows:

 

    Six Months Ended July 31, 2015     Six Months Ended July 31, 2014  
Gross Sales   $ 6,249,578     $ 5,021,325  
Less: Slotting, Discounts, Allowances     157,099       188,408  
Net Sales   $ 6,092,479     $ 4,832,917  

 

Cost of Sales

 

Cost of sales represents costs directly related to the production and manufacturing of the Company’s products. Costs include product development, freight, packaging, and print production costs.

 

Advertising

 

Costs incurred for producing and communicating advertising for the Company are charged to operations as incurred. Producing and communicating advertising expenses for the three months ended July 31, 2015 and 2014 were $521,626 and $549,560, respectively. Producing and communicating advertising expenses for the six months ended July 31, 2015 and 2014 were $1,438,558 and $1,265,859, respectively.

 

Stock-Based Compensation

 

The Company accounts for stock-based compensation in accordance with ASC Topic 718, “Accounting for Stock-Based Compensation” (“ASC 718”) which establishes financial accounting and reporting standards for stock-based employee compensation. It defines a fair value based method of accounting for an employee stock option or similar equity instrument. The Company accounts for compensation cost for stock option plans in accordance with ASC 718. The Company accounts for share-based payments to non-employees in accordance with ASC 505-50 “Accounting for Equity Instruments Issued to Non-Employees for Acquiring, or in Conjunction with Selling Goods or Services”.

 

The Company recognizes all forms of share-based payments, including stock option grants, warrants and restricted stock grants, at their fair value on the grant date, which are based on the estimated number of awards that are ultimately expected to vest.

 

Share-based payments, excluding restricted stock, are valued using a Black-Scholes option pricing model. Grants of share-based payment awards issued to non-employees for services rendered have been recorded at the fair value of the share-based payment, which is the more readily determinable value. The grants are amortized on a straight-line basis over the requisite service periods, which is generally the vesting period. If an award is granted, but vesting does not occur, any previously recognized compensation cost is reversed in the period related to the termination of service. Stock-based compensation expenses are included in cost of goods sold or selling, general and administrative expenses, depending on the nature of the services provided, in the Consolidated Statement of Operations. Share-based payments issued to placement agents are classified as a direct cost of a stock offering and are recorded as a reduction in additional paid in capital.

 

For the three months ended July 31, 2015 and 2014, share-based compensation amounted to $77,621 and $248,982, respectively. Of the $77,621 and $248,982 recorded for the three months ended July 31, 2015 and 2014, $76,608 and $77,047 were direct costs of a stock offering and have been recorded as a reduction in additional paid in capital.

 

For the six months ended July 31, 2015 and 2014, share-based compensation amounted to $79,663 and $348,081, respectively. Of the $79,663 and $348,081 recorded for the six months ended July 31, 2015 and 2014, $76,608 and $171,981 were direct costs of a stock offering and have been recorded as a reduction in additional paid in capital.

 

For the six months ended July 31, 2015 and 2014, when computing fair value of share-based payments, the Company has considered the following variables:

 

    July 31, 2015     July 31, 2014  
Risk-free interest rate     1.74 %     0.26% to 1.76 %
Expected life of grants     5 years       1 to 5 years  
Expected volatility of underlying stock     184 %     144% to 193 %
Dividends     0 %     0 %

 

The expected option term is computed using the “simplified” method as permitted under the provisions of Staff Accounting Bulletin (“SAB”) 110. The Company uses the simplified method to calculate expected term of share options and similar instruments as the Company does not have sufficient historical exercise data to provide a reasonable basis upon which to estimate expected term.

 

The expected stock price volatility for the Company’s stock options was determined by the historical volatilities for industry peers and used an average of those volatilities. Risk free interest rates were obtained from U.S. Treasury rates for the applicable periods.

 

Earnings (Loss) Per Share

 

Basic earnings (loss) per share is computed by dividing net income (loss) by the weighted average number of shares of common stock outstanding during each period. Diluted earnings (loss) per share is computed by dividing net income (loss), adjusted for changes in income or loss that resulted from the assumed conversion of convertible shares, by the weighted average number of shares of common stock, common stock equivalents and potentially dilutive securities outstanding during the period.

 

The Company had the following potential common stock equivalents at July 31, 2015:

 

Series A Preferred     1,000,000  
Liabilities to be settled in stock     65,617  
Common stock subscribed     66,667  
Common stock warrants, exercise price range of $1.00-$2.50     1,884,735  
Common stock options, exercise price of $1.00-$2.97     496,404  
Total common stock equivalents     3,513,423  

 

The Company had the following potential common stock equivalents at July 31, 2014:

 

Common stock subscribed     66,667  
Common stock warrants, exercise price of $1.00-$2.50     1,111,401  
Common stock options, exercise price of $1.00-$2.97     564,404  
Total common stock equivalents     1,742,472  

 

Since the Company reflected a net loss during the three and six months ended July 31, 2015 and 2014, the effect of considering any common stock equivalents, would have been anti-dilutive. A separate computation of diluted earnings (loss) per share is not presented.

 

Income Taxes

 

Income taxes are provided in accordance with ASC No. 740, “Accounting for Income Taxes”. A deferred tax asset or liability is recorded for all temporary differences between financial and tax reporting and net operating loss carryforwards. Deferred tax expense (benefit) results from the net change during the period of deferred tax assets and liabilities.

 

Deferred tax assets are reduced by a valuation allowance when, in the opinion of management, it is more likely than not that some portion or all of the deferred tax assets will not be realized. Deferred tax assets and liabilities are adjusted for the effects of changes in tax laws and rates on the date of enactment.

 

The Company is no longer subject to tax examinations by tax authorities for years prior to 2012.

 

Reclassification

 

Certain prior period amounts have been reclassified to conform to current period presentation.

 

Recent Accounting Pronouncements

 

In May 2014, the Financial Accounting Standards Board (“FASB”) issued Accounting Standards Update (ASU) No. 2014-09, Revenue from Contracts with Customers. The revenue recognition standard affects all entities that have contracts with customers, except for certain items. The new revenue recognition standard eliminates the transaction and industry-specific revenue recognition guidance under current GAAP and replaces it with a principle-based approach for determining revenue recognition. On July 9th the effective date was delayed one year by a vote by the FASB. Public business entities, certain not-for-profit entities, and certain employee benefit plans would apply the guidance in ASU 2014-09 to annual reporting periods beginning after December 15, 2017, including interim reporting periods within that reporting period. Earlier application would be permitted only as of annual reporting periods beginning after December 15, 2016, including interim reporting periods within that reporting period. The Company has reviewed the applicable ASU and has not, at the current time, quantified the effects of this pronouncement, however it believes that there will be no material effect on the consolidated financial statements.

 

In March 2015, the Financial Accounting Standards Board issued Accounting Standards Update (ASU) No. 2015-03, Interest - Imputation of Interest (Subtopic 835-30): Simplifying the Presentation of Debt Issuance Costs. The amendments in this ASU require that debt issuance costs related to a recognized debt liability be presented in the balance sheet as a direct deduction from the carrying amount of that debt liability, consistent with debt discounts. The recognition and measurement guidance for debt issuance costs are not affected by the amendments in this ASU. The amendments are effective for financial statements issued for fiscal years beginning after December 15, 2015, and interim periods within those fiscal years. Early adoption of the amendments is permitted for financial statements that have not been previously issued. The amendments should be applied on a retrospective basis, wherein the balance sheet of each individual period presented should be adjusted to reflect the period-specific effects of applying the new guidance. Upon transition, an entity is required to comply with the applicable disclosures for a change in an accounting principle. These disclosures include the nature of and reason for the change in accounting principle, the transition method, a description of the prior-period information that has been retrospectively adjusted, and the effect of the change on the financial statement line items (i.e., debt issuance cost asset and the debt liability). The Company is currently evaluating the effects of ASU 2015-03 on the condensed consolidated financial statements.

Property and Equipment

v2.4.0.8
Property and Equipment
6 Months Ended
Jul. 31, 2015
Property, Plant and Equipment [Abstract]  
Property and Equipment

Note 3 - Property and Equipment:

 

Property and equipment on July 31, 2015 and January 31, 2015 are as follows:

 

    July 31, 2015     January 31, 2015  
Machinery and Equipment   $ 1,104,930     $ 1,060,066  
Furniture and Fixtures     17,942       16,887  
Leasehold Improvements     329,331       274,567  
      1,452,203       1,351,520  
Less: Accumulated Depreciation     364,360       226,775  
    $ 1,087,843     $ 1,124,745  

 

Depreciation expense charged to income for the three months ended July 31, 2015 and 2014 amounted to $70,385 and $44,736, respectively. Depreciation expense charged to income for the six months ended July 31, 2015 and 2014 amounted to $137,585 and $59,473, respectively.

Investment in Meatball Obsession, LLC

v2.4.0.8
Investment in Meatball Obsession, LLC
6 Months Ended
Jul. 31, 2015
Investments in and Advances to Affiliates, Schedule of Investments [Abstract]  
Investment in Meatball Obsession, LLC

Note 4 - Investment in Meatball Obsession, LLC

 

During 2011 the Company acquired a 34.62% interest in Meatball Obsession, LLC (“MO”) for a total investment of $27,032. This investment is accounted for using the equity method of accounting. Accordingly, investments are recorded at acquisition cost plus the Company’s equity in the undistributed earnings or losses of the entity.

 

At December 31, 2011 the investment was written down to $0 due to losses incurred by MO.

 

The Company’s ownership interest in MO has decreased due to dilution. At July 31, 2015 and January 31, 2015, the Company’s ownership interest in MO was 12% and 13%, respectively.

Related Party Transactions

v2.4.0.8
Related Party Transactions
6 Months Ended
Jul. 31, 2015
Related Party Transactions [Abstract]  
Related Party Transactions

Note 5 - Related Party Transactions

 

Joseph Epstein Foods

 

On March 1, 2010, the Company entered into a five year agreement with Joseph Epstein Foods (the “Manufacturer”) who is a related party. The Manufacturer is co-owned by the CEO and President of the Company. The Company analyzed the relationship with the Manufacturer to determine if the Manufacturer is a variable interest entity as defined by FASB ASC 810 “Consolidation”. Based on this analysis, the Company has determined that the Manufacturer is a variable interest entity but the Company is not the primary beneficiary of the variable interest entity and therefore consolidation is not required. Under the terms of the agreement, the Company grants to the Manufacturer a revocable license to use the Company’s recipes, formulas, methods and ingredients for the preparation and production of Company’s products, for manufacturing the Company’s product and all future improvements, modifications, substitutions and replacements developed by the Company. The Manufacturer in turn grants the Company the exclusive right to purchase the product. Under the terms of the agreement the Manufacturer agrees to manufacture, package, and store the Company’s products and the Company has the right to purchase products from one or more other manufacturers, distributors or suppliers. The agreement contains a perpetual automatic renewal clause for a period of one year after the expiration of the initial term. During the renewal period either party may cancel the contract with written notice nine months prior to the termination date.

 

Under the terms of the agreement if the Company specifies any change in packaging or shipping materials which results in the manufacturer incurring increased expense for packaging and shipping materials or in the Manufacturer being unable to utilize obsolete packaging or shipping materials in ordinary packaging or shipping, the Company agrees to pay as additional product cost the additional cost for packaging and shipping materials and to purchase at cost such obsolete packaging and shipping materials. If the Company requests any repackaging of the product, other than due to defects in the original packaging, the Company will reimburse the Manufacturer for any labor costs incurred in repackaging. Per the agreement, all product delivery shipping costs are the expense of the Company. The Company agreed with the Manufacturer at the end of the last fiscal year that Company would purchase a minimum of $933,000 of product each month and that any amount below that sum would be a charge of 12% of that shortfall each month. In return, the Manufacturer obligated itself to offer the Company competitive prices and would not co-pack for other suppliers and would either maintain or lower its payable to the Company each quarter. In addition, the Manufacturer agreed to rebate the Company any overage of gross margin above 12% each month.

 

In addition, the Company made several unsecured loans to the Manufacturer during 2013. The loan to the Manufacturer is unsecured, does not bear interest and is due on demand.

 

From time to time the Company will make improvements to the Manufacturer’s facility. The improvements are capitalized and depreciated over the estimated useful life of the supply agreement.

 

During the three months ended July 31, 2015 and 2014, the Company purchased inventory of $1,624,008 and $1,946,598, respectively, from the Manufacturer. During the six months ended July 31, 2015 and 2014, the Company purchased inventory of $4,049,630 and $4,054,056, respectively, from the Manufacturer.

 

During the three months ended July 31, 2015 and 2014, the Manufacturer incurred expenses of $6,000 and $12,000, respectively, on behalf of the Company for shared administrative expenses and salary expenses. During the six months ended July 31, 2015 and 2014, the Manufacturer incurred expenses of $12,000 and $24,000, respectively, on behalf of the Company for shared administrative expenses and salary expenses.

 

At July 31, 2015 and January 31, 2015, the amount due from the Manufacturer is $2,202,127 and $2,213,037, respectively.

  

Meatball Obsession, LLC

 

A current director of the Company is the chairman of the board and shareholder of Meatball Obsession LLC (“MO”).

 

For the three months ended July 31, 2015 and 2014, the Company generated approximately $6,528 and $35,927 in revenues from MO, respectively. For the six months ended July 31, 2015 and 2014, the Company generated approximately $31,936 and $43,293 in revenues from MO, respectively.

 

As of July 31, 2015 and January 31, 2015, the Company had a receivable of $6,528 and $6,768 due from MO, respectively.

Line of Credit

v2.4.0.8
Line of Credit
6 Months Ended
Jul. 31, 2015
Debt Disclosure [Abstract]  
Line of Credit

Note 6 - Line of Credit

 

Effective January 3, 2014, the Company entered into a Sale and Security Agreement (the “Sale and Security Agreement”) with Faunus Group International, Inc. (“FGI”) to provide for a $1.5 million secured demand credit facility backed by its receivables and inventory (the “FGI Facility”). The Sale and Security Agreement has an initial three year term (the “Original Term”) and shall be extended automatically for an additional one year for each succeeding term unless written notice of termination is given by either party at least sixty days prior to the end of the Original Term or any extension thereof. The Company and certain of its affiliates also entered into guarantees to guarantee the performance of the obligations under the Sale and Security Agreement (the “Guaranty Agreements”). The Company also granted FGI a security interest in and lien upon all of the Company’s right, title and interest in and to all of its assets (as defined in the Sale and Security Agreement).

 

Pursuant to the FGI Facility, FGI can elect to purchase eligible accounts receivables (“Purchased Accounts”) up to 70% of the value of such receivables (retaining a 30% reserve). At FGI’s election, FGI may advance the Company up to 70% of the value of any Purchased Accounts, subject to the FGI Facility. Reserves retained by FGI on any Purchased Accounts are expected to be refunded to the Company net of interest and fees on advances once the receivables are collected from customers. The interest rate on advances or borrowings under the FGI Facility will be the greater of (i) 6.75% per annum and (ii) 2.50% above the prime rate. Any advances or borrowings under the FGI Facility are due on demand.

 

The Company also agreed to pay to FGI monthly collateral management fees of 0.42% of the average monthly balance of Purchased Accounts. The minimum monthly net funds employed during each contract year hereof shall be $500,000. Additionally, the Company paid FGI a one-time facility fee equal to 1% of the FGI Facility upon entry into the Sale and Security Agreement.

 

During the year ended January 31, 2015, the Company terminated its agreement with FGI and paid off all obligations due at the payoff date. Upon termination, additional fees and accrued interest of approximately $48,600 were paid and included in the interest expense.

 

As noted in Note 7, on September 3, 2014, the Company entered into a Loan and Security Agreement (“Loan and Security Agreement”) with Entrepreneur Growth Capital, LLC (“EGC”) which contains a line of credit. As of July 31, 2015 and January 31, 2015, the outstanding balance on the line of credit was $1,051,162 and $1,409,098, respectively, in relation to the EGC line of credit.

Loan and Security Agreement

v2.4.0.8
Loan and Security Agreement
6 Months Ended
Jul. 31, 2015
Debt Disclosure [Abstract]  
Loan and Security Agreement

Note 7 - Loan and Security Agreement

 

On September 3, 2014, the Company entered into a Loan and Security Agreement (“Loan and Security Agreement”) with Entrepreneur Growth Capital, LLC (“EGC”). The total facility is for an aggregate principal amount of up to $3,100,000. The facility consists of the following:

 

  Accounts Revolving Line of Credit:   $ 2,150,000  
  Inventory Revolving Line of Credit:   $ 350,000  
  Term Loan:   $ 600,000  

 

EGC may from time to time make loans in an aggregate amount not to exceed the Accounts Revolving Line of Credit up to 85% of the net amount of Eligible Accounts (as defined in the Loan and Security Agreement). EGC may from time to time make loans in an aggregate amount not to exceed the Inventory Revolving Line of Credit against Eligible Inventory (as defined in the Loan and Security Agreement) in an amount up to 50% of finished goods and in an amount up to 20% of raw material.

 

The revolving interest rates is equal to the highest prime rate in effect during each month as generally reported by Citibank, N.A. plus (a) 2.5% on loans and advances made against eligible accounts and (b) 4.0% on loans made against eligible inventory. The term loan bears interest at a rate of the highest prime rate in effect during each month as generally reported by Citibank, N.A. plus 4.0%. The initial term of the facility is for a period of two years and will automatically renew for an additional one year period. The Company is required to pay a one-time facility fee equal to 2.25% of the total $3,100,000 facility. In the event of default, the Company shall pay 10% above the stated rates of interest per the Agreement. The drawdowns are secured by all of the assets of the Company.

 

As of July 31, 2015 and January 31, 2015, the outstanding balance on the line of credit was $1,051,162 and $1,409,098, respectively.

 

On September 3, 2014, the Company also entered into a 5 year $600,000 Secured Promissory Note (“EGC Note”) with EGC. The EGC Note is payable in 60 monthly installments of $10,000. The EGC Note bears interest at the prime rate plus 4.0% and is payable monthly, in arrears. In the event of default, the Company shall pay 10% above the stated rates of interest per the Loan and Security Agreement. The EGC Note is secured by all of the assets of the Company. The outstanding balance on the term loan was $500,000 and $560,000 as of July 31, 2015 and January 31, 2015, respectively.

 

Additionally, in connection with the Loan and Security Agreement, Carl Wolf, the Company’s Chief Executive Officer entered into a Guarantee Agreement with EGC, personally guaranteeing all the amounts borrowed on behalf of the Company under the Loan and Security Agreement.

Convertible Note

v2.4.0.8
Convertible Note
6 Months Ended
Jul. 31, 2015
Debt Disclosure [Abstract]  
Convertible Note

Note 8 – Convertible Note

 

On December 19, 2014, the Company entered into a securities purchase agreement (the “Manatuck Purchase Agreement”) with Manatuck Hill Partners, LLC (“Manatuck”) whereby the Company issued a convertible redeemable debenture (the “Manatuck Debenture”) in favor of Manatuck. The Manatuck Debenture is for $2,000,000 bearing interest at a rate of 14% and matures in February 2016. Upon issuance of the Manatuck Debenture, the Company granted Manatuck 200,000 shares of the Company’s restricted common stock. In April 2015, the maturity date was extended to May 2016 and 30,000 shares of restricted common stock were issued to Manatuck. Based on management’s review, the accounting for debt modification applied. The Company valued the 30,000 shares at the grant date share price of $1.32 and recorded $39,600 to debt discount on the condensed consolidated balance sheet.

 

Optional conversion to convertible preferred stock is available upon completion of a qualified offering (as defined in the Manatuck Purchase Agreement) while the Manatuck Debenture is outstanding. Upon conversion of the Manatuck Debenture, the Company shall issue Manatuck shares of common stock as defined in the Manatuck Purchase Agreement.

 

Upon issuance of the debenture and subsequent extension, a debt discount of $498,350 was recorded for the fees incurred by the buyer as well as the value of the common shares granted to Manatuck. The debt discount will be amortized over the earlier of (i) the term of the debt or (ii) conversion of the debt, using the straight-line method which approximates the effective interest method. The amortization of debt discount is included as a component of interest expense in the consolidated statements of operations. There was unamortized debt discount of $269,883 and $412,553 as of July 31, 2015 and January 31, 2015, respectively.

Concentrations

v2.4.0.8
Concentrations
6 Months Ended
Jul. 31, 2015
Risks and Uncertainties [Abstract]  
Concentrations

Risks and Uncertainties

 

The Company operates in an industry that is subject to intense competition and change in consumer demand. The Company’s operations are subject to significant risk and uncertainties including financial and operational risks including the potential risk of business failure.

 

The Company has experienced, and in the future expects to continue to experience, variability in sales and earnings. The factors expected to contribute to this variability include, among others, (i) the cyclical nature of the grocery industry, (ii) general economic conditions in the various local markets in which the Company competes, including the general downturn in the economy, and (iii) the volatility of prices pertaining to food and beverages in connection with the Company’s distribution of the product. These factors, among others, make it difficult to project the Company’s operating results on a consistent basis.

Stockholders' Equity

v2.4.0.8
Stockholders' Equity
6 Months Ended
Jul. 31, 2015
Equity [Abstract]  
Stockholders' Equity

Note 10 - Stockholders’ Equity

 

(A) Series A Convertible Preferred Stock Transactions

 

On May 28, 2015, the Company amended its articles of incorporation to establish the designation, powers, rights, privileges, preferences and restrictions of the Series A Convertible Preferred Stock (“Series A Preferred”). The Company authorized 120,000 shares of Series A Preferred with each share of our Series A Preferred having a par value of $0.00001 and stated value equal to $100, as adjusted for stock dividends, combinations, splits and certain other events. The holders of the Series Preferred A will be entitled to dividends at a rate of 8%, liquidation preference equal to $1.25 per share and the option to convert the preferred shares to common stock. On July 23, 2015, the preference changed to $1.00. Subsequent to July 31, 2015 the liquidation preference was changed to $0.675.

 

On June 11, 2015, the Company completed the initial closing of a private placement of 20 preferred units (“Initial Closing”). Each unit consists of five hundred shares of Series A Preferred and one Warrant to purchase 100% of the number of conversion shares initially issuable upon conversion of the unit shares at an exercise price of $1.25 per share. The Initial Closing resulted in 800,000 warrants issued to the investors. These warrants have a grant date fair value of $766,091.

 

During May 2015, six directors of the Company entered into convertible note agreements with a maturity date of July 22, 2016 for total proceeds to the Company of $650,000. In June 2015, the notes were converted into Series A Preferred. Additional proceeds of $350,000 was received pursuant to the June 11, 2015 closing. In connection with the Initial Closing, the Company has paid a placement agent an aggregate cash fee and non-accountable allowance of $130,000, of which $65,000 is in accounts payable and accrued expenses on the condensed consolidated balance sheets, and issued warrants to purchase 80,000 shares of Common Stock at $1.25 per share. The warrants have a grant date fair value of $76,608 which is treated as a direct costs of the stock offering and has been recorded as a reduction in additional paid in capital.

 

(B) Common Stock Transactions

 

On December 19, 2014, the Company issued a convertible redeemable debenture (the “Manatuck Debenture” as discussed in Note 8). Upon issuance of the Manatuck Debenture, the Company granted Manatuck 200,000 shares of the Company’s restricted common stock. In April 2015 the maturity date of the note was extended until May 2016. Upon execution of the extension, the Company granted Manatuck 30,000 shares of the Company’s restricted common stock.

 

During the six months ended July 31, 2015, the Company issued 8,540 shares of its common stock for a cashless conversion of 22,666 warrants.

  

(C) Options

 

The following is a summary of the Company’s option activity:

 

       Options     Weighted
Average
Exercise Price
 
               
Outstanding – January 31, 2015       496,404     $ 1.04  
Exercisable – January 31, 2015       496,404     $ 1.04  
Granted       -     $ -  
Exercised       -     $ -  
Forfeited/Cancelled       -     $ -  
Outstanding – July 31, 2015       496,404     $ 1.04  
Exercisable – July 31, 2015       496,404     $ 1.04  

 

Options Outstanding   Options Exercisable  
Exercise Price     Number Outstanding     Weighted
Average
Remaining
Contractual
Life
(in years)
  Weighted
Average
Exercise Price
    Number
Exercisable
    Weighted
Average
Exercise Price
 
                               
$ 1.00       487,404     2.22 years   $ 1.00       487,404     $ 1.00  
$ 2.97       9,000     3.75 years   $ 2.97       9,000     $ 2.97  

 

At July 31, 2015 and January 31, 2015, the total intrinsic value of options outstanding and exercisable was $0 and $219,332, respectively.

 

As of July 31, 2015, the Company has $0 in stock-based compensation related to stock options that is yet to be vested. The weighted average remaining life of the options is 2.24 years.

 

(D) Warrants

 

The following is a summary of the Company’s warrant activity:

 

      Warrants     Weighted
Average
Exercise Price
 
               
Outstanding – January 31, 2015       1,027,401     $ 1.27  
Exercisable – January 31, 2015       1,027,401     $ 1.27  
Granted       880,000     $ 1.25  
Exercised       (22,666 )   $ 1.25  
Forfeited/Cancelled       -     $ -  
Outstanding – July 31, 2015       1,884,735     $ 1.26  
Exercisable – July 31, 2015       1,884,735     $ 1.26  

  

Warrants Outstanding   Warrants Exercisable
Range of
Exercise Price
  Number
Outstanding
    Weighted
Average
Remaining
Contractual Life
(in years)
  Weighted
Average
Exercise Price
    Number Exercisable   Weighted
Average
Exercise Price
 
                                 
$1.00-$2.50     1,884,735     3.67 years   $ 1.26     1,884,735   $ 1.26  

 

At July 31, 2015 and January 31, 2015, the total intrinsic value of warrants outstanding and exercisable was $0 and $227,430, respectively.

Commitments and Contingencies

v2.4.0.8
Commitments and Contingencies
6 Months Ended
Jul. 31, 2015
Commitments and Contingencies Disclosure [Abstract]  
Commitments and Contingencies

Note 11 - Commitments and Contingencies

 

Litigations, Claims and Assessments

 

From time to time, the Company may become involved in various lawsuits and legal proceedings, which arise in the ordinary course of business. Litigation is subject to inherent uncertainties, and an adverse result in these or other matters may arise from time to time that may harm its business. The Company is currently not aware of any such legal proceedings or claims that they believe will have, individually or in the aggregate, a material adverse effect on its business, financial condition or operating results.

 

Licensing and Royalty Agreements

 

On March 1, 2010, the Company was assigned a Development and License agreement (the “Agreement”). Under the terms of the Agreement the Licensor shall develop for the Company a line of beef meatballs with sauce, turkey meatballs with sauce and other similar meats and sauces for commercial manufacture, distribution and sale (each a “Licensor Product” and collectively the “Licensor Products”). Licensor shall work with Licensee to develop Licensor Products that are acceptable to Licensee. Upon acceptance of a Licensor Product by Licensee, Licensor’s trade secret recipes, formulas methods and ingredients for the preparation and production of such Licensor Products (the “Recipes”) shall be subject to this Development and License Agreement.

 

The term of the Agreement (the “Term”) shall consist of the Exclusive Term and the Non-Exclusive Term. The 12-month period beginning on each January 1 and ending on each December 31 is referred to herein as an “Agreement Year”.

 

The Exclusive Term began on January 1, 2009 (the “Effective Date”) and ends on the 50th anniversary of the Effective Date, unless terminated or extended as provided herein. Licensor, at its option, may terminate the Exclusive Term by notice in writing to Licensee, delivered between the 60th and the 90th day following the end of any Agreement Year if, on or before the 60th day following the end of such Agreement Year, Licensee has not paid Licensor Royalties with respect to such Agreement Year at least equal to the minimum royalty (the “Minimum Royalty”) for such Agreement Year. Subject to the foregoing sentence, and provided Licensee has not breached this Agreement and failed to cure such breach in accordance herewith, Licensee may extend the Exclusive Term for an additional twenty five (25) years, by notice in writing to Licensor, delivered on or before the 50th anniversary of the Effective Date.

 

The Non-Exclusive Term begins upon expiration of the Exclusive Term and continues indefinitely thereafter, until terminated by Licensor due to a material breach hereof by Licensee that remains uncured after notice and opportunity to cure in accordance herewith, or until terminated by Licensee.

  

Either party may terminate this Agreement in the event that the other party materially breaches its obligations and fails to cure such material breach within sixty (60) days following written notice from the non-breaching party specifying the nature of the breach. The following termination rights are in addition to the termination rights provided elsewhere in the agreement

 

  Termination by Licensee - Licensee shall have the right to terminate this Agreement at any time on sixty (60) days written notice to Licensor. In such event, all moneys paid to Licensor shall be deemed non-refundable.

 

Under the terms of the Agreement the Company is required to pay quarterly royalty fees as follows:

 

During the Exclusive Term and the Non-Exclusive Term the Company will pay a royalty equal to the royalty rate (the “Royalty Rate”), multiplied by Company’s “Net Sales”. As used herein, “Net Sales” means gross invoiced sales of Products, directly or indirectly to unrelated third parties, less (a) discounts (including cash discounts), and retroactive price reductions or allowances actually allowed or granted from the billed amount (collectively “Discounts”); (b) credits, rebates, and allowances actually granted upon claims, rejections or returns, including recalls (voluntary or otherwise) (collectively, “Credits”); (c) freight, postage, shipping and insurance charges; (d) taxes, duties or other governmental charges levied on or measured by the billing amount, when included in billing, as adjusted for rebates and refunds; and (e) provisions for uncollectible accounts determined in accordance with reasonable accounting methods, consistently applied.

 

The Royalty Rate shall be: 6% of net sales up to $500,000 of net sales for each Agreement year; 4% of Net Sales from $500,000 up to $2,500,000 of Net Sales for each Agreement year; 2% of Net Sales from $2,500,000 up to $20,000,000 of Net Sales for each Agreement year; and 1% of Net Sales in excess of $20,000,000 of Net Sales for each Agreement year.

 

In order to continue the Exclusive term, the Company shall pay a minimum royalty with respect to the preceding Agreement year as follows:

 

Agreement Year   Minimum Royalty to be Paid with Respect to Such Agreement Year  
1st and 2nd   $ -  
3rd and 4th   $ 50,000  
5th, 6th and 7th   $ 75,000  
8th and 9th   $ 100,000  
10th and thereafter   $ 125,000  

 

The Company incurred $45,542 and $37,096 of royalty expenses for the three months ended July 31, 2015 and 2014. The Company incurred $131,379 and $115,726 of royalty expenses for the six months ended July 31, 2015 and 2014. Royalty expenses are included in general and administrative expenses on the Condensed Consolidated Statement of Operations.

 

Agreements with Placement Agents and Finders

 

(A) April 1, 2015

 

The Company entered into a fourth Financial Advisory and Investment Banking Agreement with Spartan Capital Securities, LLC (“Spartan”) effective April 1, 2015 (the “Spartan Advisory Agreement”). Pursuant to the Spartan Advisory Agreement, the Company shall pay to Spartan a non-refundable monthly fee of $10,000 through October 1, 2015. The monthly fee shall survive any termination of the Agreement. Additionally, (i) if at least $4,000,000 is raised in the Financing, the Company shall pay to Spartan a non-refundable fee of $5,000 per month from November 1, 2015 through October 2017; and (ii) if at least $5,000,000 is raised in the Financing, the Company shall pay to Spartan a non-refundable fee of $5,000 per month from November 1, 2017 through October 2019. If $10,000,000 or more is raised in the Financing, the Company shall issue to Spartan shares of its common stock having an aggregate value of $5,000 (as determined by reference to the average volume weighted average trading price for the last five trading days of the immediately preceding month) on the first day of each month during the period from November 1, 2015 through October 1, 2019.

  

The Company upon closing of the Financing shall pay consideration to Spartan, in cash, a fee in an amount equal to 10% of the aggregate gross proceeds raised in the Financing and 3% of the aggregate gross proceeds raised in the Financing for expenses incurred by Spartan. The Company shall grant and deliver to Spartan at the closing of the Financing, for nominal consideration, five year warrants (the “Warrants”) to purchase a number of shares of the Company’s Common Stock equal to 10% of the number of shares of Common Stock (and/or shares of Common Stock issuable upon exercise of securities or upon conversion or exchange of convertible or exchangeable securities) sold at such closing. The Warrants shall be exercisable at any time during the five year period commencing on the closing to which they relate at an exercise price equal to the purchase price per share of Common Stock paid by investors in the Financing or, in the case of exercisable, convertible, or exchangeable securities, the exercise, conversion or exchange price thereof. If the Financing is consummated by means of more than one closing, Spartan shall be entitled to the fees provided herein with respect to each such closing.

 

During the six months ended July 31, 2015, the Company paid to Spartan a one-time engagement fee of $10,000. In connection with the Initial Closing, the Company agreed to pay an aggregate cash fee and non-accountable allowance of $130,000, of which $65,000 was paid during the six months ended July 31, 2015 and the remaining $65,000 is in accounts payable and accrued expenses as of July 31, 2015 on the condensed consolidated balance sheets. The Company also granted warrants to purchase 80,000 shares of Common Stock at $1.25 per share. The warrants have a grant date fair value of $76,608 which is treated as a direct costs of the Financing and has been recorded as a reduction in additional paid in capital.

 

Operating Lease

 

In January 2015, the Company began a lease agreement for office space in East Rutherford, NJ. The lease is for a 48 month term expiring on March 31, 2019 with annual payments of $18,848.

 

Total future minimum payments required under operating lease as of July 31, 2015 are as follows.

 

For the Twelve Month Period Ending July 31,        
2016     $ 18,848  
2017       18,848  
2018       18,848  
2019       12,565  
      $ 69,109  

Subsequent Events

v2.4.0.8
Subsequent Events
6 Months Ended
Jul. 31, 2015
Subsequent Events [Abstract]  
Subsequent Events

Note 12 – Subsequent Events

 

Subsequent to July 31, 2015, the Company completed 2 private placements from which $185,000 in gross proceeds were received. Stock issuance costs of $24,050 were paid to placement agents yielding net proceeds of $160,950.

Summary of Significant Accounting Policies (Policies)

v2.4.0.8
Summary of Significant Accounting Policies (Policies)
6 Months Ended
Jul. 31, 2015
Accounting Policies [Abstract]  
Use of Estimates

Use of Estimates

 

The preparation of condensed consolidated financial statements in conformity with U.S. generally accepted accounting principles requires management to make estimates and assumptions that affect the amounts reported in the consolidated financial statements and accompanying notes. Such estimates and assumptions impact, among others, the following: allowance for doubtful accounts, inventory obsolescence and the fair value of share-based payments.

 

Making estimates requires management to exercise significant judgment. It is at least reasonably possible that the estimate of the effect of a condition, situation or set of circumstances that existed at the date of the consolidated financial statements, which management considered in formulating its estimate could change in the near term due to one or more future confirming events. Accordingly, the actual results could differ significantly from our estimates.

Risks and Uncertainties

Risks and Uncertainties

 

The Company operates in an industry that is subject to intense competition and change in consumer demand. The Company’s operations are subject to significant risk and uncertainties including financial and operational risks including the potential risk of business failure.

 

The Company has experienced, and in the future expects to continue to experience, variability in sales and earnings. The factors expected to contribute to this variability include, among others, (i) the cyclical nature of the grocery industry, (ii) general economic conditions in the various local markets in which the Company competes, including the general downturn in the economy, and (iii) the volatility of prices pertaining to food and beverages in connection with the Company’s distribution of the product. These factors, among others, make it difficult to project the Company’s operating results on a consistent basis.

Cash

Cash

 

The Company considers all highly liquid instruments purchased with a maturity of three months or less to be cash equivalents. The Company held no cash equivalents at July 31, 2015 or January 31, 2015.

 

The Company minimizes its credit risk associated with cash by periodically evaluating the credit quality of its primary financial institution. The balance at times may exceed federally insured limits.

Accounts Receivable and Allowance for Doubtful Accounts

Accounts Receivable and Allowance for Doubtful Accounts

 

Accounts receivable are stated at the amount management expects to collect from outstanding balances. The Company generally does not require collateral to support customer receivables. The Company provides an allowance for doubtful accounts based upon a review of the outstanding accounts receivable, historical collection information and existing economic conditions. The Company determines if receivables are past due based on days outstanding, and amounts are written off when determined to be uncollectible by management. The maximum accounting loss from the credit risk associated with accounts receivable is the amount of the receivable recorded, which is the face amount of the receivable net of the allowance for doubtful accounts. As of July 31, 2015 and January 31, 2015, the Company had reserves of $2,000.

Inventories

Inventories

 

Inventories are stated at average cost using the first-in, first-out (FIFO) valuation method. Inventory was comprised of the following at July 31, 2015 and January 31, 2015:

 

    July 31, 2015     January 31, 2015  
Finished goods   $ 330,259     $ 301,170  
                 

Property and Equipment

Property and Equipment

 

Property and equipment are recorded at cost. Depreciation expense is computed using straight-line methods over the estimated useful lives.

 

Asset lives for financial statement reporting of depreciation are:

 

Machinery and equipment   2-7 years
Furniture and fixtures   3-5 years
Leasehold improvements   3-10 years

Fair Value of Financial Instruments

Fair Value of Financial Instruments

 

For purpose of this disclosure, the fair value of a financial instrument is the amount at which the instrument could be exchanged in a current transaction between willing parties, other than in a forced sale or liquidation. The carrying amount of the Company’s short term financial instruments approximates fair value due to the relatively short period to maturity for these instruments.

Stock Issuance Costs

Stock Issuance Costs

 

Stock issuance costs are capitalized as incurred. Upon the completion of the offering, the stock issuance costs are reclassified to equity and netted against proceeds. In the event the costs are in excess of the proceeds, the costs are recorded to expense. In the case of an aborted offering, all costs are expensed. Offering costs recorded to equity for the six months ended July 31, 2015 and 2014 were $227,419 and $321,194, respectively. As of July 31, 2015 and January 31, 2015, there were capitalized costs of $19,021 and $0, respectively.

Research and Development

Research and Development

 

Research and development is expensed as incurred. Research and development expenses for the three months ended July 31, 2015 and 2014 were $20,479 and $24,091, respectively. Research and development is expensed as incurred. Research and development expenses for the six months ended July 31, 2015 and 2014 were $43,558 and $42,992, respectively.

Shipping and Handling Costs

Shipping and Handling Costs

 

The Company classifies freight billed to customers as sales revenue and the related freight costs as cost of sales.

Revenue Recognition

Revenue Recognition

 

The Company records revenue for products when all of the following have occurred: (1) persuasive evidence of an arrangement exists, (2) the product is delivered, (3) the sales price to the customer is fixed or determinable, and (4) collectability of the related customer receivable is reasonably assured. There is no stated right of return for products.

 

The Company meets these criteria upon shipment.

 

Expenses such as slotting fees, sales discounts, and allowances are accounted for as a direct reduction of revenues as follows:

 

    Six Months Ended July 31, 2015     Six Months Ended July 31, 2014  
Gross Sales   $ 6,249,578     $ 5,021,325  
Less: Slotting, Discounts, Allowances     157,099       188,408  
Net Sales   $ 6,092,479     $ 4,832,917  

Cost of Sales

Cost of Sales

 

Cost of sales represents costs directly related to the production and manufacturing of the Company’s products. Costs include product development, freight, packaging, and print production costs.

Advertising

Advertising

 

Costs incurred for producing and communicating advertising for the Company are charged to operations as incurred. Producing and communicating advertising expenses for the three months ended July 31, 2015 and 2014 were $521,626 and $549,560, respectively. Producing and communicating advertising expenses for the six months ended July 31, 2015 and 2014 were $1,438,558 and $1,265,859, respectively.

Stock-Based Compensation

Stock-Based Compensation

 

The Company accounts for stock-based compensation in accordance with ASC Topic 718, “Accounting for Stock-Based Compensation” (“ASC 718”) which establishes financial accounting and reporting standards for stock-based employee compensation. It defines a fair value based method of accounting for an employee stock option or similar equity instrument. The Company accounts for compensation cost for stock option plans in accordance with ASC 718. The Company accounts for share-based payments to non-employees in accordance with ASC 505-50 “Accounting for Equity Instruments Issued to Non-Employees for Acquiring, or in Conjunction with Selling Goods or Services”.

 

The Company recognizes all forms of share-based payments, including stock option grants, warrants and restricted stock grants, at their fair value on the grant date, which are based on the estimated number of awards that are ultimately expected to vest.

 

Share-based payments, excluding restricted stock, are valued using a Black-Scholes option pricing model. Grants of share-based payment awards issued to non-employees for services rendered have been recorded at the fair value of the share-based payment, which is the more readily determinable value. The grants are amortized on a straight-line basis over the requisite service periods, which is generally the vesting period. If an award is granted, but vesting does not occur, any previously recognized compensation cost is reversed in the period related to the termination of service. Stock-based compensation expenses are included in cost of goods sold or selling, general and administrative expenses, depending on the nature of the services provided, in the Consolidated Statement of Operations. Share-based payments issued to placement agents are classified as a direct cost of a stock offering and are recorded as a reduction in additional paid in capital.

 

For the three months ended July 31, 2015 and 2014, share-based compensation amounted to $77,621 and $248,982, respectively. Of the $77,621 and $248,982 recorded for the three months ended July 31, 2015 and 2014, $76,608 and $77,047 were direct costs of a stock offering and have been recorded as a reduction in additional paid in capital.

 

For the six months ended July 31, 2015 and 2014, share-based compensation amounted to $79,663 and $348,081, respectively. Of the $79,663 and $348,081 recorded for the six months ended July 31, 2015 and 2014, $76,608 and $171,981 were direct costs of a stock offering and have been recorded as a reduction in additional paid in capital.

 

For the six months ended July 31, 2015 and 2014, when computing fair value of share-based payments, the Company has considered the following variables:

 

    July 31, 2015     July 31, 2014  
Risk-free interest rate     1.74 %     0.26% to 1.76 %
Expected life of grants     5 years       1 to 5 years  
Expected volatility of underlying stock     184 %     144% to 193 %
Dividends     0 %     0 %

 

The expected option term is computed using the “simplified” method as permitted under the provisions of Staff Accounting Bulletin (“SAB”) 110. The Company uses the simplified method to calculate expected term of share options and similar instruments as the Company does not have sufficient historical exercise data to provide a reasonable basis upon which to estimate expected term.

 

The expected stock price volatility for the Company’s stock options was determined by the historical volatilities for industry peers and used an average of those volatilities. Risk free interest rates were obtained from U.S. Treasury rates for the applicable periods.

Earnings (Loss) Per Share

Earnings (Loss) Per Share

 

Basic earnings (loss) per share is computed by dividing net income (loss) by the weighted average number of shares of common stock outstanding during each period. Diluted earnings (loss) per share is computed by dividing net income (loss), adjusted for changes in income or loss that resulted from the assumed conversion of convertible shares, by the weighted average number of shares of common stock, common stock equivalents and potentially dilutive securities outstanding during the period.

 

The Company had the following potential common stock equivalents at July 31, 2015:

 

Series A Preferred     1,000,000  
Liabilities to be settled in stock     65,617  
Common stock subscribed     66,667  
Common stock warrants, exercise price range of $1.00-$2.50     1,884,735  
Common stock options, exercise price of $1.00-$2.97     496,404  
Total common stock equivalents     3,513,423  

 

The Company had the following potential common stock equivalents at July 31, 2014:

 

Common stock subscribed     66,667  
Common stock warrants, exercise price of $1.00-$2.50     1,111,401  
Common stock options, exercise price of $1.00-$2.97     564,404  
Total common stock equivalents     1,742,472  

 

Since the Company reflected a net loss during the three and six months ended July 31, 2015 and 2014, the effect of considering any common stock equivalents, would have been anti-dilutive. A separate computation of diluted earnings (loss) per share is not presented.

Income Taxes

Income Taxes

 

Income taxes are provided in accordance with ASC No. 740, “Accounting for Income Taxes”. A deferred tax asset or liability is recorded for all temporary differences between financial and tax reporting and net operating loss carryforwards. Deferred tax expense (benefit) results from the net change during the period of deferred tax assets and liabilities.

 

Deferred tax assets are reduced by a valuation allowance when, in the opinion of management, it is more likely than not that some portion or all of the deferred tax assets will not be realized. Deferred tax assets and liabilities are adjusted for the effects of changes in tax laws and rates on the date of enactment.

 

The Company is no longer subject to tax examinations by tax authorities for years prior to 2012.

Reclassification

Reclassification

 

Certain prior period amounts have been reclassified to conform to current period presentation.

Recent Accounting Pronouncements

Recent Accounting Pronouncements

 

In May 2014, the Financial Accounting Standards Board (“FASB”) issued Accounting Standards Update (ASU) No. 2014-09, Revenue from Contracts with Customers. The revenue recognition standard affects all entities that have contracts with customers, except for certain items. The new revenue recognition standard eliminates the transaction and industry-specific revenue recognition guidance under current GAAP and replaces it with a principle-based approach for determining revenue recognition. On July 9th the effective date was delayed one year by a vote by the FASB. Public business entities, certain not-for-profit entities, and certain employee benefit plans would apply the guidance in ASU 2014-09 to annual reporting periods beginning after December 15, 2017, including interim reporting periods within that reporting period. Earlier application would be permitted only as of annual reporting periods beginning after December 15, 2016, including interim reporting periods within that reporting period. The Company has reviewed the applicable ASU and has not, at the current time, quantified the effects of this pronouncement, however it believes that there will be no material effect on the consolidated financial statements.

 

In March 2015, the Financial Accounting Standards Board issued Accounting Standards Update (ASU) No. 2015-03, Interest - Imputation of Interest (Subtopic 835-30): Simplifying the Presentation of Debt Issuance Costs. The amendments in this ASU require that debt issuance costs related to a recognized debt liability be presented in the balance sheet as a direct deduction from the carrying amount of that debt liability, consistent with debt discounts. The recognition and measurement guidance for debt issuance costs are not affected by the amendments in this ASU. The amendments are effective for financial statements issued for fiscal years beginning after December 15, 2015, and interim periods within those fiscal years. Early adoption of the amendments is permitted for financial statements that have not been previously issued. The amendments should be applied on a retrospective basis, wherein the balance sheet of each individual period presented should be adjusted to reflect the period-specific effects of applying the new guidance. Upon transition, an entity is required to comply with the applicable disclosures for a change in an accounting principle. These disclosures include the nature of and reason for the change in accounting principle, the transition method, a description of the prior-period information that has been retrospectively adjusted, and the effect of the change on the financial statement line items (i.e., debt issuance cost asset and the debt liability). The Company is currently evaluating the effects of ASU 2015-03 on the condensed consolidated financial statements.

Summary of Significant Accounting Policies (Tables)

v2.4.0.8
Summary of Significant Accounting Policies (Tables)
6 Months Ended
Jul. 31, 2015
Accounting Policies [Abstract]  
Schedule of Inventories

Inventories are stated at average cost using the first-in, first-out (FIFO) valuation method. Inventory was comprised of the following at July 31, 2015 and January 31, 2015:

 

    July 31, 2015     January 31, 2015  
Finished goods   $ 330,259     $ 301,170  
                 

Schedule of Property and Equipment Estimated Useful Lives

Asset lives for financial statement reporting of depreciation are:

 

Machinery and equipment   2-7 years
Furniture and fixtures   3-5 years
Leasehold improvements   3-10 years

Schedule of Expenses of Slotting Fees, Sales Discounts and Allowances are Accounted as Direct Reduction of Revenues

Expenses such as slotting fees, sales discounts, and allowances are accounted for as a direct reduction of revenues as follows:

 

    Six Months Ended July 31, 2015     Six Months Ended July 31, 2014  
Gross Sales   $ 6,249,578     $ 5,021,325  
Less: Slotting, Discounts, Allowances     157,099       188,408  
Net Sales   $ 6,092,479     $ 4,832,917  

Schedule of Fair Value of Share Based Payments

For the six months ended July 31, 2015 and 2014, when computing fair value of share-based payments, the Company has considered the following variables:

 

    July 31, 2015     July 31, 2014  
Risk-free interest rate     1.74 %     0.26% to 1.76 %
Expected life of grants     5 years       1 to 5 years  
Expected volatility of underlying stock     184 %     144% to 193 %
Dividends     0 %     0 %

Schedule of Common Stock Equivalents

The Company had the following potential common stock equivalents at July 31, 2015:

 

Series A Preferred     1,000,000  
Liabilities to be settled in stock     65,617  
Common stock subscribed     66,667  
Common stock warrants, exercise price range of $1.00-$2.50     1,884,735  
Common stock options, exercise price of $1.00-$2.97     496,404  
Total common stock equivalents     3,513,423  

 

The Company had the following potential common stock equivalents at July 31, 2014:

 

Common stock subscribed     66,667  
Common stock warrants, exercise price of $1.00-$2.50     1,111,401  
Common stock options, exercise price of $1.00-$2.97     564,404  
Total common stock equivalents     1,742,472  

Property and Equipment (Tables)

v2.4.0.8
Property and Equipment (Tables)
6 Months Ended
Jul. 31, 2015
Property, Plant and Equipment [Abstract]  
Schedule of Property and Equipment

Property and equipment on July 31, 2015 and January 31, 2015 are as follows:

 

    July 31, 2015     January 31, 2015  
Machinery and Equipment   $ 1,104,930     $ 1,060,066  
Furniture and Fixtures     17,942       16,887  
Leasehold Improvements     329,331       274,567  
      1,452,203       1,351,520  
Less: Accumulated Depreciation     364,360       226,775  
    $ 1,087,843     $ 1,124,745  

Loan and Security Agreement (Tables)

v2.4.0.8
Loan and Security Agreement (Tables)
6 Months Ended
Jul. 31, 2015
Debt Disclosure [Abstract]  
Schedule of Line of Credit

The facility consists of the following:

 

  Accounts Revolving Line of Credit:   $ 2,150,000  
  Inventory Revolving Line of Credit:   $ 350,000  
  Term Loan:   $ 600,000  

Stockholders' Equity (Tables)

v2.4.0.8
Stockholders' Equity (Tables)
6 Months Ended
Jul. 31, 2015
Equity [Abstract]  
Summary of Option Activity

The following is a summary of the Company’s option activity:

 

       Options     Weighted
Average
Exercise Price
 
               
Outstanding – January 31, 2015       496,404     $ 1.04  
Exercisable – January 31, 2015       496,404     $ 1.04  
Granted       -     $ -  
Exercised       -     $ -  
Forfeited/Cancelled       -     $ -  
Outstanding – July 31, 2015       496,404     $ 1.04  
Exercisable – July 31, 2015       496,404     $ 1.04  

Summary of Option Outstanding and Exercisable

Options Outstanding   Options Exercisable  
Exercise Price     Number Outstanding     Weighted
Average
Remaining
Contractual
Life
(in years)
  Weighted
Average
Exercise Price
    Number
Exercisable
    Weighted
Average
Exercise Price
 
                               
$ 1.00       487,404     2.22 years   $ 1.00       487,404     $ 1.00  
$ 2.97       9,000     3.75 years   $ 2.97       9,000     $ 2.97  

Schedule of Warrants Activity

The following is a summary of the Company’s warrant activity:

 

      Warrants     Weighted
Average
Exercise Price
 
               
Outstanding – January 31, 2015       1,027,401     $ 1.27  
Exercisable – January 31, 2015       1,027,401     $ 1.27  
Granted       880,000     $ 1.25  
Exercised       (22,666 )   $ 1.25  
Forfeited/Cancelled       -     $ -  
Outstanding – July 31, 2015       1,884,735     $ 1.26  
Exercisable – July 31, 2015       1,884,735     $ 1.26  

Schedule of Warrants Outstanding and Exercisable

Warrants Outstanding   Warrants Exercisable
Range of
Exercise Price
  Number
Outstanding
    Weighted
Average
Remaining
Contractual Life
(in years)
  Weighted
Average
Exercise Price
    Number Exercisable   Weighted
Average
Exercise Price
 
                                 
$1.00-$2.50     1,884,735     3.67 years   $ 1.26     1,884,735   $ 1.26  

Commitments and Contingencies (Tables)

v2.4.0.8
Commitments and Contingencies (Tables)
6 Months Ended
Jul. 31, 2015
Commitments and Contingencies Disclosure [Abstract]  
Schedule of Royalty Minimum Payment by Preceding Agreement Year

In order to continue the Exclusive term, the Company shall pay a minimum royalty with respect to the preceding Agreement year as follows:

 

Agreement Year   Minimum Royalty to be Paid with Respect to Such Agreement Year  
1st and 2nd   $ -  
3rd and 4th   $ 50,000  
5th, 6th and 7th   $ 75,000  
8th and 9th   $ 100,000  
10th and thereafter   $ 125,000  

Schedule of Future Minimum Payments Under Operating Leases

Total future minimum payments required under operating lease as of July 31, 2015 are as follows.

 

For the Twelve Month Period Ending July 31,        
2016     $ 18,848  
2017       18,848  
2018       18,848  
2019       12,565  
      $ 69,109  

Nature of Operations and Basis of Presentation (Details Narrative)

v2.4.0.8
Nature of Operations and Basis of Presentation (Details Narrative) (USD $)
1 Months Ended 0 Months Ended
Apr. 30, 2015
Sep. 11, 2015
Investment Banking Agreement [Member]
Spartan Capital Securities, LLC [Member]
Series A Convertible Preferred Stock [Member]
Apr. 01, 2015
Investment Banking Agreement [Member]
Spartan Capital Securities, LLC [Member]
Series A Convertible Preferred Stock [Member]
Efforts private placement of company preferred stock   $ 1,185,000 $ 10,000,000
Percentage of eliminated sale profit contribution 10.00%    

Summary of Significant Accounting Policies (Details Narrative)

v2.4.0.8
Summary of Significant Accounting Policies (Details Narrative) (USD $)
3 Months Ended 6 Months Ended
Jul. 31, 2015
Jul. 31, 2014
Jul. 31, 2015
Jul. 31, 2014
Jan. 31, 2015
Accounting Policies [Abstract]          
Cash equivalents             
Accounts receivable reserves 2,000   2,000   2,000
Stock offering cost recorded     227,419 321,194  
Capitalized costs 19,021   19,021     
Research and development expense 20,479 24,091 43,558 42,992  
Advertising expenses 521,626 549,560 1,438,558 1,265,859  
Share based compensation 77,621 248,982 79,663 348,081  
Reduction in additional paid in capital $ 76,608 $ 77,047 $ 76,608 $ 171,981  

Summary of Significant Accounting Policies - Schedule of Inventories (Details)

v2.4.0.8
Summary of Significant Accounting Policies - Schedule of Inventories (Details) (USD $)
Jul. 31, 2015
Jan. 31, 2015
Accounting Policies [Abstract]    
Finished goods $ 330,259 $ 301,170

Summary of Significant Accounting Policies - Schedule of Property and Equipment Estimated Useful Lives (Details)

v2.4.0.8
Summary of Significant Accounting Policies - Schedule of Property and Equipment Estimated Useful Lives (Details)
6 Months Ended
Jul. 31, 2015
Minimum [Member] | Machinery And Equipment [Member]
 
Property and equipment estimated useful lives 2 years
Minimum [Member] | Furniture And Fixtures [Member]
 
Property and equipment estimated useful lives 3 years
Minimum [Member] | Leasehold Improvements [Member]
 
Property and equipment estimated useful lives 3 years
Maximum [Member] | Machinery And Equipment [Member]
 
Property and equipment estimated useful lives 7 years
Maximum [Member] | Furniture And Fixtures [Member]
 
Property and equipment estimated useful lives 5 years
Maximum [Member] | Leasehold Improvements [Member]
 
Property and equipment estimated useful lives 10 years

Summary of Significant Accounting Policies - Schedule of Expenses of Slotting Fees, Sales Discounts and Allowances are Accounted as Direct Reduction of Revenues (Details)

v2.4.0.8
Summary of Significant Accounting Policies - Schedule of Expenses of Slotting Fees, Sales Discounts and Allowances are Accounted as Direct Reduction of Revenues (Details) (USD $)
3 Months Ended 6 Months Ended
Jul. 31, 2015
Jul. 31, 2014
Jul. 31, 2015
Jul. 31, 2014
Accounting Policies [Abstract]        
Gross Sales     $ 6,249,578 $ 5,021,325
Less: Slotting, Discounts, Allowances     157,099 188,408
Net Sales $ 2,739,200 $ 2,249,768 $ 6,092,479 $ 4,832,917

Summary of Significant Accounting Policies - Schedule of Fair Value of Share Based Payments (Details)

v2.4.0.8
Summary of Significant Accounting Policies - Schedule of Fair Value of Share Based Payments (Details)
6 Months Ended
Jul. 31, 2015
Jul. 31, 2014
Risk-free interest rate, minimum   0.26%
Risk-free interest rate, maximum   1.76%
Risk-free interest rate 1.74%  
Expected life of grants 5 years  
Expected volatility of underlying stock, minimum   144.00%
Expected volatility of underlying stock, maximum   193.00%
Expected volatility of underlying stock 184.00%  
Dividends 0.00% 0.00%
Minimum [Member]
   
Expected life of grants   1 year
Maximum [Member]
   
Expected life of grants   5 years

Summary of Significant Accounting Policies - Schedule of Common Stock Equivalents (Details)

v2.4.0.8
Summary of Significant Accounting Policies - Schedule of Common Stock Equivalents (Details)
Jul. 31, 2015
Jan. 31, 2015
Jul. 31, 2014
Accounting Policies [Abstract]      
Series A Preferred 1,000,000    
Liabilities to be settled in stock 65,617    
Common stock subscribed, shares 66,667 66,667 66,667
Common stock warrants, exercise price of $1.00-$2.50 1,884,735   1,111,401
Common stock options, exercise price of $1.00-$2.97 496,404   564,404
Total common stock equivalents 3,513,423   1,742,472

Summary of Significant Accounting Policies - Schedule of Common Stock Equivalents (Details) (Parenthetical)

v2.4.0.8
Summary of Significant Accounting Policies - Schedule of Common Stock Equivalents (Details) (Parenthetical) (USD $)
Jul. 31, 2015
Jan. 31, 2015
Jul. 31, 2015
Minimum [Member]
Jul. 31, 2014
Minimum [Member]
Jul. 31, 2015
Maximum [Member]
Jul. 31, 2014
Maximum [Member]
Common stock warrants, exercise price range     $ 1.00 $ 1.00 $ 2.50 $ 2.50
Common stock options, exercise price $ 1.04 $ 1.04 $ 1.00 $ 1.00 $ 2.97 $ 2.97

Property and Equipment (Details Narrative)

v2.4.0.8
Property and Equipment (Details Narrative) (USD $)
3 Months Ended 6 Months Ended
Jul. 31, 2015
Jul. 31, 2014
Jul. 31, 2015
Jul. 31, 2014
Property, Plant and Equipment [Abstract]        
Depreciation expense $ 70,385 $ 44,736 $ 137,585 $ 59,473

Property and Equipment - Schedule of Property and Equipment (Details)

v2.4.0.8
Property and Equipment - Schedule of Property and Equipment (Details) (USD $)
Jul. 31, 2015
Jan. 31, 2015
Property, Plant and Equipment [Abstract]    
Machinery and Equipment $ 1,104,930 $ 1,060,066
Furniture and Fixtures 17,942 16,887
Leasehold Improvements 329,331 274,567
Property Plant And Equipment, Gross 1,452,203 1,351,520
Less: Accumulated Depreciation 364,360 226,775
Property, plant and equipment, net $ 1,087,843 $ 1,124,745

Investment in Meatball Obsession, LLC (Details Narrative)

v2.4.0.8
Investment in Meatball Obsession, LLC (Details Narrative) (Meatball Obsession, LLC [Member], USD $)
0 Months Ended
Dec. 31, 2011
Jul. 31, 2015
Jan. 31, 2015
Meatball Obsession, LLC [Member]
     
Percentage of equity interest acquired in business combination 34.62%    
Investment in business combination $ 27,032    
Reduction in investment due to losses in affiliates $ 0    
Ownership interest percentage   12.00% 13.00%

Related Party Transactions (Details Narrative)

v2.4.0.8
Related Party Transactions (Details Narrative) (USD $)
3 Months Ended 6 Months Ended
Jul. 31, 2015
Jul. 31, 2014
Jul. 31, 2015
Jul. 31, 2014
Jan. 31, 2015
Due from manufacturer - related party $ 2,202,127   $ 2,202,127   $ 2,213,037
Meatball Obsession, LLC [Member]
         
Revenue from related parties 6,528 35,927 31,936 43,293  
Due from related party 6,528   6,528   6,768
Joseph Epstein Foods [Member]
         
Minimum purchase of product each month amount     933,000    
Percentage of shortfall each month     12.00%    
Percentage of overage of gross margin each month     12.00%    
Purchased inventory from manufacturer 1,624,008 1,946,598 4,049,630 4,054,056  
Administrative expenses and salary expenses $ 6,000 $ 12,000 $ 12,000 $ 24,000  

Line of Credit (Details Narrative)

v2.4.0.8
Line of Credit (Details Narrative) (USD $)
6 Months Ended 0 Months Ended 12 Months Ended
Jul. 31, 2015
Jul. 31, 2014
Jan. 31, 2015
Jan. 03, 2014
Sale and Security Agreement [Member]
Faunus Group International, Inc. [Member]
Jan. 31, 2015
Sale and Security Agreement [Member]
Faunus Group International, Inc. [Member]
Jul. 31, 2015
Loan And Security Agreement Two [Member]
Entrepreneur Growth Capital LLC [Member]
Jul. 31, 2014
Loan And Security Agreement Two [Member]
Entrepreneur Growth Capital LLC [Member]
Secured demand credit facility       $ 1,500,000      
Purchase of eligible accounts receivables, percentage       70.00%      
Purchase of eligible accounts receivables, reserve percentage       30.00%      
Purchase of eligible accounts receivables, advance percentage       70.00%      
Interest rate on advances or borrowings under the FGI Facility       the greater of (i) 6.75% per annum and (ii) 2.50% above the prime rate.      
Collateral management fees, percentage of average monthly balance of purchased accounts       0.42%      
Minimum monthly net funds employed during each contract year       500,000      
One-time facility fee, percentage       1.00%      
Additional fees and accrued interest paid 223,062 43,344     48,600    
Line of credit $ 1,051,162   $ 1,409,098     $ 1,051,162 $ 1,409,098

Loan and Security Agreement (Details Narrative)

v2.4.0.8
Loan and Security Agreement (Details Narrative) (USD $)
0 Months Ended
Sep. 03, 2014
Jul. 31, 2015
Jan. 31, 2015
Line of credit   $ 1,051,162 $ 1,409,098
Loan and Security Agreement [Member] | Entrepreneur Growth Capital LLC [Member]
     
Line of credit aggregate value 3,100,000    
Percentage of accounts revolving line of credit maximum 85.00%    
Percentage of finished goods amount 50.00%    
Percentage of raw material amount 20.00%    
Line of credit interest rate description Generally reported by Citibank, N.A. plus (a) 2.5% on loans and advances made against eligible accounts and (b) 4.0% on loans made against eligible inventory. The term loan bears interest at a rate of the highest prime rate in effect during each month as generally reported by Citibank, N.A. plus 4.0%.    
Line of credit annual facility percentage 2.25%    
Line of credit default stated rates of interest 10.00%    
Line of credit   1,051,162 1,409,098
Secured Promissory Note [Member] | Entrepreneur Growth Capital LLC [Member]
     
Term loan outstanding   500,000  
Secured Promissory Note [Member] | Entrepreneur Growth Capital LLC [Member]
     
Line of credit aggregate value 600,000    
Line of credit interest rate description The EGC Note bears interest at the prime rate plus 4.0% and is payable monthly    
Line of credit default stated rates of interest 10.00%    
Term of loan 5 years    
Repayment of secured debt, monthly installment basis 10,000    
Note payable, during period 60 months    
Term loan outstanding     $ 560,000

Loan and Security Agreement - Schedule of Line of Credit (Details)

v2.4.0.8
Loan and Security Agreement - Schedule of Line of Credit (Details) (USD $)
Sep. 03, 2014
Accounts Revolving Line of Credit [Member]
 
Line of credit facility $ 2,150,000
Inventory Revolving Line of Credit [Member]
 
Line of credit facility 350,000
Term Loan [Member]
 
Line of credit facility $ 600,000

Convertible Note (Details Narrative)

v2.4.0.8
Convertible Note (Details Narrative) (USD $)
3 Months Ended 6 Months Ended 6 Months Ended 0 Months Ended 6 Months Ended
Jul. 31, 2015
Jul. 31, 2014
Jul. 31, 2015
Jul. 31, 2014
May 31, 2015
Jan. 31, 2015
Jul. 31, 2015
Manatuck Hill Partners, LLC [Member]
Dec. 19, 2014
Manatuck Purchase Agreement [Member]
Manatuck Hill Partners, LLC [Member]
Dec. 19, 2014
Manatuck Purchase Agreement [Member]
Manatuck Hill Partners, LLC [Member]
Jul. 31, 2015
Manatuck Purchase Agreement [Member]
Manatuck Hill Partners, LLC [Member]
Convertible debenture               $ 2,000,000 $ 2,000,000  
Convertible debt, interest rate percentage               14.00% 14.00%  
Debt maturity month year               February 2016    
Number of restricted common stock granted, shares               200,000 200,000 30,000
Debt maturity extended month year                   May 2016
Common stock price per shares $ 1.25   $ 1.25   $ 1.25         $ 1.32
Debt discount 83,437    182,270        498,350     39,600
Unamortized debt discount $ 269,883   $ 269,883     $ 412,553        

Concentrations (Details Narrative)

v2.4.0.8
Concentrations (Details Narrative)
1 Months Ended 6 Months Ended
Apr. 30, 2015
Jul. 31, 2015
Sales Revenue [Member]
Customer A [Member]
Jul. 31, 2014
Sales Revenue [Member]
Customer A [Member]
Jul. 31, 2015
Sales Revenue [Member]
Customer B [Member]
Jul. 31, 2014
Sales Revenue [Member]
Customer B [Member]
Jul. 31, 2015
Sales Revenue [Member]
Customer C [Member]
Jul. 31, 2014
Sales Revenue [Member]
Customer C [Member]
Jul. 31, 2015
Accounts Receivable [Member]
Customer A [Member]
Jul. 31, 2014
Accounts Receivable [Member]
Customer A [Member]
Jul. 31, 2015
Accounts Receivable [Member]
Customer B [Member]
Jul. 31, 2014
Accounts Receivable [Member]
Customer B [Member]
Jul. 31, 2015
Accounts Receivable [Member]
Customer C [Member]
Jul. 31, 2014
Accounts Receivable [Member]
Customer C [Member]
Jul. 31, 2015
Cost Of Sales [Member]
Vendor One [Member]
Jul. 31, 2014
Cost Of Sales [Member]
Vendor One [Member]
Concentrations of risk percentage 10.00% 19.00% 23.00% 17.00% 17.00% 12.00% 11.00% 15.00% 23.00% 22.00% 11.00% 10.00% 7.00% 95.00% 100.00%

Stockholders' Equity (Details Narrative)

v2.4.0.8
Stockholders' Equity (Details Narrative) (USD $)
1 Months Ended 6 Months Ended 6 Months Ended 0 Months Ended 6 Months Ended 0 Months Ended
May 31, 2015
Integer
Jul. 31, 2015
Jun. 11, 2015
Jan. 31, 2015
Jul. 31, 2015
Common Stock [Member]
Jul. 31, 2015
Warrant [Member]
Jan. 31, 2015
Warrant [Member]
Dec. 19, 2014
Manatuck Purchase Agreement [Member]
Manatuck Hill Partners, LLC [Member]
Dec. 19, 2014
Manatuck Purchase Agreement [Member]
Manatuck Hill Partners, LLC [Member]
Jul. 31, 2015
Manatuck Purchase Agreement [Member]
Manatuck Hill Partners, LLC [Member]
Jun. 11, 2015
Series A Preferred Stock [Member]
May 28, 2015
Series A Preferred Stock [Member]
Jul. 31, 2015
Series A Preferred Stock [Member]
Jul. 23, 2015
Series A Preferred Stock [Member]
Preferred stock, shares authorized   20,000,000   20,000,000               120,000    
Preferred stock, par value   $ 0.00001   $ 0.00001               $ 0.00001    
Preferred stock adjusted for stock dividends                       $ 100    
Percentage of preferred stock dividends rate                       8.00%    
Preferred stock liquidation preference per share                       $ 1.25 $ 0.675 $ 1.00
Number of units converted through private placement                     20      
Number of convertible preferred stock, shares                     500      
Percentage of warrants to purchase of number of conversation shares                     100.00%      
Stock conversation price per share                     $ 1.25      
Warrants issued to investors 80,000 80,000 800,000                      
Warrants grant date fair value 76,608 76,608 766,091                      
Number of directors 6                          
Convertible note agreements maturity date Jul. 22, 2016                          
Proceeds from convertible note 650,000                   350,000      
Cash fee and non-accountable allowance 130,000                          
Accounts payable and accrued expenses 65,000 65,000                        
Shares issued exercise price per share $ 1.25 $ 1.25               $ 1.32        
Number of restricted common stock shares granted, shares               200,000 200,000 30,000        
Debt maturity extended month year                   May 2016        
Issuance of common stock shares for cashless exercise of warrants         8,540                  
Number of conversation of warrants   22,666                        
Total intrinsic value of options outstanding and exercisable   0   219,332                    
Stock based compensation related to stock option unvested   0                        
Weighted average remaining life of options   2 years 2 months 27 days                        
Total intrinsic value of warrants outstanding and exercisable           $ 0 $ 227,430              

Stockholders' Equity - Summary of Option Activity (Details)

v2.4.0.8
Stockholders' Equity - Summary of Option Activity (Details) (USD $)
6 Months Ended
Jul. 31, 2015
Equity [Abstract]  
Options Outstanding, Beginning balance 496,404
Options Exercisable, Beginning balance 496,404
Options, Granted   
Options, Exercised   
Options, Forfeited/Cancelled   
Options Outstanding, Ending balance 496,404
Options Exercisable, Ending balance 496,404
Options Outstanding, Weighted Average Exercise Price, Beginning balance $ 1.04
Options Exercisable, Weighted Average Exercise Price, Beginning balance $ 1.04
Weighted Average Exercise Price, Granted   
Weighted Average Exercise Price, Exercised   
Weighted Average Exercise Price, Forfeited/Cancelled   
Options Outstanding, Weighted Average Exercise Price, Ending balance $ 1.04
Options Exercisable, Weighted Average Exercise Price, Ending balance $ 1.04

Stockholders' Equity - Summary of Option Outstanding and Exercisable (Details)

v2.4.0.8
Stockholders' Equity - Summary of Option Outstanding and Exercisable (Details) (USD $)
6 Months Ended
Jul. 31, 2015
Range Of Exercise Price One [Member]
 
Range of exercise price $ 1.00
Number of Options Outstanding 487,404
Weighted Average Remaining Contractual Life (in years), Options Outstanding 2 years 2 months 19 days
Weighted Average Exercise Price, Options Outstanding $ 1.00
Number of Options Exercisable 487,404
Weighted Average Exercise Price, Options Exercisable $ 1.00
Range Of Exercise Price Two [Member]
 
Range of exercise price $ 2.97
Number of Options Outstanding 9,000
Weighted Average Remaining Contractual Life (in years), Options Outstanding 3 years 9 months
Weighted Average Exercise Price, Options Outstanding $ 2.97
Number of Options Exercisable 9,000
Weighted Average Exercise Price, Options Exercisable $ 2.97

Stockholders' Equity - Schedule of Warrants Activity (Details)

v2.4.0.8
Stockholders' Equity - Schedule of Warrants Activity (Details) (USD $)
6 Months Ended
Jul. 31, 2015
Equity [Abstract]  
Warrants Outstanding, Beginning balance 1,027,401
Warrants Exercisable, Beginning balance 1,027,401
Warrants, Granted 880,000
Warrants, Exercised (22,666)
Warrants, Forfeited/Cancelled   
Warrants Outstanding, Ending balance 1,884,735
Warrants Exercisable, Ending balance 1,884,735
Warrants Outstanding, Weighted Average Exercise Price, Beginning balance $ 1.27
Warrants Exercisable, Weighted Average Exercise Price, Beginning balance $ 1.27
Weighted Average Exercise Price, Granted $ 1.25
Weighted Average Exercise Price, Exercised $ 1.25
Weighted Average Exercise Price, Forfeited/Cancelled   
Warrants Outstanding, Weighted Average Exercise Price, Ending balance $ 1.26
Warrants Exercisable, Weighted Average Exercise Price, Ending balance $ 1.26

Stockholders' Equity - Schedule of Warrants Outstanding and Exercisable (Details)

v2.4.0.8
Stockholders' Equity - Schedule of Warrants Outstanding and Exercisable (Details) (USD $)
6 Months Ended
Jul. 31, 2015
Jan. 31, 2015
Jul. 31, 2015
Warrant [Member]
Range of Exercise Price, lower limit     $ 1.00
Range of Exercise Price, upper limit     $ 2.50
Number of Warrants Outstanding 1,884,735 1,027,401 1,884,735
Weighted Average Remaining Contractual Life (in Years)     3 years 8 months 1 day
Weighted Average Exercise Price, Warrants Outstanding     $ 1.26
Number of Warrants Exercisable 1,884,735 1,027,401 1,884,735
Weighted Average Exercise Price, Warrants Exercisable $ 1.26 $ 1.27 $ 1.26

Commitments and Contingencies (Details Narrative)

v2.4.0.8
Commitments and Contingencies (Details Narrative) (USD $)
1 Months Ended 3 Months Ended 6 Months Ended 6 Months Ended 0 Months Ended 1 Months Ended 6 Months Ended
May 31, 2015
Jul. 31, 2015
Jul. 31, 2014
Jul. 31, 2015
Jul. 31, 2014
Jun. 11, 2015
Jul. 31, 2015
Spartan Capital Securities, LLC [Member]
Apr. 01, 2015
Spartan Capital Securities, LLC [Member]
Advisory Agreement [Member]
October 1, 2015 [Member]
Jan. 31, 2015
Spartan Capital Securities, LLC [Member]
Advisory Agreement [Member]
March 31, 2019 [Member]
Jul. 31, 2015
Minimum [Member]
Spartan Capital Securities, LLC [Member]
Advisory Agreement [Member]
Jul. 31, 2015
Maximum [Member]
Spartan Capital Securities, LLC [Member]
Advisory Agreement [Member]
Jul. 31, 2015
Year 1 [Member]
Jul. 31, 2015
Year 2 [Member]
Jul. 31, 2015
Year 2 [Member]
Minimum [Member]
Jul. 31, 2015
Year 2 [Member]
Maximum [Member]
Jul. 31, 2015
Year 3 [Member]
Jul. 31, 2015
Year 3 [Member]
Minimum [Member]
Jul. 31, 2015
Year 3 [Member]
Maximum [Member]
Jul. 31, 2015
Year 4 [Member]
Jul. 31, 2015
$10,000,000 or More Rraised Financing [Member]
Spartan Capital Securities, LLC [Member]
Advisory Agreement [Member]
Percentage of royalty on net sales                       6.00% 4.00%     2.00%     1.00%  
Royalty revenue                       $ 500,000   $ 500,000 $ 2,500,000   $ 2,500,000 $ 20,000,000 $ 20,000,000  
Royalty expenses   45,542 37,096 131,379 115,726                              
Nonrefundable monthly fee amount               10,000   5,000 5,000                 5,000
Nonrefundable monthly fee term                   November 1, 2015 through October 2017 November 1, 2017 through October 2019                 November 1, 2015 through October 1, 2019
Aggregate gross proceeds fee                   4,000,000 5,000,000                 10,000,000
Percentage of fee equal to aggregate gross proceeds             10.00%                          
Percentage of fees equal to aggregate gross proceeds for expenses             3.00%                          
Percentage of common stock issuable             10.00%                          
One-time engagement fee             10,000                          
Cash fee and non-accountable allowance 130,000           130,000                          
Fee paid amount             65,000                          
Accounts payable and accrued expenses 65,000 65,000   65,000                                
Warrants issued to investors 80,000 80,000   80,000   800,000                            
Shares issued exercise price per share $ 1.25 $ 1.25   $ 1.25                                
Warrants grant date fair value 76,608 76,608   76,608   766,091                            
Lease agreement expire date                 Mar. 30, 2019                      
Operating lease annual payments   $ 69,109   $ 69,109         $ 18,848                      
Operating lease expiration term                 48 months                      

Commitments and Contingencies - Schedule of Royalty Minimum Payment by Preceding Agreement Year (Details)

v2.4.0.8
Commitments and Contingencies - Schedule of Royalty Minimum Payment by Preceding Agreement Year (Details) (USD $)
3 Months Ended 6 Months Ended
Jul. 31, 2015
Jul. 31, 2014
Jul. 31, 2015
Jul. 31, 2014
Minimum Royalty to be Paid $ 45,542 $ 37,096 $ 131,379 $ 115,726
Agreement Year 1st and 2nd [Member]
       
Minimum Royalty to be Paid         
Agreement Year 3rd and 4th [Member]
       
Minimum Royalty to be Paid     50,000  
Agreement Year 5th, 6th and 7th [Member]
       
Minimum Royalty to be Paid     75,000  
Agreement Year 8th and 9th [Member]
       
Minimum Royalty to be Paid     100,000  
Agreement Year 10th and thereafter [Member]
       
Minimum Royalty to be Paid     $ 125,000  

Commitments and Contingencies - Schedule of Future Minimum Payments Under Operating Leases (Details)

v2.4.0.8
Commitments and Contingencies - Schedule of Future Minimum Payments Under Operating Leases (Details) (USD $)
Jul. 31, 2015
Commitments and Contingencies Disclosure [Abstract]  
2016 $ 18,848
2017 18,848
2018 18,848
2019 12,565
Total $ 69,109

Subsequent Events (Details Narrative)

v2.4.0.8
Subsequent Events (Details Narrative) (USD $)
6 Months Ended
Jul. 31, 2015
Jul. 31, 2014
Stock issuance costs    $ 1,180,003
Amount paid to placement agents yielding net proceeds 227,419 321,194
Subsequent Event [Member]
   
Number of private placements 2 private placements  
Gross proceeds from private placement 185,000  
Stock issuance costs 24,050  
Amount paid to placement agents yielding net proceeds $ 160,950