XML 14 R5.htm IDEA: XBRL DOCUMENT v3.24.1.1.u2
Consolidated Statements of Changes in Stockholders' Deficit (Unaudited) - USD ($)
Common Stock [Member]
Common Class A [Member]
Common Stock [Member]
Subscription Receivable [Member]
Additional Paid-in Capital [Member]
Retained Earnings [Member]
Total
Balance at Jan. 31, 2023 $ 1 $ 186 $ (117,468) $ 56,941,222 $ (57,403,227) $ (579,286)
Balance, shares at Jan. 31, 2023 102,000 18,671,159        
Cashless exercise of options $ 3 (16,750) 16,747
Cashless exercise of options, shares   250,000        
Stock based compensation 19,265 19,265
Net income (loss) (118,579) (118,579)
Receipt of subscription receivable 16,368 16,368
Shares issued for conversion of notes $ 13 70,930 70,943
Shares issued for conversion of notes, shares   1,251,270        
Resolution of derivative liabilities due to debt conversions and untainted warrants 43,931 43,931
Balance at Apr. 30, 2023 $ 1 $ 202 (117,850) 57,092,095 (57,521,806) (547,358)
Balance, shares at Apr. 30, 2023 102,000 20,172,429        
Balance at Jan. 31, 2024 $ 5 $ 498 (117,850) 58,538,033 (61,483,485) (3,062,799)
Balance, shares at Jan. 31, 2024 500,000 49,813,861        
Cashless exercise of options $ 1 (1)
Cashless exercise of options, shares   70,002       75,000
Stock based compensation 77,626 $ 77,626
Settlement of subscription receivable 16,750 16,750
Net income (loss) 311,381 311,381
Balance at Apr. 30, 2024 $ 5 $ 499 $ (101,100) $ 58,615,658 $ (61,172,104) $ (2,657,042)
Balance, shares at Apr. 30, 2024 500,000 49,883,863