XML 14 R5.htm IDEA: XBRL DOCUMENT v3.24.3
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)
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
Receipt of subscription receivable 16,368 16,368
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, 2023 $ 1 $ 186 (117,468) 56,941,222 (57,403,227) (579,286)
Balance, shares at Jan. 31, 2023 102,000 18,671,159        
Net income (loss)           (321,958)
Balance at Jul. 31, 2023 $ 1 $ 218 (118,232) 57,223,703 (57,725,185) (619,495)
Balance, shares at Jul. 31, 2023 102,000 21,673,699        
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        
Stock based compensation $ 13 70,930 70,943
Net income (loss) (203,379) (203,379)
Shares issued for conversion of notes $ 3 (16,750) 16,747
Shares issued for conversion of notes, shares   250,000        
Resolution of derivative liabilities due to debt conversions and untainted warrants 43,931 43,931
Issuance of common stock and warrants in private placement 16,368 16,368
Stock based compensation, shares   1,251,270        
Balance at Jul. 31, 2023 $ 1 $ 218 (118,232) 57,223,703 (57,725,185) (619,495)
Balance, shares at Jul. 31, 2023 102,000 21,673,699        
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        
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        
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, shares           75,000
Net income (loss)           $ 1,460,526
Shares issued for conversion of notes, shares   185,381        
Balance at Jul. 31, 2024 $ 5 $ 501 (101,100) 55,510,051 (60,022,959) (4,613,502)
Balance, shares at Jul. 31, 2024 500,000 50,069,244        
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        
Stock based compensation 173,569 173,569
Net income (loss) 1,149,145 1,149,145
Shares issued for conversion of notes $ 2 34,998 35,000
Shares issued for conversion of notes, shares   185,381        
Resolution of derivative liabilities due to debt conversions and untainted warrants 17,739   17,739
Reclass of APIC to derivative liabilities for tainted warrants (3,331,913)   (3,331,913)
Balance at Jul. 31, 2024 $ 5 $ 501 $ (101,100) $ 55,510,051 $ (60,022,959) $ (4,613,502)
Balance, shares at Jul. 31, 2024 500,000 50,069,244