XML 31 R20.htm IDEA: XBRL DOCUMENT v3.10.0.1
Summary of Significant Accounting Policies (Tables)
6 Months Ended
Jul. 31, 2018
Accounting Policies [Abstract]  
Schedule of Inventories

Inventories are stated at the lower of cost or net realizable value using the first-in, first-out (FIFO) valuation method. Inventory was comprised of the following at July 31, 2018 and January 31, 2018:

 

    July 31, 2018     January 31, 2018  
Raw Materials   $ 512,869     $ 486,917  
Work in Process     25,513       21,387  
Finished goods     741,175       315,972  
    $ 1,279,557     $ 824,276  

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 years  
Leasehold improvements     *  

 

(*) Amortized on a straight-line basis over the term of the lease or the estimated useful lives, whichever period is shorter.

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, 2018
    Six Months
Ended
July 31, 2017
 
Gross Sales   $ 13,585,549     $ 12,587,604  
Less: Slotting, Discounts, Allowances     202,725       224,869  
Net Sales   $ 13,382,824     $ 12,362,735  

Schedule of Fair Value of Share-Based Payments

For the six months ended July 31, 2018 and 2017, when computing fair value of share-based payments, the Company has considered the following variables:

 

    July 31, 2018     July 31, 2017  
Risk-free interest rate     1.99 %     1.18 %
Expected life of grants     2.0 years       3.76 years  
Expected volatility of underlying stock     172 %     298 %
Dividends     0 %     0 %

Schedule of Earnings Per Share, Basic and Diluted

The following table provides a reconciliation of the numerator and denominator used in computing basic and diluted net income (loss) attributable to common stockholders per common share.

 

    For the Three Months Ended  
    July 31, 2018     July 31, 2017  
Numerator:            
Net (loss) income attributable to common stockholders   $ (210,195 )   $ 123,595  
Effect of dilutive securities:     -       -  
                 
Diluted net (loss) income   $ (210,195 )   $ 123,595  
                 
Denominator:                
Weighted average common shares outstanding - basic     31,859,812       28,100,066  
Dilutive securities (a):                
Series A Preferred     -       -  
Options     -       347,949  
Warrants     -       2,369,266  
                 
Weighted average common shares outstanding and assumed conversion – diluted     31,859,812       30,817,281  
                 
Basic net (loss) income per common share   $ (0.01 )   $ 0.00  
                 
Diluted net (loss) income per common share   $ (0.01 )   $ 0.00  
                 
(a) - Anti-dilutive securities excluded:     7,216,665       3,110,149  

  

    For the Six Months Ended  
    July 31, 2018     July 31, 2017  
Numerator:            
Net income attributable to common stockholders   $ 113,806     $ 72,562  
Effect of dilutive securities:     -       -  
                 
Diluted net income   $ 113,806     $ 72,562  
                 
Denominator:                
Weighted average common shares outstanding - basic     31,820,898       27,957,789  
Dilutive securities (a):                
Series A Preferred     -       -  
Options     166,259       347,949  
Warrants     577,775       2,369,266  
                 
Weighted average common shares outstanding and assumed conversion – diluted     32,564,932       30,675,004  
                 
Basic net income per common share   $ 0.00     $ 0.00  
                 
Diluted net income per common share   $ 0.00     $ 0.00  
                 
(a) - Anti-dilutive securities excluded:     3,365,001       3,779,884