XML 17 R6.htm IDEA: XBRL DOCUMENT v3.19.1
Consolidated Statements of Cash Flows - USD ($)
12 Months Ended
Jan. 31, 2019
Jan. 31, 2018
CASH FLOWS FROM OPERATING ACTIVITIES:    
Net income $ 550,048 $ 319,740
Adjustments to reconcile net income to net cash provided by operating activities:    
Depreciation 679,005 538,322
Amortization of debt discount 133,314 63,428
Share-based compensation 162,494 428,240
Changes in operating assets and liabilities:    
Accounts receivable 386,153 (1,266,895)
Inventories (572,124) (17,653)
Prepaid expenses 106,802 (81,720)
Accounts payable and accrued expenses (2,284) 1,332,038
Net Cash Provided by Operating Activities 1,443,408 1,315,500
CASH FLOWS FROM INVESTING ACTIVITIES:    
Cash paid for fixed assets (1,033,724) (1,474,816)
Net Cash Used in Investing Activities (1,033,724) (1,474,816)
CASH FLOWS FROM FINANCING ACTIVITIES:    
Repayment of note payable - related party (7,812)
Repayment of term loan (1,058,615) (146,388)
Borrowings from term loan 2,800,000 251,671
Repayment of note payable (2,130,625) (1,350,000)
Borrowings (repayments) of line of credit, net (90,356) 1,339,245
Proceeds from capital lease 213,250
Repayment of capital lease obligations (26,993)
Debt issuance costs (120,446) (24,697)
Proceeds from exercise of options 40,000
Net Cash Provided by (Used in) Financing Activities (381,597) 69,831
Net Increase (Decrease) in Cash 28,087 (89,485)
Cash - Beginning of Period 581,322 670,807
Cash - End of Period 609,409 581,322
SUPPLEMENTARY CASH FLOW INFORMATION:    
Income taxes
Interest 638,029 464,958
SUPPLEMENTARY DISCLOSURE OF NON-CASH INVESTING AND FINANCING ACTIVITIES:    
Accrued interest on note payable reclassified to principal 392,702
Capital lease asset additions 30,000
Stock issued for Series A Preferred dividends 91,565
Debt issuance costs included in principal balance of note $ 52,236