XML 29 R18.htm IDEA: XBRL DOCUMENT v3.19.2
Summary of Significant Accounting Policies (Tables)
3 Months Ended
Apr. 30, 2019
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 April 30, 2019 and January 31, 2019:

 

    April 30, 2019     January 31, 2019  
Raw Materials   $ 830,981     $ 556,703  
Work in Process     27,496       38,769  
Finished goods     601,507       800,928  
    $ 1,459,984     $ 1,396,400  

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:

 

    For the Three Months Ended  
    April 30, 2019     April 30, 2018  
Gross Sales   $ 7,456,956     $ 7,858,034  
Less: Slotting, Discounts, Allowances     92,132       116,040  
Net Sales   $ 7,364,824     $ 7,741,994  

Schedule of Disaggregates Gross Revenue By Significant Geographic Area

Disaggregation of Revenue from Contracts with Customers. The following table disaggregates gross revenue by significant geographic area for the three months ended April 30, 2019 and 2018:

 

    For the Three Months Ended  
    April 30, 2019     April 30, 2018  
Northeast   $ 2,396,830     $ 2,365,565  
Southeast     1,861,809       1,826,419  
Midwest     987,186       1,241,378  
West     1,260,184       1,395,325  
Southwest     950,947       1,029,347  
Total revenue   $ 7,456,956     $ 7,858,034  

Schedule of Fair Value of Share-Based Payments

For the three months ended April 30, 2019 and 2018, when computing fair value of share-based payments, the Company has considered the following variables:

 

    April 30, 2019     April 30, 2018  
Risk-free interest rate     2.29 %     1.60% to 1.99 %
Expected life of grants     3.5 years       2.0 – 4.0 years  
Expected volatility of underlying stock     150 %     139% to 177 %
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  
    April 30, 2019     April 30, 2018  
Numerator:                
Net income attributable to common stockholders   $ 335,666     $ 324,001  
Effect of dilutive securities:            
                 
Diluted net income   $ 335,666     $ 324,001  
                 
Denominator:                
Weighted average common shares outstanding - basic     31,866,240       31,780,111  
Dilutive securities (a):                
Series A Preferred     -       -  
Options     108,854       212,229  
Warrants     123,332       2,663,059  
                 
Weighted average common shares outstanding and assumed
conversion – diluted
    32,098,426       34,655,399  
                 
Basic net income per common share   $ 0.01     $ 0.01  
                 
Diluted net income per common share   $ 0.01     $ 0.01  
                 
(a) - Anti-dilutive securities excluded:     3,106,167       3,079,001