XML 17 R6.htm IDEA: XBRL DOCUMENT v3.19.2
Condensed Consolidated Statements of Cash Flows (Unaudited) - USD ($)
3 Months Ended
Apr. 30, 2019
Apr. 30, 2018
CASH FLOWS FROM OPERATING ACTIVITIES:    
Net income $ 355,666 $ 324,001
Adjustments to reconcile net income to net cash provided by operating activities:    
Depreciation 180,485 155,242
Amortization of debt discount 7,288 41,371
Share-based compensation 17,257 42,218
Amortization of right of use assets 10,658
Changes in operating assets and liabilities:    
Accounts receivable 363,046 (697,253)
Inventories (63,584) (298,319)
Prepaid expenses (98,651) 73,211
Accounts payable and accrued expenses (87,411) 498,427
Current portion of operating lease liability (9,851)
Net Cash Provided by Operating Activities 674,903 138,898
CASH FLOWS FROM INVESTING ACTIVITIES:    
Cash paid for fixed assets (242,820) (420,220)
Net Cash Used in Investing Activities (242,820) (420,220)
CASH FLOWS FROM FINANCING ACTIVITIES:    
Repayment of note payable (300,000)
Borrowings (repayments) of line of credit, net (15,865) 480,495
Repayment of term loan (325,001) (41,385)
Repayment of capital lease obligations (14,121)
Proceeds from exercise of options 40,000
Net Cash Provided by (Used in) Financing Activities (354,987) 179,110
Net Increase (Decrease) in Cash 77,096 (102,212)
Cash - Beginning of Period 609,409 581,322
Cash - End of Period 686,505 479,110
SUPPLEMENTARY CASH FLOW INFORMATION:    
Income taxes
Interest 151,968 181,204
SUPPLEMENTARY DISCLOSURE OF NON-CASH INVESTING AND FINANCING ACTIVITIES:    
Operating lease liability 1,599,830
Finance lease asset additions $ 54,163