XML 16 R6.htm IDEA: XBRL DOCUMENT v3.22.1
Condensed Consolidated Statements of Cash Flows (Unaudited) - USD ($)
3 Months Ended
Apr. 30, 2022
Apr. 30, 2021
CASH FLOWS FROM OPERATING ACTIVITIES:    
Net income $ 103,697 $ 631,524
Adjustments to reconcile net income to net cash provided by operating activities:    
Depreciation 208,829 183,761
Amortization of debt discount 3,640
Amortization of right of use assets 69,344 43,621
Amortization of intangibles 113,170
Share-based compensation 501
Change in deferred tax asset 29,385 247,949
Changes in operating assets and liabilities:    
Accounts receivable (1,370,867) 254,048
Inventories (1,277,898) (243,258)
Prepaid expenses (229,864) 15,453
Accounts payable and accrued expenses 1,095,439 338,962
Operating lease liability (87,888) (37,793)
Net Cash (Used in) Provided by Operating Activities (1,343,013) 1,343,768
CASH FLOWS FROM INVESTING ACTIVITIES:    
Cash paid for fixed assets (174,007) (354,394)
Net Cash (Used in) Investing Activities (174,007) (354,394)
CASH FLOWS FROM FINANCING ACTIVITIES:    
Repayment of term loan (129,310)
Borrowings of line of credit, net 1,775,000
Repayment of capital lease obligations (58,008) (46,658)
Proceeds from exercise of options 19,080
Net Cash Provided by (Used in) Financing Activities 1,587,682 (27,578)
Net Increase in Cash 70,662 1,052,796
Cash - Beginning of Period 850,598 3,190,560
Cash - End of Period 921,260 4,246,356
SUPPLEMENTARY CASH FLOW INFORMATION:    
Income taxes
Interest $ 133,291 $ 10,430