XML 17 R3.htm IDEA: XBRL DOCUMENT v3.24.1.u1
Consolidated Balance Sheets - USD ($)
$ in Thousands
Jan. 31, 2024
Jan. 31, 2023
Current Assets:    
Cash and cash equivalents $ 11,022 $ 4,378
Accounts receivable, net 7,859 6,832
Inventories, net 3,310 3,636
Prepaid expenses and other current assets 1,375 828
Total current assets 23,566 15,674
Property, plant, and equipment, net 4,436 3,423
Intangibles, net 4,979 1,503
Goodwill 8,633 8,633
Operating lease right of use assets, net 2,889 3,237
Deferred tax asset 503 718
Equity method investment 0 1,343
Security Deposits 95 54
Total Assets 45,101 34,585
Current Liabilities:    
Accounts payable and accrued expenses 12,425 9,063
Term loan, net of debt discount of $38 and $60, respectively 1,514 1,492
Operating leases liability 434 392
Finance leases payable 367 182
Promissory notes – related parties 1,950 750
Total current liabilities 16,690 11,879
Line of credit 0 890
Operating leases liability – net of current 2,515 2,897
Finance leases payable – net of current 1,062 249
Promissory notes – related parties, net of current 2,250 1,500
Term loan – net of current 3,003 4,655
Total long-term liabilities 8,830 10,191
Total Liabilities 25,520 22,070
Commitments and contingencies (Note 9)
Stockholders’ Equity:    
Common stock, $0.00001 par value; 250,000,000 shares authorized; 37,488,239 and 36,317,857 shares issued as of January 31, 2024 and January 31, 2023, respectively, 37,258,239 and 36,087,857 shares outstanding as of January 31, 2024 and January 31, 2023, respectively 0 0
Additional paid in capital 23,278 22,724
Accumulated deficit (3,547) (10,059)
Less: Treasury stock, 230,000 shares at cost (150) (150)
Total Stockholders’ Equity 19,581 12,515
Total Liabilities and Stockholders’ Equity 45,101 34,585
Series A Preferred Stock    
Stockholders’ Equity:    
Preferred stock value 0 0
Series B Preferred Stock    
Stockholders’ Equity:    
Preferred stock value 0 0
Preferred Stock    
Stockholders’ Equity:    
Preferred stock value $ 0 $ 0