XML 13 R2.htm IDEA: XBRL DOCUMENT v3.24.4
Condensed Consolidated Balance Sheets - USD ($)
$ in Thousands
Oct. 31, 2024
Jan. 31, 2024
Current Assets:    
Cash and cash equivalents $ 9,319 $ 11,022
Accounts receivable, net 8,567 7,859
Inventories, net 3,190 3,310
Prepaid expenses and other current assets 929 1,375
Total Current Assets 22,005 23,566
Property, plant, and equipment, net 9,849 4,436
Intangible assets, net 3,822 4,979
Goodwill 8,633 8,633
Operating lease right of use assets, net 3,080 2,889
Deferred tax asset 413 503
Deposits 95 95
Total Assets 47,897 45,101
Current Liabilities:    
Accounts payable and accrued expenses 13,845 12,425
Term loan, net of unamortized debt discount of $25 and $38, respectively 1,527 1,514
Operating lease liabilities 844 434
Finance leases payable 369 367
Promissory notes – related parties 2,250 1,950
Total Current Liabilities 18,835 16,690
Line of credit 0 0
Term loan – net of current 1,730 3,003
Operating lease liabilities – net of current 2,309 2,515
Finance leases payable – net of current 1,275 1,062
Promissory note – related party, net of current 750 2,250
Total long-term liabilities 6,064 8,830
Total Liabilities 24,899 25,520
Commitments and contingencies (Notes 9 and 10)
Stockholders’ Equity:    
Common stock, $0.00001 par value; 250,000,000 shares authorized; 37,815,955 and 37,488,239 shares issued as of October 31 and January 31, 2024, respectively, 37,585,955 and 37,258,239 shares outstanding as of October 31 and January 31, 2024, respectively 0 0
Additional paid-in capital 24,584 23,278
Accumulated deficit (1,436) (3,547)
Less: Treasury stock, 230,000 shares at cost (150) (150)
Total Stockholders’ Equity 22,998 19,581
Total Liabilities and Stockholders’ Equity 47,897 45,101
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