XML 26 R5.htm IDEA: XBRL DOCUMENT v3.23.2
Consolidated Statements of Changes in Shareholders' Equity - USD ($)
Common stock [Member]
Common stock [Member]
Previously Reported [Member]
Commitment to issue shares [Member]
Commitment to issue shares [Member]
Previously Reported [Member]
Accumulated other comprehensive loss [Member]
Accumulated other comprehensive loss [Member]
Previously Reported [Member]
Deficit [Member]
Deficit [Member]
Previously Reported [Member]
Total
Previously Reported [Member]
Beginning balance (Shares) at Jan. 31, 2020 89,388,639                  
Beginning balance at Jan. 31, 2020 $ 85,096,509   $ 1,100,881   $ (990,517)   $ (71,596,856)   $ 13,610,017  
Purchase of Phantom real estate (Shares) 7,132,042                  
Purchase of Phantom real estate $ 2,582,903               2,582,903  
Amendment of Megawood consideration (Shares) 95,849                  
Amendment of Megawood consideration $ 38,415               $ 38,415  
Shares issued on exercise of options (Shares) 200,000               200,000  
Shares issued on exercise of options $ 98,950               $ 98,950  
Shares issued on exercise of convertible debentures (Shares) 19,764,694                  
Shares issued on exercise of convertible debentures $ 12,758,473               12,758,473  
Commitment to issue shares on purchase of Swell Companies (Shares) 456,862                  
Commitment to issue shares on purchase of Swell Companies $ 429,582   (429,582)              
Commitment to issue shares on purchase of EFF (Shares) 19,774                  
Commitment to issue shares on purchase of EFF $ 21,371   (21,371)              
Standby warrants issued 2,116,192               2,116,192  
Share-based compensation $ 494,435               494,435  
Net income (loss) and other comprehensive loss for the year         (613,609)   (7,829,628)   (8,443,237)  
Ending balance (Shares) at Jan. 31, 2021 117,057,860 117,057,860                
Ending balance at Jan. 31, 2021 $ 103,636,830 $ 103,636,830 649,928 $ 649,928 (1,604,126) $ (1,604,126) (79,426,484) $ (79,719,853) 23,256,148 $ 22,962,779
Commitment to issue shares on purchase of EFF (Shares) 19,774                  
Commitment to issue shares on purchase of EFF $ 21,787   (21,787)           0  
Shares issued on exercise of Phantom Farms warrants (Shares) 456,100                  
Shares issued on exercise of Phantom Farms warrants $ 533,326               533,326  
Shares issued on exercise of guaranteed warrants (Shares) 1,214,080                  
Shares issued on exercise of guaranteed warrants $ 0                  
Shares issued - settlement of earn out shares (Shares) 1,300,000                  
Shares issued - settlement of earn out shares $ 677,939               677,939  
Share-based compensation $ 366,469               366,469  
Net income (loss) and other comprehensive loss for the year         (766,841)   9,954,930   9,188,089  
Ending balance (Shares) at Jan. 31, 2022 120,047,814                  
Ending balance at Jan. 31, 2022 $ 105,236,351   628,141   (2,370,967)   (69,764,923)   33,728,602  
Shares issued on exercise of guaranteed warrants                 0  
Share-based compensation $ 209,441               209,441  
Net income (loss) and other comprehensive loss for the year         83,822   293,211   377,033  
Ending balance (Shares) at Jan. 31, 2023 120,047,814                  
Ending balance at Jan. 31, 2023 $ 105,445,792   $ 628,141   $ (2,287,145)   $ (69,471,712)   $ 34,315,076