XML 27 R6.htm IDEA: XBRL DOCUMENT v3.23.2
Consolidated Statements of Cash Flows - USD ($)
12 Months Ended
Jan. 31, 2023
Jan. 31, 2022
Jan. 31, 2021
OPERATING ACTIVITIES      
Net income (loss) after taxes from continuing operations $ 1,381,540 $ 12,197,574 $ (4,601,572)
Adjustments to reconcile net income (loss) to net cash provided by operating activities:      
Accretion expense 0 230,462 1,220,896
Amortization of right-of-use assets 490,351 461,364  
Deferred income tax (recovery) expense (56,920) 590,072 602,087
Depreciation and amortization 1,843,366 1,818,325 2,270,526
Foreign exchange (gain) loss (21,670) 500,462 284,401
Gain (loss) on change in fair value of derivative liabilities (742,483) (8,576,290) 5,756,195
Impairment loss 20,726 0  
Interest expense 456,360 83,058 3,573,101
Provision to record inventory at net realizable value 174,453 0  
Share-based compensation 209,441 366,469 494,435
Gain on disposal of assets     (135,564)
Changes in operating assets and liabilities:      
Receivables (201,887) (94,406) 154,900
Inventory (293,553) (1,361,826) 1,700,987
Prepaid expenses and deposits (108,178) 4,587 (368,678)
Assets classified as held for sale 0 790,828 0
Accounts payable and accrued liabilities 184,662 1,568,932 (1,431,130)
Income taxes payable 2,866,688 1,198,502 (336,367)
Deferred revenue 94,068 0  
Lease liabilities (325,697) (534,098) (701,115)
Liabilities classified as held for sale 0 (805,406) 0
Cash provided by operating activities of continuing operations 5,971,267 8,438,609 8,483,102
Cash used in operating activities of discontinued operations (71,292) (1,602,478) 241,753
INVESTING ACTIVITIES      
Purchases of property and equipment (442,285) (2,562,304) (227,777)
Payment of Megawood consideration payable     (130,000)
Payment of Swell consideration payable     (846,256)
Cash used in investing activities of continuing operations (442,285) (2,562,304) (1,204,033)
Cash provided by investing activities of discontinued operations 51,357 1,168,349 100,000
FINANCING ACTIVITIES      
Principal repayments on promissory note payable (6,080,000) (6,080,000) (7,013,333)
Repayments of convertible promissory notes (40,000) (1,210,000) 0
Cash proceeds from warrants   533,326 0
Cash proceeds from options     98,950
Issuance of convertible debentures on exercise of warrants     5,688,442
Interest paid in cash (505,747) (1,082,500) (2,500,669)
Lease payments received 0 100,000 0
Cash used in financing activities of continuing operations (6,625,865) (7,739,174) (3,726,610)
Cash used in financing activities of discontinued operations (58,032) (105,360) (119,914)
Effect of foreign exchange on cash (1,361) (766,841) (613,609)
Increase (decrease) in cash during the year (1,176,211) (3,169,199) 3,160,689
Cash beginning of year 3,067,983 6,237,182 3,076,493
Cash end of year 1,891,772 3,067,983 6,237,182
Supplemental disclosure of cash flow information      
Interest paid in cash 505,747 2,322,855 2,515,446
Income taxes paid in cash 0 3,145,893 2,832,676
Non-cash financing activities      
Right-of-use asset additions resulting from lease renewals     7,236,663
Non-cash financing activities      
Common shares issued on exercise of convertible debentures     12,758,473
Fair value of common shares issued in settlement of Phantom Farms earn out shares 0 677,939 0
Fair value of common shares issued as partial settlement of commitment to issue shares $ 0 $ 21,787 450,953
Common shares issued to complete purchase of land     2,582,903
Common shares issued as partial repayment of promissory note     $ 38,415