XML 16 R6.htm IDEA: XBRL DOCUMENT v3.22.2.2
Condensed Consolidated Statements of Cash Flows (Unaudited) - USD ($)
6 Months Ended
Jul. 31, 2022
Jul. 31, 2021
CASH FLOWS FROM OPERATING ACTIVITIES:    
Net (loss) income $ (639,549) $ 1,063,449
Adjustments to reconcile net income to net cash provided by operating activities:    
Depreciation 401,126 381,732
Amortization of debt discount 6,655
Amortization of right of use assets 182,862 91,660
Amortization of intangibles 230,156
Share-based compensation 12,333 786
Change in deferred tax asset (188,080) 391,179
Income from equity method investment in Chef Inspirational (18,540)
Paid in kind interest 53,356
Changes in operating assets and liabilities:    
Accounts receivable 749,959 (728,920)
Accounts receivable - other (107,896)
Inventories (1,302,933) (212,403)
Prepaid expenses (248,113) 71,993
Security deposits (2,979)
Accounts payable and accrued expenses 1,170,280 749,822
Operating lease liability (176,534) (79,813)
Net Cash Provided by Operating Activities 232,978 1,618,610
CASH FLOWS FROM INVESTING ACTIVITIES:    
Cash paid for fixed assets (305,547) (481,295)
Cash paid for investment in Chef Inspirational (500,000)
Net Cash (Used in) Investing Activities (805,547) (481,295)
CASH FLOWS FROM FINANCING ACTIVITIES:    
Proceeds in advance of preferred stock offering 515,000
Repayment of term loan (517,241)
Borrowings of line of credit, net 1,725,000
Repayment of capital lease obligations (130,626) (94,074)
Proceeds from exercise of options 26,250 19,080
Net Cash Provided by (Used in) Financing Activities 1,618,383 (74,994)
Net Increase in Cash 1,045,814 1,062,321
Cash - Beginning of Period 850,598 3,190,560
Cash - End of Period 1,896,412 4,252,881
SUPPLEMENTARY CASH FLOW INFORMATION:    
Income taxes
Interest 182,873 17,979
SUPPLEMENTARY DISCLOSURE OF NON-CASH INVESTING AND FINANCING ACTIVITIES:    
Finance lease asset additions 34,268
Operating lease asset additions 347,585
Non-cash consideration paid in common stock for equity investment in Chef Inspirational $ 700,000