XML 35 R23.htm IDEA: XBRL DOCUMENT v3.21.2
Acquisition of Business (Tables)
 6 Months Ended 12 Months Ended
Jul. 31, 2021
Jan. 31, 2021
Business Combinations [Abstract]    
Schedule of net assets acquired
   Fair value 
   Recognized on 
   Acquisition 
Common stock issued  $6,085,180 
Note payable issued   1,332,893 
   $7,418,073 
      
Cash  $66,994 
Accounts receivable   1,761 
Inventory   42,613 
Equipment and fixtures   1,056,935 
Customer base   177,600 
Intellectual property and trademarks   583,200 
Goodwill   5,810,640 
Accounts payable and accrued expenses   (26,104)
Deferred revenue   (26,851)
Debt   (268,715)
Net assets acquired  $7,418,073 

  
   Fair value
Recognized
on
Acquisition		 
Common stock issued  $6,085,180 
Note payable issued   1,332,893 
   $7,418,073 
Cash  $66,994 
Accounts receivable   1,761 
Inventory   42,613 
Equipment and fixtures   1,056,935 
Customer base   177,600 
Intellectual property and trademarks   583,200 
Goodwill   5,810,640 
Acounts payable and accrued expenses   (26,104)
Deferred revenue   (26,851)
Debt   (268,715)
Net assets acquired  $7,418,073 

 
Schedule of unaudited pro forma condensed financial information
   Six Months Ended 
   July 31, 
   2020 
   As Reported   Proforma 
Net revenue  $203,814   $629,873 
Net loss   (638,063)   (702,975)
Loss per common share - basic and diluted   (0.12)   (0.12)
   January 31, 
   2021   2020 
   As       As     
   Reported   Proforma   Reported   Proforma 
Net revenue  $943,702   $1,369,761   $370,647   $1,993,472 
                     
Net loss   (2,932,828)   (3,001,178)   (2,766,627)   (2,732,727)
                     
Loss per common share - basic and diluted   (0.51)   0.52    (0.50)   (0.45)