XML 30 R20.htm IDEA: XBRL DOCUMENT v3.21.2
Acquisition of Business (Tables)
9 Months Ended
Oct. 31, 2021
Acquisition of Business [Abstarct]  
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 

 

Schedule of unaudited pro forma condensed financial information
   Nine Months Ended 
   October 31, 
   2020 
   As Reported   Proforma 
Net revenue  $595,611   $2,167,208 
           
Net loss   (680,632)   (609,741)
           
Loss per common share - basic and diluted   (0.12)   (0.10)