XML 11 R2.htm IDEA: XBRL DOCUMENT v3.22.2
Condensed Consolidated Balance Sheets - USD ($)
Apr. 30, 2022
Jan. 31, 2022
Current Assets:    
Cash $ 3,853,557 $ 1,224,380
Accounts Receivable 165,563 128,270
Employee Retention Credit Receivable 701,582 350,791
Current Portion of Note Receivable (net)
Prepaid Expenses and Other Current Assets 106,895 117,868
Total Current Assets 4,827,597 1,821,309
Property and Equipment, net 7,457,954 7,579,313
Note Receivable (net) 1,925,000 1,925,000
Operating Lease – Right of Use 2,013,252 2,054,377
Finance Lease – Right of Use 41,623 48,560
Convertible Note Receivable 1,000,000 1,000,000
Investment in Private Company Stock 383,750 273,750
TOTAL ASSETS 17,649,176 14,702,309
Current Liabilities:    
Accounts Payable and Accrued Expenses 799,378 901,369
Current Portion of Mortgage Notes Payable, net of Discount 214,138 174,956
Current Portion of Other Notes Payable 585,598 20,170
Current Portion of Operating Lease Liability 1,836 37,467
Current Portion of Finance Lease Liability 29,596 29,240
Total Current Liabilities 1,630,546 1,163,202
Notes Payable - Related Party 977,547
Mortgage Notes Payable, net of Discount 9,418,289 5,582,346
Other Notes Payable 551,017
Operating Lease Liability, net of current portion 2,272,811 2,273,278
Finance Lease Liability, net of current portion 15,344 22,878
TOTAL LIABILITIES 13,336,990 10,570,268
COMMITMENTS AND CONTINGENCIES  
SHAREHOLDERS’ EQUITY    
Shares of Beneficial Interest, without par value, unlimited authorization; 9,123,589 and 9,079,513 shares issued and 9,063,718 and 9,079,513 shares outstanding at April 30, 2022 and January 31, 2022, respectively 6,787,184 6,599,069
Treasury Stock, 59,871 and 44,076 shares held at cost at April 30, 2022 and January 31, 2022, respectively (170,425) (130,464)
TOTAL TRUST SHAREHOLDERS’ EQUITY 6,616,759 6,468,605
NON-CONTROLLING INTEREST (2,304,573) (2,336,564)
TOTAL EQUITY 4,312,186 4,132,041
TOTAL LIABILITIES AND EQUITY $ 17,649,176 $ 14,702,309