XML 11 R2.htm IDEA: XBRL DOCUMENT v3.22.2.2
Condensed Consolidated Balance Sheets - USD ($)
Jul. 31, 2022
Jan. 31, 2022
Current Assets:    
Cash $ 3,223,545 $ 1,224,380
Accounts Receivable 89,526 128,270
Employee Retention Credit Receivable 1,052,373 350,791
Prepaid Expenses and Other Current Assets 257,640 117,868
Total Current Assets 4,623,084 1,821,309
Property and Equipment, net 7,351,476 7,579,313
Note Receivable (net) 1,925,000 1,925,000
Operating Lease – Right of Use 2,117,847 2,054,377
Finance Lease – Right of Use 34,686 48,560
Convertible Note Receivable 1,000,000 1,000,000
Investment in Private Company Stock 398,750 273,750
TOTAL ASSETS 17,450,843 14,702,309
Current Liabilities:    
Accounts Payable and Accrued Expenses 910,546 901,369
Current Portion of Mortgage Notes Payable, net of Discount 217,532 174,956
Current Portion of Other Notes Payable 575,169 20,170
Current Portion of Operating Lease Liability 23,734 37,467
Current Portion of Finance Lease Liability 29,956 29,240
Total Current Liabilities 1,756,937 1,163,202
Notes Payable - Related Party 977,547
Mortgage Notes Payable, net of Discount 9,360,277 5,582,346
Other Notes Payable 551,017
Operating Lease Liability, net of current portion 2,267,645 2,273,278
Finance Lease Liability, net of current portion 7,718 22,878
TOTAL LIABILITIES 13,392,577 10,570,268
SHAREHOLDERS’ EQUITY    
Shares of Beneficial Interest, without par value, unlimited authorization; 9,161,589 and 9,079,513 shares issued and 9,064,354 and 9,079,513 shares outstanding at July 31, 2022 and January 31, 2022, respectively 6,836,696 6,599,069
Treasury Stock, 97,235 and 44,076 shares held at cost at July 31, 2022 and January 31, 2022, respectively (291,864) (130,464)
TOTAL TRUST SHAREHOLDERS’ EQUITY 6,544,832 6,468,605
NON-CONTROLLING INTEREST (2,486,566) (2,336,564)
TOTAL EQUITY 4,058,266 4,132,041
TOTAL LIABILITIES AND EQUITY $ 17,450,843 $ 14,702,309