|
FY2026
12 months to Jan 31, 2026
|
FY2025
12 months to Jan 31, 2025
|
FY2024
12 months to Jan 31, 2024
|
FY2023
12 months to Jan 31, 2023
|
FY2022
12 months to Jan 31, 2022
|
|
|---|---|---|---|---|---|
| CASH FLOWS FROM OPERATING ACTIVITIES: | |||||
| Net income | |||||
| Adjustments to reconcile net income to net cash provided by operating activities: | |||||
| Depreciation | |||||
| Provision for credit losses | |||||
| Amortization of debt discount | |||||
| Change in right of use assets | |||||
| Amortization of intangible assets | |||||
| Stock-based compensation | |||||
| Allowance for obsolete inventory | |||||
| Change in deferred tax asset | |||||
| Income from equity method investment | |||||
| Changes in operating assets and liabilities: | |||||
| Accounts receivable | |||||
| Inventories | |||||
| Prepaid expenses and other current assets | |||||
| Security deposits | |||||
| Accounts payable and accrued expenses | |||||
| Operating lease liability | |||||
| Net Cash Provided by Operating Activities | |||||
| CASH FLOWS FROM INVESTING ACTIVITIES: | |||||
| Purchase of property, plant and equipment | |||||
| Cash paid for acquisition/investment in Chef Inspirational Foods, LLC, net | |||||
| Net Cash Used in Investing Activities | |||||
| CASH FLOWS FROM FINANCING ACTIVITIES: | |||||
| Proceeds from Series B preferred stock offering | |||||
| Payment of stock offering costs | |||||
| Cash paid for financing fees | |||||
| Net proceeds from the issuance of common stock | |||||
| Net proceeds from notes payable | |||||
| Repayments of debt | |||||
| Nonrelated Party | |||||
| Related Party | |||||
| Repayment of line of credit, net | |||||
| Repayment of finance lease obligations | |||||
| Payment of Series B Preferred dividends | |||||
| Proceeds from exercise of options | |||||
| Net Cash Provided by (Used in) Financing Activities | |||||
| Net Increase (Decrease) Increase in Cash | |||||
| Cash and cash equivalents - Beginning of Period | |||||
| Cash and cash equivalents - End of Period | |||||
| SUPPLEMENTARY CASH FLOW INFORMATION: | |||||
| Income taxes | |||||
| Interest | |||||
| SUPPLEMENTARY DISCLOSURE OF NON-CASH INVESTING AND FINANCING ACTIVITIES: | |||||
| Finance lease asset additions | |||||
| Related party loan to finance acquisition | |||||
| Right of use asset recognized | |||||
| Non-cash consideration paid in common stock for equity method investment | |||||
| Non-cash deposits on prepaid additions | |||||
| Net proceeds from issuance of common stock | |||||
| Common stock issued for payment of related party debt | |||||
| Receipt of fixed assets for deposits previously paid | |||||
| Settlement of liability in common stock | |||||
Loading...