Annual report pursuant to Section 13 and 15(d)

Income Taxes (Tables)

v3.24.1.1.u2
Income Taxes (Tables)
12 Months Ended
Jan. 31, 2024
Income Taxes  
Schedule Of Income Before Income Tax Provision

 

 

For the Years Ended January 31,

 

 

 

2024

 

 

2023

 

Domestic

 

$ (7,125 )

 

$ (9,407 )

Foreign

 

 

-

 

 

 

-

 

Total

 

$ (7,125 )

 

$ (9,407 )
Schedule Of Income Tax Provision

 

 

For the Years Ended January 31,

 

 

 

2024

 

 

2023

 

Current

 

 

 

 

 

 

Federal

 

$ 31

 

 

$ 112

 

State

 

 

6

 

 

 

32

 

Foreign

 

 

-

 

 

 

-

 

Total Current

 

 

37

 

 

 

144

 

Deferred

 

 

 

 

 

 

 

 

Federal

 

 

-

 

 

 

(414 )

State

 

 

-

 

 

 

(88 )

Foreign

 

 

-

 

 

 

-

 

Total Deferred

 

 

-

 

 

 

(502 )

Total (Benefit) Expense from continuing operations

 

$ 37

 

 

$ (358 )
Schedule Of Net Deferred Tax Liability

 

 

As of January 31,

 

 

 

2024

 

 

2023

 

Net operating loss carryforward

 

$ 1,568

 

 

$ 700

 

Stock compensation

 

 

1,442

 

 

 

1,069

 

Reserves

 

 

76

 

 

 

11

 

Total deferred tax assets

 

 

3,086

 

 

 

1,780

 

Less valuation allowance

 

 

(2,699 )

 

 

(1,550 )

Net deferred tax asset

 

 

387

 

 

 

230

 

 

 

 

 

 

 

 

 

 

Fixed assets

 

 

1

 

 

 

1

Intangibles

 

 

(388 )

 

 

(231 )

Total deferred tax liabilities

 

 

(387 )

 

 

(230 )

 

 

 

 

 

 

 

 

 

Net deferred tax liability

 

$ -

 

 

$ -

 

 

 

 

 

 

 

 

 

 

Net Change in Valuation Allowance

 

$ 1,149

 

 

 

1,550

 

Schedule Of Reconciliation Of Income Taxes

 

 

 For the Years Ended January 31,

 

 

 

2024

 

 

2023

 

Loss before taxes

 

$ (7,125 )

 

 

 

 

$ (9,407 )

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tax expense (benefit) at the statutory rate

 

$ (1,496 )

 

 

21.00 %

 

$ (1,975 )

 

 

21.00 %

State income taxes, net of federal benefit

 

 

18

 

 

 

-0.30 %

 

 

(321 )

 

 

3.41 %

Change in valuation allowance

 

 

1,149

 

 

 

-16.1 %

 

 

1,443

 

 

 

-15.34 %

Non-deductible stock compensation

 

 

63

 

 

 

-0.90 %

 

 

75

 

 

 

-0.80 %

Permanent differences

 

 

243

 

 

 

-3.40 %

 

 

277

 

 

 

-2.94 %

Return to Provision True Up

 

 

60

 

 

 

-0.80 %

 

 

143

 

 

 

-1.52 %

Tax (Benefit) Expense from continuing operations

 

$ 37

 

 

 

-0.50 %

 

$ (358 )

 

 

3.81 %
Schedule Of net operating loss carryforwards

 

 

Gross

 

 

Tax-Effected

 

Federal - definite

 

$ -

 

 

$ -

 

Federal - indefinite

 

 

6,607

 

 

 

1,387

 

Total Federal NOL

 

 

6,607

 

 

 

1,387

 

 

 

 

 

 

 

 

 

 

State

 

 

4,019

 

 

 

228

 

State difference

 

 

-

 

 

 

(47 )

Total State NOL

 

 

4,019

 

 

 

181

 

 

 

 

 

 

 

 

 

 

Total

 

$ 10,626

 

 

$ 1,568

 

 

 

 

 

 

 

 

 

 

Net Operating Loss Summary by Jurisdiction

 

 

 

 

 

 

 

 

Federal

 

$ 6,607

 

 

$ 1,387

 

State

 

 

4,019

 

 

 

181

 

Foreign

 

 

-

 

 

 

-

 

Total

 

$ 10,626

 

 

$ 1,568