Annual report pursuant to Section 13 and 15(d)

Income Taxes (Tables)

v3.23.1
Income Taxes (Tables)
12 Months Ended
Jan. 31, 2023
Income Taxes  
Schedule Of Income Tax source of revenue

 

 

For the Years Ended January 31,

 

 

 

2023

 

 

2022

 

Domestic

 

$ (9,918 )

 

$ 3,152

 

Foreign

 

 

-

 

 

 

-

 

Total

 

$ (9,918 )

 

$ 3,152

 

Schedule Of Income Tax Provision

 

 

For the Years Ended January 31,

 

 

 

2023

 

 

2022

 

Current

 

 

 

 

 

 

Federal

 

$ 112

 

 

$ 362

 

State

 

 

32

 

 

 

77

 

Foreign

 

 

-

 

 

 

-

 

Total Current

 

 

144

 

 

 

439

 

Deferred

 

 

 

 

 

 

 

 

Federal

 

 

(510 )

 

 

327

 

State

 

 

(108 )

 

 

69

 

Foreign

 

 

-

 

 

 

-

 

Total Deferred

 

 

(618 )

 

 

396

 

Total Provision

 

$ (474 )

 

$ 835

 

Schedule Of Net Deferred Tax Liability

 

 

As of January 31,

 

 

 

2023

 

 

2022

 

Net operating loss carryforward

 

$ 700

 

 

$ -

 

Stock compensation

 

 

1,069

 

 

 

406

 

Reserves

 

 

11

 

 

 

-

 

Total deferred tax assets

 

 

1,780

 

 

 

406

 

Less valuation allowance

 

 

(1,452 )

 

 

-

 

Net deferred tax asset

 

 

328

 

 

 

406

 

 

 

 

 

 

 

 

 

 

Fixed assets

 

 

(97 )

 

 

(116 )

Crypto fair value adjustment

 

 

-

 

 

 

(536 )

Intangibles

 

 

(231 )

 

 

(371 )

Total deferred tax liabilities

 

 

(328 )

 

 

(1,023 )

 

 

 

 

 

 

 

 

 

Net deferred tax liability

 

$ -

 

$ (617 )

 

 

 

 

 

 

 

 

 

Net Change in Valuation Allowance

 

$ 1,452

 

 

 

-

 

Schedule Of Reconciliation Of Income Taxes

 

 

 For the Years Ended January 31,

 

 

 

2023

 

 

2022

 

Income (loss) before taxes

 

$ (9,918 )

 

 

 

 

$ 3,152

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tax expense (benefit) at the statutory rate

 

$ (2,083 )

 

 

21.00 %

 

$ 662

 

 

 

21.00 %

State income taxes, net of federal benefit

 

 

(339 )

 

 

3.40 %

 

 

116

 

 

 

3.68 %

Change in valuation allowance

 

 

1,452

 

 

 

-14.60 %

 

 

 -

 

 

 

0.00 %

Non-deductible stock compensation

 

 

75

 

 

 

-0.80 %

 

 

 -

 

 

 

0.00 %

Permanent differences

 

 

277

 

 

 

-2.80 %

 

 

69

 

 

 

2.19 %

Return to Provision True Up

 

 

144

 

 

 

-1.50 %

 

 

(12 )

 

 

-0.38 %

Tax on Income

 

$ (474 )

 

 

4.70 %

 

$ 835

 

 

 

26.49 %
Schedule Of net operating loss carryforwards

 

Gross

 

 

Tax-Effected

 

Federal - definite

 

$ -

 

 

$ -

 

Federal - indefinite

 

 

2,751

 

 

 

578

 

Total Federal NOL

 

 

2,751

 

 

 

578

 

 

 

 

 

 

 

 

 

 

State

 

 

2,682

 

 

 

155

 

State difference

 

 

-

 

 

 

(33 )

Total State NOL

 

 

2,682

 

 

 

122

 

 

 

 

 

 

 

 

 

 

Total

 

$ 5,433

 

 

$ 700

 

 

 

 

 

 

 

 

 

 

Net Operating Loss Summary by Jurisdiction

 

 

 

 

 

 

 

 

Federal

 

$ 2,751

 

 

$ 578

 

State

 

 

2,682

 

 

 

122

 

Foreign

 

 

-

 

 

 

-

 

Total

 

$ 5,433

 

 

$ 700