v3.25.1
Note 5 - Debt (Tables)
12 Months Ended
Jan. 31, 2025
Notes Tables  
Schedule of Debt [Table Text Block]
  

January 31, 2025

  

January 31, 2024

 

Term loan

 $7,500,000  $9,000,000 

Financing cost payable

  245,000   135,000 

Less: Deferred financing cost

  (36,000)  (69,000)

Total

  7,709,000   9,066,000 

Less: Current portion

  (7,709,000)  (1,500,000)

Non-current portion of debt

 $  $7,566,000 
  

January 31, 2025

  

January 31, 2024

 

Notes payable and accrued interest

 $

5,095,000

  $

 —

 

Less: Discount on notes payable

  

(573,000

)  

 

Less: Deferred financing costs

  

(107,000

)  

 

Total

  

4,415,000

   

 
Less: Current portion of notes payable  (4,415,000)   
Non-current portion of notes payable $  $ 
Schedule of Debt to ARR Ratios [Table Text Block]
  

Maximum

 
  ARR Net Leverage 

Month Ending

 

Ratio

 

September 30, 2024

  0.68 to 1.00 

October 31, 2024

  0.66 to 1.00 

November 30, 2024

  0.64 to 1.00 

December 31, 2024

  0.60 to 1.00 

January 31, 2025

  0.35 to 1.00 

April 30, 2025

  0.35 to 1.00 
Schedule Of Minimum Adjusted EBITDA [Table Text Block]
  

Minimum

 

Month Ending

 

Adjusted EBITDA

 

September 30, 2024

 $(225,000)

October 31, 2024

  (500,000)

November 30, 2024

  (150,000)

December 31, 2024

  (100,000)

January 31, 2025 and on the last day of each month thereafter through April 30, 2025

  0 
Schedule of Debt, Adjusted EBITDA [Table Text Block]
  Maximum 
  Debt to Adjusted EBITDA 
Quarter Ending Ratio 
April 30, 2025  3.50 to 1.00 
July 31, 2025  3.00 to 1.00 
October 31, 2025  2.50 to 1.00 
January 31, 2026 and on the last day of each quarter thereafter  2.00 to 1.00